UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
Form 6-K
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16
of the Securities Exchange Act of 1934
For the month of: August 2023 | Commission File Number: 001-40509 |
BROOKFIELD REINSURANCE LTD.
(Name of Registrant)
Ideation House, First Floor
90 Pitts Bay Road, Pembroke, HM08, Bermuda
(Address of Principal Executive Offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:
Form 20-F ☒ Form 40-F ☐
INFORMATION CONTAINED IN THIS FORM 6-K REPORT
Exhibit Index
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
BROOKFIELD REINSURANCE LTD. | ||||||||
Date: August 18, 2023 | By: | /s/ Thomas Corbett | ||||||
Name: | Thomas Corbett | |||||||
Title: | Chief Financial Officer |
Exhibit 99.1
Report of Independent Registered Public Accounting Firm
To the Shareholders and the Board of Directors of
American National Group, Inc.
Galveston, Texas
Opinion on the Financial Statements
We have audited the accompanying consolidated statements of financial position of American National Group, Inc. and subsidiaries (the Company) as of December 31, 2021 and 2020, the related consolidated statements of operations, comprehensive income, changes in equity, and cash flows for the years ended December 31, 2021 and 2020, and the related notes (collectively referred to as the financial statements). In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2021 and 2020, and the results of its operations and its cash flows for the years ended December 31, 2021 and 2020, in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current-period audit of the financial statements that were communicated or required to be communicated to the audit committee and that (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Policyholders Account Balances Valuation of embedded derivative liabilities for equity-indexed contracts Refer to Notes 7 and 9 to the financial statements
Critical Audit Matter Description
The Company sells equity-indexed universal life and equity-indexed deferred annuity contracts with guaranteed minimum benefits, some of which contain embedded derivatives that are required to be bifurcated from a host reserve, separately accounted for, and measured at fair value. The embedded derivative represents future benefit cash flows in excess of the minimum guaranteed cash flows. As of December 31, 2021, the fair value of the embedded derivative liabilities was $833 million. Management utilizes various assumptions in order to measure the fair value of the embedded derivatives including assumptions related to lapse rate and equity volatility. These assumptions are evaluated annually by management with any changes in the estimated fair value resulting in a cumulative charge or credit to income from operations.
Given the valuation of the embedded derivative liabilities is sensitive to changes in these assumptions, the related audit effort in evaluating managements selection of the assumptions related to the lapse rate and equity volatility required a
1
high degree of auditor judgment and an increased extent of effort, including involvement of our actuarial and fair value specialists.
How the Critical Audit Matter Was Addressed in the Audit
Our principal audit procedures related to the lapse rate and equity volatility assumptions selected by management for the valuation of embedded derivative liabilities included the following, among others:
| We tested the effectiveness of managements controls over the valuation of embedded derivative liabilities, including those over the development, selection, and implementation of the assumptions related to lapse rate and equity volatility. |
| With the assistance of our fair value specialists, we tested the completeness and accuracy of the underlying data used to determine the equity volatility assumptions. |
| We tested the completeness and accuracy of the historical company experience used to determine the lapse rate assumptions. |
| With the assistance of our actuarial specialists, we evaluated the appropriateness of the assumptions, evaluated the consistency of the selected assumptions used in the Companys valuation model, and tested the mathematical accuracy of the valuation model. |
Policy and Contract Claims Property and casualty liability for unpaid claims and claim adjustment expenses Refer to Notes 2 and 12 to the financial statements
Critical Audit Matter Description
The Company establishes a liability for unpaid claims and claim adjustment expenses to provide for the estimated costs of paying claims under property and casualty insurance policies written by the Company. The property and casualty liability for unpaid claims is included within Policy and Contract Claims in the statements of financial position, which had a balance of $1.7 billion as of December 31, 2021. This liability, which includes estimates for both claims that have been reported and claims that have been incurred but not reported, represents the estimate of all claim and claim adjustment expenses associated with processing and settling the claims. The liability for unpaid claims is estimated using actuarial assumptions for loss development patterns that are based upon the Companys historical experience and consider the effects of current developments, anticipated trends and risk management programs.
Given the subjectivity of estimating the ultimate cost to settle the liability for property and casualty insurance reported and incurred but not reported claims, the related audit effort in evaluating the assumptions for loss development patterns required a high degree of auditor judgment and an increased extent of effort, including involvement of our actuarial specialists.
How the Critical Audit Matter Was Addressed in the Audit
Our principal audit procedures related to the assumptions for loss development patterns selected by management to estimate the property and casualty liability for unpaid claims and claim adjustment expenses included the following, among others:
| We tested the effectiveness of managements controls over the property and casualty liability for unpaid claims and claim adjustment expenses, including those over the development, selection, and implementation of the assumptions for loss development patterns used in the actuarial estimates. |
| With the assistance of our actuarial specialists, we tested the completeness and accuracy of the underlying data, including historical claims, used to determine the assumptions for loss development patterns, evaluated the appropriateness of the assumptions, evaluated the consistency of the selected assumptions used in the Companys valuation model, and tested the mathematical accuracy of the valuation model. |
2
| We evaluated the reasonableness of the Companys estimated property and casualty liability for unpaid losses and loss adjustment expenses by comparing to those independently derived by our actuarial specialists. |
/s/ DELOITTE & TOUCHE LLP | ||
Houston, Texas | ||
February 25, 2022 |
We have served as the Companys auditor since 2020.
3
AMERICAN NATIONAL GROUP, INC.
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(In thousands, except share data)
December 31, | ||||||||
2021 | 2020 | |||||||
ASSETS |
||||||||
Fixed maturity, bonds held-to-maturity, at amortized cost, net of allowance for credit losses of $13,129 in 2021 and $12,442 in 2020 (Fair value $7,458,789 in 2021 and $7,983,181 in 2020) |
$ | 7,088,981 | $ | 7,354,970 | ||||
Fixed maturity, bonds available-for-sale, at fair value (Allowance for credit losses of $10,310 in 2021 and $7,482 in 2020) (Amortized cost $8,107,794 in 2021 and $7,073,142 in 2020) |
8,380,248 | 7,597,180 | ||||||
Equity securities, at fair value (Cost $94,732 in 2021 and $754,625 in 2020) |
135,433 | 2,070,766 | ||||||
Mortgage loans on real estate, net of allowance for credit losses of $97,079 in 2021 and $125,703 in 2020 |
5,199,334 | 5,242,531 | ||||||
Policy loans |
365,208 | 373,014 | ||||||
Real estate and real estate partnerships, net of accumulated depreciation of $287,387 in 2021 and $269,626 in 2020 |
928,412 | 960,572 | ||||||
Investment funds |
961,763 | 477,135 | ||||||
Short-term investments |
1,840,732 | 1,028,379 | ||||||
Other invested assets |
125,795 | 94,415 | ||||||
|
|
|
|
|||||
Total investments |
25,025,906 | 25,198,962 | ||||||
|
|
|
|
|||||
Cash and cash equivalents |
1,930,882 | 339,947 | ||||||
Accrued investment income |
192,913 | 216,389 | ||||||
Reinsurance recoverables, net of allowance for credit losses of $14,553 in 2021 and $14,353 in 2020 |
459,621 | 414,359 | ||||||
Prepaid reinsurance premiums |
47,789 | 42,804 | ||||||
Premiums due and other receivables |
382,562 | 351,972 | ||||||
Deferred policy acquisition costs |
1,498,124 | 1,360,211 | ||||||
Property and equipment, net of accumulated depreciation of $302,936 in 2021 and $281,738 in 2020 |
137,466 | 121,578 | ||||||
Prepaid pension |
167,587 | 80,526 | ||||||
Other assets |
156,768 | 155,600 | ||||||
Separate account assets |
1,320,703 | 1,185,467 | ||||||
|
|
|
|
|||||
Total assets |
$ | 31,320,321 | $ | 29,467,815 | ||||
|
|
|
|
|||||
LIABILITIES |
||||||||
Future policy benefits |
||||||||
Life |
$ | 3,216,626 | $ | 3,149,067 | ||||
Annuity |
1,598,365 | 1,617,774 | ||||||
Health |
45,715 | 49,658 | ||||||
Policyholders account balances |
13,879,198 | 12,812,155 | ||||||
Policy and contract claims |
1,692,295 | 1,575,288 | ||||||
Unearned premium reserve |
1,013,830 | 956,343 | ||||||
Other policyholder funds |
379,545 | 358,601 | ||||||
Liability for retirement benefits |
79,089 | 70,254 | ||||||
Notes payable |
149,248 | 153,703 | ||||||
Deferred tax liabilities, net |
200,510 | 478,347 | ||||||
Current tax payable |
321,926 | 10,372 | ||||||
Federal Home Loan Bank advance |
| 250,000 | ||||||
Other liabilities |
421,212 | 335,219 | ||||||
Separate account liabilities |
1,320,703 | 1,185,467 | ||||||
|
|
|
|
|||||
Total liabilities |
24,318,262 | 23,002,248 | ||||||
|
|
|
|
|||||
EQUITY |
||||||||
American National Group, Inc. stockholders equity: |
||||||||
Common stock, $0.01 par value; 50,000,000 shares authorized; 26,887,200 shares issued and outstanding in 2021 and 2020 |
269 | 269 | ||||||
Additional paid-in capital |
47,762 | 47,683 | ||||||
Accumulated other comprehensive income |
147,054 | 222,170 | ||||||
Retained earnings |
6,799,283 | 6,188,148 | ||||||
|
|
|
|
|||||
Total American National stockholders equity |
6,994,368 | 6,458,270 | ||||||
Noncontrolling interest |
7,691 | 7,297 | ||||||
|
|
|
|
|||||
Total stockholders equity |
7,002,059 | 6,465,567 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders equity |
$ | 31,320,321 | $ | 29,467,815 | ||||
|
|
|
|
See accompanying notes to the consolidated financial statements.
4
AMERICAN NATIONAL GROUP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share and per share data)
Years ended December 31, | ||||||||
2021 | 2020 | |||||||
PREMIUMS AND OTHER REVENUES |
||||||||
Premiums |
||||||||
Life |
$ | 412,769 | $ | 396,099 | ||||
Annuity |
74,925 | 92,866 | ||||||
Health |
143,484 | 168,805 | ||||||
Property and casualty |
1,669,875 | 1,560,304 | ||||||
Other policy revenues |
359,707 | 310,746 | ||||||
Net investment income |
1,171,654 | 976,152 | ||||||
Net realized investment gains |
64,628 | 35,660 | ||||||
Other-than-temporary impairments |
| | ||||||
(Increase) decrease in investment credit loss |
28,778 | (102,603 | ) | |||||
Net gains on equity securities |
420,283 | 356,281 | ||||||
Other income |
45,688 | 40,556 | ||||||
|
|
|
|
|||||
Total premiums and other revenues |
4,391,791 | 3,834,866 | ||||||
|
|
|
|
|||||
BENEFITS, LOSSES AND EXPENSES |
||||||||
Policyholder benefits |
||||||||
Life |
605,724 | 533,925 | ||||||
Annuity |
149,931 | 214,158 | ||||||
Claims incurred |
||||||||
Health |
98,029 | 116,122 | ||||||
Property and casualty |
1,094,126 | 1,005,620 | ||||||
Interest credited to policyholders account balances |
448,654 | 321,042 | ||||||
Commissions for acquiring and servicing policies |
640,097 | 553,600 | ||||||
Other operating expenses |
571,869 | 515,413 | ||||||
Change in deferred policy acquisition costs |
(79,632 | ) | (5,678 | ) | ||||
|
|
|
|
|||||
Total benefits, losses and expenses |
3,528,798 | 3,254,202 | ||||||
|
|
|
|
|||||
Income before federal income tax and other items |
862,993 | 580,664 | ||||||
|
|
|
|
|||||
Less: Provision (benefit) for federal income taxes |
||||||||
Current |
408,551 | 57,697 | ||||||
Deferred |
(241,966 | ) | 58,910 | |||||
|
|
|
|
|||||
Total provision for federal income taxes |
166,585 | 116,607 | ||||||
|
|
|
|
|||||
Income after federal income tax |
696,408 | 464,057 | ||||||
|
|
|
|
|||||
Other components of net periodic pension benefit (costs), net of tax |
3,574 | 4,456 | ||||||
|
|
|
|
|||||
Net income |
699,982 | 468,513 | ||||||
Less: Net income attributable to noncontrolling interest, net of tax |
657 | 1,008 | ||||||
|
|
|
|
|||||
Net income attributable to American National |
$ | 699,325 | $ | 467,505 | ||||
|
|
|
|
|||||
Amounts available to American National common stockholders |
||||||||
Earnings per share |
||||||||
Basic |
$ | 26.02 | $ | 17.39 | ||||
Diluted |
26.01 | 17.38 | ||||||
Weighted average common shares outstanding |
26,877,200 | 26,878,679 | ||||||
Weighted average common shares outstanding and dilutive potential common shares |
26,884,679 | 26,887,125 |
See accompanying notes to the consolidated financial statements.
5
AMERICAN NATIONAL GROUP, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands)
Years ended December 31, | ||||||||
2021 | 2020 | |||||||
Net income |
$ | 699,982 | $ | 468,513 | ||||
|
|
|
|
|||||
Other comprehensive income (loss), net of tax |
||||||||
Change in net unrealized gains (losses) on securities |
(142,854 | ) | 134,315 | |||||
Foreign currency transaction and translation adjustments |
62 | 235 | ||||||
Defined benefit pension plan adjustment |
67,676 | (11,898 | ) | |||||
|
|
|
|
|||||
Total other comprehensive income (loss), net of tax |
(75,116 | ) | 122,652 | |||||
|
|
|
|
|||||
Total comprehensive income |
624,866 | 591,165 | ||||||
Less: Comprehensive income attributable to noncontrolling interest |
657 | 1,008 | ||||||
|
|
|
|
|||||
Total comprehensive income attributable to American National |
$ | 624,209 | $ | 590,157 | ||||
|
|
|
|
See accompanying notes to the consolidated financial statements.
6
AMERICAN NATIONAL GROUP, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(In thousands, except per share data)
Common Stock |
Additional Paid-In Capital |
Accumulated Other Comprehensive Income (Loss) |
Retained Earnings |
Treasury Stock |
Noncontrolling Interest |
Total Equity | ||||||||||||||||||||||
Balance at January 1, 2020 |
$ | 30,832 | $ | 21,011 | $ | 99,518 | $ | 5,946,857 | $ | (108,469 | ) | $ | 6,014 | $ | 5,995,763 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Reclassification of par value due to reorganization |
(26,618 | ) | 26,618 | | | | | | ||||||||||||||||||||
Retirement of treasury shares |
(3,945 | ) | | | (104,524 | ) | 108,469 | | | |||||||||||||||||||
Amortization of restricted stock |
| 54 | | | | | 54 | |||||||||||||||||||||
Cumulative effect of accounting change |
| | | (33,500 | ) | | | (33,500 | ) | |||||||||||||||||||
Other comprehensive income |
| | 122,652 | | | | 122,652 | |||||||||||||||||||||
Net income attributable to American National |
| | | 467,505 | | | 467,505 | |||||||||||||||||||||
Cash dividends to common stockholders (declared per share of $3.28) |
| | | (88,190 | ) | | | (88,190 | ) | |||||||||||||||||||
Contributions |
| | | | | 856 | 856 | |||||||||||||||||||||
Distributions |
| | | | | (581 | ) | (581 | ) | |||||||||||||||||||
Net income attributable to noncontrolling interest |
| | | | | 1,008 | 1,008 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance at December 31, 2020 |
$ | 269 | $ | 47,683 | $ | 222,170 | $ | 6,188,148 | $ | | $ | 7,297 | $ | 6,465,567 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Amortization of restricted stock |
| 79 | | | | | 79 | |||||||||||||||||||||
Other comprehensive loss |
| | (75,116 | ) | | | | (75,116 | ) | |||||||||||||||||||
Net income attributable to American National |
| | | 699,325 | | | 699,325 | |||||||||||||||||||||
Cash dividends to common stockholders (declared per share of $3.28) |
| | | (88,190 | ) | | | (88,190 | ) | |||||||||||||||||||
Contributions |
| | | | | 386 | 386 | |||||||||||||||||||||
Distributions |
| | | | | (649 | ) | (649 | ) | |||||||||||||||||||
Net income attributable to noncontrolling interest |
| | | | | 657 | 657 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance at December 31, 2021 |
$ | 269 | $ | 47,762 | $ | 147,054 | $ | 6,799,283 | $ | | $ | 7,691 | $ | 7,002,059 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the consolidated financial statements.
7
AMERICAN NATIONAL GROUP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
Years ended December 31, | ||||||||
2021 | 2020 | |||||||
OPERATING ACTIVITIES |
||||||||
Net income |
$ | 699,982 | $ | 468,513 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Net realized investment gains |
(64,628 | ) | (35,660 | ) | ||||
Other-than-temporary impairments |
| | ||||||
Increase (decrease) in investment credit loss |
(28,778 | ) | 102,603 | |||||
Accretion of premiums, discounts and loan origination fees |
18,932 | 9,479 | ||||||
Net capitalized interest on policy loans and mortgage loans |
(31,620 | ) | (30,367 | ) | ||||
Depreciation |
49,983 | 52,551 | ||||||
Interest credited to policyholders account balances |
448,654 | 321,042 | ||||||
Charges to policyholders account balances |
(359,707 | ) | (310,746 | ) | ||||
Deferred federal income tax expense (benefit) |
(241,966 | ) | 58,910 | |||||
Income from equity method investments |
(188,677 | ) | (42,467 | ) | ||||
Distributions from unconsolidated affiliates |
150,024 | 82,045 | ||||||
Changes in: |
||||||||
Policyholder liabilities |
271,202 | 210,397 | ||||||
Deferred policy acquisition costs |
(79,632 | ) | (5,678 | ) | ||||
Reinsurance recoverables |
(45,262 | ) | (2,529 | ) | ||||
Premiums due and other receivables |
(30,590 | ) | (10,048 | ) | ||||
Prepaid reinsurance premiums |
(4,985 | ) | 1,865 | |||||
Accrued investment income |
23,476 | (15,533 | ) | |||||
Current tax payable |
311,554 | 339 | ||||||
Liability for retirement benefits |
7,440 | (13,765 | ) | |||||
Fair value of option securities |
(127,681 | ) | (51,931 | ) | ||||
Fair value of equity securities |
(420,283 | ) | (356,281 | ) | ||||
Other, net |
(6,651 | ) | (100,276 | ) | ||||
|
|
|
|
|||||
Net cash provided by operating activities |
350,787 | 332,463 | ||||||
|
|
|
|
|||||
INVESTING ACTIVITIES |
||||||||
Proceeds from sale/maturity/prepayment of: |
| |||||||
Held-to-maturity securities |
1,274,488 | 1,615,811 | ||||||
Available-for-sale securities |
1,224,242 | 977,051 | ||||||
Equity securities |
2,467,165 | 117,866 | ||||||
Real estate and real estate partnerships |
21,139 | 61,548 | ||||||
Mortgage loans |
951,602 | 522,900 | ||||||
Policy loans |
51,105 | 52,767 | ||||||
Other invested assets |
239,767 | 148,101 | ||||||
Disposals of property and equipment |
65 | 268 | ||||||
Distributions from real estate and real estate partnerships |
120,019 | 6,866 | ||||||
Distributions from investment funds |
131,186 | 91,178 | ||||||
Payment for the purchase/origination of: |
||||||||
Held-to-maturity securities |
(944,443 | ) | (498,149 | ) | ||||
Available-for-sale securities |
(2,244,974 | ) | (1,473,808 | ) | ||||
Equity securities |
(93,663 | ) | (131,238 | ) | ||||
Real estate and real estate partnerships |
(12,252 | ) | (31,518 | ) | ||||
Mortgage loans |
(854,496 | ) | (752,244 | ) | ||||
Policy loans |
(20,527 | ) | (22,338 | ) | ||||
Other invested assets |
(164,426 | ) | (98,371 | ) | ||||
Additions to property and equipment |
(37,150 | ) | (39,863 | ) | ||||
Contributions to real estate and real estate partnerships |
(123,061 | ) | (119,463 | ) | ||||
Contributions to investment funds |
(591,324 | ) | (256,638 | ) | ||||
Change in short-term investments |
(812,353 | ) | (603,058 | ) | ||||
Change in collateral held for derivatives |
20,604 | (15,648 | ) | |||||
Other, net |
2,633 | 2,657 | ||||||
|
|
|
|
|||||
Net cash provided by (used in) investing activities |
605,346 | (445,323 | ) | |||||
|
|
|
|
8
AMERICAN NATIONAL GROUP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
(In thousands)
Years ended December 31, | ||||||||
2021 | 2020 | |||||||
FINANCING ACTIVITIES |
||||||||
Policyholders account deposits |
2,229,554 | 1,232,520 | ||||||
Policyholders account withdrawals |
(1,251,458 | ) | (1,388,649 | ) | ||||
Proceeds from Federal Home Loan Bank borrowings |
| 500,000 | ||||||
Repayment of Federal Home Loan Bank borrowings |
(250,000 | ) | (250,000 | ) | ||||
Change in notes payable |
(4,455 | ) | (4,294 | ) | ||||
Dividends to stockholders |
(88,190 | ) | (88,190 | ) | ||||
Payments to noncontrolling interest |
(649 | ) | (581 | ) | ||||
|
|
|
|
|||||
Net cash provided by financing activities |
634,802 | 806 | ||||||
|
|
|
|
|||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
1,590,935 | (112,054 | ) | |||||
Cash and cash equivalents at beginning of the period |
339,947 | 452,001 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of the period |
$ | 1,930,882 | $ | 339,947 | ||||
|
|
|
|
|||||
Supplemental cash flow information: |
||||||||
Interest paid |
$ | 387 | $ | 805 | ||||
Income taxes paid, net |
89,600 | 50,800 |
See accompanying notes to the consolidated financial statements.
9
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note 1 Nature of Operations
American National Group, Inc. (ANAT or the Company), through its consolidated subsidiaries (collectively American National) offers a broad portfolio of insurance products, including individual and group life insurance, annuities, health insurance, and property and casualty insurance. Business is conducted in all 50 states, the District of Columbia, and Puerto Rico.
On August 6, 2021, ANAT entered into an Agreement and Plan of Merger (the Merger Agreement) with Brookfield Asset Management Reinsurance Partners Ltd. (Brookfield Reinsurance), an exempted company limited by shares existing under the laws of Bermuda, and Freestone Merger Sub Inc., a Delaware corporation and an indirect wholly-owned subsidiary of Brookfield Reinsurance (Merger Sub). On the terms and subject to the conditions of the Merger Agreement, at the closing, Merger Sub will merge with and into the Company (the Merger), with the Company continuing as the surviving entity, which will become an indirect, wholly-owned subsidiary of Brookfield Reinsurance. The Merger was unanimously approved by the Companys board of directors. The Merger has received the requisite stockholder approval required under Delaware law. The only remaining significant closing condition pursuant to the Merger is the required regulatory approval from the insurance authorities in Texas, Missouri, New York, Louisiana and California.
Note 2 Summary of Significant Accounting Policies and Practices
The consolidated financial statements and notes thereto have been prepared in conformity with GAAP and are reported in U.S. currency. American National consolidates entities that are wholly-owned and those in which American National owns less than 100% but controls the voting rights, as well as variable interest entities in which American National is the primary beneficiary. Intercompany balances and transactions with consolidated entities have been eliminated. Investments in unconsolidated affiliates, which include real estate partnerships and investment funds, are accounted for using the equity method of accounting. Certain amounts in prior years have been reclassified to conform to current year presentation.
During the first quarter of 2021, we reclassified the Companys earnings from equity method investments in the condensed consolidated statements of operations from Equity in earnings of unconsolidated affiliates to Net investment income. For the year ended December 31, 2020, $42.5 million were reclassified, with no impact to net income. We also reclassified the related asset balances in the consolidated statements of financial position from Investments in unconsolidated affiliates to Real estate and real estate partnerships and Investment funds, with no impact to total assets.
Management believes these reclassifications result in increased transparency to the users of the financial statements as it relates to the Companys invested assets and the performance of these investments that are tied to the primary operations of the Company.
The preparation of the consolidated financial statements in conformity with GAAP requires the use of estimates and assumptions that affect the reported consolidated financial statement balances. Actual results could differ from those estimates.
Investments
Investment securities are comprised of bonds classified as held-to-maturity that are carried at amortized cost net of credit loss allowance and bonds classified as available-for-sale that are carried at fair value. In addition, equity investments, other than those accounted for under the equity method or those that result in consolidation of the investee, are measured at fair value with changes in fair value recognized in earnings.
Mortgage loans on real estate are stated at unpaid principal balance, adjusted for any unamortized discount, deferred expenses, and allowances. Accretion of discounts is recorded using the effective yield method. Interest income, prepayment fees, and accretion of discounts and origination fees are reported in Net investment income in the consolidated statements of operations. Interest income earned is accrued on the principal amount of the loan based on contractual interest rate. However, interest ceases to accrue for loans on which interest is more than 90 days past due, when the collection of interest is not probable, or when a loan is in foreclosure. Income on past due loans is reported on a cash basis. When a loan becomes current, it is placed back into accrual status. Cash receipts on impaired loans are recorded as a reduction of principal, interest income, expense reimbursement, or other manner in accordance with the loan agreement. In the consolidated statements of operations, gains and losses from the sale of loans are reported in Net realized investment gains, and changes in allowances are reported in (Increase) decrease in investment credit loss.
10
Note 2 Summary of Significant Accounting Policies and Practices (Continued)
Mortgage loans are presented net of the Companys recorded allowance for expected credit loss, which represents the portion of amortized cost basis on mortgage loans that the Company does not expect to collect. In determining the Companys allowance for credit losses, management: (i) pools and evaluates mortgage loans with similar risk characteristics, (ii) considers expected lifetime credit losses adjusted for prepayments and extensions, and (iii) considers past events, current economic conditions and forecasts of future economic conditions. The allowance is calculated quarterly for each property type based on inputs unique to each loan property type.
On an ongoing basis, mortgage loans with dissimilar risk characteristics (i.e., loans with significant declines in credit quality), collateral dependent mortgage loans (i.e., when the borrower is experiencing financial difficulty, including when foreclosure is reasonably possible or probable), and reasonably expected troubled debt restructurings (i.e., the Company grants concessions to a borrower that is experiencing financial difficulties) may be evaluated individually for credit loss. The allowance for credit losses for loans evaluated individually is established using the same methodologies for the overall commercial portfolio segment except for collateral dependent loans. The allowance for a collateral dependent loan is established as the excess of amortized cost over the estimated fair value of the loans underlying collateral, less selling cost when foreclosure is probable. Accordingly, the change in the estimated fair value of collateral dependent loans is recorded as a change in the allowance for credit losses which is recorded on a quarterly basis as a charge or credit to earnings.
Policy loans are carried at the outstanding balance plus any accrued interest which approximates fair value.
Investment real estate including related improvements are stated at cost less accumulated depreciation. Depreciation is provided on a straight-line basis over the estimated useful life of the asset (typically 15 to 50 years). Rental income is recognized on a straight-line basis over the term of the respective lease. American National classifies a property as held-for-sale if it commits to a plan to sell a property within one year and actively markets the property in its current condition for a price that is reasonable in comparison to its estimated fair value. Real estate held-for-sale is stated at the lower of depreciated cost or estimated fair value less expected disposition costs and is not depreciated while it is classified as held-for-sale. American National periodically reviews its investment real estate for impairment and tests properties for recoverability whenever events or changes in circumstances indicate the carrying amount of the asset may not be recoverable and the carrying value of the property exceeds its estimated fair value. Properties whose carrying values are greater than their undiscounted cash flows are written down to their estimated fair value, with the impairment loss included as an adjustment to Net realized investment gains in the consolidated statements of operations. Impairment losses are based upon the estimated fair value of real estate, which is generally computed using the present value of expected future cash flows from the real estate discounted at a rate commensurate with the underlying risks as well as other appraisal methods. Real estate acquired upon foreclosure is recorded at the lower of its cost or its estimated fair value at the date of foreclosure.
Real estate joint ventures and other limited partnership interests in which the Company has more than a minor interest or influence over the investees operations, but it does not have a controlling interest and is not the primary beneficiary, are accounted for using the equity method. These investments are reported as Real estate and real estate partnerships in the consolidated statements of financial position. For certain joint ventures, American National records its share of earnings using a lag methodology of one to three months when timely financial information is not available, and the contractual right does not exist to receive such financial information. In addition to the investees impairment analysis of their underlying investments, American National routinely evaluates its investments in those investees for impairments. American National considers financial and other information provided by the investee, other known information, and inherent risks in the underlying investments, as well as future capital commitments, in determining whether impairment has occurred. When an impairment is deemed to have occurred at the joint venture level, American National recognizes its share as an adjustment to Net investment income to record the investment at its fair value. When an impairment results from American Nationals separate analysis, an adjustment is made through Net realized investment gains to record the investment at its fair value.
Investment funds are primarily comprised of senior secured and second lien private loans that are secured by assets, revenues and credit/balance sheet lending. We recognize our share of the funds earnings in net investment income on a one-quarter lag under the equity method of accounting. Cash distributions are received from the earnings and from liquidation of underlying investments. All investment funds are reevaluated quarterly by the fund manager and are audited annually by an independent audit firm.
Short-term investments comprised of commercial paper are carried at amortized cost, which approximates fair value. Short- term investments have a maturity of less than one year.
11
Note 2 Summary of Significant Accounting Policies and Practices (Continued)
Other invested assets comprised primarily of equity-indexed options are carried at fair value and may be collateralized by counterparties; such collateral is restricted to the Companys use. Separately managed accounts and Federal Home Loan Bank stock are also included in other invested assets and are carried at cost or market value if available from the account manager. Other invested assets also include tax credit partnerships and mineral rights less allowance for depletion, where applicable.
Credit losses on fixed maturity securities, held-to-maturity, receive a lifetime expected credit loss allowance upon initial recognition of the security representing the net amount expected to be collected. Expected credit losses are measured on a collective (pool) basis by major security type with the credit loss allowance determined based on the difference between the net present value of the expected cash flows from those pooled securities with the amortized cost basis. The expected cash flows are discounted at the effective interest rate of the security and consider historical credit loss information that is adjusted for current market conditions and reasonable and supportable economic forecasts based upon a third-party valuation model. The valuation model calculates expected cash flows based on scenario conditioned probability of default and loss given default. Probability of default measures the likelihood of default over a specified time period, and the loss given default measures the amount that the Company could lose in the event of a counterparty default.
For fixed maturity securities, available-for-sale, in unrealized loss positions which American National does not intend to sell and for which it is not more-likely-than-not that it will be required to sell before its anticipated recovery, American National assesses whether the amortized cost basis of securities will be recovered by comparing the net present value of the expected cash flows from those securities with its amortized cost basis. Management estimates the expected cash flows using a third- party valuation model similar to that used for held-to-maturity securities. The net present value of the expected cash flows is calculated by discounting managements best estimate of expected cash flows at the effective interest rate implicit in the fixed maturity security when acquired. If the net present value of the expected cash flows is less than the amortized cost, a credit loss allowance is recorded. The credit loss is recorded as the excess of amortized cost over the net present value of the expected cash flows limited by the amount the fair value is less than the amortized cost (fair-value floor). If the fair value is less than the net present value of its expected cash flows at the impairment measurement date, a non-credit loss exists which is recorded in other comprehensive income (loss) for the difference between the fair value and the net present value of the expected cash flows.
Additions to or releases of the allowance on all fixed maturity securities are reported in (Increase) decrease in investment credit loss in the consolidated statements of operations.
Prior to January 1, 2020, an other-than-temporary impairment (OTTI) loss was recorded when management believed the carrying value would not be realized. After the recognition of a credit loss, fixed maturity securities were accounted for as if they had been purchased on the OTTI measurement date, with a cost basis equal to their previous amortized cost less the related OTTI losses recognized in earnings. The new cost basis of an other-than-temporarily impaired security was not adjusted for subsequent increases in estimated fair value. Should there have been a significant increase in the estimate of cash flows expected to be collected from previously impaired securities, the increase would have been accounted for prospectively by accreting it as interest income over its remaining life.
Derivative instruments in the form of equity-indexed options are purchased to hedge against future interest rate increases in liabilities indexed to market rates and are recorded in the consolidated statements of financial position within other invested assets at fair value, net of collateral provided by counterparties. The change in fair value of derivative assets and liabilities is reported in the consolidated statements of operations as Net investment income and Interest credited to policyholders account balances, respectively. American National does not apply hedge accounting treatment to its derivative instruments. The Company uses derivative instruments to hedge its business risk and holds collateral to offset exposure from its counterparties. Collateral that supports credit risk is reported in the consolidated statements of financial position as an offset to Other invested assets with an associated payable to Other liabilities for excess collateral.
Cash and cash equivalents have durations that do not exceed 90 days at the date of acquisition, include cash on-hand and in banks, as well as amounts invested in money market funds, and are reported as Cash and cash equivalents in the consolidated statements of financial position.
Property and equipment consist of buildings occupied by American National, data processing equipment, software, furniture and equipment, and automobiles which are carried at cost, less accumulated depreciation. Depreciation is calculated using the straight-line method over the estimated useful life of the asset (typically 3 to 50 years).
12
Note 2 Summary of Significant Accounting Policies and Practices (Continued)
Insurance specific assets and liabilities
Deferred policy acquisition costs (DAC) are capitalized costs related directly to the successful acquisition of new or renewal insurance contracts. Significant costs are incurred to acquire insurance and annuity contracts, including commissions and certain underwriting, policy issuance, and processing expenses.
DAC on traditional life, including limited-pay contracts, and health products is amortized with interest over the anticipated premium-paying period of the related policies in proportion to the ratio of annual premium revenue expected to be received over the life of the policies. Expected premium revenue is estimated by using the same mortality, morbidity, and withdrawal assumptions used in computing liabilities for future policy benefits. DAC is reduced by a provision for possible inflation of maintenance and settlement expenses determined by means of grading interest rates.
DAC on universal life and investment-type contracts is amortized as a level percentage of the present value of anticipated gross profits from investment yields, mortality, and surrender charges. The effect of the realization of unrealized gains (losses) on DAC is recognized within AOCI in the consolidated statements of financial position as of the reporting date. A change in interest rates could have a significant impact on DAC calculated for these contracts.
DAC associated with property and casualty business is amortized over the coverage period of the related policies, in relation to premiums earned.
DAC on participating whole life products is amortized in proportion to estimated gross margins. Estimated gross margins are equal to premiums, plus investment income, less benefits, less expenses not included in DAC, less the change in reserves, less dividends.
For short-duration and long-duration contracts, DAC is grouped consistent with the manner in which insurance contracts are acquired, serviced, and measured for profitability and is reviewed for recoverability based on the profitability of the underlying insurance contracts. Investment income is anticipated in assessing the recoverability of DAC for short-duration contracts.
Liabilities for future policy benefits for traditional products have been provided on a net level premium method based on estimated investment yields, withdrawals, mortality, and other assumptions that were appropriate at the time the policies were issued. Estimates are based on historical experience adjusted for possible adverse deviation. These estimates are periodically reviewed and compared with actual experience. When it is determined that future expected experience differs significantly from existing assumptions, the estimates are revised for current and future issues.
Policyholders account balances represent the contract value that has accrued to the benefit of the policyholders related to universal-life and investments-type contracts. For fixed products, these are generally equal to the accumulated deposits plus interest credited, reduced by withdrawals, payouts, and accumulated policyholder assessments. Indexed product account balances are equal to the sum of host and embedded derivative reserves computed per derivative accounting guidance.
Liabilities for unpaid claims and claim adjustment expenses (CAE) are established to provide for the estimated costs of paying claims. These reserves include estimates for both case reserves and IBNR claim liabilities. Case reserves include the liability for reported but unpaid claims. IBNR liabilities include a provision for potential development on case reserves, losses on claims currently closed which may reopen in the future, as well as IBNR claims. These liabilities also include an estimate of the expense associated with settling claims, including legal and other fees, and the general expenses of administering the claims adjustment process.
Reinsurance recoverables are estimated amounts due to American National from reinsurers related to paid and unpaid ceded claims and CAE and are presented net of a reserve for collectability. Recoveries of gross ultimate losses under our non- catastrophe reinsurance are estimated by a review of individual large claims and the ceded portion of IBNR using assumed distribution of loss by percentage retained. Recoveries of gross ultimate losses under our catastrophe reinsurance are estimated by applying reinsurance treaty terms to estimates of gross ultimate losses. The most significant assumption is the average size of the individual losses for those claims that have occurred but have not yet been reported and our estimate of gross ultimate losses. The ultimate amount of the reinsurance ceded recoverable is unknown until all losses settle.
13
Note 2 Summary of Significant Accounting Policies and Practices (Continued)
Separate account assets and liabilities
Separate account assets and liabilities are funds that are held separate from the general assets and liabilities of American National. Separate account assets include funds representing the investments of variable insurance product contract holders, who bear the investment risk of such funds. Investment income and investment gains and losses from these separate funds accrue to the benefit of the contract holders. American National reports separately, as assets and liabilities, investments held in such separate accounts and liabilities of the separate accounts if (i) such separate accounts are legally recognized; (ii) assets supporting the contract liabilities are legally insulated from American Nationals general account liabilities; (iii) investments are directed by the contract holder; and (iv) all investment performance, net of contract fees and assessments, is passed through to the contract holder. In addition, American Nationals qualified pension plan assets are included in separate accounts. The assets of these accounts are carried at fair value. Deposits, net investment income and realized investment gains and losses for these accounts are excluded from revenues, and related liability increases are excluded from benefits and expenses in the consolidated statements of operations. Separate accounts are established in conformity with insurance laws and are not chargeable with liabilities that arise from any other business of American National.
Premiums, benefits, claims incurred, and expenses
Traditional ordinary life and health premiums are recognized as revenue when due. Benefits and expenses are associated with earned premiums to result in recognition of profits over the term of the insurance contracts.
Annuity premiums received on limited-pay and supplemental annuity contracts involving a significant life contingency are recognized as revenue when due. Deferred annuity premiums are recorded as deposits rather than recognized as revenue. Revenues from deferred annuity contracts are principally surrender charges and, in the case of variable annuities, administrative fees assessed to contract holders.
Universal life and single premium whole life revenues represent amounts assessed to policyholders including mortality charges, surrender charges actually paid, and earned policy service fees. Amounts included in expenses are benefits in excess of account balances returned to policyholders.
Property and casualty premiums are recognized as revenue over the period of the contract in proportion to the amount of insurance protection, which is generally evenly over the contract period, net of reinsurance ceded. Claims incurred consist of claims and CAE paid and the change in reserves, net of reinsurance received and recoverable.
Participating insurance policies
Participating business comprised approximately 4.0% of the life insurance in-force at December 31, 2021 and 16.5% of life premiums in 2021.
For the majority of this participating business, profits earned are reserved for the payment of dividends to policyholders, except for the stockholders share of profits on participating policies, which is limited to the greater of 10% of the profit on participating business, or 50 cents per thousand dollars of the face amount of participating life insurance in-force. Participating policyholders interest includes the accumulated net income from participating policies reserved for payment to such policyholders in the form of dividends (less net income allocated to stockholders as indicated above) as well as a pro rata portion of unrealized investment gains (losses). Dividends to participating policyholders were $8.1 million and $7.0 million for the years ended 2021 and 2020, respectively. Income of $18.3 million and $5.8 million was allocated to participating policyholders for the years ended 2021 and 2020, respectively.
For all other participating business, the allocation of dividends to participating policyowners is based upon a comparison of experienced rates of mortality, interest and expenses, as determined periodically for representative plans of insurance, issue ages and policy durations, with the corresponding rates assumed in the calculation of premiums.
Federal income taxes
American National files a consolidated life and non-life federal income tax return. Certain subsidiaries that are consolidated for financial reporting are not eligible to be included in the consolidated federal income tax return; accordingly, they file separate returns.
14
Note 2 Summary of Significant Accounting Policies and Practices (Continued)
Deferred income tax assets and liabilities are recognized to reflect the future tax consequences attributable to differences between the financial statement amounts of assets and liabilities and their respective tax bases. Deferred taxes are measured using enacted tax rates expected to apply in the years in which those temporary differences are expected to be recovered or settled.
American National recognizes tax benefits on uncertain tax positions if it is more-likely-than-not the position based on its technical merits will be sustained by taxing authorities. American National recognizes the largest benefit that is greater than 50% likely of being ultimately realized upon settlement. Tax benefits not meeting the more-likely-than-not threshold, if applicable, are included with Other liabilities in the consolidated statements of financial position. American National recognizes interest expense and penalties related to uncertain tax positions, if applicable, as income tax expense in the consolidated statements of operations. Accrued interest expense and penalties related to uncertain tax positions are reported as Other liabilities in the consolidated statements of financial position.
Pension and postretirement benefit plans
Pension and postretirement benefit obligations and costs for our frozen benefit plans are estimated using assumptions including demographic factors such as retirement age and mortality.
American National uses a discount rate to determine the present value of future benefits on the measurement date. The guideline for setting this rate is a high-quality long-term corporate bond rate. For this purpose, a hypothetical bond portfolio to match the expected monthly benefit payments under the pension plan was constructed with the resulting yield of the portfolio used as a discount rate.
In developing the investment return assumption, we relied on a model that utilizes the following factors:
| Current yield to maturity of fixed income securities |
| Forecasts of inflation, GDP growth, and total return for each asset class |
| Historical plan performance |
| Target asset allocation |
| Standard deviations and correlations related to historical and expected future returns of each asset class and inflation |
The resulting assumption is the assumed rate of return for the plans target asset allocation, net of investment expenses, and reflects anticipated returns of the plans current and future assets.
Using this approach, the calculated return will fluctuate from year to year; however, it is American Nationals policy to hold this long-term assumption relatively constant.
Stock-based compensation
Stock Appreciation Rights (SARs) liability and compensation cost is based on the fair value of the grants and is remeasured each reporting period through the settlement date. The fair value of the SARs is calculated using the Black-Scholes-Merton option-pricing model. The key assumptions used in the model include: the grant date and remeasurement date stock prices, expected life of the SARs, and the risk-free rate of return. The compensation liability related to the SAR award is reported as Other liabilities in the consolidated statements of financial position.
Restricted Stock (RS) equity and compensation cost is based on the fair value of the underlying stock at grant date. The compensation cost accrued is reported as Additional paid-in capital in the consolidated statements of financial position.
Restricted Stock Units (RSUs) are settled in cash, resulting in classifying RSUs as a liability award. The liability is remeasured each reporting period through the vesting date and is adjusted for changes in fair value. The compensation liability related to the RSUs is reported as Other Liabilities in the consolidated statements of financial position.
Litigation contingencies
Existing and potential litigation is reviewed quarterly to determine if any adjustments to liabilities for possible losses are necessary. Reserves for losses are established whenever they are probable and reasonably estimable. If no one estimate within the range of possible losses is more probable than any other, a reserve is recorded based on the lowest amount of the range.
15
Note 3 Recently Issued Accounting Pronouncements
Adoption of New Accounting Standards
Standard |
Description |
Effective Date and Method of |
Impact on Financial Statements | |||
ASU 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes | The amendments simplify the accounting for income taxes by removing certain exceptions in the existing guidance including those related to intra-period tax allocation when there is a loss from continuing operations and income or a gain from other items. The amendments require that an entity recognize a franchise tax (or similar tax) that is partially based on income as an income-based tax and account for any incremental amount incurred as a non-income-based tax as well as other minor changes. |
This standard became effective for the Company for all annual and interim periods beginning January 1, 2021. The new guidance specifies which amendments should be applied prospectively, retrospective to all periods presented or on a modified retrospective basis through a cumulative-effect adjustment to retained earnings as of the beginning of the year of adoption. | The adoption of this standard did not have a material impact to the Companys Consolidated Financial Statements or Notes to the Consolidated Financial Statements. |
Future Adoption of New Accounting Standards The FASB issued the following accounting guidance relevant to American National:
Standard |
Description |
Effective Date and Method of |
Impact on Financial Statements | |||
ASU 2018-12, Financial ServicesInsurance (Topic 944): Targeted Improvements to the Accounting for Long-Duration Contracts | The guidance will improve the timeliness of recognizing changes in the liability for future policy benefits for traditional and limited payment long- duration contracts and will modify the rate used to discount future cash flows. The guidance will also simplify the accounting for certain market-based options or guarantees associated with deposit (or account balance) contracts (market risk benefits), simplify the amortization of deferred acquisition costs and add significant qualitative and quantitative disclosures. | This standard will become effective for the Company for all annual and interim periods beginning January 1, 2023, which was extended from the previous effective date of January 1, 2022 through the issuance of ASU 2020-11. The guidance allows for one of two adoption methods, a modified retrospective transition or a full retrospective transition except for the changes to accounting for market risk benefits which will require a retrospective transition. | Considerable progress in the implementation of the new standard has been made; however, we have not yet estimated the impact the new guidance will have on the consolidated financial statements. Accounting and actuarial policy elections have mostly been determined, data flows are being established, actuarial models are being developed, and implementation of a financial reporting disclosure system is in progress. | |||
ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting | The amendments in this guidance provide optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The guidance only applies to contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform. | The amendments in this guidance are effective for all entities as of March 12, 2020 and will sunset through December 31, 2022, at which time the application of exceptions and optional expedients will no longer be permitted. The FASB is currently deliberating an ASU that would extend the sunset date through December 31, 2024. | The inventory of LIBOR exposures has been completed and is primarily limited to floating rate bonds, alternative investments, and borrowings within joint venture investments. Some of the contracts included in these categories will mature prior to December 31, 2021, the start of LIBOR rates cessations. The transition from LIBOR is expected to result in an immaterial impact to the Companys Consolidated Financial Statements or Notes to the Consolidated Financial Statements. |
16
Note 4 Investment in Securities
The cost or amortized cost and fair value of investments in securities are shown below (in thousands):
December 31, 2021 | ||||||||||||||||||||
Cost or Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Allowance for Credit Losses |
Fair Value | ||||||||||||||||
Fixed maturity, bonds held-to-maturity |
||||||||||||||||||||
U.S. treasury and government |
$ | 12,284 | $ | | $ | (287 | ) | $ | | $ | 11,997 | |||||||||
U.S. states and political subdivisions |
104,039 | 1,676 | (1,906 | ) | | 103,809 | ||||||||||||||
Foreign governments |
14,369 | 137 | (159 | ) | | 14,347 | ||||||||||||||
Corporate debt securities |
6,810,518 | 388,726 | (21,213 | ) | (11,467 | ) | 7,166,564 | |||||||||||||
Residential mortgage-backed securities |
48,491 | 2,684 | (481 | ) | (516 | ) | 50,178 | |||||||||||||
Collateralized debt securities |
112,409 | 1,677 | (1,046 | ) | (1,146 | ) | 111,894 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total bonds held-to-maturity |
7,102,110 | 394,900 | (25,092 | ) | (13,129 | ) | 7,458,789 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Fixed maturity, bonds available-for-sale |
||||||||||||||||||||
U.S. treasury and government |
26,887 | 121 | (255 | ) | | 26,753 | ||||||||||||||
U.S. states and political subdivisions |
1,028,331 | 51,124 | (2,312 | ) | (14 | ) | 1,077,129 | |||||||||||||
Foreign governments |
5,000 | 841 | | | 5,841 | |||||||||||||||
Corporate debt securities |
6,809,610 | 268,964 | (35,285 | ) | (7,141 | ) | 7,036,148 | |||||||||||||
Residential mortgage-backed securities |
32,234 | 342 | (341 | ) | (268 | ) | 31,967 | |||||||||||||
Collateralized debt securities |
205,732 | 469 | (904 | ) | (2,887 | ) | 202,410 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total bonds available-for-sale |
8,107,794 | 321,861 | (39,097 | ) | (10,310 | ) | 8,380,248 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total investments in fixed maturity |
$ | 15,209,904 | $ | 716,761 | $ | (64,189 | ) | $ | (23,439 | ) | $ | 15,839,037 | ||||||||
|
|
|
|
|
|
|
|
|
|
December 31, 2020 | ||||||||||||||||||||
Cost or Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Allowance for Credit Losses |
Fair Value | ||||||||||||||||
Fixed maturity, bonds held-to-maturity |
||||||||||||||||||||
U.S. treasury and government |
$ | 7,733 | $ | 11 | $ | | $ | | $ | 7,744 | ||||||||||
U.S. states and political subdivisions |
109,445 | 4,101 | (11 | ) | | 113,535 | ||||||||||||||
Foreign governments |
3,851 | 374 | | | 4,225 | |||||||||||||||
Corporate debt securities |
6,992,095 | 623,233 | (9,117 | ) | (7,475 | ) | 7,598,736 | |||||||||||||
Residential mortgage-backed securities |
114,579 | 5,065 | (1,464 | ) | (452 | ) | 117,728 | |||||||||||||
Collateralized debt securities |
139,709 | 6,864 | (845 | ) | (4,515 | ) | 141,213 | |||||||||||||
Total bonds held-to-maturity |
7,367,412 | 639,648 | (11,437 | ) | (12,442 | ) | 7,983,181 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Fixed maturity, bonds available-for-sale |
||||||||||||||||||||
U.S. treasury and government |
28,766 | 418 | (1 | ) | | 29,183 | ||||||||||||||
U.S. states and political subdivisions |
1,066,627 | 73,976 | (145 | ) | | 1,140,458 | ||||||||||||||
Foreign governments |
14,995 | 1,393 | | | 16,388 | |||||||||||||||
Corporate debt securities |
5,887,756 | 471,205 | (17,207 | ) | (7,275 | ) | 6,334,479 | |||||||||||||
Residential mortgage-backed securities |
20,544 | 964 | (29 | ) | (188 | ) | 21,291 | |||||||||||||
Collateralized debt securities |
54,454 | 1,040 | (94 | ) | (19 | ) | 55,381 | |||||||||||||
Total bonds available-for-sale |
7,073,142 | 548,996 | (17,476 | ) | (7,482 | ) | 7,597,180 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total investments in fixed maturity |
$ | 14,440,554 | $ | 1,188,644 | $ | (28,913 | ) | $ | (19,924 | ) | $ | 15,580,361 | ||||||||
|
|
|
|
|
|
|
|
|
|
17
Note 4 Investment in Securities (Continued)
The amortized cost and fair value, by contractual maturity, of fixed maturity securities are shown below (in thousands):
December 31, 2021 | ||||||||||||||||
Bonds Held-to-Maturity | Bonds Available-for-Sale | |||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||||
Due in one year or less |
$ | 853,273 | $ | 865,103 | $ | 574,056 | $ | 580,191 | ||||||||
Due after one year through five years |
2,232,939 | 2,355,707 | 3,015,864 | 3,156,717 | ||||||||||||
Due after five years through ten years |
2,969,115 | 3,145,270 | 2,474,224 | 2,576,325 | ||||||||||||
Due after ten years |
1,046,783 | 1,092,709 | 2,043,650 | 2,067,015 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 7,102,110 | $ | 7,458,789 | $ | 8,107,794 | $ | 8,380,248 | ||||||||
|
|
|
|
|
|
|
|
Actual maturities differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Residential and commercial mortgage-backed securities, which are not due at a single maturity, have been presented based on the year of final contractual maturity.
Proceeds from sales of bonds available-for-sale, with the related gross realized gains and losses, are shown below (in thousands):
Years ended December 31, | ||||||||
2021 | 2020 | |||||||
Proceeds from sales of fixed maturity, bonds available-for-sale |
$ | 55,558 | $ | 164,372 | ||||
Gross realized gains |
59 | 624 | ||||||
Gross realized losses |
| (4,145 | ) |
Gains and losses are determined using specific identification of the securities sold. There was no transfer of bonds from held-to- maturity to available-for-sale during 2021. During 2020, bonds below investment grade with a carrying value of $142.7 million, were transferred from held-to-maturity to available-for-sale after a deterioration in the issuers creditworthiness.
In accordance with various regulations, American National has bonds on deposit with regulating authorities with a carrying value of $53.5 million and $47.7 million at December 31, 2021 and 2020, respectively. In addition, American National has pledged bonds in connection with agreements and transactions, such as financing and reinsurance agreements. The carrying value of bonds pledged was $67.1 million and $111.0 million at December 31, 2021 and 2020, respectively.
The components of the change in net unrealized gains (losses) on debt securities are shown below (in thousands):
Years ended December 31, | ||||||||
2021 | 2020 | |||||||
Bonds available-for-sale: change in unrealized gains (losses) |
$ | (248,756 | ) | $ | 242,105 | |||
Adjustments for |
||||||||
Deferred policy acquisition costs |
58,281 | (68,474 | ) | |||||
Participating policyholders interest |
8,275 | (3,010 | ) | |||||
Deferred federal income tax benefit (expense) |
39,346 | (36,306 | ) | |||||
|
|
|
|
|||||
Change in net unrealized gains (losses) on debt securities, net of tax |
$ | (142,854 | ) | $ | 134,315 | |||
|
|
|
|
The components of the change in net gains on equity securities are shown below (in thousands):
Years ended December 31, | ||||||||
2021 | 2020 | |||||||
Unrealized gains on equity securities |
$ | 38,771 | $ | 349,999 | ||||
Net gains on equity securities sold |
381,512 | 6,282 | ||||||
|
|
|
|
|||||
Net gains on equity securities |
$ | 420,283 | $ | 356,281 | ||||
|
|
|
|
18
Note 4 Investment in Securities (Continued)
The gross unrealized losses and fair value of bonds available-for-sale, aggregated by investment category and length of time individual securities have been in a continuous unrealized loss position due to market factors are shown below (in thousands, except number of issues):
December 31, 2021 | ||||||||||||||||||||||||||||||||||||
Less than 12 months | 12 months or more | Total | ||||||||||||||||||||||||||||||||||
Number of Issues |
Gross Unrealized Losses |
Fair Value | Number of Issues |
Gross Unrealized Losses |
Fair Value | Number of Issues |
Gross Unrealized Losses |
Fair Value | ||||||||||||||||||||||||||||
Fixed maturity, bonds available-for-sale |
||||||||||||||||||||||||||||||||||||
U.S. treasury and government |
10 | $ | (230 | ) | $ | 18,378 | 1 | $ | (25 | ) | $ | 2,844 | 11 | $ | (255 | ) | $ | 21,222 | ||||||||||||||||||
U.S. states and political subdivisions |
13 | (618 | ) | 50,025 | 4 | (1,694 | ) | 33,644 | 17 | (2,312 | ) | 83,669 | ||||||||||||||||||||||||
Corporate debt securities |
184 | (27,335 | ) | 1,596,811 | 32 | (7,950 | ) | 146,597 | 216 | (35,285 | ) | 1,743,408 | ||||||||||||||||||||||||
Residential mortgage-backed securities |
2 | (339 | ) | 13,193 | 2 | (2 | ) | 496 | 4 | (341 | ) | 13,689 | ||||||||||||||||||||||||
Collateralized debt securities |
26 | (885 | ) | 191,342 | 3 | (19 | ) | 4,447 | 29 | (904 | ) | 195,789 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
235 | $ | (29,407 | ) | $ | 1,869,749 | 42 | $ | (9,690 | ) | $ | 188,028 | 277 | $ | (39,097 | ) | $ | 2,057,777 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
December 31, 2020 | ||||||||||||||||||||||||||||||||||||
Less than 12 months | 12 months or more | Total | ||||||||||||||||||||||||||||||||||
Number of Issues |
Gross Unrealized Losses |
Fair Value | Number of Issues |
Gross Unrealized Losses |
Fair Value | Number of Issues |
Gross Unrealized Losses |
Fair Value | ||||||||||||||||||||||||||||
Fixed maturity, bonds available-for-sale |
||||||||||||||||||||||||||||||||||||
U.S. treasury and government |
1 | $ | (1 | ) | $ | 2,868 | | $ | | $ | | 1 | $ | (1 | ) | $ | 2,868 | |||||||||||||||||||
U.S. states and political subdivisions |
2 | (145 | ) | 10,205 | | | | 2 | (145 | ) | 10,205 | |||||||||||||||||||||||||
Corporate debt securities |
43 | (8,507 | ) | 270,249 | 8 | (8,700 | ) | 13,270 | 51 | (17,207 | ) | 283,519 | ||||||||||||||||||||||||
Residential mortgage-backed securities |
1 | (21 | ) | 1,391 | 3 | (8 | ) | 593 | 4 | (29 | ) | 1,984 | ||||||||||||||||||||||||
Collateralized debt securities |
3 | (93 | ) | 12,752 | 1 | (1 | ) | 158 | 4 | (94 | ) | 12,910 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
50 | $ | (8,767 | ) | $ | 297,465 | 12 | $ | (8,709 | ) | $ | 14,021 | 62 | $ | (17,476 | ) | $ | 311,486 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A number of assumptions and estimates are inherent in evaluating whether an allowance for credit loss is necessary, which include the financial condition, near term and long-term prospects of the issue or issuer, including relevant industry conditions and trends and implications of rating agency actions and offering prices. Based on this evaluation, unrealized losses on bonds available-for-sale where an allowance for credit loss was not recorded were concentrated in the Companys fixed maturity securities within the finance and investment sector.
Equity securities by market sector distribution are shown below, based on fair value:
December 31, | ||||||||
2021 | 2020 | |||||||
Consumer goods |
9.6 | % | 19.3 | % | ||||
Energy and utilities |
6.4 | 5.2 | ||||||
Finance |
35.6 | 21.6 | ||||||
Healthcare |
9.0 | 15.0 | ||||||
Industrials |
3.5 | 7.4 | ||||||
Information technology |
15.1 | 27.1 | ||||||
Other |
20.8 | 4.4 | ||||||
|
|
|
|
|||||
Total |
100.0 | % | 100.0 | % | ||||
|
|
|
|
19
Note 4 Investment in Securities (Continued)
Allowance for Credit Losses
Held-to-Maturity SecuritiesManagement measures expected credit losses on bonds held-to-maturity on a qualitative adjustment basis by major security type: corporate bonds, structured products, municipals, specialty products and treasuries. Accrued interest receivable on held-to maturity debt securities are excluded from the estimate of credit losses. The estimate of expected credit losses considers historical credit loss information that is adjusted for current market conditions and reasonable and supportable economic forecasts based upon a third-party valuation model.
Available-for-Sale SecuritiesFor available-for-sale bonds in an unrealized loss position, the Company first assesses whether it intends to sell the security or will be required to sell the security before recovery of its amortized cost basis. If either of these criteria are met, the securitys amortized cost basis is written down to fair value through income. For bonds available-for-sale that do not meet either indicated criteria, the Company evaluates whether the decline in fair value has resulted from credit events or market factors. In making this assessment, management first calculates the extent to which fair value is less than amortized cost, and then may consider any changes to the rating of the security by a rating agency, and any specific conditions related to the security. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security is compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded through income, limited to the amount fair value is less than amortized cost. Any remaining unrealized loss is recognized in other comprehensive income.
When the discounted cash flow method is used to determine the allowance for credit losses, managements estimates incorporate expected prepayments, if any. Model inputs are considered reasonable and supportable for three years. A mean reversion is applied in years four and five. Credit loss allowance is not measured on accrued interest receivable because the balance is written off to net investment income in a timely manner, within 90 days. Changes in the allowance for credit losses are recognized through the consolidated statement of operations as (increase) decrease in investment credit loss.
No accrued interest receivables were written off as of December 31, 2021.
The rollforward of the allowance for credit losses for bonds held-to-maturity is shown below (in thousands):
Corporate Debt Securities |
Collateralized Debt Securities |
Residential Mortgage- Backed Securities |
Total | |||||||||||||
Balance at January 1, 2021 |
$ | (7,475 | ) | $ | (4,515 | ) | $ | (452 | ) | $ | (12,442 | ) | ||||
Purchases |
(1,412 | ) | (168 | ) | | (1,580 | ) | |||||||||
Disposition |
441 | 551 | | 992 | ||||||||||||
Provision |
(3,021 | ) | 2,986 | (64 | ) | (99 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2021 |
$ | (11,467 | ) | $ | (1,146 | ) | $ | (516 | ) | $ | (13,129 | ) | ||||
|
|
|
|
|
|
|
|
Foreign Governments |
Corporate Debt Securities |
Collateralized Debt Securities |
Residential Mortgage-Backed Securities |
Total | ||||||||||||||||
Balance at January 1, 2020 |
$ | 4 | $ | (18,563 | ) | $ | (2,968 | ) | $ | (137 | ) | $ | (21,664 | ) | ||||||
Purchases |
| (783 | ) | (329 | ) | 134 | (978 | ) | ||||||||||||
Disposition |
| 9,501 | 800 | | 10,301 | |||||||||||||||
Provision |
(4 | ) | 2,370 | (2,018 | ) | (449 | ) | (101 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at December 31, 2020 |
$ | | $ | (7,475 | ) | $ | (4,515 | ) | $ | (452 | ) | $ | (12,442 | ) | ||||||
|
|
|
|
|
|
|
|
|
|
20
Note 4 Investment in Securities (Continued)
The rollforward of the allowance for credit losses for available-for-sale debt securities is shown below (in thousands):
U.S. Treasury and Government |
U.S. State and Political Subdivisions |
Corporate Debt Securities |
Collateralized Debt Securities |
Residential Mortgage- Backed Securities |
Total | |||||||||||||||||||
Beginning balance at January 1, 2021 |
$ | | $ | | $ | (7,275 | ) | $ | (19 | ) | $ | (188 | ) | $ | (7,482 | ) | ||||||||
Increase in allowance related to purchases |
| | (3,158 | ) | (538 | ) | | (3,696 | ) | |||||||||||||||
Reduction in allowance related to disposition |
| | 4,117 | 182 | | 4,299 | ||||||||||||||||||
Allowance on securities that had an allowance recorded in a previous period |
3 | 12 | 3,680 | (1,507 | ) | (29 | ) | 2,159 | ||||||||||||||||
Allowance on securities where credit losses were not previously recorded |
(3 | ) | (26 | ) | (4,505 | ) | (1,005 | ) | (51 | ) | (5,590 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance at December 31, 2021 |
$ | | $ | (14 | ) | $ | (7,141 | ) | $ | (2,887 | ) | $ | (268 | ) | $ | (10,310 | ) | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
Corporate Debt Securities |
Collateralized Debt Securities |
Residential Mortgage- Backed Securities |
Total | |||||||||||||
Beginning balance at January 1, 2020 |
$ | | $ | | $ | | $ | | ||||||||
Increase in allowance related to purchases |
(217 | ) | | | (217 | ) | ||||||||||
Reduction in allowance related to disposition |
63 | 6 | 3 | 72 | ||||||||||||
Allowance on securities that had an allowance recorded in a previous period |
(1,074 | ) | (25 | ) | (191 | ) | (1,290 | ) | ||||||||
Allowance on securities where credit losses were not previously recorded |
(6,047 | ) | | | (6,047 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2020 |
$ | (7,275 | ) | $ | (19 | ) | $ | (188 | ) | $ | (7,482 | ) | ||||
|
|
|
|
|
|
|
|
Credit Quality Indicators
The Company monitors the credit quality of bonds held-to-maturity through the use of credit ratings, which are updated on a monthly basis. Information is also gathered regarding the asset performance of held-to-maturity bonds. The two traditional metrics for assessing interest rate risks are interest-coverage ratios and capitalization ratios, which can also be used in the assessment of credit risk. These risks are mitigated through the diversification of bond investments. Categories of diversification include credit ratings, geographic locations, maturities, and market sector.
The credit quality indicators for the amortized cost of bonds held-to-maturity are shown below (in thousands):
December 31, 2021 | ||||||||||||||||||||||||
Amortized cost of bonds held-to-maturity by credit rating | ||||||||||||||||||||||||
Fixed maturity, bonds held-to-maturity | AAA | AA | A | BBB | BB and below | Total | ||||||||||||||||||
U.S. treasury and government |
$ | | $ | 12,284 | $ | | $ | | $ | | $ | 12,284 | ||||||||||||
U.S. state and political subdivisions |
14,364 | 49,327 | 9,188 | 25,770 | 5,390 | 104,039 | ||||||||||||||||||
Foreign governments |
| 13,355 | 1,014 | | | 14,369 | ||||||||||||||||||
Corporate debt securities |
31,176 | 400,666 | 3,212,688 | 3,061,595 | 104,393 | 6,810,518 | ||||||||||||||||||
Collateralized debt securities |
| | 66,715 | 40,858 | 4,836 | 112,409 | ||||||||||||||||||
Residential mortgage-backed securities |
| 47,304 | | | 1,187 | 48,491 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ | 45,540 | $ | 522,936 | $ | 3,289,605 | $ | 3,128,223 | $ | 115,806 | $ | 7,102,110 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
21
Note 4 Investment in Securities (Continued)
December 31, 2020 | ||||||||||||||||||||||||
Amortized cost of bonds held-to-maturity by credit rating | ||||||||||||||||||||||||
Fixed maturity, bonds held-to-maturity | AAA | AA | A | BBB | BB and below | Total | ||||||||||||||||||
U.S. treasury and government |
$ | | $ | 7,733 | $ | | $ | | $ | | $ | 7,733 | ||||||||||||
U.S. state and political subdivisions |
25,831 | 43,964 | 34,893 | | 4,757 | 109,445 | ||||||||||||||||||
Foreign governments |
| 2,820 | 1,031 | | | 3,851 | ||||||||||||||||||
Corporate debt securities |
1,956 | 262,830 | 2,976,571 | 3,647,496 | 103,242 | 6,992,095 | ||||||||||||||||||
Collateralized debt securities |
| | 107,795 | 31,914 | | 139,709 | ||||||||||||||||||
Residential mortgage-backed securities |
| 112,995 | | | 1,584 | 114,579 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ | 27,787 | $ | 430,342 | $ | 3,120,290 | $ | 3,679,410 | $ | 109,583 | $ | 7,367,412 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Note 5 Mortgage Loans
Generally, commercial mortgage loans are secured by first liens on income-producing real estate. American National attempts to maintain a diversified portfolio by considering both the location of the underlying collateral as well as the type of mortgage loan. The geographic categories come from the U.S. Census Bureaus Census Regions and Divisions of the United States. The distribution based on carrying amount of mortgage loans by location is as follows (in thousands, except percentages):
December 31, | ||||||||||||||||
2021 | 2020 | |||||||||||||||
Amount | Percentage | Amount | Percentage | |||||||||||||
East North Central |
$ | 747,661 | 14.4 | % | $ | 783,614 | 14.9 | % | ||||||||
East South Central |
117,574 | 2.3 | 146,052 | 2.8 | ||||||||||||
Mountain |
1,250,562 | 24.0 | 1,284,555 | 24.5 | ||||||||||||
Pacific |
878,820 | 16.9 | 806,426 | 15.4 | ||||||||||||
South Atlantic |
627,295 | 12.0 | 619,405 | 11.8 | ||||||||||||
West South Central |
1,261,659 | 24.3 | 1,313,848 | 25.1 | ||||||||||||
Other |
315,763 | 6.1 | 288,631 | 5.5 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 5,199,334 | 100.0 | % | $ | 5,242,531 | 100.0 | % | ||||||||
|
|
|
|
|
|
|
|
As of December 31, 2021 and 2020, loans in foreclosure and loans foreclosed are as follows (in thousands, except number of loans):
December 31, | ||||||||||||||||
2021 | 2020 | |||||||||||||||
Foreclosure and foreclosed | Number of Loans |
Recorded Investment |
Number of Loans |
Recorded Investment |
||||||||||||
In foreclosure |
| $ | | 1 | $ | 5,168 | ||||||||||
Filed for bankruptcy* |
| | 1 | 9,230 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total in foreclosure |
| $ | | 2 | $ | 14,398 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Foreclosed |
1 | $ | 5,168 | 2 | $ | 8,603 | ||||||||||
|
|
|
|
|
|
|
|
* | Borrower filed for bankruptcy after foreclosure proceedings had begun. |
22
Note 5 Mortgage Loans (Continued)
The age analysis of past due loans is shown below (in thousands, except percentages):
30-59 Days Past Due |
60-89 Days Past Due |
More Than Past Due |
Total |
Current | Total | |||||||||||||||||||||||
December 31, 2021 |
Amount | Percentage | ||||||||||||||||||||||||||
Apartment |
$ | | $ | | $ | | $ | | $ | 522,595 | $ | 522,595 | 9.9 | % | ||||||||||||||
Hotel |
| | | | 962,345 | 962,345 | 18.2 | |||||||||||||||||||||
Industrial |
| | | | 912,645 | 912,645 | 17.2 | |||||||||||||||||||||
Office |
| | | | 1,347,384 | 1,347,384 | 25.4 | |||||||||||||||||||||
Parking |
| | | | 392,310 | 392,310 | 7.4 | |||||||||||||||||||||
Retail |
4,872 | | | 4,872 | 838,163 | 843,035 | 15.9 | |||||||||||||||||||||
Storage |
| | | | 163,685 | 163,685 | 3.1 | |||||||||||||||||||||
Other |
| | | | 152,414 | 152,414 | 2.9 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 4,872 | $ | | $ | | $ | 4,872 | $ | 5,291,541 | $ | 5,296,413 | 100.0 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Allowance for credit losses |
(97,079 | ) | ||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
Total, net of allowance |
$ | 5,199,334 | ||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
December 31, 2020 |
||||||||||||||||||||||||||||
Apartment |
$ | | $ | | $ | | $ | | $ | 557,159 | $ | 557,159 | 10.5 | % | ||||||||||||||
Hotel |
30,315 | 30,158 | | 60,473 | 853,522 | 913,995 | 17.0 | |||||||||||||||||||||
Industrial |
14,930 | | 5,168 | 20,098 | 836,105 | 856,203 | 15.9 | |||||||||||||||||||||
Office |
24,804 | | 9,230 | 34,034 | 1,522,197 | 1,556,231 | 29.0 | |||||||||||||||||||||
Parking |
48,825 | 29,355 | | 78,180 | 286,107 | 364,287 | 6.8 | |||||||||||||||||||||
Retail |
4,991 | | 25,779 | 30,770 | 760,907 | 791,677 | 14.7 | |||||||||||||||||||||
Storage |
| | | | 165,561 | 165,561 | 3.1 | |||||||||||||||||||||
Other |
| | | | 163,121 | 163,121 | 3.0 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 123,865 | $59,513 | $ | 40,177 | $ | 223,555 | $ | 5,144,679 | $ | 5,368,234 | 100.0 | % | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Allowance for credit losses |
(125,703 | ) | ||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
Total, net of allowance |
$ | 5,242,531 | ||||||||||||||||||||||||||
|
|
As a result of the economic impact associated with COVID-19, American National modified 93 loans with a total balance of $1.6 billion during 2020. These modifications were in the form of forbearance of principal and interest payments for up to six months, extensions of maturity dates, and/or provision for interest only payments. The modifications were primarily related to our loans to hotels, retail and parking operations. Due to ongoing economic stress brought on by the pandemic, additional modifications for 33 of these loans with a total balance of $725.7 million were made during 2021. These additional modifications extended the forbearance of principal and interest payments and interest only provisions with a requirement for the payment of at least 20% of the total interest due during the extended modification period. The modified loans had an aggregate deferred interest of $5.6 million as of December 31, 2021.
There were no unamortized purchase discounts as of December 31, 2021 and 2020. Total mortgage loans were net of unamortized origination fees of $27.5 million and $26.1 million at December 31, 2021 and 2020, respectively. No unearned income is included in these amounts.
23
Note 5 Mortgage Loans (Continued)
Troubled Debt Restructurings
American National has granted concessions to certain mortgage loan borrowers. Concessions are generally one of, or a combination of, a delay in payment of principal or interest, a reduction of the contractual interest rate or an extension of the maturity date. Loans that have these concessions could be classified as troubled debt restructurings. The carrying value could change based on the expected recovery of the loan, which is evaluated quarterly. Loan modifications executed due to COVID-19 resulting in a total delay of more than six months were evaluated for troubled debt restructuring status under current GAAP guidance.
American National considers the amount, timing and extent of concessions in determining credit loss allowances for loan losses recorded in connection with a troubled debt restructuring.
Loans determined to be troubled debt restructuring during the periods presented are as follows (in thousands, except number of loans):
Years ended December 31, | ||||||||||||||||||||||||
2021 | 2020 | |||||||||||||||||||||||
Number of Loans | Recorded Investment Pre-Modification |
Recorded Investment Post-Modification |
Number of Loans | Recorded Investment Pre-Modification |
Recorded Investment Post-Modification |
|||||||||||||||||||
Office |
2 | $ | 37,985 | $ | 37,985 | 7 | $ | 76,220 | $ | 76,220 | ||||||||||||||
Retail |
3 | 32,325 | 32,325 | 6 | 79,943 | 79,943 | ||||||||||||||||||
Industrial |
| | | 2 | 11,565 | 11,565 | ||||||||||||||||||
Hotel |
| | | 34 | 811,131 | 811,131 | ||||||||||||||||||
Parking |
1 | 9,257 | 9,257 | 16 | 248,465 | 248,465 | ||||||||||||||||||
Storage |
1 | 8,890 | 8,890 | | | | ||||||||||||||||||
Apartment |
| | | 2 | 40,097 | 40,097 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
7 | $ | 88,457 | $ | 88,457 | 67 | $ | 1,267,421 | $ | 1,267,421 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, 2021, a total of 72 loans with a recorded investment of $1.3 billion were designated as a troubled debt restructuring. There are no commitments to lend additional funds to debtors whose loans have been modified in a troubled debt restructuring during the periods presented. The decrease in loans determined to be a troubled debt restructuring in 2021 is primarily attributable to improved economic conditions after lifting of COVID-19 related restrictions.
24
Note 5 Mortgage Loans (Continued)
Allowance for Credit Losses
Mortgage loans on real estate are stated at unpaid principal balance, adjusted for any unamortized discount, deferred expenses and allowances. The allowance for credit losses is based upon the current expected credit loss model. The model considers past loss experience, current economic conditions, and reasonable and supportable forecasts of future conditions. Reversion for the allowance calculation is implicit in the models used to determine the allowance. The methodology uses a discounted cash flow approach based on expected cash flows.
The rollforward of the allowance for credit losses for mortgage loans is shown below (in thousands):
Commercial Mortgage Loans |
||||
Balance at January 1, 2021 |
$ | (125,703 | ) | |
Provision |
28,624 | |||
|
|
|||
Balance at December 31, 2021 |
$ | (97,079 | ) | |
|
|
|||
Commercial Mortgage Loans |
||||
Balance at January 1, 2020 |
$ | (19,160 | ) | |
Cumulative adjustment at January 1, 2020 |
(11,216 | ) | ||
Provision |
(95,327 | ) | ||
|
|
|||
Balance at December 31, 2020 |
$ | (125,703 | ) | |
|
|
The change in allowance in 2021 was primarily driven by the favorable response of the hospitality and retail industries to re- opening of the economy and resulting increases in travel and brick-and-mortar shopping.
25
Note 5 Mortgage Loans (Continued)
The asset and allowance balances for credit losses for mortgage loans by property-type are shown below (in thousands):
December 31, | ||||||||||||||||
2021 | 2020 | |||||||||||||||
Asset Balance | Allowance | Asset Balance | Allowance | |||||||||||||
Apartment |
$ | 522,595 | $ | (1,366 | ) | $ | 557,159 | $ | (8,845 | ) | ||||||
Hotel |
962,345 | (39,272 | ) | 913,995 | (45,596 | ) | ||||||||||
Industrial |
912,645 | (4,051 | ) | 856,203 | (2,516 | ) | ||||||||||
Office |
1,347,384 | (26,988 | ) | 1,556,231 | (33,373 | ) | ||||||||||
Parking |
392,310 | (16,037 | ) | 364,287 | (18,178 | ) | ||||||||||
Retail |
843,035 | (6,685 | ) | 791,677 | (10,856 | ) | ||||||||||
Storage |
163,685 | (459 | ) | 165,561 | (2,509 | ) | ||||||||||
Other |
152,414 | (2,221 | ) | 163,121 | (3,830 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 5,296,413 | $ | (97,079 | ) | $ | 5,368,234 | $ | (125,703 | ) | ||||||
|
|
|
|
|
|
|
|
Credit Quality Indicators
Mortgage loans are segregated by property-type and quantitative and qualitative allowance factors are applied. Qualitative factors are developed quarterly based on the pooling of assets with similar risk characteristics and historical loss experience adjusted for the expected trend in the current market environment. Credit losses are pooled by property-type as it represents the most similar and reliable risk characteristics in our portfolio. The amortized cost of mortgage loans by year of origination by property-type are shown below (in thousands):
Amortized Cost Basis by Origination Year | ||||||||||||||||||||||||||||
2021 | 2020 | 2019 | 2018 | 2017 | Prior | Total | ||||||||||||||||||||||
Apartment |
$ | 50,747 | $ | 79,673 | $ | 210,011 | $ | 22,166 | $ | 122,472 | $ | 37,526 | $ | 522,595 | ||||||||||||||
Hotel |
32,312 | 35,041 | 94,618 | 203,151 | 218,129 | 379,094 | 962,345 | |||||||||||||||||||||
Industrial |
180,229 | 265,167 | 135,810 | 99,716 | 38,170 | 193,553 | 912,645 | |||||||||||||||||||||
Office |
4,812 | 24,919 | 62,260 | 162,412 | 314,931 | 778,050 | 1,347,384 | |||||||||||||||||||||
Parking |
31,618 | 28,651 | 13,783 | 26,676 | 8,446 | 283,136 | 392,310 | |||||||||||||||||||||
Retail |
115,290 | 69,329 | 38,761 | 74,464 | 74,198 | 470,993 | 843,035 | |||||||||||||||||||||
Storage |
23,184 | 28,936 | 48,401 | 37,156 | 17,095 | 8,913 | 163,685 | |||||||||||||||||||||
Other |
54,114 | | 21,662 | 29,884 | 1,650 | 45,104 | 152,414 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 492,306 | $ | 531,716 | $ | 625,306 | $ | 655,625 | $ | 795,091 | $ | 2,196,369 | $ | 5,296,413 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Allowance for credit losses |
(97,079 | ) | ||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
Total, net of allowance |
$ | 5,199,334 | ||||||||||||||||||||||||||
|
|
Generally, mortgage loans are secured by first liens on income-producing real estate with a loan-to-value ratio of up to 75%. It is the Companys policy to not accrue interest on loans that are 90 days delinquent and where amounts are determined to be uncollectible. At December 31, 2021, no commercial loans were past due over 90 days and in non-accrual status.
Off-Balance Sheet Credit Exposures
The Company has off-balance sheet credit exposures related to non-cancellable unfunded commitment amounts on commercial mortgage loans. We estimate the allowance for these exposures by applying the allowance rate we computed for each property type to the related outstanding commitment amounts. As of December 31, 2021, we have included a $7.7 million liability in other liabilities on the consolidated statements of financial position based on unfunded loan commitments of $1.0 billion.
26
Note 6 Real Estate and Other Investments
The carrying amount of real estate and real estate partnerships, net of accumulated depreciation, by property-type and geographic distribution are as follows (in thousands, except percentages):
December 31, 2021 | December 31, 2020 | |||||||||||||||
Amount | Percentage | Amount | Percentage | |||||||||||||
Hotel |
$ | 56,198 | 6.1 | % | $ | 67,857 | 7.1 | % | ||||||||
Industrial |
119,698 | 12.9 | 132,757 | 13.8 | ||||||||||||
Land |
39,760 | 4.3 | 51,220 | 5.3 | ||||||||||||
Office |
277,034 | 29.8 | 299,500 | 31.2 | ||||||||||||
Retail |
269,941 | 29.1 | 268,588 | 28.0 | ||||||||||||
Apartments |
153,871 | 16.6 | 120,847 | 12.6 | ||||||||||||
Other |
11,910 | 1.2 | 19,803 | 2.0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 928,412 | 100.0 | % | $ | 960,572 | 100.0 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
December 31, 2021 | December 31, 2020 | |||||||||||||||
Amount | Percentage | Amount | Percentage | |||||||||||||
East North Central |
$ | 122,148 | 13.2 | % | $ | 81,310 | 8.5 | % | ||||||||
East South Central |
59,122 | 6.4 | 65,302 | 6.8 | ||||||||||||
Mountain |
127,542 | 13.7 | 133,233 | 13.9 | ||||||||||||
Pacific |
112,714 | 12.1 | 127,421 | 13.3 | ||||||||||||
South Atlantic |
67,573 | 7.3 | 97,801 | 10.1 | ||||||||||||
West South Central |
428,272 | 46.1 | 434,722 | 45.3 | ||||||||||||
Other |
11,041 | 1.2 | 20,783 | 2.1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 928,412 | 100.0 | % | $ | 960,572 | 100.0 | % | ||||||||
|
|
|
|
|
|
|
|
As of December 31, 2021, no real estate partnerships met the criteria as held-for-sale.
American National regularly invests in real estate partnerships and frequently participates in the design with the sponsor, but in most cases, its involvement is limited to financing. Through analysis performed by American National, some of these partnerships have been determined to be variable interest entities (VIEs). In certain instances, in addition to an economic interest in the entity, American National holds the power to direct the most significant activities of the entity and is deemed the primary beneficiary. The assets of the consolidated VIEs are restricted and must first be used to settle their liabilities. Creditors or beneficial interest holders of these VIEs have no recourse to the general credit of American National, as American Nationals obligation is limited to the amount of its committed investment. American National has not provided financial or other support to the VIEs in the form of liquidity arrangements, guarantees, or other commitments to third-parties that may affect the fair value or risk of its variable interest in the VIEs in 2021 or 2020.
The assets and liabilities relating to the VIEs included in the consolidated financial statements are as follows (in thousands):
December 31, | ||||||||
2021 | 2020 | |||||||
Real estate and real estate partnerships |
$ | 126,708 | $ | 131,405 | ||||
Investment funds |
100,374 | | ||||||
Short-term investments |
500 | 500 | ||||||
Cash and cash equivalents |
10,341 | 8,070 | ||||||
Premiums due and other receivables |
3,201 | 3,484 | ||||||
Other assets |
12,992 | 13,796 | ||||||
|
|
|
|
|||||
Total assets of consolidated VIEs |
$ | 254,116 | $ | 157,255 | ||||
|
|
|
|
|||||
Notes payable |
$ | 149,248 | $ | 153,703 | ||||
Other liabilities |
8,250 | 8,490 | ||||||
|
|
|
|
|||||
Total liabilities of consolidated VIEs |
$ | 157,498 | $ | 162,193 | ||||
|
|
|
|
The notes payable in the consolidated statements of financial position pertain to the borrowings of the consolidated VIEs. The liability of American National relating to notes payable of the consolidated VIEs is limited to the amount of its direct or indirect investment in the respective ventures, which totaled $3.0 million at December 31, 2021 and 2020.
27
Note 6 Real Estate and Other Investments (Continued)
The total long-term notes payable of the consolidated VIEs consists of the following (in thousands):
December 31, | ||||||||||||
Interest rate |
Maturity | 2021 | 2020 | |||||||||
LIBOR |
2023 | $ | 10,819 | $ | 10,819 | |||||||
4% fixed |
2022 | 75,293 | 78,565 | |||||||||
4.18% fixed |
2024 | 63,136 | 64,319 | |||||||||
|
|
|
|
|||||||||
Total |
$ | 149,248 | $ | 153,703 | ||||||||
|
|
|
|
For other real estate partnership VIEs, American National is not the primary beneficiary as major decisions impacting the economic activities of the VIE require consent from both partners. The carrying amount and maximum exposure to loss relating to these unconsolidated VIEs follows (in thousands):
December 31, | ||||||||||||||||
2021 | 2020 | |||||||||||||||
Carrying Amount |
Maximum Exposure to Loss |
Carrying Amount |
Maximum Exposure to Loss |
|||||||||||||
Real estate and real estate partnerships |
$ | 332,351 | $ | 332,351 | $ | 368,588 | $ | 368,588 | ||||||||
Mortgage loans on real estate |
690,779 | 690,779 | 722,917 | 722,917 | ||||||||||||
Accrued investment income |
2,878 | 2,878 | 4,980 | 4,980 |
American Nationals net investment income of real estate partnerships is the Companys share of operating earnings and realized gains from investments in real estate joint ventures and other limited partnership interests (joint ventures) using the equity method of accounting. In 2021 and 2020 certain joint ventures took advantage of market opportunities to generate realized gains on the sale of real estate held or developed by the ventures.
The Companys income from and investment in each joint venture did not exceed 20% and therefore no separate financial disclosure is required. The Companys income from, assets held, and investment in each joint venture did not exceed 10% of operating income before tax. Additionally, American Nationals investment in joint ventures is less than 3% of the Companys total assets, and investments in individual joint ventures is not considered to be material to the Company in relation to its financial position or ongoing results of operations. Therefore, summarized financial information of equity method investees has not been included.
The Companys total investment in investment funds, real estate partnerships, and other partnerships, of which substantially all are limited liability companies (LLCs) or limited partnerships, consists of the following (in thousands):
December 31, | ||||||||
2021 | 2020 | |||||||
Investment funds |
$ | 947,856 | $ | 458,776 | ||||
Real estate partnerships |
439,341 | 443,279 | ||||||
Other |
13,907 | 18,359 | ||||||
|
|
|
|
|||||
Total investments in partnerships |
$ | 1,401,104 | $ | 920,414 | ||||
|
|
|
|
|||||
Years ended December 31, | ||||||||
2021 | 2020 | |||||||
Income from operations |
$ | 103,826 | $ | 14,958 | ||||
Net gain on sales |
84,851 | 27,509 | ||||||
|
|
|
|
|||||
Net investment income from partnerships |
$ | 188,677 | $ | 42,467 | ||||
|
|
|
|
28
Note 7 Derivative Instruments
American National purchases over-the-counter equity-indexed options as economic hedges against fluctuations in the equity markets to which equity-indexed products are exposed. These options are not designated as hedging instruments for accounting purposes under GAAP. Equity-indexed contracts include a fixed host universal-life insurance or annuity contract and an equity- indexed embedded derivative. The detail of derivative instruments is shown below (in thousands, except number of instruments):
December 31, | ||||||||||||||||||||||||||
2021 | 2020 | |||||||||||||||||||||||||
Derivatives Not Designated |
Location in the Consolidated Statements of Financial Position |
Number of Instruments |
Notional Amounts |
Estimated Fair Value |
Number of Instruments |
Notional Amounts |
Estimated Fair Value |
|||||||||||||||||||
Equity-indexed options |
Other invested assets | 473 | $ | 3,523,000 | $ | 259,383 | 455 | $ | 2,867,600 | $ | 242,201 | |||||||||||||||
Equity-indexed embedded |
Policyholders account balances | 125,523 | 3,419,992 | 832,579 | 112,103 | 2,748,540 | 705,013 |
Gains (Losses) Recognized in Income on Derivatives | ||||||||||
Derivatives Not Designated as Hedging Instruments |
Location in the Consolidated Statements of Operations |
Years ended December 31, | ||||||||
2021 | 2020 | |||||||||
Equity-indexed options |
Net investment income | $ | 127,681 | $ | 51,931 | |||||
Equity-indexed embedded derivative |
Interest credited to policyholders account balances | (107,162 | ) | (22,977 | ) |
The Companys use of derivative instruments exposes it to credit risk in the event of non-performance by the counterparties. The Company has a policy of only dealing with counterparties it believes are creditworthy and obtaining sufficient collateral where appropriate, as a means of mitigating the financial loss from defaults. The Company holds collateral in cash and notes secured by U.S. government backed assets. The non-performance risk is the net counterparty exposure based on the fair value of the open contracts, less the fair value of collateral held. The Company maintains master netting agreements with its current active trading partners. As such, a right of offset has been applied to collateral that supports credit risk and has been recorded in the consolidated statements of financial position as an offset to Other invested assets with an associated payable to Other liabilities for excess collateral.
Information regarding the Companys exposure to credit loss on the options it holds is presented below (in thousands):
December 31, 2021 | ||||||||||||||||||||||||||||||||
Counterparty |
Moody/S&P Rating |
Options Fair Value |
Collateral Held in Cash |
Collateral Held in Invested Assets |
Total Collateral Held |
Collateral Amounts used to Offset Exposure |
Excess Collateral |
Exposure Net of Collateral |
||||||||||||||||||||||||
Bank of America |
A2/A- | $ | 6,289 | $ | 5,950 | $ | | $ | 5,950 | $ | 5,950 | $ | | $ | 339 | |||||||||||||||||
Barclays |
Baa2/BBB | 45,410 | 28,173 | 18,100 | 46,273 | 45,410 | 863 | | ||||||||||||||||||||||||
Credit Suisse |
Baa1/BBB+ | 34,411 | 35,300 | | 35,300 | 34,411 | 889 | | ||||||||||||||||||||||||
ING |
Baa1/A- | 13,280 | 3,030 | 10,300 | 13,330 | 13,280 | 50 | | ||||||||||||||||||||||||
Morgan Stanley |
A1/BBB+ | 61,817 | 57,716 | 5,700 | 63,416 | 61,817 | 1,599 | | ||||||||||||||||||||||||
NATIXIS* |
A1/A | 26,490 | 26,660 | | 26,660 | 26,490 | 170 | | ||||||||||||||||||||||||
Truist |
A3/A- | 39,589 | 30,010 | 11,000 | 41,010 | 39,530 | 1,480 | 59 | ||||||||||||||||||||||||
Wells Fargo |
A1/BBB+ | 32,097 | 22,320 | 9,900 | 32,220 | 32,065 | 155 | 32 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 259,383 | $ | 209,159 | $ | 55,000 | $ | 264,159 | $ | 258,953 | $ | 5,206 | $ | 430 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
December 31, 2020 | ||||||||||||||||||||||||||||||||
Counterparty |
Moody/S&P Rating |
Options Fair Value |
Collateral Held in Cash |
Collateral Held in Invested Assets |
Total Collateral Held |
Collateral Amounts used to Offset Exposure |
Excess Collateral |
Exposure Net of Collateral |
||||||||||||||||||||||||
Barclays |
Baa2/BBB | $ | 51,489 | $ | 31,513 | $ | 18,100 | $ | 49,613 | $ | 49,613 | $ | | $ | 1,876 | |||||||||||||||||
Credit Suisse |
Baa1/BBB+ | 9,447 | 8,680 | | 8,680 | 8,680 | | 767 | ||||||||||||||||||||||||
Goldman-Sachs |
A3/BBB+ | 1,227 | 1,170 | | 1,170 | 1,170 | | 57 | ||||||||||||||||||||||||
ING |
Baa1/A- | 20,606 | 10,450 | 10,300 | 20,750 | 20,606 | 144 | | ||||||||||||||||||||||||
Morgan Stanley |
A2/BBB+ | 37,406 | 30,616 | 5,700 | 36,316 | 36,316 | | 1,090 | ||||||||||||||||||||||||
NATIXIS* |
A1/A+ | 30,567 | 30,720 | | 30,720 | 30,567 | 153 | | ||||||||||||||||||||||||
Truist |
A3/A- | 52,127 | 43,960 | 11,000 | 54,960 | 52,127 | 2,833 | | ||||||||||||||||||||||||
Wells Fargo |
A2/BBB+ | 39,332 | 29,370 | 9,900 | 39,270 | 39,270 | | 62 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 242,201 | $ | 186,479 | $ | 55,000 | $ | 241,479 | $ | 238,349 | $ | 3,130 | $ | 3,852 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* | Collateral is prohibited from being held in invested assets. |
29
Note 8 Net Investment Income and Net Realized Investment Gains (Losses)
Net investment income is shown below (in thousands):
Years ended December 31, | ||||||||
2021 | 2020 | |||||||
Bonds |
$ | 523,422 | $ | 560,811 | ||||
Equity securities |
28,102 | 31,325 | ||||||
Mortgage loans |
260,721 | 251,414 | ||||||
Real estate and real estate partnerships |
99,483 | 28,810 | ||||||
Investment funds |
99,007 | 19,454 | ||||||
Equity-indexed options |
127,681 | 51,931 | ||||||
Other invested assets |
33,238 | 32,407 | ||||||
|
|
|
|
|||||
Total |
$ | 1,171,654 | $ | 976,152 | ||||
|
|
|
|
Net investment income from equity method investments, comprised of real estate partnerships and investment funds, was $188.7 million and $42.5 million for the twelve months ended December 31, 2021 and 2020 respectively.
Net realized investment gains (losses) are shown below (in thousands):
Years ended December 31, | ||||||||
2021 | 2020 | |||||||
Bonds |
$ | 54,941 | $ | 23,318 | ||||
Mortgage loans |
(768 | ) | | |||||
Real estate and real estate partnerships |
10,240 | 12,401 | ||||||
Other invested assets |
215 | (59 | ) | |||||
|
|
|
|
|||||
Total |
$ | 64,628 | $ | 35,660 | ||||
|
|
|
|
Net realized investment gains (losses) by transaction type are shown below (in thousands):
Years ended December 31, | ||||||||
2021 | 2020 | |||||||
Sales |
$ | 16,045 | $ | 10,249 | ||||
Calls and maturities |
55,526 | 26,948 | ||||||
Paydowns |
385 | (108 | ) | |||||
Impairments |
(5,913 | ) | (1,276 | ) | ||||
Loss allowance |
| | ||||||
Other |
(1,415 | ) | (153 | ) | ||||
|
|
|
|
|||||
Total |
$ | 64,628 | $ | 35,660 | ||||
|
|
|
|
Other-than-temporary impairment losses are shown below (in thousands):
Years ended December 31, | ||||||||
2021 | 2020 | |||||||
Bonds* |
$ | | $ | |
* | Effective January 1, 2020, the Company adopted ASU No. 2016-13. Adoption of this guidance resulted in an allowance for credit losses primarily on our commercial mortgage loans and related off-balance sheet unfunded loan commitments, held-to-maturity bonds and reinsurance recoverables. |
30
Note 9 Fair Value of Financial Instruments
The carrying amount and fair value of financial instruments are shown below (in thousands):
December 31, | ||||||||||||||||
2021 | 2020 | |||||||||||||||
Carrying Amount |
Fair Value | Carrying Amount |
Fair Value | |||||||||||||
Financial assets |
||||||||||||||||
Fixed maturity, bonds held-to-maturity |
$ | 7,088,981 | $ | 7,458,789 | $ | 7,354,970 | $ | 7,983,181 | ||||||||
Fixed maturity, bonds available-for-sale |
8,380,248 | 8,380,248 | 7,597,180 | 7,597,180 | ||||||||||||
Equity securities |
135,433 | 135,433 | 2,070,766 | 2,070,766 | ||||||||||||
Equity-indexed options |
259,383 | 259,383 | 242,201 | 242,201 | ||||||||||||
Mortgage loans on real estate, net of allowance |
5,199,334 | 5,271,950 | 5,242,531 | 5,451,152 | ||||||||||||
Policy loans |
365,208 | 365,208 | 373,014 | 373,014 | ||||||||||||
Short-term investments |
1,840,732 | 1,840,732 | 1,028,379 | 1,028,379 | ||||||||||||
Separate account assets ($1,278,380 and $1,153,702 included in fair value hierarchy) |
1,320,703 | 1,320,703 | 1,185,467 | 1,185,467 | ||||||||||||
Separately managed accounts |
99,884 | 99,884 | 64,424 | 64,424 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total financial assets |
$ | 24,689,906 | $ | 25,132,330 | $ | 25,158,932 | $ | 25,995,764 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Financial liabilities |
||||||||||||||||
Investment contracts |
$ | 10,947,958 | $ | 10,947,958 | $ | 10,101,764 | $ | 10,101,764 | ||||||||
Embedded derivative liability for equity-indexed contracts |
832,579 | 832,579 | 705,013 | 705,013 | ||||||||||||
Notes payable |
149,248 | 149,248 | 153,703 | 153,703 | ||||||||||||
Federal Home Loan Bank advance |
| | 250,000 | 250,227 | ||||||||||||
Separate account liabilities ($1,278,380 and $1,153,702 included in fair value hierarchy) |
1,320,703 | 1,320,703 | 1,185,467 | 1,185,467 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total financial liabilities |
$ | 13,250,488 | $ | 13,250,488 | $ | 12,395,947 | $ | 12,396,174 | ||||||||
|
|
|
|
|
|
|
|
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability. A fair value hierarchy is used to determine fair value based on a hypothetical transaction at the measurement date from the perspective of a market participant. American National has evaluated the types of securities in its investment portfolio to determine an appropriate hierarchy level based upon trading activity and the observability of market inputs. The classification of assets or liabilities within the fair value hierarchy is based on the lowest level of significant input to its valuation. The input levels are defined as follows:
Level 1 | Unadjusted quoted prices in active markets for identical assets or liabilities. | |
Level 2 | Quoted prices in markets that are not active or inputs that are observable directly or indirectly. Level 2 inputs include quoted prices for similar assets or liabilities other than quoted prices in Level 1; quoted prices in markets that are not active; or other inputs that are observable or can be derived principally from or corroborated by observable market data for substantially the full term of the assets or liabilities. | |
Level 3 | Unobservable inputs that are supported by little or no market activity and are significant to the fair value of the assets or liabilities. Unobservable inputs reflect American Nationals own assumptions about the assumptions that market participants would use in pricing the asset or liability. Level 3 assets and liabilities include financial instruments whose values are determined using pricing models and third-party evaluation, as well as instruments for which the determination of fair value requires significant management judgment or estimation. |
31
Note 9 Fair Value of Financial Instruments (Continued)
Valuation Techniques for Financial Instruments Recorded at Fair Value
Fixed Maturity Securities and Equity OptionsAmerican National utilizes a pricing service to estimate fair value measurements. The fair value for fixed maturity securities that are disclosed as Level 1 measurements are based on unadjusted quoted market prices for identical assets that are readily available in an active market. The estimates of fair value for most fixed maturity securities, including municipal bonds, provided by the pricing service are disclosed as Level 2 measurements as the estimates are based on observable market information rather than market quotes. The pricing service utilizes market quotations for fixed maturity securities that have quoted prices in active markets. Since fixed maturity securities generally do not trade on a daily basis, the pricing service prepares estimates of fair value measurements for these securities using its proprietary pricing applications, which include available relevant market information, benchmark curves, benchmarking of like securities, sector groupings and matrix pricing. Additionally, an option adjusted spread model is used to develop prepayment and interest rate scenarios.
The pricing service evaluates each asset class based on relevant market information, credit information, perceived market movements and sector news. The market inputs utilized in the pricing evaluation, listed in the approximate order of priority, include: benchmark yields, reported trades, pricing source quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers, reference data, and economic events. The extent of the use of each market input depends on the asset class and the market conditions. Depending on the security, the priority of the use of inputs may change or some market inputs may not be relevant. For some securities, additional inputs may be necessary.
American National has reviewed the inputs and methodology used and the techniques applied by the pricing service to produce quotes that represent the fair value of a specific security. The review confirms that the pricing service is utilizing information from observable transactions or a technique that represents a market participants assumptions. American National does not adjust quotes received from the pricing service. The pricing service utilized by American National has indicated that they will only produce an estimate of fair value if there is objectively verifiable information available.
American National holds a small amount of private placement debt and fixed maturity securities that have characteristics that make them unsuitable for matrix pricing. For these securities, a quote from an independent pricing source (typically a market maker) is obtained. Due to the disclaimers on the quotes that indicate the price is indicative only, American National includes these fair value estimates in Level 3.
For securities priced using a quote from an independent pricing source, such as the equity-indexed options and certain fixed maturity securities, American National uses a market-based fair value analysis to validate the reasonableness of prices received. Price variances above a certain threshold are analyzed further to determine if any pricing issue exists. This analysis is performed quarterly.
Equity SecuritiesFor publicly-traded equity securities, prices are received from a nationally recognized pricing service that are based on observable market transactions, and these securities are classified as Level 1 measurements. For certain preferred stock, current market quotes in active markets are unavailable. In these instances, an estimated fair value is received from the pricing service. The service utilizes similar methodologies to price preferred stocks as it does for fixed maturity securities. If applicable, these estimates would be disclosed as Level 2 measurements. American National tests the accuracy of the information provided by reference to other services annually.
Short-Term InvestmentsShort-term investments are primarily commercial paper rated A2 or P2 or better by Standard & Poors and Moodys, respectively. Commercial paper is carried at amortized cost which approximates fair value. These investments are classified as Level 2 measurements.
32
Note 9 Fair Value of Financial Instruments (Continued)
Separate Account Assets and LiabilitiesSeparate account assets and liabilities are funds that are held separate from the general assets and liabilities of American National. Separate account assets include funds representing the investments of variable insurance product contract holders, who bear the investment risk of such funds. Investment income and investment gains and losses from these separate funds accrue to the benefit of the contract holders. American National reports separately, as assets and liabilities, investments held in such separate accounts and liabilities of the separate accounts if (i) such separate accounts are legally recognized; (ii) assets supporting the contract liabilities are legally insulated from American Nationals general account liabilities; (iii) investments are directed by the contract holder; and (iv) all investment performance, net of contract fees and assessments, is passed through to the contract holder. In addition, American Nationals qualified pension plan assets are included in separate accounts. The assets of these accounts are carried at fair value. Deposits, net investment income and realized investment gains and losses for these accounts are excluded from revenues, and related liability increases are excluded from benefits and expenses in the consolidated statements of operations. Separate accounts are established in conformity with insurance laws and are not chargeable with liabilities that arise from any other business of American National.
The separate account assets included on the quantitative disclosures fair value hierarchy table are comprised of short-term investments, equity securities, and fixed maturity bonds available-for-sale. Equity securities are classified as Level 1 measurements. Short-term investments and fixed maturity securities are classified as Level 2 measurements. These classifications for separate account assets reflect the same fair value level methodologies as listed above as they are derived from the same vendors and follow the same process.
The separate account assets also include cash and cash equivalents, investment funds, accrued investment income, and receivables for securities. These are not financial instruments and are not included in the quantitative disclosures of fair value hierarchy table.
No gains or losses were recognized on assets transferred to separate accounts for the years ended December 31, 2021 and 2020.
Embedded DerivativeThe amounts reported within policyholder contract deposits include equity linked interest crediting rates based on the S&P 500 within indexed annuities and indexed life. The following unobservable inputs are used for measuring the fair value of the embedded derivatives associated with the policyholder contract liabilities:
| Lapse rate assumptions are determined by company experience. Lapse rates are generally assumed to be lower during a contracts surrender charge period and then higher once the surrender charge period has ended. Decreases to the assumed lapse rates generally increase the fair value of the liability as more policyholders persist to collect the crediting interest pertaining to the indexed product. Increases to the lapse rate assumption decrease the fair value. |
| Mortality rate assumptions vary by age and gender based on company and industry experience. Decreases to the assumed mortality rates increase the fair value of the liabilities as more policyholders earn crediting interest. Increases to the assumed mortality rates decrease the fair value as higher decrements reduce the potential for future interest credits. |
| Equity volatility assumptions begin with current market volatilities and grow to long-term values. Increases to the assumed volatility will increase the fair value of liabilities, as future projections will produce higher increases in the linked index. At December 31, 2021 and 2020, the one-year implied volatility used to estimate embedded derivative value was 19.6% and 17.6%, respectively. |
Fair values of indexed life and annuity liabilities are calculated using the discounted cash flow technique. Shown below are the significant unobservable inputs used to calculate the Level 3 fair value of the embedded derivatives within policyholder contract deposits (in millions, except range percentages):
Fair Value | Range | |||||||||||||||||
December 31, | December 31, | |||||||||||||||||
2021 | 2020 | Unobservable Input | 2021 | 2020 | ||||||||||||||
Security type |
||||||||||||||||||
Embedded derivative |
||||||||||||||||||
Indexed Annuities |
$ | 799.3 | $ | 670.8 | Lapse Rate | 1-50 | % | 1-50 | % | |||||||||
Mortality Multiplier |
100 | % | 100 | % | ||||||||||||||
Equity Volatility |
12-64 | % | 16-69 | % | ||||||||||||||
Indexed Life |
33.3 | 34.2 | Equity Volatility | 12-64 | % | 16-69 | % |
33
Note 9 Fair Value of Financial Instruments (Continued)
Quantitative Disclosures
The fair value hierarchy measurements of the financial instruments are shown below (in thousands):
Assets and Liabilities Carried at Fair Value by Hierarchy Level at December 31, 2021 |
||||||||||||||||
Total Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||
Financial assets |
||||||||||||||||
Fixed maturity, bonds available-for-sale |
||||||||||||||||
U.S. treasury and government |
$ | 26,753 | $ | 26,753 | $ | | $ | | ||||||||
U.S. states and political subdivisions |
1,077,129 | | 1,077,129 | | ||||||||||||
Foreign governments |
5,841 | | 5,841 | | ||||||||||||
Corporate debt securities |
7,036,148 | | 6,789,991 | 246,157 | ||||||||||||
Residential mortgage-backed securities |
31,967 | | 31,967 | | ||||||||||||
Collateralized debt securities |
202,410 | | 202,410 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total bonds available-for-sale |
8,380,248 | 26,753 | 8,107,338 | 246,157 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Equity securities |
||||||||||||||||
Common stock |
94,895 | 93,315 | | 1,580 | ||||||||||||
Preferred stock |
40,538 | 7,570 | | 32,968 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total equity securities |
135,433 | 100,885 | | 34,548 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Options |
259,383 | | | 259,383 | ||||||||||||
Short-term investments |
1,840,732 | | 1,840,732 | | ||||||||||||
Separate account assets |
1,278,380 | 381,414 | 896,966 | | ||||||||||||
Separately managed accounts |
99,884 | | | 99,884 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total financial assets |
$ | 11,994,060 | $ | 509,052 | $ | 10,845,036 | $ | 639,972 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Financial liabilities |
||||||||||||||||
Embedded derivative for equity-indexed contracts |
$ | 832,579 | $ | | $ | | $ | 832,579 | ||||||||
Notes payable |
149,248 | | | 149,248 | ||||||||||||
Separate account liabilities |
1,278,380 | 381,414 | 896,966 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total financial liabilities |
$ | 2,260,207 | $ | 381,414 | $ | 896,966 | $ | 981,827 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Assets and Liabilities Carried at Fair Value by Hierarchy Level at December 31, 2020 |
||||||||||||||||
Total Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||
Financial assets |
||||||||||||||||
Fixed maturity, bonds available-for-sale |
||||||||||||||||
U.S. treasury and government |
$ | 29,183 | $ | | $ | 29,183 | $ | | ||||||||
U.S. states and political subdivisions |
1,140,458 | | 1,140,458 | | ||||||||||||
Foreign governments |
16,388 | | 16,388 | | ||||||||||||
Corporate debt securities |
6,334,479 | | 6,224,042 | 110,437 | ||||||||||||
Residential mortgage-backed securities |
21,291 | | 21,291 | | ||||||||||||
Collateralized debt securities |
55,381 | | 55,381 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total bonds available-for-sale |
7,597,180 | | 7,486,743 | 110,437 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Equity securities |
||||||||||||||||
Common stock |
2,055,229 | 2,054,789 | | 440 | ||||||||||||
Preferred stock |
15,537 | 14,909 | | 628 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total equity securities |
2,070,766 | 2,069,698 | | 1,068 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Options |
242,201 | | | 242,201 | ||||||||||||
Short-term investments |
1,028,379 | | 1,028,379 | | ||||||||||||
Separate account assets |
1,153,702 | 309,425 | 844,277 | | ||||||||||||
Separately managed accounts |
64,424 | | | 64,424 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total financial assets |
$ | 12,156,652 | $ | 2,379,123 | $ | 9,359,399 | $ | 418,130 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Financial liabilities |
||||||||||||||||
Embedded derivative for equity-indexed contracts |
$ | 705,013 | $ | | $ | | $ | 705,013 | ||||||||
Notes payable |
153,703 | | | 153,703 | ||||||||||||
Separate account liabilities |
1,153,702 | 309,425 | 844,277 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total financial liabilities |
$ | 2,012,418 | $ | 309,425 | $ | 844,277 | $ | 858,716 | ||||||||
|
|
|
|
|
|
|
|
34
Note 9 Fair Value of Financial Instruments (Continued)
For financial instruments measured at fair value on a recurring basis using Level 3 inputs during the period, a reconciliation of the beginning and ending balances is shown below (in thousands):
Level 3 | ||||||||||||||||
Assets | Liability | |||||||||||||||
Investment Securities |
Equity-Indexed Options |
Separately Managed Accounts |
Embedded Derivative |
|||||||||||||
Balance at January 1, 2020 |
45,307 | 256,005 | 50,503 | 731,552 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net gain for derivatives included in net investment income |
| 51,931 | | | ||||||||||||
Net change included in interest credited |
| | | 22,977 | ||||||||||||
Net fair value change included in other comprehensive income |
80 | | (312 | ) | | |||||||||||
Purchases, sales and settlements or maturities |
||||||||||||||||
Purchases |
191,960 | 80,705 | 25,343 | | ||||||||||||
Sales |
(70,842 | ) | (8,063 | ) | (11,110 | ) | | |||||||||
Settlements or maturities |
| (138,377 | ) | | | |||||||||||
Premiums less benefits |
| | | (49,516 | ) | |||||||||||
Gross transfers out of Level 3 |
(55,000 | ) | | | | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2020 |
111,505 | 242,201 | 64,424 | 705,013 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net gain for derivatives included in net investment income |
| 127,681 | | | ||||||||||||
Net change included in interest credited |
| | | 107,162 | ||||||||||||
Net fair value change included in other comprehensive income |
3,269 | | 1,444 | | ||||||||||||
Purchases, sales and settlements or maturities |
||||||||||||||||
Purchases |
225,063 | 97,712 | 56,712 | | ||||||||||||
Sales |
(58,593 | ) | | (22,696 | ) | | ||||||||||
Settlements or maturities |
| (208,211 | ) | | | |||||||||||
Premiums less benefits |
| | | 20,404 | ||||||||||||
Gross transfers into Level 3 |
1,479 | | | | ||||||||||||
Gross transfers out of Level 3 |
(2,018 | ) | | | | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2021 |
$ | 280,705 | $ | 259,383 | $ | 99,884 | $ | 832,579 | ||||||||
|
|
|
|
|
|
|
|
Within the net gain for derivatives included in net investment income were unrealized gains of $4.4 million and unrealized losses of $11.2 million relating to assets still held at December 31, 2021 and 2020, respectively.
The associated embedded derivative decrease during 2020 is largely driven by classification changes to declared funds within indexed products and by changes to the embedded derivative discount rate.
There was $26.8 million transferred between Level 1 and Level 2 fair value hierarchies during the periods presented for U.S. treasury and government bonds available-for-sale. It was determined these securities will be disclosed as Level 1 since valuations are based on quoted prices readily available in an active market. American Nationals valuation of financial instruments categorized as Level 3 in the fair value hierarchy are based on valuation techniques that use significant inputs that are unobservable or had a decline in market activity that obscured observability. The indicators considered in determining whether a significant decrease in the volume and level of activity for a specific asset has occurred include the level of new issuances in the primary market, trading volume in the secondary market, the level of credit spreads over historical levels, applicable bid-ask spreads, and price consensus among market participants and other pricing sources. The transfers into Level 3 during 2021 were the result of securities not being priced by the third-party service at the end of the period.
35
Note 9 Fair Value of Financial Instruments (Continued)
Equity-Index OptionsCertain over the counter equity options are valued using models that are widely accepted in the financial services industry. These are categorized as Level 3 as a result of the significance of non-market observable inputs such as volatility and forward price/dividend assumptions. Other primary inputs include interest rate assumptions (risk-free rate assumptions), and underlying equity quoted index prices for identical or similar assets in markets that exhibit less liquidity relative to those markets.
The following summarizes the fair value (in thousands), valuation techniques and unobservable inputs of the Level 3 fair value measurements:
Fair Value at December 31, 2021 |
Valuation Technique |
Unobservable Input |
Range/Weighted Average |
|||||||||
Security type |
||||||||||||
Investment securities |
||||||||||||
Common stock |
$ | 1,580 | Guideline public company method (1) | Recurring Revenue Multiple (2) | 8x | |||||||
Option pricing method |
LTM EBITDA Multiple (3) |
7.6x | ||||||||||
CVM |
NCY EBITDA Multiple (5) |
4.8x | ||||||||||
Preferred stock |
32,968 | Guideline public company method (1) | LTM Revenue Multiple (4) | 6.3x | ||||||||
Priced at cost | LTM EBITDA Multiple (3) | 4.2x | ||||||||||
NCY EBITDA Multiple (5) |
4.8x | |||||||||||
Term (Years) |
1.80 | |||||||||||
Volatility |
60.00 | % | ||||||||||
Bonds |
246,157 | Priced at cost | Coupon rate | 2.63-8.00 | % | |||||||
Separately managed accounts |
99,884 | Discounted cash flows (yield analysis) |
Discount rate |
4.80-16.40 | % | |||||||
CVM | NCY EBITDA Multiple (5) | 4.8x | ||||||||||
Market transaction | N/A | N/A | ||||||||||
Fair Value at December 31, 2020 |
Valuation Technique |
Unobservable Input |
Range/Weighted Average |
|||||||||
Security type |
||||||||||||
Investment securities |
||||||||||||
Common stock |
$ | 440 | Option pricing method | Term (years) | 2.83 | |||||||
Volatility | 45.00 | % | ||||||||||
Market transaction | N/A | N/A | ||||||||||
Preferred stock |
628 | Option pricing method | Term (years) | 2.83 | ||||||||
Volatility | 45.00 | % | ||||||||||
Market transaction | N/A | N/A | ||||||||||
Bonds |
110,437 | Priced at cost | Coupon rate | 2.72-8.00 | % | |||||||
Separately managed accounts |
64,424 | Discounted cash flows (yield analysis) |
Discount rate |
7.25-14.71 | % | |||||||
Market transaction | N/A | N/A |
(1) | Guideline public company method uses price multiples from data on comparable public companies. Multiples are then adjusted to account for differences between what is being valued and comparable firms. |
(2) | Recurring Revenue Multiple for the most relevant period of time, measures the value of the equity or a business relative to the revenues it generates. |
(3) | Last Twelve Months (LTM) EBITDA Multiple valuation metric shows earnings before interest, taxes, depreciation and amortization adjustments for the past 12 month period. |
(4) | LTM Revenue Multiple valuation metric shows revenue for the past 12 month period. |
(5) | Next Calendar Year (NCY) EBITDA Multiple is the forecasted EBITDA expected to be achieved over the next calendar year. |
Investment SecuritiesThese bonds use cost as the best estimate of fair value. They are valued at cost because the value would not change unless there is a fundamental deterioration in the portfolio. There is no observable market valuation price or third-party sources that provide market values for these securities since they are not publicly traded. The common and preferred stock are valued at market transaction, option pricing method, or guideline public company method based on the best available information.
Separately Managed AccountsThe separately managed account manager uses the mid-point of a range from a third-party to price these securities. Discounted cash flows (yield analysis) and market transactions approach are used in the valuation. They use discount rate which is considered an unobservable input.
36
Note 9 Fair Value of Financial Instruments (Continued)
Fair Value Information About Financial Instruments Not Recorded at Fair Value
Information about fair value estimates for financial instruments not measured at fair values is discussed below:
Fixed Maturity SecuritiesThe fair value of bonds held-to-maturity is determined to be consistent with the disclosure under Valuation Techniques for the Financial Instrument Recorded at Fair Value section.
Mortgage LoansThe fair value of mortgage loans is estimated using discounted cash flow analyses on a loan by loan basis by applying a discount rate to expected cash flows from future installment and balloon payments. The discount rate takes into account general market trends and specific credit risk trends for the individual loan. Factors used to arrive at the discount rate include inputs from spreads based on U.S. Treasury notes and the loans credit quality, region, property-type, lien priority, payment type and current status.
Policy LoansThe carrying value of policy loans is the outstanding balance plus any accrued interest. Due to the collateralized nature of policy loans such that they cannot be separated from the policy contracts, the unpredictable timing of repayments and the fact that settlement is at outstanding value, American National believes the carrying value of policy loans approximates fair value.
Separately Managed AccountsThe amounts reported in separately managed accounts consist primarily of notes and private equity. These investments are private placements and do not have a readily determinable fair value. The carrying value of the separately managed accounts is cost or market value, if available from the separately managed account manager. Market value is provided by the separately managed account manager in subsequent quarters. American National believes that cost approximates fair value at initial recognition during the quarter of investment.
Investment ContractsThe carrying value of investment contracts is equivalent to the accrued account balance. The accrued account balance consists of deposits, net of withdrawals, net of interest credited, fees and charges assessed and other adjustments. American National believes that the carrying value of investment contracts approximates fair value because the majority of these contracts interest rates reset at anniversary.
Notes PayableNotes payable are carried at outstanding principal balance. The carrying value of the notes payable approximates fair value because the underlying interest rates approximate market rates at the balance sheet date.
Federal Home Loan Bank AdvanceThe Federal Home Loan Bank advance was carried at outstanding principal balance. The fair value of the advance was obtained from the Federal Home Loan Bank of Dallas. The Company does not have outstanding loans from FHLB as of December 31, 2021.
37
Note 9 Fair Value of Financial Instruments (Continued)
The carrying value and estimated fair value of financial instruments not recorded at fair value on a recurring basis are shown below (in thousands):
December 31, 2021 | ||||||||||||
FV Hierarchy Level | Carrying Amount | Fair Value | ||||||||||
Financial assets |
||||||||||||
Fixed maturity, bonds held-to-maturity |
||||||||||||
U.S. treasury and government |
Level 1 | $ | 12,284 | $ | 11,997 | |||||||
U.S. states and political subdivisions |
Level 2 | 104,039 | 103,809 | |||||||||
Foreign governments |
Level 2 | 14,369 | 14,347 | |||||||||
Corporate debt securities |
Level 2 | 6,799,051 | 7,166,564 | |||||||||
Residential mortgage-backed securities |
Level 2 | 47,975 | 50,178 | |||||||||
Collateralized debt securities |
Level 2 | 111,263 | 111,894 | |||||||||
|
|
|
|
|||||||||
Total fixed maturity, bonds held-to-maturity |
7,088,981 | 7,458,789 | ||||||||||
|
|
|
|
|||||||||
Mortgage loans on real estate, net of allowance |
Level 3 | 5,199,334 | 5,271,950 | |||||||||
Policy loans |
Level 3 | 365,208 | 365,208 | |||||||||
|
|
|
|
|||||||||
Total financial assets |
$ | 12,653,523 | $ | 13,095,947 | ||||||||
|
|
|
|
|||||||||
Financial liabilities |
||||||||||||
Investment contracts |
Level 3 | $ | 10,947,958 | $ | 10,947,958 | |||||||
Notes payable |
Level 3 | 149,248 | 149,248 | |||||||||
|
|
|
|
|||||||||
Total financial liabilities |
$ | 11,097,206 | $ | 11,097,206 | ||||||||
|
|
|
|
|||||||||
December 31, 2020 | ||||||||||||
FV Hierarchy Level | Carrying Amount | Fair Value | ||||||||||
Financial assets |
||||||||||||
Fixed maturity, bonds held-to-maturity |
||||||||||||
U.S. treasury and government |
Level 2 | $ | 7,732 | $ | 7,744 | |||||||
U.S. states and political subdivisions |
Level 2 | 109,445 | 113,535 | |||||||||
Foreign governments |
Level 2 | 3,851 | 4,225 | |||||||||
Corporate debt securities |
Level 2 | 6,981,597 | 7,595,712 | |||||||||
Corporate debt securities |
Level 3 | 3,024 | 3,024 | |||||||||
Residential mortgage-backed securities |
Level 2 | 114,127 | 117,728 | |||||||||
Collateralized debt securities |
Level 2 | 135,194 | 141,213 | |||||||||
|
|
|
|
|||||||||
Total fixed maturity, bonds held-to-maturity |
7,354,970 | 7,983,181 | ||||||||||
|
|
|
|
|||||||||
Mortgage loans on real estate, net of allowance |
Level 3 | 5,242,531 | 5,451,152 | |||||||||
Policy loans |
Level 3 | 373,014 | 373,014 | |||||||||
|
|
|
|
|||||||||
Total financial assets |
$ | 12,970,515 | $ | 13,807,347 | ||||||||
|
|
|
|
|||||||||
Financial liabilities |
||||||||||||
Investment contracts |
Level 3 | $ | 10,101,764 | $ | 10,101,764 | |||||||
Notes payable |
Level 3 | 153,703 | 153,703 | |||||||||
Federal Home Loan Bank advance |
Level 2 | 250,000 | 250,227 | |||||||||
|
|
|
|
|||||||||
Total financial liabilities |
$ | 10,505,467 | $ | 10,505,694 | ||||||||
|
|
|
|
38
Note 10 Deferred Policy Acquisition Costs
Deferred policy acquisition costs are shown below (in thousands):
Life | Annuity | Health | Property & Casualty |
Total | ||||||||||||||||
Balance at January 1, 2020 |
852,900 | 415,380 | 32,578 | 122,149 | 1,423,007 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Additions |
148,142 | 55,411 | 15,926 | 335,744 | 555,223 | |||||||||||||||
Amortization |
(94,386 | ) | (103,709 | ) | (15,619 | ) | (335,831 | ) | (549,545 | ) | ||||||||||
Effect of change in unrealized gains on available-for-sale debt securities |
(10,448 | ) | (58,026 | ) | | | (68,474 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net change |
43,308 | (106,324 | ) | 307 | (87 | ) | (62,796 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at December 31, 2020 |
896,208 | 309,056 | 32,885 | 122,062 | 1,360,211 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Additions |
161,898 | 99,971 | 14,369 | 366,167 | 642,405 | |||||||||||||||
Amortization |
(111,764 | ) | (77,133 | ) | (17,906 | ) | (355,970 | ) | (562,773 | ) | ||||||||||
Effect of change in unrealized gains on available-for-sale debt securities |
9,703 | 48,578 | | | 58,281 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net change |
59,837 | 71,416 | (3,537 | ) | 10,197 | 137,913 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at December 31, 2021 |
$ | 956,045 | $ | 380,472 | $ | 29,348 | $ | 132,259 | $ | 1,498,124 | ||||||||||
|
|
|
|
|
|
|
|
|
|
Commissions comprise the majority of the additions to deferred policy acquisition costs.
39
Note 11 Liability for Future Policy Benefits and Policyholder Account Balances
American National estimates liabilities for amounts payable under insurance and annuity policies. Generally, amounts are payable over an extended period of time and related liabilities are calculated as the present value of expected benefit payments reduced by the present value of expected premiums. Such liabilities are established on a block of business based on methods and underlying assumptions in accordance with GAAP and applicable actuarial standards. Principal assumptions used in the establishment of liabilities for future policy benefits are mortality, morbidity, policy lapse, renewal, retirement, disability incidence, disability termination, investment return, inflation, expenses, and other contingent events as appropriate to the respective product type.
Future policy benefits for non-participating traditional life insurance are equal to the aggregate of the present value of expected benefit payments and related expenses less the present value of expected net premiums. Assumptions as to mortality and persistency are based upon American Nationals experience when the basis of the liability is established. Interest rates for the aggregate future policy benefit liabilities range from 3.0% to 8.0%.
Future policy benefit liabilities for participating traditional life insurance are equal to the aggregate of (i) net level premium reserves for death and endowment policy benefits (calculated based upon the non-forfeiture interest rate, ranging from 2.5% to 5.5%) and mortality rates guaranteed in calculating the cash surrender values described in such contracts; and (ii) the liability for terminal dividends.
Future policy benefit liabilities for individual fixed deferred annuities after annuitization and single premium immediate annuities are equal to the present value of expected future payments. The interest rate used in establishing such liabilities range from 3.0% to 6.0% for all policies in-force.
Future policy benefit liabilities for non-medical health insurance are calculated using the net level premium method and assumptions as to future morbidity, withdrawals and interest, which provide a margin for adverse deviation. The interest rate used in establishing such liabilities range from 3.5% to 8.0%.
Future policy benefit liabilities for disabled lives are estimated using the present value of benefits method and experience assumptions as to claim terminations, expenses and interest. The interest rates used in establishing such liabilities range from 3.0% to 6.0%.
Liabilities for universal life secondary guarantees and paid-up guarantees are determined by estimating the expected value of death benefits payable when the account balance is projected to be zero and recognizing those benefits ratably over the accumulation period based on total expected assessments. American National regularly evaluates estimates used and adjusts the additional liability balances with a related charge or credit to benefit expense, if actual experience or other evidence suggests that earlier assumptions should be revised. The assumptions used in estimating the secondary and paid-up guarantee liabilities are consistent with those used for amortizing DAC, and are thus subject to the same variability and risk. The assumptions of investment performance and volatility for variable products are consistent with historical Standard & Poors experience. The benefits used in calculating the liabilities are based on the average benefits payable over a range of scenarios.
American National periodically reviews its estimates of actuarial liabilities for future policy benefits and compares them with its actual experience. Differences between actual experience and the assumptions used in pricing these policies, guarantees and riders and in the establishment of the related liabilities result in variances in profit and could result in losses. The effects of changes in such estimated liabilities are included in the consolidated statements of operations in the period in which the changes occur.
Policyholder account balances relate to investment-type contracts and universal life-type policies. Investment-type contracts principally include traditional individual fixed annuities in the accumulation phase and non-variable group annuity contracts. Policyholder account balances are equal to (i) policy account values, which consist of an accumulation of gross premium payments; (ii) credited interest, ranging from 1.0% to 8.0% (some annuities have enhanced first year crediting rates ranging from 1.0% to 7.0%), less expenses, mortality charges, and withdrawals; and (iii) fair value adjustment.
40
Note 12 Liability for Unpaid Claims and Claim Adjustment Expenses
The liability for unpaid claims and claim adjustment expenses (claims) for health and property and casualty insurance is included in Policy and contract claims in the consolidated statements of financial position and is the amount estimated for incurred but not reported (IBNR) claims and claims that have been reported but not settled. The liability for unpaid claims is estimated based upon American Nationals historical experience and actuarial assumptions that consider the effects of current developments, anticipated trends and risk management programs, less anticipated salvage and subrogation. The effects of the changes are included in the consolidated results of operations in the period in which the changes occur. The time value of money is not taken into account for the purposes of calculating the liability for unpaid claims. There have been no significant changes in methodologies or assumptions used to calculate the liability for unpaid claims and claim adjustment expenses.
Information regarding the liability for unpaid claims is shown below (in thousands):
Years ended Decem ber 31, | ||||||||
2021 | 2020 | |||||||
Unpaid claims balance, beginning |
$ | 1,354,213 | $ | 1,322,837 | ||||
Less: Reinsurance recoverables |
243,084 | 246,447 | ||||||
|
|
|
|
|||||
Net beginning balance |
1,111,129 | 1,076,390 | ||||||
|
|
|
|
|||||
Incurred related to |
||||||||
Current |
1,277,798 | 1,177,634 | ||||||
Prior years |
(93,357 | ) | (61,659 | ) | ||||
|
|
|
|
|||||
Total incurred claims |
1,184,441 | 1,115,975 | ||||||
|
|
|
|
|||||
Paid claims related to |
||||||||
Current |
735,968 | 681,960 | ||||||
Prior years |
392,881 | 399,276 | ||||||
|
|
|
|
|||||
Total paid claims |
1,128,849 | 1,081,236 | ||||||
|
|
|
|
|||||
Net balance |
1,166,721 | 1,111,129 | ||||||
Plus: Reinsurance recoverables |
288,358 | 243,084 | ||||||
|
|
|
|
|||||
Unpaid claims balance, ending |
$ | 1,455,079 | $ | 1,354,213 | ||||
|
|
|
|
The net and gross reserve calculations have shown favorable development as a result of favorable loss emergence compared to what was implied by the loss development patterns used in the original estimation of losses in prior years. Estimates for ultimate incurred claims attributable to insured events of prior years decreased by approximately $93.4 million and $61.7 million in 2021, and 2020, respectively. The favorable development in 2021 was a reflection of lower-than-anticipated settlement costs of losses arising from commercial automobile, agribusiness, private passenger automobile, guaranteed asset protection waiver, and collateral protection insurance lines of business. The favorable development in 2020 was a reflection of lower rates of claim severity emergence than previously expected in the workers compensation line of business, and lower liability claim settlement costs emerging from agribusiness and private passenger automobile lines of business.
For short-duration health insurance claims, the total of IBNR plus expected development on reported claims included in the liability for unpaid claims and claim adjustment expenses at December 31, 2021 and December 31, 2020 was $18.9 million and $20.5 million respectively.
41
Note 12 Liability for Unpaid Claims and Claim Adjustment Expenses (Continued)
The reconciliation of the net incurred and paid claims development tables to the liability for claims and claim adjustment expenses in the consolidated statement of financial position is as follows (in thousands):
December 31, 2021 | ||||
Net outstanding liabilities |
||||
Auto Liability |
$ | 458,517 | ||
Non-Auto Liability |
303,662 | |||
Commercial Multi-Peril |
150,783 | |||
Homeowners |
84,625 | |||
Short Tail Property |
38,998 | |||
Credit Property and Casualty |
16,004 | |||
Credit Life |
1,435 | |||
Health |
23,329 | |||
Credit Health |
4,557 | |||
Other |
897 | |||
|
|
|||
Liabilities for unpaid claims and claim adjustment expenses, net of reinsurance |
1,082,807 | |||
|
|
|||
Reinsurance recoverable on unpaid claims |
||||
Auto Liability |
11,554 | |||
Non-Auto Liability |
40,650 | |||
Commercial Multi-Peril |
8,419 | |||
Homeowners |
13,746 | |||
Short Tail Property |
12,818 | |||
Credit Property and Casualty |
11,782 | |||
Credit Life |
673 | |||
Health |
193,065 | |||
Credit Health |
1,657 | |||
Other |
7,020 | |||
|
|
|||
Total reinsurance recoverable on unpaid claims |
301,384 | |||
|
|
|||
Insurance lines other than short-duration |
244,418 | |||
Unallocated claim adjustment expenses |
63,686 | |||
|
|
|||
308,104 | ||||
|
|
|||
Total gross liability for unpaid claims and claim adjustment expense |
$ | 1,692,295 | ||
|
|
42
Note 12 Liability for Unpaid Claims and Claim Adjustment Expenses (Continued)
Property and Casualty Reserving MethodologyThe following methods are utilized:
| Initial Expected Loss RatioThis method calculates an estimate of ultimate losses by applying an estimated loss ratio to actual earned premium for each calendar/accident year. This method is appropriate for classes of business where the actual paid or reported loss experience is not yet mature enough to influence initial expectations of the ultimate loss ratios. |
| Pegged Frequency and SeverityThis method uses actual claims count data and emergence patterns of older accident periods to project the ultimate number of reported claims for a given accident year. A similar process projects the ultimate average severity per claim so that the product of the two projections results in a projection of ultimate loss for a given accident year. |
| Bornhuetter-FergusonThis method uses, as a starting point, either an assumed Initial Expected Loss Ratio Method or Pegged Frequency and Severity method and blends in the loss ratio or frequency and severity implied by the claims experience to date by using loss development patterns based on our historical experience. This method is generally appropriate where there are few reported claims and an unstable pattern of reported losses. |
| Loss or Expense Development (Chain Ladder)This method uses actual loss or defense and cost containment expense data and the historical development profiles on older accident periods to project more recent, less developed periods to their ultimate total. This method is appropriate when there is a relatively stable pattern of loss and expense emergence and a relatively large number of reported claims. |
| Ratio of Paid Defense and Cost Containment Expense to Paid Loss DevelopmentThis method uses the ratio of paid defense and cost containment expense to paid loss data and the historical development profiles on older accident periods to project more recent, less developed periods to their ultimate total. In this method, an ultimate ratio of paid defense and cost containment expense to paid loss is selected for each accident period. The selected paid defense and cost containment expense to paid loss ratio is then applied to the selected ultimate loss for each accident period to estimate the ultimate defense and cost containment expense. Paid defense and cost containment expense is then subtracted from the ultimate defense and cost containment expense to calculate the unpaid defense and cost containment expense for that accident period. |
| Calendar Year Paid Adjusting and Other Expense to Paid LossThis method uses a selected prior calendar years paid expense to paid loss ratio to project ultimate loss adjustment expenses for adjusting and other expense. A percentage of the selected ratio is applied to the case reserves (depending on the line of insurance) and 100% to the indicated IBNR reserves. These ratios assume that a percentage of the expense is incurred when a claim is opened and the remaining percentage is paid throughout the claims life. |
For most credit property and casualty products, IBNR liability is calculated as a percentage of pro rata unearned premium, with the specific percentage for a given product line informed by a traditional completion factor claim reserve analysis.
The expected development on reported claims is the sum of a pay-to-current reserve and a future reserve. The pay-to-current reserve is calculated for each open claim having a monthly indemnity and contains the amount required to pay the open claim from the last payment date to the current valuation date. The future reserve is calculated by assigning to each open claim a fixed reserve amount based on the historical average severity. For debt cancellation products and involuntary unemployment insurance, this reserve is calculated using published valuation tables.
Cumulative claim frequency information is calculated on a per claim basis. Claims that do not result in a liability are not considered in the determination of unpaid liabilities.
For any given line of business, none of these methods are relied on exclusively. With minor exceptions, multiple methods may be used for a line of business as a check for reasonableness of our reselected reserve value.
The following contains information about incurred and paid claims development as of December 31, 2021, net of reinsurance, as well as cumulative claim frequency and the total of IBNR liabilities plus expected development on reported claims included within the net incurred claims amounts. The information about incurred and paid claims development for the years ended December 31, 2012 to 2020 is presented as supplementary information.
43
Note 12 Liability for Unpaid Claims and Claim Adjustment Expenses (Continued)
Auto LiabilityConsists of personal and commercial auto. Claims and claim adjustment expenses are shown below (in thousands):
Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance | As of December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||
Years ended December 31, | IBNR Plus | Cumulative Number of |
||||||||||||||||||||||||||||||||||||||||||||||
Accident Year |
2012* | 2013* | 2014* | 2015* | 2016* | 2017* | 2018* | 2019* | 2020* | 2021 | Expected Development |
Reported Claims |
||||||||||||||||||||||||||||||||||||
2012 |
$ | 251,593 | $ | 242,255 | $ | 231,312 | $ | 228,013 | $ | 229,426 | $ | 228,559 | $ | 228,864 | $ | 228,486 | $ | 228,236 | $ | 228,181 | $ | 58 | 44,691 | |||||||||||||||||||||||||
2013 |
242,364 | 236,432 | 233,068 | 231,301 | 228,285 | 226,608 | 227,234 | 227,102 | 226,943 | 134 | 38,817 | |||||||||||||||||||||||||||||||||||||
2014 |
232,146 | 223,386 | 217,819 | 215,419 | 214,870 | 214,557 | 214,326 | 214,253 | 203 | 36,011 | ||||||||||||||||||||||||||||||||||||||
2015 |
237,578 | 240,697 | 239,421 | 245,775 | 244,798 | 244,621 | 243,304 | 374 | 36,097 | |||||||||||||||||||||||||||||||||||||||
2016 |
259,177 | 256,080 | 261,400 | 259,128 | 257,633 | 256,294 | 1,434 | 37,114 | ||||||||||||||||||||||||||||||||||||||||
2017 |
269,803 | 280,012 | 275,850 | 273,551 | 270,464 | 4,607 | 38,591 | |||||||||||||||||||||||||||||||||||||||||
2018 |
314,467 | 299,512 | 288,806 | 282,805 | 12,541 | 37,826 | ||||||||||||||||||||||||||||||||||||||||||
2019 |
330,988 | 313,636 | 305,312 | 26,749 | 36,267 | |||||||||||||||||||||||||||||||||||||||||||
2020 |
277,597 | 254,808 | 46,637 | 26,166 | ||||||||||||||||||||||||||||||||||||||||||||
2021 |
299,746 | 89,756 | 26,556 | |||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 2,582,110 | ||||||||||||||||||||||||||||||||||||||||||||||
|
|
Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance | ||||||||||||||||||||||||||||||||||||||||
Years ended December 31, | ||||||||||||||||||||||||||||||||||||||||
Accident Year |
2012* | 2013* | 2014* | 2015* | 2016* | 2017* | 2018* | 2019* | 2020* | 2021 | ||||||||||||||||||||||||||||||
2012 |
$ | 82,531 | $ | 150,323 | $ | 183,448 | $ | 204,980 | $ | 214,467 | $ | 219,170 | $ | 222,117 | $ | 222,865 | $ | 224,585 | $ | 224,799 | ||||||||||||||||||||
2013 |
79,358 | 143,709 | 181,535 | 204,480 | 215,280 | 219,303 | 223,739 | 224,675 | 226,211 | |||||||||||||||||||||||||||||||
2014 |
72,838 | 134,376 | 166,947 | 187,375 | 204,057 | 209,401 | 210,994 | 212,522 | ||||||||||||||||||||||||||||||||
2015 |
78,861 | 149,366 | 186,281 | 211,908 | 231,530 | 237,792 | 239,986 | |||||||||||||||||||||||||||||||||
2016 |
86,492 | 153,911 | 198,326 | 225,869 | 237,592 | 247,640 | ||||||||||||||||||||||||||||||||||
2017 |
88,357 | 175,175 | 218,435 | 241,823 | 255,530 | |||||||||||||||||||||||||||||||||||
2018 |
95,777 | 185,317 | 227,312 | 248,183 | ||||||||||||||||||||||||||||||||||||
2019 |
98,545 | 193,389 | 231,892 | |||||||||||||||||||||||||||||||||||||
2020 |
78,699 | 151,722 | ||||||||||||||||||||||||||||||||||||||
2021 |
85,916 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total | $ | 2,124,401 | ||||||||||||||||||||||||||||||||||||||
All outstanding liabilities before 2012, net of reinsurance* | 808 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Liabilities for claims and claim adjustment expenses, net of reinsurance | $ | 458,517 | ||||||||||||||||||||||||||||||||||||||
|
|
* | Unaudited supplementary information. |
44
Note 12 Liability for Unpaid Claims and Claim Adjustment Expenses (Continued)
Non-Auto LiabilityConsists of workers compensation and other liability occurrence. Claims and claim adjustment expenses are shown below (in thousands):
Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance | As of December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||
Cumulative | ||||||||||||||||||||||||||||||||||||||||||||||||
Years ended December 31, | IBNR Plus | Number of | ||||||||||||||||||||||||||||||||||||||||||||||
Accident |
2012* | 2013* | 2014* | 2015* | 2016* | 2017* | 2018* | 2019* | 2020* | 2021 | Expected Development |
Reported Claims |
||||||||||||||||||||||||||||||||||||
2012 |
$ | 83,146 | $ | 80,470 | $ | 78,644 | $ | 75,226 | $ | 68,017 | $ | 63,630 | $ | 64,118 | $ | 63,336 | $ | 63,552 | $ | 63,304 | $ | 1,623 | 4,877 | |||||||||||||||||||||||||
2013 |
74,183 | 75,815 | 70,772 | 67,841 | 65,096 | 64,564 | 63,284 | 62,926 | 62,159 | 1,738 | 4,556 | |||||||||||||||||||||||||||||||||||||
2014 |
83,084 | 75,550 | 72,624 | 67,339 | 67,865 | 67,267 | 67,268 | 66,250 | 3,168 | 6,111 | ||||||||||||||||||||||||||||||||||||||
2015 |
83,897 | 78,968 | 76,724 | 67,548 | 64,189 | 63,326 | 63,523 | 3,593 | 5,563 | |||||||||||||||||||||||||||||||||||||||
2016 |
86,935 | 83,179 | 73,764 | 73,195 | 68,178 | 67,347 | 4,153 | 4,501 | ||||||||||||||||||||||||||||||||||||||||
2017 |
102,616 | 88,902 | 81,240 | 77,322 | 76,540 | 6,397 | 8,176 | |||||||||||||||||||||||||||||||||||||||||
2018 |
88,986 | 85,910 | 79,493 | 75,207 | 16,115 | 13,684 | ||||||||||||||||||||||||||||||||||||||||||
2019 |
96,064 | 95,340 | 92,544 | 26,473 | 11,875 | |||||||||||||||||||||||||||||||||||||||||||
2020 |
90,197 | 83,339 | 37,431 | 10,028 | ||||||||||||||||||||||||||||||||||||||||||||
2021 |
102,869 | 65,428 | 8,512 | |||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 753,082 | ||||||||||||||||||||||||||||||||||||||||||||||
|
|
Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance | ||||||||||||||||||||||||||||||||||||||||
Years ended December 31, | ||||||||||||||||||||||||||||||||||||||||
Accident Year |
2012* | 2013* | 2014* | 2015* | 2016* | 2017* | 2018* | 2019* | 2020* | 2021 | ||||||||||||||||||||||||||||||
2012 |
$ | 13,862 | $ | 27,574 | $ | 38,826 | $ | 49,585 | $ | 55,194 | $ | 57,863 | $ | 59,528 | $ | 60,900 | $ | 61,450 | $ | 61,858 | ||||||||||||||||||||
2013 |
12,794 | 22,743 | 32,474 | 42,504 | 47,987 | 51,672 | 54,323 | 55,426 | 56,916 | |||||||||||||||||||||||||||||||
2014 |
11,201 | 26,587 | 36,220 | 45,206 | 51,853 | 55,307 | 57,497 | 58,559 | ||||||||||||||||||||||||||||||||
2015 |
11,979 | 23,488 | 37,059 | 46,285 | 51,303 | 53,478 | 55,434 | |||||||||||||||||||||||||||||||||
2016 |
12,733 | 24,633 | 35,502 | 45,820 | 50,596 | 55,205 | ||||||||||||||||||||||||||||||||||
2017 |
14,865 | 37,139 | 48,654 | 53,996 | 59,582 | |||||||||||||||||||||||||||||||||||
2018 |
13,156 | 26,115 | 37,574 | 45,316 | ||||||||||||||||||||||||||||||||||||
2019 |
12,204 | 30,199 | 40,729 | |||||||||||||||||||||||||||||||||||||
2020 |
9,596 | 23,838 | ||||||||||||||||||||||||||||||||||||||
2021 |
12,389 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total | $ | 469,826 | ||||||||||||||||||||||||||||||||||||||
All outstanding liabilities before 2012, net of reinsurance* | 20,406 | |||||||||||||||||||||||||||||||||||||||
Liabilities for claims and claim adjustment expenses, net of reinsurance | $ | 303,662 | ||||||||||||||||||||||||||||||||||||||
|
|
* | Unaudited supplementary information. |
45
Note 12 Liability for Unpaid Claims and Claim Adjustment Expenses (Continued)
Commercial Multi-PerilConsists of business owners insurance and mortgage fire business. Claims and claim adjustment expenses are shown below (in thousands):
Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance | As of December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||
Years ended December 31, | IBNR Plus | Cumulative Number of |
||||||||||||||||||||||||||||||||||||||||||||||
Accident Year |
2012* | 2013* | 2014* | 2015* | 2016* | 2017* | 2018* | 2019* | 2020* | 2021 | Expected Development |
Reported Claims |
||||||||||||||||||||||||||||||||||||
2012 | $ | 35,169 | $ | 28,548 | $ | 26,805 | $ | 23,258 | $ | 23,385 | $ | 23,090 | $ | 22,481 | $ | 22,045 | $ | 22,033 | $ | 22,381 | $ | 151 | 2,717 | |||||||||||||||||||||||||
2013 | 33,979 | 27,592 | 27,867 | 26,970 | 25,948 | 26,028 | 24,790 | 24,681 | 24,733 | 231 | 2,228 | |||||||||||||||||||||||||||||||||||||
2014 | 36,852 | 31,220 | 34,911 | 33,962 | 36,132 | 34,279 | 34,004 | 33,836 | 292 | 2,311 | ||||||||||||||||||||||||||||||||||||||
2015 | 33,997 | 31,488 | 29,023 | 32,282 | 31,285 | 33,059 | 34,282 | 821 | 2,240 | |||||||||||||||||||||||||||||||||||||||
2016 | 38,115 | 33,475 | 33,080 | 31,615 | 33,628 | 32,705 | 875 | 4,798 | ||||||||||||||||||||||||||||||||||||||||
2017 | 42,411 | 37,079 | 40,611 | 43,367 | 47,660 | 3,631 | 6,815 | |||||||||||||||||||||||||||||||||||||||||
2018 | 50,784 | 50,182 | 51,519 | 51,035 | 4,595 | 5,678 | ||||||||||||||||||||||||||||||||||||||||||
2019 | 56,062 | 59,789 | 58,262 | 11,129 | 3,587 | |||||||||||||||||||||||||||||||||||||||||||
2020 | 68,226 | 63,281 | 16,924 | 4,012 | ||||||||||||||||||||||||||||||||||||||||||||
2021 | 95,708 | 39,566 | 4,999 | |||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 463,883 | ||||||||||||||||||||||||||||||||||||||||||||||
|
|
Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance | ||||||||||||||||||||||||||||||||||||||||
Years ended December 31, | ||||||||||||||||||||||||||||||||||||||||
Accident Year |
2012* | 2013* | 2014* | 2015* | 2016* | 2017* | 2018* | 2019* | 2020* | 2021 | ||||||||||||||||||||||||||||||
2012 | $ | 11,525 | $ | 14,454 | $ | 16,263 | $ | 18,670 | $ | 20,716 | $ | 21,026 | $ | 21,352 | $ | 21,415 | $ | 21,453 | $ | 21,499 | ||||||||||||||||||||
2013 | 9,374 | 12,723 | 15,426 | 18,406 | 20,816 | 21,718 | 23,210 | 23,348 | 23,513 | |||||||||||||||||||||||||||||||
2014 | 12,001 | 16,484 | 20,199 | 24,602 | 27,339 | 31,448 | 32,702 | 32,934 | ||||||||||||||||||||||||||||||||
2015 | 9,820 | 12,956 | 16,402 | 21,680 | 25,188 | 27,201 | 28,566 | |||||||||||||||||||||||||||||||||
2016 | 11,327 | 17,193 | 19,085 | 22,339 | 25,686 | 26,690 | ||||||||||||||||||||||||||||||||||
2017 | 12,458 | 20,828 | 23,294 | 26,202 | 28,420 | |||||||||||||||||||||||||||||||||||
2018 | 18,027 | 30,078 | 32,490 | 35,781 | ||||||||||||||||||||||||||||||||||||
2019 | 22,098 | 32,295 | 37,408 | |||||||||||||||||||||||||||||||||||||
2020 | 25,492 | 38,415 | ||||||||||||||||||||||||||||||||||||||
2021 | 41,452 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total | $ | 314,678 | ||||||||||||||||||||||||||||||||||||||
All outstanding liabilities before 2012, net of reinsurance* | 1,578 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Liabilities for claims and claim adjustment expenses, net of reinsurance | $ | 150,783 | ||||||||||||||||||||||||||||||||||||||
|
|
* | Unaudited supplementary information. |
46
Note 12 Liability for Unpaid Claims and Claim Adjustment Expenses (Continued)
HomeownersConsists of homeowners and renters business. Claims and claim adjustment expenses are shown below (in thousands):
Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance | As of December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||
Years ended December 31, | IBNR Plus | Cumulative Number of |
||||||||||||||||||||||||||||||||||||||||||||||
Accident |
2012* | 2013* | 2014* | 2015* | 2016* | 2017* | 2018* | 2019* | 2020* | 2021 | Expected Development |
Reported Claims |
||||||||||||||||||||||||||||||||||||
2012 | $ | 181,284 | $ | 177,664 | $ | 175,523 | $ | 175,509 | $ | 175,178 | $ | 175,032 | $ | 174,611 | $ | 174,276 | $ | 174,239 | $ | 174,238 | $ | | 30,999 | |||||||||||||||||||||||||
2013 | 152,208 | 149,080 | 149,272 | 148,231 | 147,927 | 147,444 | 147,359 | 147,234 | 147,246 | | 20,041 | |||||||||||||||||||||||||||||||||||||
2014 | 132,651 | 131,634 | 130,287 | 131,546 | 130,895 | 130,747 | 130,799 | 130,713 | | 18,183 | ||||||||||||||||||||||||||||||||||||||
2015 | 125,430 | 124,199 | 123,619 | 123,824 | 123,731 | 123,357 | 123,312 | 2 | 17,758 | |||||||||||||||||||||||||||||||||||||||
2016 | 147,264 | 145,373 | 144,376 | 145,019 | 144,828 | 144,766 | 17 | 21,559 | ||||||||||||||||||||||||||||||||||||||||
2017 | 164,284 | 172,274 | 172,491 | 169,524 | 169,430 | 45 | 23,589 | |||||||||||||||||||||||||||||||||||||||||
2018 | 174,495 | 179,561 | 176,317 | 176,681 | 61 | 22,576 | ||||||||||||||||||||||||||||||||||||||||||
2019 | 177,854 | 176,005 | 173,763 | 1,181 | 20,260 | |||||||||||||||||||||||||||||||||||||||||||
2020 | 227,298 | 228,441 | 2,876 | 24,788 | ||||||||||||||||||||||||||||||||||||||||||||
2021 | 240,732 | 31,342 | 19,762 | |||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 1,709,322 | ||||||||||||||||||||||||||||||||||||||||||||||
|
|
Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance | ||||||||||||||||||||||||||||||||||||||||
Years ended December 31, | ||||||||||||||||||||||||||||||||||||||||
Accident Year |
2012* | 2013* | 2014* | 2015* | 2016* | 2017* | 2018* | 2019* | 2020* | 2021 | ||||||||||||||||||||||||||||||
2012 |
$ | 143,797 | $ | 169,415 | $ | 171,842 | $ | 173,170 | $ | 173,676 | $ | 174,139 | $ | 174,247 | $ | 174,256 | $ | 174,239 | $ | 174,238 | ||||||||||||||||||||
2013 |
115,605 | 140,309 | 145,152 | 146,650 | 146,920 | 147,145 | 147,233 | 147,232 | 147,245 | |||||||||||||||||||||||||||||||
2014 |
96,300 | 122,601 | 126,245 | 129,467 | 130,059 | 130,305 | 130,542 | 130,577 | ||||||||||||||||||||||||||||||||
2015 |
86,617 | 114,696 | 119,331 | 122,585 | 122,955 | 123,065 | 123,161 | |||||||||||||||||||||||||||||||||
2016 |
105,415 | 136,796 | 140,972 | 144,000 | 144,596 | 144,635 | ||||||||||||||||||||||||||||||||||
2017 |
116,075 | 159,107 | 166,009 | 167,638 | 168,241 | |||||||||||||||||||||||||||||||||||
2018 |
121,631 | 165,203 | 170,850 | 174,077 | ||||||||||||||||||||||||||||||||||||
2019 |
122,530 | 163,400 | 170,229 | |||||||||||||||||||||||||||||||||||||
2020 |
166,352 | 217,224 | ||||||||||||||||||||||||||||||||||||||
2021 |
175,265 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total | $ | 1,624,892 | ||||||||||||||||||||||||||||||||||||||
All outstanding liabilities before 2012, net of reinsurance* | 195 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Liabilities for claims and claim adjustment expenses, net of reinsurance | $ | 84,625 | ||||||||||||||||||||||||||||||||||||||
|
|
* | Unaudited supplementary information. |
47
Note 12 Liability for Unpaid Claims and Claim Adjustment Expenses (Continued)
Short Tail PropertyConsists of auto physical damage, fire, rental owners, standard fire policy, country estates, inland marine and
watercraft. This line of business has substantially all claims settled and paid in less than two years. Claims and claim adjustment expenses are shown below (in thousands):
Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance |
As of December 31, 2021 | |||||||||||||||
Years ended December 31, | IBNR Plus Expected Development |
Cumulative Number of Reported Claims |
||||||||||||||
Accident Year |
2020* | 2021 | ||||||||||||||
2020 |
$ | 237,332 | $ | 229,857 | $ | 282 | 53,008 | |||||||||
2021 |
269,065 | (3,599 | ) | 53,068 | ||||||||||||
|
|
|||||||||||||||
Total | $ | 498,922 | ||||||||||||||
|
|
Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance |
||||||||
Years ended December 31, | ||||||||
Accident Year |
2020* | 2021 | ||||||
2020 |
$ | 203,827 | $ | 227,495 | ||||
2021 |
235,425 | |||||||
|
|
|||||||
Total | $ | 462,920 | ||||||
All outstanding liabilities before 2020, net of reinsurance* |
|
2,996 | ||||||
|
|
|||||||
Liabilities for claims and claim adjustment expenses, net of reinsurance |
|
$ | 38,998 | |||||
|
|
* | Unaudited supplementary information |
Credit Property and CasualtyConsists of credit property insurance, vendors or lenders single interest insurance, GAP insurance, GAP waiver, debt cancellation products, involuntary unemployment insurance and collateral protection insurance. This line of business has substantially all claims settled and paid in less than two years. Claims and claim adjustment expenses are shown below (in thousands):
Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance |
||||||||||||||||
Years ended December 31, | As of December 31, 2021 | |||||||||||||||
Accident Year |
2020* | 2021 | IBNR Plus Expected Development |
Cumulative Number of Reported Claims |
||||||||||||
2020 |
$ | 65,260 | $ | 65,269 | $ | | 22,385 | |||||||||
2021 |
51,002 | 12,188 | 14,443 | |||||||||||||
|
|
|||||||||||||||
Total | $ | 116,271 | ||||||||||||||
|
|
Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance |
||||||||
Years ended December 31, | ||||||||
Accident Year |
2020* | 2021 | ||||||
2020 |
$ | 46,417 | $ | 65,269 | ||||
2021 |
34,998 | |||||||
|
|
|||||||
Total | $ | 100,267 | ||||||
All outstanding liabilities before 2020, net of reinsurance* |
|
| ||||||
|
|
|||||||
Liabilities for claims and claim adjustment expenses, net of reinsurance |
|
$ | 16,004 | |||||
|
|
* | Unaudited supplementary information. |
48
Note 12 Liability for Unpaid Claims and Claim Adjustment Expenses (Continued)
Credit LifeFor credit life products, IBNR is calculated as a percentage of life insurance in-force. This line of business has substantially all claims settled and paid in less than two years. Claims and claim adjustment expenses are shown below (in thousands):
Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance |
As of December 31, 2021 | |||||||||||||||
Years ended December 31, | IBNR Plus Expected Development |
Cumulative Number of Reported Claims |
||||||||||||||
Accident Year |
2020* | 2021 | ||||||||||||||
2020 |
$ | 7,265 | $ | 8,397 | $ | 35 | 48 | |||||||||
2021 |
10,291 | 1,300 | 50 | |||||||||||||
|
|
|||||||||||||||
Total | $ | 18,688 | ||||||||||||||
|
|
Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance |
||||||||
Years ended December 31, | ||||||||
Accident Year |
2020* | 2021 | ||||||
2020 |
$ | 6,201 | $ | 8,359 | ||||
2021 |
8,894 | |||||||
|
|
|||||||
Total | $ | 17,253 | ||||||
All outstanding liabilities before 2020, net of reinsurance* |
|
| ||||||
|
|
|||||||
Liabilities for claims and claim adjustment expenses, net of reinsurance |
|
$ | 1,435 | |||||
|
|
* | Unaudited supplementary information. |
Health Reserving MethodologyThe following methods are utilized:
| Completion Factor ApproachThis method assumes that the historical claim patterns will be an accurate representation of unpaid claim liabilities. An estimate of the unpaid claims is calculated by subtracting period-to-date paid claims from an estimate of the ultimate complete payment for all incurred claims in the period. Completion factors are calculated which complete the current period-to-date payment totals for each incurred month to estimate the ultimate expected payout. |
| Tabular Claims ReservesThis method is used to calculate the reserves for long-term care and disability income blocks of business. These reserves rely on published valuation continuance tables created using industry experience regarding assumptions of continued morbidity and subsequent recovery. Reserves are calculated by applying these continuance tables, along with appropriate company experience adjustments, to the stream of contractual benefit payments. These expected benefit payments are discounted at the required interest rate. |
| Future Policy BenefitsReserves are equal to the aggregate of the present value of expected future benefit payments, less the present value of expected future premiums. Morbidity and termination assumptions are based on our experience or published valuation tables when available and appropriate. |
| Premium Deficiency ReservesDeficiency reserves are established when the expected future claim payments and expenses for a classification of policies are in excess of the expected premiums for these policies. The determination of a deficiency reserve takes into consideration the likelihood of premium rate increases, the timing of these increases, future net investment income, and the expected benefit utilization patterns. We have established premium deficiency reserves for portions of the major medical business and the long-term care business that are in run-off. The assumptions and methods used to determine the deficiency reserves are reviewed periodically for reasonableness, and the reserve amount is monitored against emerging losses. |
There is no expected development on reported claims in the health blocks. Claim frequency is determined by totaling the number of unique claim numbers during the period as each unique claim number represents a claim event for an individual claimant.
49
Note 12 Liability for Unpaid Claims and Claim Adjustment Expenses (Continued)
HealthConsists of stop-loss and other supplemental health products. This line of business has substantially all claims settled and paid in less than five years. Claims and claim adjustment expenses are shown below (in thousands):
Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance | As of December 31, 2021 | |||||||||||||||||||||||||||
Years ended December 31, | IBNR Plus Expected Development |
Cumulative Number of Reported Claims |
||||||||||||||||||||||||||
Accident Year |
2017* | 2018* | 2019* | 2020* | 2021 | |||||||||||||||||||||||
2017 |
$ | 41,544 | $ | 39,930 | $ | 35,466 | $ | 35,447 | $ | 35,451 | $ | | 29,216 | |||||||||||||||
2018 |
64,686 | 63,729 | 57,676 | 57,682 | | 30,004 | ||||||||||||||||||||||
2019 |
48,175 | 52,508 | 47,294 | 1 | 30,614 | |||||||||||||||||||||||
2020 |
38,461 | 37,871 | 3,816 | 24,946 | ||||||||||||||||||||||||
2021 |
43,153 | 14,174 | 20,877 | |||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
Total | $ | 221,451 | ||||||||||||||||||||||||||
|
|
Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance | ||||||||||||||||||||
Years ended December 31, | ||||||||||||||||||||
Accident Year |
2017* | 2018* | 2019* | 2020* | 2021 | |||||||||||||||
2017 |
$ | 25,358 | $ | 35,392 | $ | 35,420 | $ | 35,420 | $ | 35,420 | ||||||||||
2018 |
34,894 | 57,759 | 57,616 | 57,617 | ||||||||||||||||
2019 |
33,353 | 47,270 | 47,245 | |||||||||||||||||
2020 |
23,398 | 34,118 | ||||||||||||||||||
2021 |
27,889 | |||||||||||||||||||
|
|
|||||||||||||||||||
Total | $ | 202,289 | ||||||||||||||||||
All outstanding liabilities before 2017, net of reinsurance* |
|
4,167 | ||||||||||||||||||
Liabilities for claims and claim adjustment expenses, net of reinsurance |
|
$ | 23,329 | |||||||||||||||||
|
|
* | Unaudited supplementary information. |
Credit Health Reserving MethodologyThe following methods are utilized:
Tabular Claims ReservesThese reserves rely on published valuation continuance tables. The insureds age at disablement, the duration of the claim and the remaining term of the policy are used to provide a factor which is applied to the remaining exposure to calculate the present value of future benefits for insureds on claim.
The claim liability consists of IBNR and Due/Unpaid. The IBNR utilizes an inventory type method based on historical patterns of claim payments incurred but not reported within the last six months of the valuation date.
The Due/Unpaid reserves are the amount needed to pay an open claim from the last date of payment to the reserve valuation date.
Credit HealthThe claim liability consists of credit disability. This line of business has substantially all claims settled and paid in less than five years. Claims and claim adjustment expenses are shown below (in thousands):
Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance | As of December 31, 2021 | |||||||||||||||||||||||||||
Years ended December 31, | IBNR Plus Expected Development |
Cumulative Number of Reported Claims |
||||||||||||||||||||||||||
Accident Year |
2017* | 2018* | 2019* | 2020* | 2021 | |||||||||||||||||||||||
2017 |
$ | 4,555 | $ | 4,852 | $ | 4,773 | $ | 4,820 | $ | 4,873 | $ | 46 | 3,803 | |||||||||||||||
2018 |
4,631 | 4,163 | 4,155 | 4,303 | 76 | 3,572 | ||||||||||||||||||||||
2019 |
3,902 | 3,705 | 3,631 | 97 | 2,999 | |||||||||||||||||||||||
2020 |
3,736 | 3,741 | 222 | 2,605 | ||||||||||||||||||||||||
2021 |
3,415 | 457 | 1,533 | |||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
Total | $ | 19,963 | ||||||||||||||||||||||||||
|
|
* | Unaudited supplementary information. |
50
Note 12 Liability for Unpaid Claims and Claim Adjustment Expenses (Continued)
Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance | ||||||||||||||||||||
Years ended December 31, | ||||||||||||||||||||
Accident Year |
2017* | 2018* | 2019* | 2020* | 2021 | |||||||||||||||
2017 |
$ | 1,389 | $ | 3,328 | $ | 4,058 | $ | 4,438 | $ | 4,639 | ||||||||||
2018 |
1,473 | 2,930 | 3,598 | 3,918 | ||||||||||||||||
2019 |
1,208 | 2,618 | 3,138 | |||||||||||||||||
2020 |
1,179 | 2,613 | ||||||||||||||||||
2021 |
1,098 | |||||||||||||||||||
|
|
|||||||||||||||||||
Total | $ | 15,406 | ||||||||||||||||||
All outstanding liabilities before 2017, net of reinsurance* |
| |||||||||||||||||||
Liabilities for claims and claim adjustment expenses, net of reinsurance |
|
$ | 4,557 | |||||||||||||||||
|
|
* | Unaudited supplementary information. |
The following table is supplementary information. A 10-year average annual percentage payout of incurred claims is shown below:
Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance | ||||||||||||||||||||||||||||||||||||||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |||||||||||||||||||||||||||||||
Auto Liability |
33.0 | % | 29.5 | % | 15.3 | % | 9.5 | % | 5.7 | % | 2.6 | % | 1.2 | % | 0.5 | % | 0.7 | % | 2.0 | % | ||||||||||||||||||||
Non-Auto Liability |
17.1 | % | 19.9 | % | 15.9 | % | 13.4 | % | 8.3 | % | 5.1 | % | 3.3 | % | 1.9 | % | 1.6 | % | 13.5 | % | ||||||||||||||||||||
Commercial Multi-Peril |
37.1 | % | 16.2 | % | 8.1 | % | 10.5 | % | 8.7 | % | 5.2 | % | 3.8 | % | 0.5 | % | 0.5 | % | 9.4 | % | ||||||||||||||||||||
Homeowners |
73.1 | % | 21.3 | % | 3.3 | % | 1.7 | % | 0.3 | % | 0.1 | % | 0.1 | % | | % | | % | 0.1 | % | ||||||||||||||||||||
Short Tail Property |
88.1 | % | 11.9 | % | | % | | % | | % | | % | | % | | % | | % | | % | ||||||||||||||||||||
Credit Property and Casualty |
69.9 | % | 30.1 | % | | % | | % | | % | | % | | % | | % | | % | | % | ||||||||||||||||||||
Credit Life |
80.1 | % | 19.9 | % | | % | | % | | % | | % | | % | | % | | % | | % |
51
Note 13 Reinsurance
American National reinsures portions of certain life insurance policies to provide a greater diversification of risk and manage exposure on larger risks. The maximum amounts that would be retained by one life insurance company (ANICO) by issue ages are shown below (in thousands):
0-75 Years | 76-80 Years | 81 and Over | ||||||||||
Individual life |
$ | 5,000 | $ | 2,000 | $ | 1,000 | ||||||
Individual accidental death |
250 | 250 | 250 | |||||||||
Credit life |
100 | 100 | 100 | |||||||||
Group life |
100 | 100 | 100 | |||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 5,450 | $ | 2,450 | $ | 1,450 | ||||||
|
|
|
|
|
|
For the Property and Casualty segment, American National retains the first $2.0 million of loss per risk. Reinsurance covers up to $6.0 million of property and liability losses per risk. Additional excess property per risk coverage is purchased to cover risks up to $20.0 million, and excess casualty clash coverage is purchased to cover losses up to $60.0 million. Excess casualty clash covers losses incurred as a result of one casualty event involving multiple policies, excess policy limits and extra contractual obligations. Facultative reinsurance is purchased for individual risks attaching at $20.0 million as needed. Corporate catastrophe coverage is in place for losses up to $470.0 million ($500.0 million if the top layer of the Property Catastrophe Top and Drop contract is included). American National retains the first $35.0 million of each catastrophe. Catastrophe aggregate reinsurance coverage is also purchased and is provided by two contracts.
The first contract is the Property Catastrophe Top and Drop cover that consists of $30.0 million of annual limit available either wholly or in part across two layers of coverage. The first layer is 100% of $30.0 million excess of $470.0 million on an occurrence basis. The second layer provides aggregate protection where subject loss is $15.0 million excess of $20.0 million of each catastrophe, and recoveries follow satisfaction of a $15.0 million annual aggregate deductible. The second layer acts to reduce the retention on large second and third catastrophe events to $20.0 million following a first large catastrophe. This cover was placed at 100% for 2021 and does not include a reinstatement. The second aggregate contract provides for $30.0 million of coverage after $160.0 million of annual aggregated catastrophe losses has been reached. Qualifying losses include amounts of retained losses net of other reinsurance below $35.0 million on Property Claims Services (PCS) declared catastrophe events and internally declared catastrophe events exceeding $5.0 million. This cover was placed at 55% for 2021 and does not include a reinstatement.
American National remains primarily liable with respect to any reinsurance ceded and would bear the entire loss if the reinsurer does not meet their obligations under any reinsurance treaties. American National had the following recoverables from reinsurance, net of allowance for credit losses (in thousands):
December 31, | ||||||||
2021 | 2020 | |||||||
Reinsurance recoverables |
$ | 459,621 | $ | 414,359 |
None of the amount outstanding at December 31, 2021 is the subject of litigation or is in dispute with the reinsurers involved. Management believes the unfavorable resolution of any dispute that may arise would not have a material impact on American Nationals consolidated financial statements.
52
Note 13 Reinsurance (Continued)
The amounts in the consolidated financial statements include the impact of reinsurance. Premiums written and earned are shown below (in thousands):
Years ended December 31, | ||||||||
2021 | 2020 | |||||||
WRITTEN |
||||||||
Direct |
$ | 2,650,696 | $ | 2,533,278 | ||||
Reinsurance assumed |
644,858 | 591,457 | ||||||
Reinsurance ceded |
(944,194 | ) | (883,187 | ) | ||||
|
|
|
|
|||||
Net |
$ | 2,351,360 | $ | 2,241,548 | ||||
|
|
|
|
|||||
EARNED |
||||||||
Direct |
$ | 2,716,632 | $ | 2,629,403 | ||||
Reinsurance assumed |
317,081 | 291,945 | ||||||
Reinsurance ceded |
(732,660 | ) | (703,274 | ) | ||||
|
|
|
|
|||||
Net |
$ | 2,301,053 | $ | 2,218,074 | ||||
|
|
|
|
Life insurance in-force and related reinsurance amounts are shown below (in thousands):
December 31, | ||||||||
2021 | 2020 | |||||||
Direct life insurance in-force |
$ | 136,710,529 | $ | 128,075,765 | ||||
Reinsurance risks assumed from other companies |
221,023 | 171,433 | ||||||
Reinsurance risks ceded to other companies |
(22,835,954 | ) | (24,006,683 | ) | ||||
|
|
|
|
|||||
Net life insurance in-force |
$ | 114,095,598 | $ | 104,240,515 | ||||
|
|
|
|
Note 14 Federal Income Taxes
A reconciliation of the effective tax rate to the statutory federal tax rate is shown below (in thousands, except percentages):
Years ended December 31, | ||||||||||||||||
2021 | 2020 | |||||||||||||||
Amount | Rate | Amount | Rate | |||||||||||||
Total expected income tax expense at the statutory rate |
$ | 181,229 | 21.0 | % | $ | 121,939 | 21.0 | % | ||||||||
Tax-exempt investment income |
(3,929 | ) | (0.5 | ) | (4,262 | ) | (0.7 | ) | ||||||||
Deferred tax change |
(8,375 | ) | (1.0 | ) | 2,816 | 0.5 | ||||||||||
Dividend exclusion |
(3,459 | ) | (0.4 | ) | (3,097 | ) | (0.5 | ) | ||||||||
Tax credits, net |
(4,988 | ) | (0.6 | ) | (7,484 | ) | (1.3 | ) | ||||||||
Low income housing tax credit expense |
4,744 | 0.5 | 4,923 | 0.8 | ||||||||||||
Change in valuation allowance |
(138 | ) | | (625 | ) | (0.1 | ) | |||||||||
Other items, net |
1,501 | 0.3 | 2,397 | 0.4 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 166,585 | 19.3 | % | $ | 116,607 | 20.1 | % | ||||||||
|
|
|
|
|
|
|
|
As of December 31, 2021, American National had no material net operating loss or tax credit carryforwards.
American Nationals federal income tax returns for tax years 2018 to 2020 are subject to examination by the Internal Revenue Service. In the opinion of management, all prior year taxes have been paid or adequate provisions have been made for any tax deficiencies that may be assessed.
As of December 31, 2021, American National had no provision for uncertain tax positions and no provision for penalties or interest. In addition, management does not believe there are any uncertain tax benefits that could be recognized within the next twelve months that would impact American Nationals effective tax rate.
53
Note 14 Federal Income Taxes (Continued)
The tax effects of temporary differences that gave rise to the deferred tax assets and liabilities are shown below (in thousands):
December 31, | ||||||||
2021 | 2020 | |||||||
DEFERRED TAX ASSETS |
||||||||
Mortgage loans on real estate |
$ | 27,784 | $ | 34,341 | ||||
Future policy benefits, policyholders account balances and claims |
43,538 | 57,572 | ||||||
Unearned premium reserve |
25,142 | 23,225 | ||||||
Participating policyholders liability |
67,367 | 41,593 | ||||||
Deferred compensation |
11,427 | 9,057 | ||||||
Tax carryforwards |
1,748 | 1,643 | ||||||
|
|
|
|
|||||
Gross deferred tax assets before valuation allowance |
177,006 | 167,431 | ||||||
|
|
|
|
|||||
Valuation allowance |
(2,552 | ) | (2,458 | ) | ||||
|
|
|
|
|||||
Gross deferred tax assets after valuation allowance |
174,454 | 164,973 | ||||||
|
|
|
|
|||||
DEFERRED TAX LIABILITIES |
||||||||
Bonds |
69,089 | 122,326 | ||||||
Equity securities |
8,386 | 262,017 | ||||||
Real estate, real estate partnerships and investment funds |
16,319 | 12,499 | ||||||
Other invested assets |
30,452 | 29,664 | ||||||
Deferred acquisition costs |
218,252 | 199,152 | ||||||
Property and equipment |
6,272 | 7,689 | ||||||
Pension and liability for retirement benefits |
20,640 | 1,549 | ||||||
Other liabilities |
5,554 | 8,424 | ||||||
|
|
|
|
|||||
Gross deferred tax liabilities |
374,964 | 643,320 | ||||||
|
|
|
|
|||||
Total net deferred tax liability |
$ | 200,510 | $ | 478,347 | ||||
|
|
|
|
In 2021, our deferred tax liabilities decreased from $478.3 million at December 31, 2020 to $200.5 million at December 31, 2021. The decrease was primarily due to the sale of equity securities. Upon sale, deferred tax liabilities on unrealized gains became realized for tax purposes resulting in a decrease in deferred tax liabilities and an increase in current tax liability.
GAAP requires us to evaluate the recoverability of our deferred tax assets and establish a valuation allowance, if necessary, to reduce our deferred tax assets to an amount that is more-likely-than-not to be realized. Considerable judgment is required in determining whether a valuation allowance is necessary, and if so, the amount of such valuation allowance. There were no material changes to our valuation allowance recorded during the years ended December 31, 2021 and 2020. Although realization is not assured, management believes it is more-likely-than-not that our remaining deferred tax assets will be realized and that as of December 31, 2021, no additional valuation allowance is required.
54
Note 15 Accumulated Other Comprehensive Income (Loss)
The components of and changes in the accumulated other comprehensive income (AOCI), and the related tax effects, are shown below (in thousands):
Net Unrealized Gains (Losses) on Securities |
Defined Benefit Pension Plan Adjustments |
Foreign Currency Adjustments |
Accumulated Other Comprehensive Income (Loss) |
|||||||||||||
Balance at January 1, 2020 |
157,851 | (55,232 | ) | (3,101 | ) | 99,518 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Amounts reclassified from AOCI (net of tax benefit $2,092 and expense $1,018) |
(7,870 | ) | 3,831 | | (4,039 | ) | ||||||||||
Unrealized holding gains arising during the period (net of tax expense $52,808) |
198,657 | | | 198,657 | ||||||||||||
Unrealized adjustment to DAC (net of tax benefit $14,380) |
(54,094 | ) | | | (54,094 | ) | ||||||||||
Unrealized gains on investments attributable to participating policyholders interest (net of tax benefit $632) |
(2,378 | ) | | | (2,378 | ) | ||||||||||
Actuarial loss arising during the period (net of tax benefit $4,181) |
| (15,729 | ) | | (15,729 | ) | ||||||||||
Foreign currency adjustment (net of tax expense $62) |
| | 235 | 235 | ||||||||||||
Balance at December 31, 2020 |
292,166 | (67,130 | ) | (2,866 | ) | 222,170 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Amounts reclassified from AOCI (net of tax benefit $8,608 and expense $2,016) |
(32,382 | ) | 7,584 | | (24,798 | ) | ||||||||||
Unrealized holding losses arising during the period (net of tax benefit $43,343) |
(163,051 | ) | | | (163,051 | ) | ||||||||||
Unrealized adjustment to DAC (net of tax expense $12,239) |
46,042 | | | 46,042 | ||||||||||||
Unrealized losses on investments attributable to participating policyholders interest (net of tax expense $1,738) |
6,537 | | | 6,537 | ||||||||||||
Actuarial gain arising during the period (net of tax expense $15,974) |
| 60,092 | | 60,092 | ||||||||||||
Foreign currency adjustment (net of tax expense $65) |
| | 62 | 62 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2021 |
$ | 149,312 | $ | 546 | $ | (2,804 | ) | $ | 147,054 | |||||||
|
|
|
|
|
|
|
|
55
Note 16 Stockholders Equity and Noncontrolling Interests
ANAT has one class of common stock with a par value of $0.01 per share and 50,000,000 authorized shares. Each issued and outstanding share of the Companys common stock will be converted into the right to receive $190.00 in cash without interest pursuant to the Merger Agreement with Brookfield Reinsurance. Refer to Note 1, Nature of Operations, for more information. The number of shares outstanding at the dates indicated are shown below:
Years ended December 31, | ||||||||
2021 | 2020 | |||||||
Common stock |
||||||||
Shares issued |
26,887,200 | 26,887,200 | ||||||
Treasury shares |
| | ||||||
|
|
|
|
|||||
Outstanding shares |
26,887,200 | 26,887,200 | ||||||
Restricted shares |
(10,000 | ) | (10,000 | ) | ||||
|
|
|
|
|||||
Unrestricted outstanding shares |
26,877,200 | 26,877,200 | ||||||
|
|
|
|
Stock-based Compensation
American National has made grants of Stock Appreciation Rights (SAR), Restricted Stock (RS) Awards, and Restricted Stock Units (RSU), pursuant to a stock-based compensation plan. The term for granting additional awards under such plan expired in 2019. Pursuant to the plan, grants were made to certain officers meeting established performance objectives, and grants were made to directors as compensation and to align their interests with those of other shareholders. In addition, American National has made grants to directors and advisory directors of RSUs that are cash-settled only, with no provision for conversion to stock. During 2021, 10,197 of such cash-settled RSUs were granted and remain outstanding at December 31, 2021 as shown in the table below.
SAR, RS and RSU information for the periods indicated are shown below:
SAR | RS Shares | RSUs | ||||||||||||||||||||||
Shares | Weighted- Average Grant Date Fair |
Shares | Weighted- Average Grant Date Fair |
Units | Weighted- Average Grant Date Fair |
|||||||||||||||||||
Outstanding at December 31, 2020 |
| | 10,000 | 80.05 | 8,250 | 113.19 | ||||||||||||||||||
Granted |
| | | | 10,197 | 113.35 | ||||||||||||||||||
Exercised |
| | | | (8,250 | ) | 75.35 | |||||||||||||||||
Forfeited |
| | | | | | ||||||||||||||||||
Expired |
| | | | | |||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Outstanding at December 31, 2021 |
| $ | | 10,000 | $ | 80.05 | 10,197 | $ | 113.35 | |||||||||||||||
|
|
|
|
|
|
56
Note 16 Stockholders Equity and Noncontrolling Interests (Continued)
SAR | RS Shares | RSUs | ||||||||||
Weighted-average contractual remaining life (in years) |
0.0 | 1.16 | 0.33 | |||||||||
Exercisable shares |
| N/A | N/A | |||||||||
Weighted-average exercise price |
$ | | $ | 80.05 | $ | 113.35 | ||||||
Weighted-average exercise price exercisable shares |
| N/A | N/A | |||||||||
Compensation expense (credit) |
||||||||||||
Year ended December 31, 2021 |
$ | | $ | 80,000 | $ | 1,989,000 | ||||||
Year ended December 31, 2020 |
(1,000 | ) | 80,000 | 449,000 | ||||||||
Fair value of liability award |
||||||||||||
December 31, 2021 |
$ | | N/A | $ | 1,926,000 | |||||||
December 31, 2020 |
| N/A | 793,000 |
The SARs gave the holder the right to cash compensation based on the difference between the stock price on the grant date and the stock price on the exercise date. The SARs vest at a rate of 20% per year for five years and expired five years after vesting. All remaining SARs expired on May 1, 2020.
RS awards entitle the participant to full dividend and voting rights. Each RS share awarded has the value of one share of restricted stock and vests 10 years from the grant date. Unvested shares are restricted as to disposition, and are subject to forfeiture under certain circumstances. Compensation expense is recognized over the vesting period. The restrictions on these awards lapse after 10 years and feature a graded vesting schedule in the case of the retirement, death or disability of an award holder or change in control. Restricted stock awards for 350,334 shares have been granted at an exercise price of zero, of which 10,000 shares are unvested.
RSU awards to our directors and advisory directors are settled in cash based upon the market price of our common stock after one-year or earlier upon death, disability or retirement from service after age 65 or change in control. During the twelve months ended December 31, 2021, 8,250 RSUs were granted and vested on May 1, 2021 and were settled in cash. A new grant of 10,197 RSUs was awarded to directors and advisory directors on May 1, 2021 with one-year cliff vesting which will be settled in cash.
Pursuant to the Merger Agreement with Brookfield Reinsurance, each outstanding and unvested restricted share award and restricted stock unit award will vest and be converted into the right to receive cash payment equal to $190.00 multiplied by the total number of shares of common stock subject to such award prior to the effective date of the merger with Brookfield Reinsurance. Refer to Note 1, Nature of Operations, for more information.
Earnings per Share
Basic earnings per share were calculated using a weighted average number of shares outstanding. Diluted earnings per share include RS awards and RSU award shares issued in 2019. RSUs issued in 2021 and 2020 may only be settled in cash.
Years ended December 31, | ||||||||
2021 | 2020 | |||||||
Weighted average shares outstanding |
26,877,200 | 26,878,679 | ||||||
Incremental shares from RS awards and RSUs |
7,479 | 8,446 | ||||||
|
|
|
|
|||||
Total shares for diluted calculations |
26,884,679 | 26,887,125 | ||||||
|
|
|
|
|||||
Net income attributable to American National (in thousands) |
$ | 699,325 | $ | 467,505 | ||||
Basic earnings per share |
$ | 26.02 | $ | 17.39 | ||||
Diluted earnings per share |
$ | 26.01 | $ | 17.38 |
57
Note 16 Stockholders Equity and Noncontrolling Interests (Continued)
Statutory Capital and Surplus
Risk Based Capital (RBC) is a measure insurance regulators use to evaluate the capital adequacy of American Nationals insurance subsidiaries. RBC is calculated using formulas applied to certain financial balances and activities that consider, among other things, investment risks related to the type and quality of investments, insurance risks associated with products and liabilities, interest rate risks and general business risks. Insurance companies that do not maintain capital and surplus at a level at least 100% of the company action level RBC are required to take certain actions. At December 31, 2021 and 2020, ANICOs statutory capital and surplus was $4.0 billion and $3.6 billion, respectively, which resulted in an RBC level above 200% of the company action level. All of our other insurance subsidiaries had statutory capital and surplus at December 31, 2021 and 2020 above 200% of the company action level except ANPAC Louisiana Insurance Company (ANPLA), which had an RBC level of 194% at December 31, 2020, which increased to 242% at December 31, 2021.
American Nationals insurance subsidiaries prepare financial statements in accordance with statutory accounting practices prescribed or permitted by the insurance department of each subsidiarys state of domicile, which include certain components of the National Association of Insurance Commissioners Codification of Statutory Accounting Principles (NAIC Codification). NAIC Codification is intended to standardize regulatory accounting and reporting to state insurance departments. However, statutory accounting practices continue to be established by individual state laws and permitted practices. Modifications by the various state insurance departments may impact the statutory capital and surplus of our insurance subsidiaries.
Statutory accounting differs from GAAP primarily by charging policy acquisition costs to expense as incurred, establishing future policy benefit liabilities using different actuarial assumptions, and valuing securities on a different basis. In addition, certain assets are not admitted under statutory accounting principles and are charged directly to surplus.
One of American Nationals insurance subsidiaries has been granted a permitted practice from the Missouri Department of Insurance, to record as the valuation of its investment in a wholly-owned subsidiary that is the attorney-in-fact for a Texas domiciled insurer, the statutory capital and surplus of the Texas domiciled insurer. This permitted practice increases the statutory capital and surplus of both ANICO and American National Lloyds Insurance Company by $68.1 million and $75.3 million at December 31, 2021 and 2020, respectively. The statutory capital and surplus of both ANICO and American National Lloyds Insurance Company would have remained above the authorized control level RBC had it not used the permitted practice.
The statutory capital and surplus and net income (loss) of our life and property and casualty insurance entities in accordance with statutory accounting practices are shown below (in thousands):
December 31, | ||||||||
2021 | 2020 | |||||||
Statutory capital and surplus |
||||||||
Life insurance entities |
$ | 2,425,759 | $ | 2,188,808 | ||||
Property and casualty insurance entities |
1,570,501 | 1,463,179 |
Years ended December 31, | ||||||||
2021 | 2020 | |||||||
Statutory net income (loss) |
||||||||
Life insurance entities |
$ | 956,053 | $ | (25,178 | ) | |||
Property and casualty insurance entities |
383,962 | 127,207 |
Statutory net income for our life insurance entities increased as a result of a $1.0 billion dividend payment to ANICO from ANH Investments, LLC, as a result of proceeds received from the sale of the majority of the equity securities portfolio. Statutory net income for our property and casualty entities increased driven by an increase in net realized gains as a result of the sale of the majority of the companies equity securities portfolios.
58
Note 16 Stockholders Equity and Noncontrolling Interests (Continued)
Dividends
Dividends are paid on a quarterly basis. We paid a quarterly dividend of $0.82 per share for each quarter for the years ended December 31, 2021 and 2020, and we expect to continue to pay regular quarterly cash dividends, not to exceed $0.82 per share, prior to the completion of the merger with Brookfield Reinsurance, although there is no assurance as to future dividends because they depend on future earnings, capital requirements and financial conditions. Refer to Note 1, Nature of Operations, for more information regarding the Merger Agreement with Brookfield Reinsurance.
The amount of dividends paid by our insurance company subsidiaries is restricted by insurance law. These restrictions are based, in part, on the prior years statutory income and surplus. In general, dividends up to specified levels are considered ordinary and may be paid without prior regulatory approval. Dividends in larger amounts, or extraordinary dividends, are subject to approval by the insurance commissioner of the relevant state of domicile. For example, restrictions applicable to Texas-domiciled life insurance companies like ANICO limit the payment of dividends to the greater of the prior years statutory net gain from operations before realized capital gains, or 10% of prior year statutory surplus, in each case determined in accordance with statutory accounting principles. ANICO is permitted, without prior approval of the Texas Department of Insurance, to pay total dividends of $792.4 million during 2022, subject to the terms and conditions of the Merger Agreement with Brookfield Reinsurance.
Noncontrolling Interests
American National County Mutual Insurance Company (County Mutual) is a mutual insurance company owned by its policyholders. ANICO has a management agreement that effectively gives it control of County Mutual. As a result, County Mutual is included in the consolidated financial statements of American National. Policyholder interests in the financial position of County Mutual are reflected as noncontrolling interest of $6.8 million at December 31, 2021 and 2020, respectively.
American National Group, Inc. and its subsidiaries exercise control or ownership of various joint ventures, resulting in their consolidation into American Nationals consolidated financial statements. The interests of the other partners in the consolidated joint ventures are shown as anoncontrolling interest of $0.9 million and a noncontrolling deficit of $0.9 million at December 31, 2021 and 2020, respectively.
59
Note 17 Segment Information
Management organizes the business into five operating segments:
| Lifeconsists of whole, term, universal, indexed and variable life insurance. Products are primarily sold through career, multiple-line, and independent agents as well as direct marketing channels. |
| Annuityconsists of fixed, indexed, and variable annuity products. Products are primarily sold through independent agents, brokers, and financial institutions, along with multiple-line and career agents. |
| Healthconsists of Medicare Supplement, stop-loss, other supplemental health products and credit disability insurance. Products are typically distributed through independent agents and managing general underwriters. |
| Property and Casualtyconsists of personal, agricultural and targeted commercial coverages and credit-related property insurance. Products are primarily sold through multiple-line and independent agents or managing general agents. |
| Corporate and Otherconsists of net investment income from investments and certain expenses not allocated to the insurance segments and revenues and related expenses from non-insurance operations. |
The accounting policies of the segments are the same as those described in Note 2, Summary of Significant Accounting Policies and Practices, of the Notes to the Consolidated Financial Statements. All revenues and expenses specifically attributable to policy transactions are recorded directly to the appropriate operating segment. Revenues and expenses not specifically attributable to policy transactions are allocated to each segment as follows:
| Recurring income from bonds and mortgage loans is allocated based on the assets allocated to each segment at the average yield available from these assets. |
| Net investment income from all other assets is allocated to the insurance segments in accordance with the amount of capital allocated to each segment, with the remainder recorded in the Corporate and Other segment. |
| Expenses are charged to segments through direct identification and allocations based upon various factors. |
The following summarizes total assets by operating segments (in thousands):
Years ended December 31, | ||||||||
2021 | 2020 | |||||||
Total assets |
||||||||
Life |
$ | 7,491,012 | $ | 7,111,991 | ||||
Annuity |
14,803,297 | 13,642,357 | ||||||
Health |
532,809 | 515,841 | ||||||
Property and Casualty |
2,888,696 | 2,716,896 | ||||||
Corporate and Other |
5,604,507 | 5,480,730 | ||||||
|
|
|
|
|||||
Total |
$ | 31,320,321 | $ | 29,467,815 | ||||
|
|
|
|
60
Note 17 Segment Information (Continued)
The results of operations measured as the income before federal income taxes and other items by operating segments are summarized below (in thousands):
Year ended December 31, 2021 | ||||||||||||||||||||||||
Life | Annuity | Health | Property & Casualty |
Corporate & Other |
Total | |||||||||||||||||||
PREMIUMS AND OTHER REVENUES |
||||||||||||||||||||||||
Premiums |
$ | 412,769 | $ | 74,925 | $ | 143,484 | $ | 1,669,875 | $ | | $ | 2,301,053 | ||||||||||||
Other policy revenues |
336,136 | 23,571 | | | | 359,707 | ||||||||||||||||||
Net investment income |
277,962 | 629,417 | 8,153 | 62,140 | 193,982 | 1,171,654 | ||||||||||||||||||
Net realized investment gains |
| | | | 64,628 | 64,628 | ||||||||||||||||||
Decrease in investment credit loss |
| | | | 28,778 | 28,778 | ||||||||||||||||||
Net gains on equity securities |
| | | | 420,283 | 420,283 | ||||||||||||||||||
Other income |
1,577 | 3,282 | 21,743 | 15,807 | 3,279 | 45,688 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total premiums and other revenues |
1,028,444 | 731,195 | 173,380 | 1,747,822 | 710,950 | 4,391,791 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
BENEFITS, LOSSES AND EXPENSES |
||||||||||||||||||||||||
Policyholder benefits |
605,724 | 149,931 | | | | 755,655 | ||||||||||||||||||
Claims incurred |
| | 98,029 | 1,094,126 | | 1,192,155 | ||||||||||||||||||
Interest credited to policyholders account balances |
84,005 | 364,649 | | | | 448,654 | ||||||||||||||||||
Commissions for acquiring and servicing policies |
186,470 | 98,842 | 24,231 | 330,554 | | 640,097 | ||||||||||||||||||
Other operating expenses |
195,127 | 53,379 | 42,284 | 213,486 | 67,593 | 571,869 | ||||||||||||||||||
Change in deferred policy acquisition costs |
(50,134 | ) | (22,838 | ) | 3,537 | (10,197 | ) | | (79,632 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total benefits, losses and expenses |
1,021,192 | 643,963 | 168,081 | 1,627,969 | 67,593 | 3,528,798 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income before federal income tax and other items |
$ | 7,252 | $ | 87,232 | $ | 5,299 | $ | 119,853 | $ | 643,357 | $ | 862,993 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2020 | ||||||||||||||||||||||||
Life | Annuity | Health | Property & Casualty |
Corporate & Other |
Total | |||||||||||||||||||
PREMIUMS AND OTHER REVENUES |
||||||||||||||||||||||||
Premiums |
$ | 396,099 | $ | 92,866 | $ | 168,805 | $ | 1,560,304 | $ | | $ | 2,218,074 | ||||||||||||
Other policy revenues |
295,263 | 15,483 | | | | 310,746 | ||||||||||||||||||
Net investment income |
261,389 | 570,003 | 8,637 | 63,949 | 72,174 | 976,152 | ||||||||||||||||||
Net realized investment gains |
| | | | 35,660 | 35,660 | ||||||||||||||||||
Increase in investment credit loss |
| | | | (102,603 | ) | (102,603 | ) | ||||||||||||||||
Net gains on equity securities |
| | | | 356,281 | 356,281 | ||||||||||||||||||
Other income |
2,084 | 2,716 | 19,598 | 12,779 | 3,379 | 40,556 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total premiums and other revenues |
954,835 | 681,068 | 197,040 | 1,637,032 | 364,891 | 3,834,866 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
BENEFITS, LOSSES AND EXPENSES |
||||||||||||||||||||||||
Policyholder benefits |
533,925 | 214,158 | | | | 748,083 | ||||||||||||||||||
Claims incurred |
| | 116,122 | 1,005,620 | | 1,121,742 | ||||||||||||||||||
Interest credited to policyholders account balances |
75,943 | 245,099 | | | | 321,042 | ||||||||||||||||||
Commissions for acquiring and servicing policies |
167,548 | 55,910 | 30,182 | 299,960 | | 553,600 | ||||||||||||||||||
Other operating expenses |
182,395 | 48,359 | 39,265 | 202,503 | 42,891 | 515,413 | ||||||||||||||||||
Change in deferred policy acquisition costs |
(53,756 | ) | 48,298 | (307 | ) | 87 | | (5,678 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total benefits, losses and expenses |
906,055 | 611,824 | 185,262 | 1,508,170 | 42,891 | 3,254,202 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income before federal income tax and other items |
$ | 48,780 | $ | 69,244 | $ | 11,778 | $ | 128,862 | $ | 322,000 | $ | 580,664 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Note 18 Pension and Postretirement Benefits
Savings Plans
American National sponsors a qualified defined contribution (401(k) plan) for all employees, and non-qualified defined contribution plans for certain employees whose otherwise eligible earnings exceed the statutory limits under the qualified plans.
61
Note 18 Pension and Postretirement Benefits (Continued)
The total expense associated with matching contributions to these plans was $10.8 million and $9.9 million for 2021 and 2020, respectively.
Pension Benefits
American National sponsors qualified and non-qualified defined benefit pension plans, all of which have been frozen. As such, no additional benefits are accrued through these plans for additional years of service credit or future salary increase credit, and no new participants are added to the plans. Benefits earned by eligible employees prior to the plans being frozen have not been affected.
The qualified pension plans are noncontributory. The plans provide benefits for salaried and management employees and corporate clerical employees subject to a collective bargaining agreement based on years of service and employee compensation. The non-qualified pension plans cover key employees and restore benefits that would otherwise be curtailed by statutory limits on qualified plan benefits.
62
Note 18 Pension and Postretirement Benefits (Continued)
Amounts recognized in the consolidated statements of financial position consist of (in thousands):
Qualified | Non-qualified | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Reconciliation of benefit obligation |
||||||||||||||||
Obligation at beginning of year |
$ | 427,745 | $ | 387,273 | $ | 65,791 | $ | 65,733 | ||||||||
Service cost |
589 | 543 | | | ||||||||||||
Interest cost on projected benefit obligation |
10,290 | 13,079 | 917 | 1,789 | ||||||||||||
Actuarial (gain) loss |
(11,640 | ) | 50,620 | 2,496 | 6,775 | |||||||||||
Benefits paid |
(27,604 | ) | (23,770 | ) | (8,510 | ) | (8,506 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Obligation at end of year |
399,380 | 427,745 | 60,694 | 65,791 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Reconciliation of fair value of plan assets |
||||||||||||||||
Fair value of plan assets at beginning of year |
511,989 | 470,101 | | | ||||||||||||
Actual return on plan assets |
90,822 | 65,700 | | | ||||||||||||
Employer contributions |
| | 8,510 | 8,506 | ||||||||||||
Benefits paid |
(27,597 | ) | (23,812 | ) | (8,510 | ) | (8,506 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Fair value of plan assets at end of year |
575,214 | 511,989 | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Funded status at end of year |
$ | 175,834 | $ | 84,244 | $ | (60,694 | ) | $ | (65,791 | ) | ||||||
|
|
|
|
|
|
|
|
The components of net periodic benefit cost for the defined benefit pension plans are shown below (in thousands):
Years ended December 31, | ||||||||
2021 | 2020 | |||||||
Service cost |
$ | 589 | $ | 543 | ||||
Interest cost |
11,207 | 14,868 | ||||||
Expected return on plan assets |
(25,921 | ) | (26,109 | ) | ||||
Amortization of net actuarial loss |
7,628 | 4,848 | ||||||
Settlement recognition |
1,973 | | ||||||
|
|
|
|
|||||
Net periodic cost (benefit) |
$ | (4,524 | ) | $ | (5,850 | ) | ||
|
|
|
|
Amounts related to the defined benefit pension plans recognized as a component of AOCI are shown below (in thousands):
Years ended December 31, | ||||||||
2021 | 2020 | |||||||
Actuarial gain (loss) |
$ | 85,666 | $ | (15,061 | ) | |||
Deferred tax benefit (expense) |
(17,990 | ) | 3,163 | |||||
Cumulative effect of change in accounting |
| | ||||||
|
|
|
|
|||||
Other comprehensive income (loss), net of tax |
$ | 67,676 | $ | (11,898 | ) | |||
|
|
|
|
Amounts recognized as a component of AOCI that have not been recognized as a component of the combined net periodic benefit cost of the defined benefit pension plans, are shown below (in thousands):
Years ended December 31, | ||||||||
2021 | 2020 | |||||||
Net actuarial gain (loss) |
$ | 690 | $ | (84,976 | ) | |||
Deferred tax benefit (expense) |
(144 | ) | 17,846 | |||||
|
|
|
|
|||||
Amounts included in AOCI |
$ | 546 | $ | (67,130 | ) | |||
|
|
|
|
63
Note 18 Pension and Postretirement Benefits (Continued)
The weighted average assumptions used are shown below:
Used for Net Benefit Cost for year ended December 31, 2021 |
Used for Benefit Obligations as of December 31, 2021 |
|||||||
Discount rate |
2.52 | % | 2.86 | % | ||||
Long-term rate of return |
5.25 | |
American Nationals funding policy for the qualified pension plans is to make annual contributions to meet the minimum funding standards of the Pension Protection Act of 2006. American National and its affiliates did not contribute to its qualified plans in 2021 and 2020 due to the substantial contribution over minimum funding standards of $60 million made in 2018. The benefits paid from the non-qualified plans were $8.5 million and $8.5 million in 2021 and 2020, respectively. Future payments from the non-qualified pension benefit plans will be funded out of general corporate assets.
The following table shows pension benefit payments expected to be paid (in thousands):
2022 |
$ | 49,048 | ||
2023 |
33,243 | |||
2024 |
32,891 | |||
2025 |
30,522 | |||
2026 |
29,648 | |||
2027 - 2031 |
135,164 |
American National utilizes third-party pricing services to estimate fair value measurements of its pension plan assets. Refer to Note 9, Fair Value of Financial Instruments for further information concerning the valuation methodologies and related inputs utilized by the third-party pricing services. The fair values (hierarchy measurements) of the pension plan assets by asset category are shown below (in thousands):
December 31, 2021 | ||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
Asset Category |
||||||||||||||||
Corporate debt securities |
$ | 144,770 | $ | | $ | 144,770 | $ | | ||||||||
Residential mortgage-backed securities |
61 | | 61 | | ||||||||||||
Equity securities by sector |
||||||||||||||||
Consumer goods |
63,296 | 63,296 | | | ||||||||||||
Energy and utilities |
27,078 | 27,078 | | | ||||||||||||
Finance |
48,401 | 48,401 | | | ||||||||||||
Healthcare |
60,972 | 60,972 | | | ||||||||||||
Industrials |
29,375 | 29,375 | | | ||||||||||||
Information technology |
103,379 | 103,379 | | | ||||||||||||
Other |
86,256 | 86,256 | | | ||||||||||||
Commercial paper |
3,104 | | 3,104 | | ||||||||||||
Unallocated group annuity contract |
498 | | 498 | | ||||||||||||
Other |
8,024 | 8,024 | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 575,214 | $ | 426,781 | $ | 148,433 | $ | | ||||||||
|
|
|
|
|
|
|
|
64
Note 18 Pension and Postretirement Benefits (Continued)
December 31, 2020 | ||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
Asset Category |
||||||||||||||||
Corporate debt securities |
$ | 157,933 | $ | | $ | 157,243 | $ | 690 | ||||||||
Residential mortgage-backed securities |
3,521 | | 3,521 | | ||||||||||||
Equity securities by sector |
||||||||||||||||
Consumer goods |
57,684 | 57,684 | | | ||||||||||||
Energy and utilities |
22,007 | 22,007 | | | ||||||||||||
Finance |
40,161 | 40,161 | | | ||||||||||||
Healthcare |
51,641 | 51,641 | | | ||||||||||||
Industrials |
25,827 | 25,827 | | | ||||||||||||
Information technology |
78,720 | 78,720 | | | ||||||||||||
Other |
70,230 | 70,230 | | | ||||||||||||
Commercial paper |
872 | | 872 | | ||||||||||||
Unallocated group annuity contract |
1,940 | | 1,940 | | ||||||||||||
Other |
1,453 | 1,453 | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 511,989 | $ | 347,723 | $ | 163,576 | $ | 690 | ||||||||
|
|
|
|
|
|
|
|
The investment policy for the retirement plan assets is designed to provide the highest return commensurate with sound and prudent underwriting practices. The investment diversification goals are to have investments in cash and cash equivalents as necessary for liquidity, debt securities up to 100% and equity securities up to 75% of the total invested plan assets. The amount invested in any particular investment is limited based on credit quality, and no single investment may at the time of purchase be more than 5% of the total invested assets.
The corporate debt securities category are investment grade bonds of U.S. and foreign issuers denominated and payable in U.S. dollars from diverse industries, with a maturity of 1 to 30 years. Foreign bonds in the aggregate shall not exceed 20% of the bond portfolio. Residential mortgage-backed securities represent asset-backed securities with a maturity date 1 to 30 years with a Level 1 or 2 rating.
Equity portfolio managers have discretion to choose the degree of concentration in various issues and industry sectors for the equity securities. Permitted securities are those for which there is an active market providing liquidity for the specific security. Commercial paper investments generally have a credit rating of A2 by Moodys or P2 by Standard & Poors with at least BBB rating on the issuers outstanding debt, or selected issuers with no outstanding debt.
Postretirement Life and Health Benefits
Under American Nationals various group benefit plans for active employees, life insurance benefits are provided upon retirement for eligible participants who meet certain age and length of service requirements.
The accrued postretirement benefit obligation, included in the liability for retirement benefits, was $12.2 million and $5.3 million at December 31, 2021 and 2020, respectively. These amounts were approximately equal to the unfunded accumulated postretirement benefit obligation.
65
Note 19 Commitments and Contingencies
Commitments
American National and its subsidiaries lease insurance sales office space, technological equipment, and automobiles. The remaining long-term lease commitments at December 31, 2021 were approximately $12.7 million.
American National had aggregate commitments at December 31, 2021 to purchase, expand or improve real estate, to fund fixed interest rate mortgage loans, and to purchase other invested assets of $1.5 billion of which $786.2 million is expected to be funded in 2022 with the remainder funded in 2023 and beyond.
American National had outstanding letters of credit in the amount of $3.5 million as of December 31, 2021 and 2020.
The Merger Agreement contains certain termination rights for both the Company and Brookfield Reinsurance. If the Merger has not closed by May 6, 2022 (Outside Date), either the Company or Brookfield Reinsurance may terminate the Merger Agreement. However, if the closing has not occurred because the required insurance regulatory approvals have not been obtained, and all other conditions to closing have been satisfied (other than those conditions that by their terms are to be satisfied at the closing, each of which is capable of being satisfied at the closing) or waived, the Outside Date will be August 6, 2022. The Merger Agreement requires the Company to pay Brookfield Reinsurance a $178.5 million termination fee under certain circumstances. Those circumstances are relatively limited, since the Company has already received the required stockholder approval for the Merger. Specifically, a termination fee would be payable by the Company if (i) Brookfield Reinsurance terminates the merger agreement due to the occurrence of a terminable breach by the Company, (ii) a competing acquisition proposal from a third party was announced prior to the termination that was not withdrawn and (iii) within 12 months after the termination, the Company enters into a definitive agreement with respect to, or otherwise consummates, the competing acquisition proposal (or does not oppose it, in the case of a tender or exchange offer).
Federal Home Loan Bank (FHLB) Agreements
In May 2018, the Company became a member of the Federal Home Loan Bank of Dallas to augment its liquidity resources. The Company initially purchased $7.0 million of stock to meet the FHLBs membership requirement. The FHLB member stock is recorded in other invested assets on the Companys consolidated statements of financial position. Through its membership, the Company has access to the FHLBs financial services including advances that provide an attractive funding source for short-term borrowing and for access to other funding agreements. As of December 31, 2021, certain collateralized mortgage obligations with a fair value of approximately $28.0 million and commercial mortgage loans of approximately $1.5 billion were on deposit with the FHLB as collateral for borrowing. As of December 31, 2021, the collateral provided borrowing capacity of approximately $902.7 million. The deposited securities and commercial mortgage loans are included in the Companys consolidated statements of financial position within fixed maturity securities and mortgage loans on real estate, net of allowance, respectively.
Guarantees
ANICO has guaranteed bank loans for customers of a third-party marketing operation. The bank loans are used to fund premium payments on life insurance policies issued by ANICO. The loans are secured by the cash values of the life insurance policies. If the customer were to default on a bank loan, ANICO would be obligated to pay off the loan. As the cash values of the life insurance policies always equal or exceed the balance of the loans, management does not foresee any loss on these guarantees. The total amount of the guarantees outstanding as of December 31, 2021, was approximately $121.4 million, while the total cash value of the related life insurance policies was approximately $143.1 million.
Restrictions of the Merger Agreement limit the Companys ability, without Brookfield Reinsurances consent, to incur guarantee or assume any indebtedness, subject to certain limited exceptions, including investment portfolio transactions in the ordinary course of business consistent with past practice and other incurrences of indebtedness not to exceed $10,000,000 in the aggregate.
66
Note 19 Commitments and Contingencies (Continued)
Litigation
American National and certain subsidiaries are defendants in various lawsuits concerning alleged breaches of contracts, various employment matters, allegedly deceptive insurance sales and marketing practices, and miscellaneous other causes of action arising in the ordinary course of operations. Certain of these lawsuits include claims for compensatory and punitive damages. We provide accruals for these items to the extent we deem the losses probable and reasonably estimable. After reviewing these matters with legal counsel, based upon information presently available, management is of the opinion that the ultimate resultant liability, if any, would not have a material adverse effect on American Nationals consolidated financial position, liquidity or results of operations; however, assessing the eventual outcome of litigation necessarily involves forward-looking speculation as to judgments to be made by judges, juries and appellate courts in the future.
Such speculation warrants caution, as the frequency of large damage awards, which bear little or no relation to the economic damages incurred by plaintiffs in some jurisdictions, continues to create the potential for an unpredictable judgment in any given lawsuit. These lawsuits are in various stages of development, and future facts and circumstances could result in management changing its conclusions. It is possible that, if the defenses in these lawsuits are not successful, and the judgments are greater than management can anticipate, the resulting liability could have a material impact on our consolidated financial position, liquidity, or results of operations. With respect to the existing litigation, management currently believes that the possibility of a material judgment adverse to American National is remote. Accruals for losses are established whenever they are probable and reasonably estimable. If no one estimate within the range of possible losses is more probable than any other, an accrual is recorded based on the lowest amount of the range.
Note 20 Related Party Transactions
American National has entered into recurring transactions and agreements with certain related parties. These include mortgage loans, management contracts, agency commission contracts, marketing agreements, health insurance contracts, and legal services. The impact on the consolidated financial statements of significant related party transactions is shown below (in thousands):
Dollar Amount of Transactions | Amount due from American National | |||||||||||||||||
Years ended December 31, | December 31, | |||||||||||||||||
Related Party |
Financial Statement Line Impacted |
2021 | 2020 | 2021 | 2020 | |||||||||||||
Gal-Tex Hotel Corporation |
Mortgage loan on real estate | $ | | $ | | $ | | $ | | |||||||||
Gal-Tex Hotel Corporation |
Net investment income | | | | | |||||||||||||
Greer, Herz & Adams, LLP |
Other operating expenses | 13,203 | 13,451 | (310 | ) | (441 | ) |
Mortgage Loans to Gal-Tex Hotel Corporation (Gal-Tex): American National held a first mortgage loan which originated in 1999, with an interest rate of 7.25% and final maturity date of April 1, 2019 issued to a subsidiary of Gal-Tex, which was collateralized by a hotel property in San Antonio, Texas. This loan has been paid in full. The Moody Foundation owns 34.0% of Gal-Tex and 22.75% of American National, and the Libbie Shearn Moody Trust owns 50.2% of Gal-Tex and 37.0% of American National.
Transactions with Greer, Herz & Adams, LLP: Irwin M. Herz, Jr. is a member of the Board of Directors of American National Group, Inc. and certain of its subsidiaries, and a Partner with Greer, Herz & Adams, LLP, which serves as American Nationals General Counsel.
67
Exhibit 99.2
AMERICAN NATIONAL GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (UNAUDITED)
(In thousands, except share data)
March 31, 2022 | December 31, 2021 | |||||||
ASSETS |
||||||||
Fixed maturity, bonds held-to-maturity, at amortized cost, net of allowance for credit losses of $13,388 in 2022 and $13,129 in 2021 (Fair value $6,828,253 in 2022 and $7,458,789 in 2021) |
$ | 6,896,485 | $ | 7,088,981 | ||||
Fixed maturity, bonds available-for-sale, at fair value (Allowance for credit losses of $28,420 in 2022 and $10,310 in 2021) (Amortized cost $9,824,697 in 2022 and $8,107,794 in 2021) |
9,473,058 | 8,380,248 | ||||||
Equity securities, at fair value (Cost $95,317 in 2022 and $94,732 in 2021) |
84,974 | 135,433 | ||||||
Mortgage loans on real estate, net of allowance for credit losses of $92,824 in 2022 and $97,079 in 2021 |
5,155,716 | 5,199,334 | ||||||
Policy loans |
365,117 | 365,208 | ||||||
Real estate and real estate partnerships, net of accumulated depreciation of $286,999 in 2022 and $287,387 in 2021 |
925,459 | 928,412 | ||||||
Investment funds |
981,802 | 961,763 | ||||||
Short-term investments |
1,217,041 | 1,840,732 | ||||||
Other invested assets |
131,998 | 125,795 | ||||||
|
|
|
|
|||||
Total investments |
25,231,650 | 25,025,906 | ||||||
|
|
|
|
|||||
Cash and cash equivalents |
1,195,757 | 1,930,882 | ||||||
Accrued investment income |
211,632 | 192,913 | ||||||
Reinsurance recoverables, net of allowance for credit losses of $14,725 in 2022 and $14,553 in 2021 |
457,300 | 459,621 | ||||||
Prepaid reinsurance premiums |
45,429 | 47,789 | ||||||
Premiums due and other receivables |
398,950 | 382,562 | ||||||
Deferred policy acquisition costs |
1,634,335 | 1,498,124 | ||||||
Property and equipment, net of accumulated depreciation of $307,897 in 2022 and $302,936 in 2021 |
143,038 | 137,466 | ||||||
Prepaid pension |
169,662 | 167,587 | ||||||
Other assets |
147,130 | 156,768 | ||||||
Separate account assets |
1,237,906 | 1,320,703 | ||||||
|
|
|
|
|||||
Total assets |
$ | 30,872,789 | $ | 31,320,321 | ||||
|
|
|
|
|||||
LIABILITIES |
||||||||
Future policy benefits |
||||||||
Life |
$ | 3,221,339 | $ | 3,216,626 | ||||
Annuity |
1,578,424 | 1,598,365 | ||||||
Health |
44,794 | 45,715 | ||||||
Policyholders account balances |
13,880,262 | 13,879,198 | ||||||
Policy and contract claims |
1,694,665 | 1,692,295 | ||||||
Unearned premium reserve |
1,039,776 | 1,013,830 | ||||||
Other policyholder funds |
372,143 | 379,545 | ||||||
Liability for retirement benefits |
78,076 | 79,089 | ||||||
Notes payable |
158,348 | 149,248 | ||||||
Deferred tax liabilities, net |
92,873 | 200,510 | ||||||
Current tax payable |
356,579 | 321,926 | ||||||
Other liabilities |
399,043 | 421,212 | ||||||
Separate account liabilities |
1,237,906 | 1,320,703 | ||||||
|
|
|
|
|||||
Total liabilities |
24,154,228 | 24,318,262 | ||||||
|
|
|
|
|||||
EQUITY |
||||||||
American National Group, Inc. stockholders equity: |
||||||||
Common stock, $0.01 par value; 50,000,000 shares authorized; 26,887,200 shares issued and outstanding in 2022 and 2021 |
269 | 269 | ||||||
Additional paid-in capital |
47,782 | 47,762 | ||||||
Accumulated other comprehensive income (loss) |
(224,811 | ) | 147,054 | |||||
Retained earnings |
6,886,004 | 6,799,283 | ||||||
|
|
|
|
|||||
Total American National stockholders equity |
6,709,244 | 6,994,368 | ||||||
Noncontrolling interest |
9,317 | 7,691 | ||||||
|
|
|
|
|||||
Total stockholders equity |
6,718,561 | 7,002,059 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders equity |
$ | 30,872,789 | $ | 31,320,321 | ||||
|
|
|
|
See accompanying notes to the unaudited condensed consolidated financial statements.
1
AMERICAN NATIONAL GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(In thousands, except share and per share data)
Three months ended March 31, | ||||||||
2022 | 2021 | |||||||
PREMIUMS AND OTHER REVENUES |
||||||||
Premiums |
||||||||
Life |
$ | 106,216 | $ | 100,779 | ||||
Annuity |
7,343 | 24,241 | ||||||
Health |
32,465 | 38,228 | ||||||
Property and Casualty |
436,087 | 399,405 | ||||||
Other policy revenues |
94,764 | 86,539 | ||||||
Net investment income |
269,365 | 269,981 | ||||||
Net realized investment gains |
10,277 | 19,239 | ||||||
Increase in investment credit loss |
(11,636 | ) | (5,486 | ) | ||||
Net gains (losses) on equity securities |
(9,482 | ) | 95,940 | |||||
Other income |
10,735 | 9,752 | ||||||
|
|
|
|
|||||
Total premiums and other revenues |
946,134 | 1,038,618 | ||||||
|
|
|
|
|||||
BENEFITS, LOSSES AND EXPENSES |
||||||||
Policyholder benefits |
||||||||
Life |
164,276 | 146,160 | ||||||
Annuity |
21,294 | 44,717 | ||||||
Claims incurred |
||||||||
Health |
20,636 | 24,251 | ||||||
Property and Casualty |
270,605 | 244,135 | ||||||
Interest credited to policyholders account balances |
48,299 | 107,787 | ||||||
Commissions for acquiring and servicing policies |
157,343 | 153,685 | ||||||
Other operating expenses |
138,962 | 133,502 | ||||||
Change in deferred policy acquisition costs |
(14,116 | ) | (28,119 | ) | ||||
|
|
|
|
|||||
Total benefits, losses and expenses |
807,299 | 826,118 | ||||||
|
|
|
|
|||||
Income before federal income tax and other items |
138,835 | 212,500 | ||||||
|
|
|
|
|||||
Less: Provision (benefit) for federal income taxes |
||||||||
Current |
35,765 | 16,130 | ||||||
Deferred |
(8,479 | ) | 27,041 | |||||
|
|
|
|
|||||
Total provision for federal income taxes |
27,286 | 43,171 | ||||||
|
|
|
|
|||||
Income after federal income tax |
111,549 | 169,329 | ||||||
Other components of net periodic pension benefit (costs), net of tax |
(1,368 | ) | 944 | |||||
|
|
|
|
|||||
Net income |
110,181 | 170,273 | ||||||
Less: Net income attributable to noncontrolling interest, net of tax |
1,412 | 100 | ||||||
|
|
|
|
|||||
Net income attributable to American National |
$ | 108,769 | $ | 170,173 | ||||
|
|
|
|
|||||
Amounts available to American National common stockholders |
||||||||
Earnings per share |
||||||||
Basic |
$ | 4.05 | $ | 6.33 | ||||
Diluted |
4.05 | 6.33 | ||||||
Weighted average common shares outstanding |
26,877,200 | 26,877,200 | ||||||
Weighted average common shares outstanding and dilutive potential common shares |
26,884,741 | 26,884,899 |
See accompanying notes to the unaudited condensed consolidated financial statements.
2
AMERICAN NATIONAL GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED
(In thousands)
Three months ended March 31, | ||||||||
2022 | 2021 | |||||||
Net income | $ | 110,181 | $ | 170,273 | ||||
|
|
|
|
|||||
Other comprehensive income (loss), net of tax |
||||||||
Change in net unrealized losses on securities |
(375,020 | ) | (106,264 | ) | ||||
Foreign currency transaction and translation adjustments |
312 | 244 | ||||||
Defined benefit pension plan adjustment |
2,843 | 3,809 | ||||||
|
|
|
|
|||||
Total other comprehensive loss, net of tax |
(371,865 | ) | (102,211 | ) | ||||
|
|
|
|
|||||
Total comprehensive income (loss) |
(261,684 | ) | 68,062 | |||||
Less: Comprehensive income attributable to noncontrolling interest |
1,412 | 100 | ||||||
|
|
|
|
|||||
Total comprehensive income (loss) attributable to American National |
$ | (263,096 | ) | $ | 67,962 | |||
|
|
|
|
See accompanying notes to the unaudited condensed consolidated financial statements.
3
AMERICAN NATIONAL GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (UNAUDITED)
(In thousands, except per share data)
Common Stock |
Additional Paid-In Capital |
Accumulated Other Comprehensive Income (Loss) |
Retained Earnings |
Noncontrolling Interest |
Total Equity | |||||||||||||||||||
Balance at January 1, 2022 |
$ | 269 | $ | 47,762 | $ | 147,054 | $ | 6,799,283 | $ | 7,691 | $ | 7,002,059 | ||||||||||||
Amortization of restricted stock |
| 20 | | | | 20 | ||||||||||||||||||
Other comprehensive loss |
| | (371,865 | ) | | | (371,865 | ) | ||||||||||||||||
Net income attributable to American National |
| | | 108,769 | | 108,769 | ||||||||||||||||||
Cash dividends to common stockholders (declared per share of $0.82) |
| | | (22,048 | ) | | (22,048 | ) | ||||||||||||||||
Contributions |
| | | | 858 | 858 | ||||||||||||||||||
Distributions |
| | | | (644 | ) | (644 | ) | ||||||||||||||||
Net income attributable to noncontrolling interest |
| | | | 1,412 | 1,412 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance at March 31, 2022 |
$ | 269 | $ | 47,782 | $ | (224,811 | ) | $ | 6,886,004 | $ | 9,317 | $ | 6,718,561 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock |
Additional Paid-In Capital |
Accumulated Other Comprehensive Income (Loss) |
Retained Earnings |
Noncontrolling Interest |
Total Equity | |||||||||||||||||||
Balance at January 1, 2021 |
$ | 269 | $ | 47,683 | $ | 222,170 | $ | 6,188,148 | $ | 7,297 | $ | 6,465,567 | ||||||||||||
Amortization of restricted stock |
| 19 | | | | 19 | ||||||||||||||||||
Other comprehensive loss |
| | (102,211 | ) | | | (102,211 | ) | ||||||||||||||||
Net income attributable to American National |
| | | 170,173 | | 170,173 | ||||||||||||||||||
Cash dividends to common stockholders (declared per share of $0.82) |
| | | (22,048 | ) | | (22,048 | ) | ||||||||||||||||
Contributions |
| | | | 259 | 259 | ||||||||||||||||||
Distributions |
| | | | (380 | ) | (380 | ) | ||||||||||||||||
Net income attributable to noncontrolling interest |
| | | | 100 | 100 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance at March 31, 2021 |
$ | 269 | $ | 47,702 | $ | 119,959 | $ | 6,336,273 | $ | 7,276 | $ | 6,511,479 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the unaudited condensed consolidated financial statements.
4
AMERICAN NATIONAL GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(In thousands)
Three months ended March 31, | ||||||||
2022 | 2021 | |||||||
OPERATING ACTIVITIES |
||||||||
Net income |
$ | 110,181 | $ | 170,273 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Net realized investment gains |
(10,277 | ) | (19,239 | ) | ||||
Increase in investment credit loss |
11,636 | 5,486 | ||||||
Accretion of premiums, discounts and loan origination fees |
6,598 | 2,991 | ||||||
Net capitalized interest on policy loans and mortgage loans |
(8,072 | ) | (8,969 | ) | ||||
Depreciation |
12,171 | 12,688 | ||||||
Interest credited to policyholders account balances |
48,299 | 107,787 | ||||||
Charges to policyholders account balances |
(94,764 | ) | (86,539 | ) | ||||
Deferred federal income tax expense (benefit) |
(8,479 | ) | 27,041 | |||||
Income from equity method investments |
(67,096 | ) | (23,161 | ) | ||||
Distributions from unconsolidated affiliates |
68,663 | 17,605 | ||||||
Changes in: |
||||||||
Policyholder liabilities |
14,777 | 130,675 | ||||||
Deferred policy acquisition costs |
(14,116 | ) | (28,119 | ) | ||||
Reinsurance payables |
2,321 | (29,927 | ) | |||||
Premiums due and other receivables |
(16,388 | ) | (21,164 | ) | ||||
Prepaid reinsurance premiums |
2,360 | 1,997 | ||||||
Accrued investment income |
(18,719 | ) | 2,629 | |||||
Current tax payable |
34,653 | 14,127 | ||||||
Liability for retirement benefits |
511 | (3,291 | ) | |||||
Fair value of option securities |
35,183 | (28,827 | ) | |||||
Fair value of equity securities |
9,482 | (95,940 | ) | |||||
Other, net |
(11,134 | ) | 1,313 | |||||
|
|
|
|
|||||
Net cash provided by operating activities |
107,790 | 149,436 | ||||||
|
|
|
|
|||||
INVESTING ACTIVITIES |
||||||||
Proceeds from sale/maturity/prepayment of: |
||||||||
Held-to-maturity securities |
185,127 | 446,616 | ||||||
Available-for-sale securities |
249,551 | 249,726 | ||||||
Equity securities |
67,291 | 35,383 | ||||||
Real estate and real estate partnerships |
8,275 | 11,119 | ||||||
Mortgage loans |
308,883 | 267,290 | ||||||
Policy loans |
11,238 | 15,106 | ||||||
Other invested assets |
50,951 | 38,231 | ||||||
Disposals of property and equipment |
| 11 | ||||||
Distributions from real estate and real estate partnerships |
33,519 | 40,846 | ||||||
Distributions from investment funds |
25,407 | 30,557 | ||||||
Payment for the purchase/origination of: |
||||||||
Held-to-maturity securities |
| (560,406 | ) | |||||
Available-for-sale securities |
(1,965,103 | ) | (210,290 | ) | ||||
Equity securities |
(26,307 | ) | (32,845 | ) | ||||
Real estate and real estate partnerships |
(14,545 | ) | (2,910 | ) | ||||
Mortgage loans |
(253,967 | ) | (157,027 | ) | ||||
Policy loans |
(5,869 | ) | (5,090 | ) | ||||
Other invested assets |
(39,017 | ) | (22,441 | ) | ||||
Additions to property and equipment |
(10,533 | ) | (9,914 | ) | ||||
Contributions to real estate and real estate partnerships |
(25,435 | ) | (28,092 | ) | ||||
Contributions to investment funds |
(51,755 | ) | (66,589 | ) | ||||
Change in short-term investments |
623,691 | (183,963 | ) | |||||
Change in collateral held for derivatives |
(53,718 | ) | 13,136 | |||||
Other, net |
5,464 | (2,356 | ) | |||||
|
|
|
|
|||||
Net cash used in investing activities |
(876,852 | ) | (133,902 | ) | ||||
|
|
|
|
5
AMERICAN NATIONAL GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (CONTINUED)
(In thousands)
Three months ended March 31, | ||||||||
2022 | 2021 | |||||||
FINANCING ACTIVITIES |
||||||||
Policyholders account deposits |
$ | 343,049 | $ | 450,984 | ||||
Policyholders account withdrawals |
(295,520 | ) | (323,854 | ) | ||||
Change in notes payable |
9,100 | (1,096 | ) | |||||
Dividends to stockholders |
(22,048 | ) | (22,048 | ) | ||||
Payments to noncontrolling interest |
(644 | ) | (380 | ) | ||||
|
|
|
|
|||||
Net cash provided by financing activities |
33,937 | 103,606 | ||||||
|
|
|
|
|||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
(735,125 | ) | 119,140 | |||||
Cash and cash equivalents at beginning of the period |
1,930,882 | 339,947 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of the period |
$ | 1,195,757 | $ | 459,087 | ||||
|
|
|
|
|||||
Supplemental cash flow information: |
||||||||
Interest paid |
$ | | $ | 218 | ||||
Income taxes paid, net |
| 18 |
See accompanying notes to the unaudited condensed consolidated financial statements.
6
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 1 Nature of Operations
American National Group, Inc. (ANAT or the Company), through its consolidated subsidiaries (collectively American National) offers a broad portfolio of insurance products, including individual and group life insurance, annuities, health insurance, and property and casualty insurance. Business is conducted in all 50 states, the District of Columbia and Puerto Rico.
On August 6, 2021, ANAT entered into an Agreement and Plan of Merger (the Merger Agreement) with Brookfield Asset Management Reinsurance Partners Ltd. (Brookfield Reinsurance), an exempted company limited by shares existing under the laws of Bermuda, and Freestone Merger Sub Inc., a Delaware corporation and an indirect wholly-owned subsidiary of Brookfield Reinsurance (Merger Sub). On the terms and subject to the conditions of the Merger Agreement, at the closing, Merger Sub will merge with and into the Company (the Merger), with the Company continuing as the surviving entity, which will become an indirect, wholly-owned subsidiary of Brookfield Reinsurance. The Merger was unanimously approved by the Companys board of directors. The Company received the requisite stockholder approval required under Delaware law for the adoption of the Merger Agreement. The only remaining significant closing condition pursuant to the Merger is the required regulatory approval from the insurance authorities in Texas, Missouri, New York, Louisiana and California.
Note 2 Summary of Significant Accounting Policies and Practices
The condensed consolidated financial statements and notes thereto have been prepared in conformity with U.S. Generally Accepted Accounting Principles (GAAP) and are reported in U.S. currency. American National consolidates entities that are wholly-owned and those in which American National owns less than 100% but controls the voting rights, as well as variable interest entities in which American National is the primary beneficiary. Intercompany balances and transactions with consolidated entities have been eliminated. Investments in unconsolidated affiliates, which include real estate partnerships and investment funds, are accounted for using the equity method of accounting.
The interim condensed consolidated financial statements and notes should be read in conjunction with the annual consolidated financial statements and notes thereto included in American Nationals Annual Report on Form 10-K as of and for the year ended December 31, 2021. The condensed consolidated results of operations for the interim periods should not be considered indicative of results to be expected for the full year.
The preparation of the condensed consolidated financial statements in conformity with GAAP requires the use of estimates and assumptions that affect the reported consolidated financial statement balances. Actual results could differ from those estimates.
7
Note 3 Recently Issued Accounting Pronouncements
Adoption of New Accounting StandardsThere were no recently adopted accounting standards for the three months ended March 31, 2022 that had a material impact to the Companys Condensed Consolidated Financial Statements or Notes to the Condensed Consolidated Financial Statements.
Future Adoption of New Accounting StandardsThe Financial Accounting Standards Board issued the following accounting guidance relevant to American National:
Standard |
Description |
Effective Date and Method of Adoption |
Impact on Financial Statements | |||
ASU 2018-12, Financial ServicesInsurance (Topic 944): Targeted Improvements to the Accounting for Long- Duration Contracts | The guidance will improve the timeliness of recognizing changes in the liability for future policy benefits for traditional and limited payment long- duration contracts and will modify the rate used to discount future cash flows. The guidance will also simplify the accounting for certain market-based options or guarantees associated with deposit (or account balance) contracts (market risk benefits), simplify the amortization of deferred acquisition costs and add significant qualitative and quantitative disclosures. | This standard will become effective for the Company for all annual and interim periods beginning January 1, 2023, which was extended from the previous effective date of January 1, 2022 through the issuance of ASU 2020-11. The guidance allows for one of two adoption methods, a modified retrospective transition or a full retrospective transition except for the changes to accounting for market risk benefits which will require a retrospective transition. | Considerable progress in the implementation of the new standard has been made; however, we have not yet estimated the impact the new guidance will have on the Consolidated Financial Statements, although we expect the impact to be material to the Consolidated Financial Statements and Notes to the Consolidated Financial Statements. Accounting and actuarial policy elections have mostly been determined, data flows are being established, actuarial models are being developed, and implementation of a financial reporting disclosure system is in progress. | |||
ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting | The amendments in this guidance provide optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The guidance only applies to contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform. | The amendments in this guidance are effective for all entities as of March 12, 2020 and will sunset through December 31, 2022, at which time the application of exceptions and optional expedients will no longer be permitted. The FASB is currently deliberating an ASU that would extend the sunset date through December 31, 2024. | The inventory of LIBOR exposures has been completed and is primarily limited to floating rate bonds, alternative investments, and borrowings within joint venture investments. Certain contracts included in these categories will mature prior to December 31, 2021, the start of LIBOR rates cessations. The transition from LIBOR is expected to result in an immaterial impact to the Companys Condensed Consolidated Financial Statements or Notes to the Condensed Consolidated Financial Statements. | |||
ASU 2022-02, Financial InstrumentsCredit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures | The amendments in this Update eliminate the accounting guidance for troubled debt restructurings by creditors, while enhancing disclosure requirements for certain loan refinancings and restructurings by creditors when a borrower is experiencing financial difficulty. The update also requires an entity to disclose current-period gross write-offs by year of origination for financing receivables and net investments in leases within the scope of Subtopic 326-20, Financial InstrumentsCredit Losses Measured at Amortized Cost. | The amendments in this guidance are effective for the Company for all annual and interim reporting periods beginning January 1, 2023. The guidance requires that the amendments be adopted prospectively, with early adoption permitted. | This impact of this amendment is currently under evaluation by the Company. |
8
Note 4 Investment in Securities
The cost or amortized cost and fair value of investments in securities are shown below (in thousands):
March 31, 2022 | ||||||||||||||||||||
Cost or Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Allowance for Credit Losses |
Fair Value | ||||||||||||||||
Fixed maturity, bonds held-to-maturity |
||||||||||||||||||||
U.S. treasury and government |
$ | 12,248 | $ | | $ | (818 | ) | $ | | $ | 11,430 | |||||||||
U.S. states and political subdivisions |
89,666 | 764 | (7,076 | ) | | 83,354 | ||||||||||||||
Foreign governments |
14,335 | 71 | (908 | ) | | 13,498 | ||||||||||||||
Corporate debt securities |
6,639,092 | 91,538 | (148,807 | ) | (11,915 | ) | 6,569,908 | |||||||||||||
Residential mortgage-backed securities |
43,501 | 1,535 | (1,002 | ) | (476 | ) | 43,558 | |||||||||||||
Collateralized debt securities |
111,031 | 997 | (4,526 | ) | (997 | ) | 106,505 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total bonds held-to-maturity |
6,909,873 | 94,905 | (163,137 | ) | (13,388 | ) | 6,828,253 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Fixed maturity, bonds available-for-sale |
||||||||||||||||||||
U.S. treasury and government |
25,804 | 60 | (1,021 | ) | | 24,843 | ||||||||||||||
U.S. states and political subdivisions |
1,003,911 | 12,591 | (15,378 | ) | (46 | ) | 1,001,078 | |||||||||||||
Foreign governments |
5,000 | 583 | | | 5,583 | |||||||||||||||
Corporate debt securities |
8,518,765 | 59,243 | (365,074 | ) | (23,741 | ) | 8,189,193 | |||||||||||||
Residential mortgage-backed securities |
32,063 | 4 | (1,470 | ) | (284 | ) | 30,313 | |||||||||||||
Collateralized debt securities |
239,154 | 272 | (13,029 | ) | (4,349 | ) | 222,048 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total bonds available-for-sale |
9,824,697 | 72,753 | (395,972 | ) | (28,420 | ) | 9,473,058 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total investments in fixed maturity |
$ | 16,734,570 | $ | 167,658 | $ | (559,109 | ) | $ | (41,808 | ) | $ | 16,301,311 | ||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
December 31, 2021 | ||||||||||||||||||||
Cost or Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Allowance for Credit Losses |
Fair Value | ||||||||||||||||
Fixed maturity, bonds held-to-maturity |
||||||||||||||||||||
U.S. treasury and government |
$ | 12,284 | $ | | $ | (287 | ) | $ | | $ | 11,997 | |||||||||
U.S. states and political subdivisions |
104,039 | 1,676 | (1,906 | ) | | 103,809 | ||||||||||||||
Foreign governments |
14,369 | 137 | (159 | ) | | 14,347 | ||||||||||||||
Corporate debt securities |
6,810,518 | 388,726 | (21,213 | ) | (11,467 | ) | 7,166,564 | |||||||||||||
Residential mortgage-backed securities |
48,491 | 2,684 | (481 | ) | (516 | ) | 50,178 | |||||||||||||
Collateralized debt securities |
112,409 | 1,677 | (1,046 | ) | (1,146 | ) | 111,894 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total bonds held-to-maturity |
7,102,110 | 394,900 | (25,092 | ) | (13,129 | ) | 7,458,789 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Fixed maturity, bonds available-for-sale |
||||||||||||||||||||
U.S. treasury and government |
26,887 | 121 | (255 | ) | | 26,753 | ||||||||||||||
U.S. states and political subdivisions |
1,028,331 | 51,124 | (2,312 | ) | (14 | ) | 1,077,129 | |||||||||||||
Foreign governments |
5,000 | 841 | | | 5,841 | |||||||||||||||
Corporate debt securities |
6,809,610 | 268,964 | (35,285 | ) | (7,141 | ) | 7,036,148 | |||||||||||||
Residential mortgage-backed securities |
32,234 | 342 | (341 | ) | (268 | ) | 31,967 | |||||||||||||
Collateralized debt securities |
205,732 | 469 | (904 | ) | (2,887 | ) | 202,410 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total bonds available-for-sale |
8,107,794 | 321,861 | (39,097 | ) | (10,310 | ) | 8,380,248 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total investments in fixed maturity |
$ | 15,209,904 | $ | 716,761 | $ | (64,189 | ) | $ | (23,439 | ) | $ | 15,839,037 | ||||||||
|
|
|
|
|
|
|
|
|
|
9
Note 4 Investment in Securities (Continued)
The amortized cost and fair value, by contractual maturity, of fixed maturity securities are shown below (in thousands):
March 31, 2022 | ||||||||||||||||
Bonds Held-to-Maturity | Bonds Available-for-Sale | |||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||||
Due in one year or less |
$ | 1,009,078 | $ | 1,015,539 | $ | 679,738 | $ | 683,242 | ||||||||
Due after one year through five years |
2,073,827 | 2,097,134 | 2,878,586 | 2,878,658 | ||||||||||||
Due after five years through ten years |
2,861,063 | 2,804,615 | 2,957,938 | 2,871,074 | ||||||||||||
Due after ten years |
965,905 | 910,965 | 3,308,435 | 3,040,084 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 6,909,873 | $ | 6,828,253 | $ | 9,824,697 | $ | 9,473,058 | ||||||||
|
|
|
|
|
|
|
|
Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Residential and commercial mortgage-backed securities, which are not due at a single maturity, have been presented based on the year of final contractual maturity.
Proceeds from sales of bonds available-for-sale, with the related gross realized gains and losses, are shown below (in thousands):
Three months ended March 31, | ||||||||
2022 | 2021 | |||||||
Proceeds from sales of fixed maturity, bonds available-for-sale |
$ | 20,247 | $ | 11,650 | ||||
Gross realized gains |
| | ||||||
Gross realized losses |
| |
Gains and losses are determined using specific identification of the securities sold. There was no transfer of bonds from held-to- maturity to available-for-sale during the three months ended March 31,2022.
In accordance with various regulations, American National has bonds on deposit with regulating authorities with a carrying value of $52.7 million and $53.5 million at March 31, 2022 and December 31, 2021, respectively. In addition, American National has pledged bonds in connection with certain agreements and transactions, such as financing and reinsurance agreements. The carrying value of bonds pledged was $62.2 million and $67.1 million at March 31, 2022 and December 31, 2021, respectively.
The components of the change in net unrealized gains (losses) on debt securities are shown below (in thousands):
Three months ended March 31, | ||||||||
2022 | 2021 | |||||||
Bonds available-for-sale: change in unrealized losses |
$ | (605,983 | ) | $ | (171,952 | ) | ||
Adjustments for |
||||||||
Deferred policy acquisition costs |
122,095 | 33,570 | ||||||
Participating policyholders interest |
9,744 | 4,322 | ||||||
Deferred federal income tax benefit |
99,124 | 27,796 | ||||||
|
|
|
|
|||||
Change in net unrealized losses on debt securities, net of tax |
$ | (375,020 | ) | $ | (106,264 | ) | ||
|
|
|
|
The components of the change in net gains (losses) on equity securities are shown below (in thousands):
Three months ended March 31, | ||||||||
2022 | 2021 | |||||||
Unrealized gains (losses) on equity securities |
$ | (1,270 | ) | $ | 96,766 | |||
Net losses on equity securities sold |
(8,212 | ) | (826 | ) | ||||
|
|
|
|
|||||
Net gains (losses) on equity securities |
$ | (9,482 | ) | $ | 95,940 | |||
|
|
|
|
10
Note 4 Investment in Securities (Continued)
The gross unrealized losses and fair value of bonds available-for-sale, aggregated by investment category and length of time individual securities have been in a continuous unrealized loss position due to market factors are shown below (in thousands, except number of issues):
March 31, 2022 | ||||||||||||||||||||||||||||||||||||
Less than 12 months | 12 months or more | Total | ||||||||||||||||||||||||||||||||||
Number of Issues |
Gross Unrealized Losses |
Fair Value | Number of Issues |
Gross Unrealized Losses |
Fair Value | Number of Issues |
Gross Unrealized Losses |
Fair Value | ||||||||||||||||||||||||||||
Fixed maturity, bonds available- for-sale |
||||||||||||||||||||||||||||||||||||
U.S. treasury and government |
9 | $ | (881 | ) | $ | 15,413 | 2 | $ | (140 | ) | $ | 5,052 | 11 | $ | (1,021 | ) | $ | 20,465 | ||||||||||||||||||
U.S. states and political subdivisions |
84 | (9,879 | ) | 224,058 | 5 | (5,499 | ) | 30,791 | 89 | (15,378 | ) | 254,849 | ||||||||||||||||||||||||
Corporate debt securities |
526 | (333,952 | ) | 4,537,251 | 46 | (31,122 | ) | 197,510 | 572 | (365,074 | ) | 4,734,761 | ||||||||||||||||||||||||
Residential mortgage- backed securities |
5 | (1,456 | ) | 29,805 | 2 | (14 | ) | 462 | 7 | (1,470 | ) | 30,267 | ||||||||||||||||||||||||
Collateralized debt securities |
29 | (12,729 | ) | 214,998 | 4 | (300 | ) | 5,683 | 33 | (13,029 | ) | 220,681 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
653 | $ | (358,897 | ) | $ | 5,021,525 | 59 | $ | (37,075 | ) | $ | 239,498 | 712 | $ | (395,972 | ) | $ | 5,261,023 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 | ||||||||||||||||||||||||||||||||||||
Less than 12 months | 12 months or more | Total | ||||||||||||||||||||||||||||||||||
Number of Issues |
Gross Unrealized Losses |
Fair Value | Number of Issues |
Gross Unrealized Losses |
Fair Value | Number of Issues |
Gross Unrealized Losses |
Fair Value | ||||||||||||||||||||||||||||
Fixed maturity, bonds available- for-sale |
||||||||||||||||||||||||||||||||||||
U.S. treasury and government |
10 | $ | (230 | ) | $ | 18,378 | 1 | $ | (25 | ) | $ | 2,844 | 11 | $ | (255) | $ | 21,222 | |||||||||||||||||||
U.S. states and political subdivisions |
13 | (618 | ) | 50,025 | 4 | (1,694 | ) | 33,644 | 17 | (2,312 | ) | 83,669 | ||||||||||||||||||||||||
Corporate debt securities |
184 | (27,335 | ) | 1,596,811 | 32 | (7,950 | ) | 146,597 | 216 | (35,285 | ) | 1,743,408 | ||||||||||||||||||||||||
Residential mortgage- backed securities |
2 | (339 | ) | 13,193 | 2 | (2 | ) | 496 | 4 | (341 | ) | 13,689 | ||||||||||||||||||||||||
Collateralized debt securities |
26 | (885 | ) | 191,342 | 3 | (19 | ) | 4,447 | 29 | (904 | ) | 195,789 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
235 | $ | (29,407 | ) | $ | 1,869,749 | 42 | $ | (9,690 | ) | $ | 188,028 | 277 | $ | (39,097 | ) | $ | 2,057,777 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Several assumptions and underlying estimates are made in the evaluation of allowance for credit loss. Examples include financial condition, near term and long-term prospects of the issue or issuer, including relevant industry conditions and trends and implications of rating agency actions and offering prices. Based on this evaluation, unrealized losses on bonds available-for-sale where an allowance for credit loss was not recorded were concentrated in the Companys fixed maturity securities within the transportation sector.
Equity securities by market sector distribution are shown below, based on fair value:
March 31, 2022 | December 31, 2021 | |||||||
Consumer goods |
| % | 9.6 | % | ||||
Energy and utilities |
34.1 | 6.4 | ||||||
Finance |
38.4 | 35.6 | ||||||
Healthcare |
| 9.0 | ||||||
Industrials |
| 3.5 | ||||||
Information technology |
| 15.1 | ||||||
Other |
27.5 | 20.8 | ||||||
|
|
|
|
|||||
Total |
100.0 | % | 100.0 | % | ||||
|
|
|
|
11
Note 4 Investment in Securities (Continued)
Allowance for Credit Losses
Held-to-Maturity SecuritiesManagement measures expected credit losses on bonds held-to-maturity on a qualitative adjustment basis by major security type: corporate bonds, structured products, municipals, specialty products and treasuries. Accrued interest receivable on held-to-maturity debt securities are excluded from the estimate of credit losses. The estimate of expected credit losses considers historical credit loss information that is adjusted for current market conditions and reasonable and supportable economic forecasts based upon a third-party valuation model.
Available-for-Sale SecuritiesFor available-for-sale bonds in an unrealized loss position, the Company first assesses whether it intends to sell the security or will be required to sell the security before recovery of its amortized cost basis. If either of these criteria are met, the securitys amortized cost basis is written down to fair value through income. For bonds available-for-sale that do not meet either indicated criteria, the Company evaluates whether the decline in fair value has resulted from credit events or market factors. In making this assessment, management first calculates the extent to which fair value is less than amortized cost, and then may consider any changes to the rating of the security by a rating agency, and any specific conditions related to the security. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security is compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded through income, limited to the amount fair value is less than amortized cost. Any remaining unrealized loss is recognized in other comprehensive income.
When the discounted cash flow method is used to determine the allowance for credit losses, managements estimates incorporate expected prepayments, if any. Model inputs are considered reasonable and supportable for three years. A mean reversion is applied in years four and five. Credit loss allowance is not measured on accrued interest receivable because the balance is written off to net investment income in a timely manner, within 90 days. Changes in the allowance for credit losses are recognized through the condensed consolidated statement of operations as (Increase) decrease in investment credit loss.
No accrued interest receivables were written off as of March 31, 2022.
The rollforward of the allowance for credit losses for bonds held-to-maturity is shown below (in thousands):
Corporate Debt Securities |
Collateralized Debt Securities |
Residential Mortgage Backed Securities |
Total | |||||||||||||
Balance at January 1, 2022 |
$ | (11,467 | ) | $ | (1,146 | ) | $ | (516 | ) | $ | (13,129 | ) | ||||
Disposition |
125 | | 2 | 127 | ||||||||||||
Provision |
(573 | ) | 149 | 38 | (386 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at March 31, 2022 |
$ | (11,915 | ) | $ | (997 | ) | $ | (476 | ) | $ | (13,388 | ) | ||||
|
|
|
|
|
|
|
|
Corporate Debt Securities |
Collateralized Debt Securities |
Residential Mortgage Backed Securities |
Total | |||||||||||||
Balance at January 1, 2021 |
$ | (7,475 | ) | $ | (4,515 | ) | $ | (452 | ) | $ | (12,442 | ) | ||||
Purchases |
(228 | ) | | | (228 | ) | ||||||||||
Disposition |
125 | | | 125 | ||||||||||||
Provision |
(4,215 | ) | (2,004 | ) | (90 | ) | (6,309 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at March 31, 2021 |
$ | (11,793 | ) | $ | (6,519 | ) | $ | (542 | ) | $ | (18,854 | ) | ||||
|
|
|
|
|
|
|
|
12
Note 4 Investment in Securities (Continued)
The rollforward of the allowance for credit losses for available-for-sale debt securities is shown below (in thousands):
U.S. State and Political Subdivisions |
Corporate Debt Securities |
Collateralized Debt Securities |
Residential Mortgage Backed Securities |
Total | ||||||||||||||||
Balance at January 1, 2022 |
$ | (14 | ) | $ | (7,141 | ) | $ | (2,887 | ) | $ | (268 | ) | $ | (10,310 | ) | |||||
Increase in allowance related to purchases |
| (10,286 | ) | (59 | ) | | (10,345 | ) | ||||||||||||
Reduction in allowance related to disposition |
| 180 | | | 180 | |||||||||||||||
Allowance on securities that had an allowance recorded in a previous period |
| 949 | (1,384 | ) | (16 | ) | (451 | ) | ||||||||||||
Allowance on securities where credit losses were not previously recorded |
(32 | ) | (7,443 | ) | (19 | ) | | (7,494 | ) | |||||||||||
Balance at March 31, 2022 |
$ | (46 | ) | $ | (23,741 | ) | $ | (4,349 | ) | $ | (284 | ) | $ | (28,420 | ) | |||||
|
|
|
|
|
|
|
|
|
|
U.S. Treasury and Government |
Corporate Debt Securities |
Collateralized Debt Securities |
Residential Mortgage Backed Securities |
Total | ||||||||||||||||
Balance at January 1, 2021 |
$ | | $ | (7,275 | ) | $ | (19 | ) | $ | (188 | ) | $ | (7,482 | ) | ||||||
Allowance on securities that had an allowance recorded in a previous period |
| (733 | ) | (488 | ) | (10 | ) | (1,231 | ) | |||||||||||
Allowance on securities where credit losses were not previously recorded |
(3 | ) | | | | (3 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at March 31, 2021 |
$ | (3 | ) | $ | (8,008 | ) | $ | (507 | ) | $ | (198 | ) | $ | (8,716 | ) | |||||
|
|
|
|
|
|
|
|
|
|
Credit Quality Indicators
The Company monitors the credit quality of bonds held-to-maturity through the use of credit ratings provided by third party rating agencies, which are updated on a monthly basis. Information is also gathered regarding the asset performance of held-to-maturity bonds. The two traditional metrics for assessing interest rate risks are interest-coverage ratios and capitalization ratios, which can also be used in the assessment of credit risk. These risks are mitigated through the diversification of bond investments. Categories of diversification include credit ratings, geographic locations, maturities, and market sector.
The credit quality indicators for the amortized cost of bonds held-to-maturity are shown below (in thousands):
March 31, 2022 | ||||||||||||||||||||||||
Amortized cost of bonds held-to-maturity by credit rating | ||||||||||||||||||||||||
Fixed maturity, bonds held-to-maturity | AAA | AA | A | BBB | BB and below | Total | ||||||||||||||||||
U.S. treasury and government |
$ | | $ | 12,248 | $ | | $ | | $ | | $ | 12,248 | ||||||||||||
U.S. state and political subdivisions |
7,364 | 46,306 | 4,934 | 25,672 | 5,390 | 89,666 | ||||||||||||||||||
Foreign governments |
| 13,325 | 1,010 | | | 14,335 | ||||||||||||||||||
Corporate debt securities |
31,091 | 386,909 | 3,105,228 | 3,015,546 | 100,318 | 6,639,092 | ||||||||||||||||||
Collateralized debt securities |
| | 71,148 | 39,883 | | 111,031 | ||||||||||||||||||
Residential mortgage backed securities |
| 42,433 | | | 1,068 | 43,501 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ | 38,455 | $ | 501,221 | $ | 3,182,320 | $ | 3,081,101 | $ | 106,776 | $ | 6,909,873 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 | ||||||||||||||||||||||||
Amortized cost of bonds held-to-maturity by credit rating | ||||||||||||||||||||||||
Fixed maturity, bonds held-to-maturity | AAA | AA | A | BBB | BB and below | Total | ||||||||||||||||||
U.S. treasury and government |
$ | | $ | 12,284 | $ | | $ | | $ | | $ | 12,284 | ||||||||||||
U.S. state and political subdivisions |
14,364 | 49,327 | 9,188 | 25,770 | 5,390 | 104,039 | ||||||||||||||||||
Foreign governments |
| 13,355 | 1,014 | | | 14,369 | ||||||||||||||||||
Corporate debt securities |
31,176 | 400,666 | 3,212,688 | 3,061,595 | 104,393 | 6,810,518 | ||||||||||||||||||
Collateralized debt securities |
| | 66,715 | 40,858 | 4,836 | 112,409 | ||||||||||||||||||
Residential mortgage backed securities |
| 47,304 | | | 1,187 | 48,491 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ | 45,540 | $ | 522,936 | $ | 3,289,605 | $ | 3,128,223 | $ | 115,806 | $ | 7,102,110 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
13
Note 5 Mortgage Loans
Generally, commercial mortgage loans are secured by first liens on income-producing real estate. American National attempts to maintain a diversified portfolio by considering both the location of the underlying collateral as well as the type of mortgage loan. The geographic categories come from the U.S. Census Bureaus Census Regions and Divisions of the United States. The distribution based on carrying amount of mortgage loans by location is as follows (in thousands, except percentages):
March 31, 2022 | December 31, 2021 | |||||||||||||||
Amount | Percentage | Amount | Percentage | |||||||||||||
East North Central |
$ | 763,641 | 14.8 | % | $ | 747,661 | 14.4 | % | ||||||||
East South Central |
97,225 | 1.9 | 117,574 | 2.3 | ||||||||||||
Mountain |
1,280,431 | 24.8 | 1,250,562 | 24.0 | ||||||||||||
Pacific |
869,480 | 16.9 | 878,820 | 16.9 | ||||||||||||
South Atlantic |
598,798 | 11.6 | 627,295 | 12.0 | ||||||||||||
West South Central |
1,242,336 | 24.1 | 1,261,659 | 24.3 | ||||||||||||
Other |
303,805 | 5.9 | 315,763 | 6.1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 5,155,716 | 100.0 | % | $ | 5,199,334 | 100.0 | % | ||||||||
|
|
|
|
|
|
|
|
As of March 31, 2022 and December 31, 2021, loans in foreclosure and loans foreclosed are as follows (in thousands, except number of loans):
March 31, 2022 | December 31, 2021 | |||||||||||||||
Foreclosure and foreclosed | Number of Loans |
Recorded Investment |
Number of Loans |
Recorded Investment |
||||||||||||
In foreclosure |
1 | $ | 4,874 | | $ | | ||||||||||
Filed for bankruptcy |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total in foreclosure |
1 | $ | 4,874 | | $ | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Foreclosed |
| $ | | 1 | $ | 5,168 | ||||||||||
|
|
|
|
|
|
|
|
The age analysis of past due loans is shown below (in thousands, except percentages):
March 31, 2022 |
30-59 Days Past Due |
60-89 Days Past Due |
More Than 90 Days Past Due |
Total | Current | Total | ||||||||||||||||||||||
Amount | Percentage | |||||||||||||||||||||||||||
Apartment |
$ | 30,539 | $ | | $ | | $ | 30,539 | $ | 537,149 | $ | 567,688 | 10.8 | % | ||||||||||||||
Hotel |
| | | | 975,076 | 975,076 | 18.6 | |||||||||||||||||||||
Industrial |
| | | | 880,514 | 880,514 | 16.8 | |||||||||||||||||||||
Office |
| 57,083 | | 57,083 | 1,304,290 | 1,361,373 | 25.9 | |||||||||||||||||||||
Parking |
| | | | 390,745 | 390,745 | 7.4 | |||||||||||||||||||||
Retail |
| | 4,874 | 4,874 | 753,525 | 758,399 | 14.5 | |||||||||||||||||||||
Storage |
| | | | 169,721 | 169,721 | 3.2 | |||||||||||||||||||||
Other |
4,363 | | | 4,363 | 140,661 | 145,024 | 2.8 | |||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||
Total |
$ | 34,902 | $ | 57,083 | $ | 4,874 | $ | 96,859 | $ | 5,151,681 | $ | 5,248,540 | 100.0 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Allowance for credit losses |
(92,824 | ) | ||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
Total, net of allowance |
$ | 5,155,716 | ||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
December 31, 2021 |
||||||||||||||||||||||||||||
Apartment |
$ | | $ | | $ | | $ | | $ | 522,595 | $ | 522,595 | 9.9 | % | ||||||||||||||
Hotel |
| | | | 962,345 | 962,345 | 18.2 | |||||||||||||||||||||
Industrial |
| | | | 912,645 | 912,645 | 17.2 | |||||||||||||||||||||
Office |
| | | | 1,347,384 | 1,347,384 | 25.4 | |||||||||||||||||||||
Parking |
| | | | 392,310 | 392,310 | 7.4 | |||||||||||||||||||||
Retail |
4,872 | | | 4,872 | 838,163 | 843,035 | 15.9 | |||||||||||||||||||||
Storage |
| | | | 163,685 | 163,685 | 3.1 | |||||||||||||||||||||
Other |
| | | | 152,414 | 152,414 | 2.9 | |||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||
Total |
$ | 4,872 | $ | | $ | | $ | 4,872 | $ | 5,291,541 | $ | 5,296,413 | 100.0 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Allowance for credit losses |
(97,079 | ) | ||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
Total, net of allowance |
$ | 5,199,334 | ||||||||||||||||||||||||||
|
|
14
Note 5 Mortgage Loans (Continued)
As a result of the economic impact associated with COVID-19, American National modified 93 loans with a total balance of $1.6 billion during 2020. These modifications were in the form of forbearance of principal and interest payments for up to six months, extensions of maturity dates, and/or provisions for interest only payments. The modifications were primarily related to our loans to hotels, retail and parking operations. Due to the ongoing economic stress brought on by the pandemic, additional modifications for 33 of these loans with a total balance of $725.7 million were made in 2021. However, gradual easing of pandemic restrictions has generated a more favorable economic environment and no additional modifications were made during the first quarter of 2022. The additional modifications from prior years extended the forbearance of principal and interest payments and interest only provisions with a requirement for the payment of at least 20% of the total interest due during the extended modification period.
The modified loans had an aggregate deferred interest of $5.2 million as of March 31, 2022.
Troubled Debt Restructurings
American National has granted concessions to certain mortgage loan borrowers. Concessions are generally one of, or a combination of, a delay in payment of principal or interest, a reduction of the contractual interest rate or an extension of the maturity date. Loans that have these concessions could be classified as troubled debt restructurings. The carrying value could change based on the expected recovery of the loan, which is evaluated quarterly. Loan modifications executed due to COVID-19 resulting in a total delay of more than six months were evaluated for troubled debt restructured status under current GAAP guidance.
American National considers the amount, timing and extent of concessions in determining credit loss allowances for loan losses recorded in connection with a troubled debt restructuring.
Loans determined to be troubled debt restructures during the periods presented are as follows (in thousands, except number of loans):
Three months ended March 31, | ||||||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||||||
Number of Loans | Recorded Investment Pre- Modification |
Recorded Investment Post- Modification |
Number of Loans | Recorded Investment Pre- Modification |
Recorded Investment Post- Modification |
|||||||||||||||||||
Office |
| $ | | $ | | 2 | $ | 14,660 | $ | 14,660 | ||||||||||||||
Retail |
| | | 2 | 28,234 | 28,234 | ||||||||||||||||||
Parking |
| | | 1 | 9,730 | 9,730 | ||||||||||||||||||
Storage |
| | | 1 | 8,937 | 8,937 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
| $ | | $ | | 6 | $ | 61,561 | $ | 61,561 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
During the first quarter of 2022, 4 of the 72 troubled debt restructured loans were paid in full, leaving a total of 68 loans with a recorded investment of $1.2 billion reduced from $1.3 billion at year end 2021. There are no commitments to lend additional funds to debtors whose loans have been modified in a troubled debt restructuring during the periods presented. The decrease in loans determined to be a troubled debt restructuring in the three months ended March 31, 2022 is primarily attributable to improved economic conditions after lifting of COVID-19 related restrictions.
15
Note 5 Mortgage Loans (Continued)
Allowance for Credit Losses
Mortgage loans on real estate are stated at unpaid principal balance, adjusted for any unamortized discount, deferred expenses and allowances. The allowance for credit losses is based upon the current expected credit loss model. The model considers past loss experience, current economic conditions, and reasonable and supportable forecasts of future conditions. Reversion for the allowance calculation is implicit in the models used to determine the allowance. The methodology uses a discounted cash flow approach based on expected cash flows.
The rollforward of the allowance for credit losses for mortgage loans is shown below (in thousands):
Commercial Mortgage Loans |
||||
Balance at January 1, 2022 |
$ | (97,079 | ) | |
Provision |
4,255 | |||
|
|
|||
Balance at March 31, 2022 |
$ | (92,824 | ) | |
|
|
|||
Commercial Mortgage Loans |
||||
Balance at January 1, 2021 |
$ | (125,703 | ) | |
Provision |
(885 | ) | ||
|
|
|||
Balance at March 31, 2021 |
$ | (126,588 | ) | |
|
|
The change in allowance for the three months ended March 31, 2022 was primarily driven by higher overall occupancy in upper- tier hotels and a decreased allowance rate in the office sector as more businesses return to pre-pandemic behavior.
The asset and allowance balances for credit losses for mortgage loans by property-type are shown below (in thousands):
March 31, 2022 | December 31, 2021 | |||||||||||||||
Asset Balance | Allowance | Asset Balance | Allowance | |||||||||||||
Apartment |
$ | 567,688 | $ | (1,540 | ) | $ | 522,595 | $ | (1,366 | ) | ||||||
Hotel |
975,076 | (38,076 | ) | 962,345 | (39,272 | ) | ||||||||||
Industrial |
880,514 | (4,047 | ) | 912,645 | (4,051 | ) | ||||||||||
Office |
1,361,373 | (24,296 | ) | 1,347,384 | (26,988 | ) | ||||||||||
Parking |
390,745 | (15,278 | ) | 392,310 | (16,037 | ) | ||||||||||
Retail |
758,399 | (6,878 | ) | 843,035 | (6,685 | ) | ||||||||||
Storage |
169,721 | (637 | ) | 163,685 | (459 | ) | ||||||||||
Other |
145,024 | (2,072 | ) | 152,414 | (2,221 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 5,248,540 | $ | (92,824 | ) | $ | 5,296,413 | $ | (97,079 | ) | ||||||
|
|
|
|
|
|
|
|
16
Note 5 Mortgage Loans (Continued)
Credit Quality Indicators
Mortgage loans are segregated by property-type and quantitative and qualitative allowance factors are applied. Qualitative factors are developed quarterly based on the pooling of assets with similar risk characteristics and historical loss experience adjusted for the expected trend in the current market environment. Credit losses are pooled by property-type as it represents the most similar and reliable risk characteristics in our portfolio. The amortized cost of mortgage loans by year of origination by property-type are shown below (in thousands):
Amortized Cost Basis by Origination Year | ||||||||||||||||||||||||||||
2022 | 2021 | 2020 | 2019 | 2018 | Prior | Total | ||||||||||||||||||||||
Apartment |
$ | 12,444 | $ | 61,832 | $ | 89,955 | $ | 221,719 | $ | 22,166 | $ | 159,572 | $ | 567,688 | ||||||||||||||
Hotel |
24,652 | 32,318 | 39,119 | 106,715 | 202,220 | 570,052 | 975,076 | |||||||||||||||||||||
Industrial |
48,553 | 177,881 | 236,315 | 135,240 | 65,100 | 217,425 | 880,514 | |||||||||||||||||||||
Office |
37,314 | 5,612 | 24,811 | 47,451 | 161,630 | 1,084,555 | 1,361,373 | |||||||||||||||||||||
Parking |
| 31,504 | 28,644 | 13,673 | 26,588 | 290,336 | 390,745 | |||||||||||||||||||||
Retail |
29,925 | 119,858 | 69,851 | 38,603 | 59,491 | 440,671 | 758,399 | |||||||||||||||||||||
Storage |
| 27,998 | 30,532 | 38,595 | 46,586 | 26,010 | 169,721 | |||||||||||||||||||||
Other |
| 50,642 | | 27,117 | 20,089 | 47,176 | 145,024 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 152,888 | $ | 507,645 | $ | 519,227 | $ | 629,113 | $ | 603,870 | $ | 2,835,797 | $ | 5,248,540 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Allowance for credit losses |
(92,824 | ) | ||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
Total, net of allowance |
$ | 5,155,716 | ||||||||||||||||||||||||||
|
|
Generally, mortgage loans are secured by first liens on income-producing real estate with a loan-to-value ratio of up to 75%. It is the Companys policy to not accrue interest on loans that are 90 days delinquent and where amounts are determined to be uncollectible. At March 31, 2022, one commercial loan was past due over 90 days or in non-accrual status.
Off-Balance Sheet Credit Exposures
The Company has off-balance sheet credit exposures related to non-cancellable unfunded commitment amounts on commercial mortgage loans. We estimate the allowance for these exposures by applying the allowance rate we computed for each property type to the related outstanding commitment amounts. As of March 31, 2022, we have included a $5.3 million liability in other liabilities on the condensed consolidated statements of financial position based on unfunded loan commitments of $900.9 million.
Note 6 - Real Estate and Other Investments
The carrying amount of investment real estate, net of accumulated depreciation, and real estate partnerships by property-type and geographic distribution are as follows (in thousands, except percentages):
March 31, 2022 | December 31, 2021 | |||||||||||||||
Amount | Percentage | Amount | Percentage | |||||||||||||
Hotel |
$ | 63,822 | 6.9 | % | $ | 56,198 | 6.1 | % | ||||||||
Industrial |
99,758 | 10.8 | 119,698 | 12.9 | ||||||||||||
Land |
42,508 | 4.6 | 39,760 | 4.3 | ||||||||||||
Office |
273,847 | 29.6 | 277,034 | 29.8 | ||||||||||||
Retail |
273,171 | 29.5 | 269,941 | 29.1 | ||||||||||||
Apartments |
161,141 | 17.4 | 153,871 | 16.6 | ||||||||||||
Other |
11,212 | 1.2 | 11,910 | 1.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 925,459 | 100.0 | % | $ | 928,412 | 100.0 | % | ||||||||
|
|
|
|
|
|
|
|
17
Note 6 Real Estate and Other Investments (Continued)
March 31, 2022 | December 31, 2021 | |||||||||||||||
Amount | Percentage | Amount | Percentage | |||||||||||||
East North Central |
$ | 125,250 | 13.5 | % | $ | 122,148 | 13.2 | % | ||||||||
East South Central |
57,608 | 6.2 | 59,122 | 6.4 | ||||||||||||
Mountain |
136,973 | 14.8 | 127,542 | 13.7 | ||||||||||||
Pacific |
115,548 | 12.5 | 112,714 | 12.1 | ||||||||||||
South Atlantic |
67,152 | 7.3 | 67,573 | 7.3 | ||||||||||||
West South Central |
418,032 | 45.2 | 428,272 | 46.1 | ||||||||||||
Other |
4,896 | 0.5 | 11,041 | 1.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 925,459 | 100.0 | % | $ | 928,412 | 100.0 | % | ||||||||
|
|
|
|
|
|
|
|
As of March 31, 2022, no real estate investments met the criteria as held-for-sale.
American National regularly invests in real estate partnerships and frequently participates in the design with the sponsor, but in most cases, its involvement is limited to financing. Some of these partnerships have been determined to be variable interest entities (VIEs). In certain instances, in addition to an economic interest in the entity, American National holds the power to direct the most significant activities of the entity and is deemed the primary beneficiary. The assets of the consolidated VIEs are restricted and must first be used to settle their liabilities. Creditors or beneficial interest holders of these VIEs have no recourse to the general credit of American National, as American Nationals obligation is limited to the amount of its committed investment. American National has not provided financial or other support to the VIEs in the form of liquidity arrangements, guarantees, or other commitments to third-parties that may affect the fair value or risk of its variable interest in the VIEs in 2022 or 2021.
The assets and liabilities relating to the VIEs included in the condensed consolidated financial statements are as follows (in thousands):
March 31, 2022 | December 31, 2021 | |||||||
Real estate and real estate partnerships |
$ | 121,480 | $ | 126,708 | ||||
Investment funds |
100,045 | 100,374 | ||||||
Short-term investments |
500 | 500 | ||||||
Cash and cash equivalents |
9,537 | 10,341 | ||||||
Premiums due and other receivables |
3,415 | 3,201 | ||||||
Other assets |
13,856 | 12,992 | ||||||
|
|
|
|
|||||
Total assets of consolidated VIEs |
$ | 248,833 | $ | 254,116 | ||||
|
|
|
|
|||||
Notes payable |
$ | 158,348 | $ | 149,248 | ||||
Other liabilities |
8,985 | 8,250 | ||||||
|
|
|
|
|||||
Total liabilities of consolidated VIEs |
$ | 167,333 | $ | 157,498 | ||||
|
|
|
|
The notes payable in the condensed consolidated statements of financial position pertain to the borrowings of the consolidated VIEs. The liability of American National relating to notes payable of the consolidated VIEs is limited to the amount of its direct or indirect investment in the respective ventures, which totaled $12.1 million and $3.0 million at March 31, 2022 and December 31, 2021, respectively.
The total long-term notes payable of the consolidated VIEs consists of the following (in thousands):
Interest rate |
Maturity | March 31, 2022 | December 31, 2021 | |||||||||
4% fixed |
2022 | $ | 74,454 | $ | 75,293 | |||||||
LIBOR or Equivalent |
2023 | 10,776 | 10,819 | |||||||||
4.18% fixed |
2024 | 62,834 | 63,136 | |||||||||
3.25% |
2024 | 6,749 | | |||||||||
Prime Rate, min. 3.25%, currently 3.50% |
2024 | 3,535 | | |||||||||
|
|
|
|
|||||||||
Total |
$ | 158,348 | $ | 149,248 | ||||||||
|
|
|
|
18
Note 6 Real Estate and Other Investments (Continued)
For other real estate partnership VIEs, American National is not the primary beneficiary as major decisions impacting the economic activities of the VIE require consent from both partners. The carrying amount and maximum exposure to loss relating to these unconsolidated VIEs follows (in thousands):
March 31, 2022 | December 31, 2021 | |||||||||||||||
Carrying Amount |
Maximum Exposure to Loss |
Carrying Amount |
Maximum Exposure to Loss |
|||||||||||||
Real estate and real estate partnerships |
$ | 314,635 | $ | 314,635 | $ | 332,351 | $ | 332,351 | ||||||||
Mortgage loans on real estate |
710,505 | 710,505 | 690,779 | 690,779 | ||||||||||||
Accrued investment income |
3,017 | 3,017 | 2,878 | 2,878 |
American Nationals equity in earnings of real estate partnerships is the Companys share of operating earnings and realized gains from investments in real estate joint ventures and other limited partnership interests (joint ventures) using the equity method of accounting.
The Companys income from and investment in each joint venture did not exceed 20% and therefore no separate financial disclosure is required. The Companys income from, assets held, and investment in each joint venture did not exceed 10% of operating income before tax. Additionally, American Nationals investment in joint ventures is less than 3% of the Companys total assets, and investments in individual joint ventures are not considered to be material to the Company in relation to its financial position or ongoing results of operations. Therefore, summarized financial information of equity method investees has not been included.
The Companys total investment in investment funds, real estate partnerships, and other partnerships of which substantially all are limited liability companies (LLCs) or limited partnerships, was comprised of $1.4 billion at March 31, 2022 and December 31, 2021.
Note 7 Derivative Instruments
American National purchases over-the-counter equity-indexed options as economic hedges against fluctuations in the equity markets to which equity-indexed products are exposed. These options are not designated as hedging instruments for accounting purposes under GAAP. Equity-indexed contracts include a fixed host universal-life insurance or annuity contract and an equity- indexed embedded derivative. The detail of derivative instruments is shown below (in thousands, except number of instruments):
Derivatives Not Designated as |
Location in the Condensed Consolidated Statements of Financial Position |
March 31, 2022 | December 31, 2021 | |||||||||||||||||||||||
Number of Instruments |
Notional Amounts |
Estimated Fair Value |
Number of Instruments |
Notional Amounts |
Estimated Fair Value |
|||||||||||||||||||||
Equity-indexed options |
Other invested assets | 484 | $ | 3,622,900 | $ | 205,296 | 473 | $ | 3,523,000 | $ | 259,383 | |||||||||||||||
Equity-indexed embedded derivative |
Policyholders account balances | 127,634 | 3,554,390 | 794,636 | 125,523 | 3,419,992 | 832,579 |
Gains (Losses) Recognized in Income on Derivatives |
||||||||||
Derivatives Not Designated as Hedging Instruments |
Three months ended March 31, | |||||||||
Location in the Condensed Consolidated Statements of Operations | 2022 | 2021 | ||||||||
Equity-indexed options |
Net investment income |
$ | (35,183 | ) | $ | 28,827 | ||||
Equity-indexed embedded derivative |
Interest credited to policyholders account balances |
39,508 | (26,689 | ) |
The Companys use of derivative instruments exposes it to credit risk in the event of non-performance by counterparties. The Company has a policy of only dealing with counterparties it believes are creditworthy and obtaining sufficient collateral where appropriate, as a means of mitigating the financial loss from defaults. The Company holds collateral in cash and notes secured by U.S. government-backed assets. The non-performance risk is the net counterparty exposure based on fair value of open contracts less fair value of collateral held. The Company maintains master netting agreements with its current active trading partners. A right of offset has been applied to collateral that supports credit risk and has been recorded in the condensed consolidated statements of financial position as an offset to Other invested assets with an associated payable to Other liabilities for excess collateral.
19
Note 7 Derivative Instruments (Continued)
Information regarding the Companys exposure to credit loss on the options it holds is presented below (in thousands):
March 31, 2022 | ||||||||||||||||||||||||||||||||
Counterparty |
Moody/S&P Rating |
Options Fair Value |
Collateral Held in Cash |
Collateral Held in Invested Assets |
Total Collateral Held |
Collateral Amounts Used to Offset Exposure |
Excess Collateral |
Exposure Net of Collateral |
||||||||||||||||||||||||
Bank of America |
A2/A- | $ | 5,444 | $ | 5,950 | $ | | $ | 5,950 | $ | 5,444 | $ | 506 | $ | | |||||||||||||||||
Barclays |
Baa2/BBB | 36,007 | 19,733 | 18,100 | 37,833 | 36,007 | 1,826 | | ||||||||||||||||||||||||
Credit Suisse |
Baa1/BBB+ | 18,600 | 20,230 | | 20,230 | 18,600 | 1,630 | | ||||||||||||||||||||||||
ING |
Baa1/A- | 12,529 | 2,510 | 10,300 | 12,810 | 12,529 | 281 | | ||||||||||||||||||||||||
Morgan Stanley |
A1/BBB+ | 41,013 | 37,606 | 5,700 | 43,306 | 41,013 | 2,293 | | ||||||||||||||||||||||||
NATIXIS* |
A1/A | 25,550 | 25,490 | | 25,490 | 25,490 | | 60 | ||||||||||||||||||||||||
Truist |
A3/A- | 41,147 | 31,920 | 11,000 | 42,920 | 41,147 | 1,773 | | ||||||||||||||||||||||||
Wells Fargo |
A1/BBB+ | 25,006 | 16,540 | 9,900 | 26,440 | 25,006 | 1,434 | | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 205,296 | $ | 159,979 | $ | 55,000 | $ | 214,979 | $ | 205,236 | $ | 9,743 | $ | 60 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 | ||||||||||||||||||||||||||||||
Counterparty |
Moody/S&P Rating |
Options Fair Value |
Collateral Held in Cash |
Collateral Held in Invested Assets |
Total Collateral Held |
Collateral Amounts Used to Offset Exposure |
Excess Collateral |
Exposure Net of Collateral |
||||||||||||||||||||||
Bank of America |
A2/A- | $ | 6,289 | $ | 5,950 | $ | | $ | 5,950 | $ | 5,950 | $ | | $ | 339 | |||||||||||||||
Barclays |
Baa2/BBB | 45,410 | 28,173 | 18,100 | 46,273 | 45,410 | 863 | | ||||||||||||||||||||||
Credit Suisse |
Baa1/BBB+ | 34,411 | 35,300 | | 35,300 | 34,411 | 889 | | ||||||||||||||||||||||
ING |
Baa1/A- | 13,280 | 3,030 | 10,300 | 13,330 | 13,280 | 50 | | ||||||||||||||||||||||
Morgan Stanley |
A1/BBB+ | 61,817 | 57,716 | 5,700 | 63,416 | 61,817 | 1,599 | | ||||||||||||||||||||||
NATIXIS* |
A1/A | 26,490 | 26,660 | | 26,660 | 26,490 | 170 | | ||||||||||||||||||||||
Truist |
A3/A- | 39,589 | 30,010 | 11,000 | 41,010 | 39,530 | 1,480 | 59 | ||||||||||||||||||||||
Wells Fargo |
A1/BBB+ | 32,097 | 22,320 | 9,900 | 32,220 | 32,065 | 155 | 32 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
$ | 259,383 | $ | 209,159 | $ | 55,000 | $ | 264,159 | $ | 258,953 | $ | 5,206 | $ | 430 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* | Collateral is prohibited from being held in invested assets. |
20
Note 8 Net Investment Income and Realized Investment Gains (Losses)
Net investment income is shown below (in thousands):
Three months ended March 31, | ||||||||
2022 | 2021 | |||||||
Bonds |
$ | 138,603 | $ | 130,497 | ||||
Equity securities |
547 | 7,493 | ||||||
Mortgage loans |
83,716 | 70,866 | ||||||
Real estate and real estate partnerships |
54,851 | 3,485 | ||||||
Investment funds |
18,145 | 21,356 | ||||||
Equity-indexed options |
(35,183 | ) | 28,827 | |||||
Other invested assets |
8,686 | 7,457 | ||||||
|
|
|
|
|||||
Total |
$ | 269,365 | $ | 269,981 | ||||
|
|
|
|
Net investment income from equity method investments, comprised of real estate partnerships and investment funds was $70.1 million and $23.2 million for the three months ended March 31, 2022 and 2021, respectively. Net realized investment gains (losses) are shown below (in thousands):
Three months ended March 31, | ||||||||
2022 | 2021 | |||||||
Bonds |
$ | 7,405 | $ | 7,699 | ||||
Real estate and real estate partnerships |
2,896 | 11,193 | ||||||
Other invested assets |
(24 | ) | 347 | |||||
|
|
|
|
|||||
Total |
$ | 10,277 | $ | 19,239 | ||||
|
|
|
|
Net realized investment gains (losses) by transaction type are shown below (in thousands):
Three months ended March 31, | ||||||||
2022 | 2021 | |||||||
Sales |
$ | 3,846 | $ | 12,898 | ||||
Calls and maturities |
6,509 | 7,260 | ||||||
Paydowns |
1 | 439 | ||||||
Impairments |
| (1,265 | ) | |||||
Other |
(79 | ) | (93 | ) | ||||
|
|
|
|
|||||
Total |
$ | 10,277 | $ | 19,239 | ||||
|
|
|
|
21
Note 9 Fair Value of Financial Instruments
The carrying amount and fair value of financial instruments are shown below (in thousands):
March 31, 2022 |
December 31, 2021 | |||||||||||||||
Carrying Amount |
Fair Value | Carrying Amount |
Fair Value | |||||||||||||
Financial assets |
||||||||||||||||
Fixed maturity, bonds held-to-maturity |
$ | 6,896,485 | $ | 6,828,253 | $ | 7,088,981 | $ | 7,458,789 | ||||||||
Fixed maturity, bonds available-for-sale |
9,473,058 | 9,473,058 | 8,380,248 | 8,380,248 | ||||||||||||
Equity securities |
84,974 | 84,974 | 135,433 | 135,433 | ||||||||||||
Equity-indexed options, included in other invested assets |
205,296 | 205,296 | 259,383 | 259,383 | ||||||||||||
Mortgage loans on real estate, net of allowance |
5,155,716 | 5,212,033 | 5,199,334 | 5,271,950 | ||||||||||||
Policy loans |
365,117 | 365,117 | 365,208 | 365,208 | ||||||||||||
Short-term investments |
1,217,041 | 1,217,041 | 1,840,732 | 1,840,732 | ||||||||||||
Separate account assets ($1,197,883 and $1,278,380 included in fair value hierarchy) |
1,237,906 | 1,237,906 | 1,320,703 | 1,320,703 | ||||||||||||
Separately managed accounts, included in other invested assets |
105,213 | 105,213 | 99,884 | 99,884 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total financial assets |
$ | 24,740,806 | $ | 24,728,891 | $ | 24,689,906 | $ | 25,132,330 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Financial liabilities |
||||||||||||||||
Investment contracts |
$ | 9,238,203 | $ | 9,238,203 | $ | 10,947,958 | $ | 10,947,958 | ||||||||
Embedded derivative liability for equity-indexed contracts |
794,636 | 794,636 | 832,579 | 832,579 | ||||||||||||
Notes payable |
158,348 | 158,348 | 149,248 | 149,248 | ||||||||||||
Separate account liabilities ($1,197,883 and $1,278,380 included in fair value hierarchy) |
1,237,906 | 1,237,906 | 1,320,703 | 1,320,703 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total financial liabilities |
$ | 11,429,093 | $ | 11,429,093 | $ | 13,250,488 | $ | 13,250,488 | ||||||||
|
|
|
|
|
|
|
|
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability. A fair value hierarchy is used to determine fair value based on a hypothetical transaction at the measurement date from the perspective of a market participant. American National has evaluated the types of securities in its investment portfolio to determine an appropriate hierarchy level based upon trading activity and the observability of market inputs. The classification of assets or liabilities within the fair value hierarchy is based on the lowest level of significant input to its valuation. The input levels are defined as follows:
Level 1 | Unadjusted quoted prices in active markets for identical assets or liabilities. | |
Level 2 | Quoted prices in markets that are not active or inputs that are observable directly or indirectly. Level 2 inputs include quoted prices for similar assets or liabilities other than quoted prices in Level 1; quoted prices in markets that are not active; or other inputs that are observable or can be derived principally from or corroborated by observable market data for substantially the full term of the assets or liabilities. | |
Level 3 | Unobservable inputs that are supported by little or no market activity and are significant to the fair value of the assets or liabilities. Unobservable inputs reflect American Nationals own assumptions about the assumptions that market participants would use in pricing the asset or liability. Level 3 assets and liabilities include financial instruments whose values are determined using pricing models and third-party evaluation, as well as instruments for which the determination of fair value requires significant management judgment or estimation. |
22
Note 9 Fair Value of Financial Instruments (Continued)
Valuation Techniques for Financial Instruments Recorded at Fair Value
Fixed Maturity Securities and Equity OptionsAmerican National utilizes a pricing service to estimate fair value measurements. The fair value for fixed maturity securities that are disclosed as Level 1 measurements are based on unadjusted quoted market prices for identical assets that are readily available in an active market. The estimates of fair value for most fixed maturity securities, including municipal bonds, provided by the pricing service are disclosed as Level 2 measurements as the estimates are based on observable market information rather than market quotes. The pricing service utilizes market quotations for fixed maturity securities that have quoted prices in active markets. Since fixed maturity securities generally do not trade on a daily basis, the pricing service prepares estimates of fair value measurements for these securities using its proprietary pricing applications, which include available relevant market information, benchmark curves, benchmarking of like securities, sector groupings and matrix pricing. Additionally, an option adjusted spread model is used to develop prepayment and interest rate scenarios.
The pricing service evaluates each asset class based on relevant market information, credit information, perceived market movements and sector news. The market inputs utilized in the pricing evaluation, listed in the approximate order of priority, include: benchmark yields, reported trades, pricing source quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers, reference data, and economic events. The extent of the use of each market input depends on the asset class and the market conditions. Depending on the security, the priority of the use of inputs may change or some market inputs may not be relevant. For some securities, additional inputs may be necessary.
American National has reviewed the inputs and methodology used and the techniques applied by the pricing service to produce quotes that represent the fair value of a specific security. The review confirms that the pricing service is utilizing information from observable transactions or a technique that represents a market participants assumptions. American National does not adjust quotes received from the pricing service. The pricing service utilized by American National has indicated that they will only produce an estimate of fair value if there is objectively verifiable information available.
American National holds a small amount of private placement debt and fixed maturity securities that have characteristics that make them unsuitable for matrix pricing. For these securities, a quote from an independent pricing source (typically a market maker) is obtained. Due to the disclaimers on the quotes that indicate the price is indicative only, American National includes these fair value estimates in Level 3.
For securities priced using a quote from an independent pricing source, such as the equity-indexed options and certain fixed maturity securities, American National uses a market-based fair value analysis to validate the reasonableness of prices received. Price variances above a certain threshold are analyzed further to determine if any pricing issue exists. This analysis is performed quarterly.
Equity SecuritiesFor publicly-traded equity securities, prices are received from a nationally recognized pricing service that are based on observable market transactions, and these securities are classified as Level 1 measurements. For certain preferred stock, current market quotes in active markets are unavailable. In these instances, an estimated fair value is received from the pricing service. The service utilizes similar methodologies to price preferred stocks as it does for fixed maturity securities. If applicable, these estimates would be disclosed as Level 2 measurements. American National tests the accuracy of the information provided by reference to other services annually.
Short-term InvestmentsShort-term investments are primarily commercial paper rated A2 or P2 or better by Standard & Poors and Moodys, respectively. Commercial paper is carried at amortized cost which approximates fair value. These investments are classified as Level 2 measurements.
23
Note 9 Fair Value of Financial Instruments (Continued)
Separate Account Assets and LiabilitiesSeparate account assets and liabilities are funds that are held separate from the general assets and liabilities of American National. Separate account assets include funds representing the investments of variable insurance product contract holders, who bear the investment risk of such funds. Investment income and investment gains and losses from these separate funds accrue to the benefit of the contract holders. American National reports separately, as assets and liabilities, investments held in such separate accounts and liabilities of the separate accounts if (i) such separate accounts are legally recognized; (ii) assets supporting the contract liabilities are legally insulated from American Nationals general account liabilities; (iii) investments are directed by the contract holder; and (iv) all investment performance, net of contract fees and assessments, is passed through to the contract holder. In addition, American Nationals qualified pension plan assets are included in separate accounts. The assets of these accounts are carried at fair value. Deposits, net investment income and realized investment gains and losses for these accounts are excluded from revenues, and related liability increases are excluded from benefits and expenses in the condensed consolidated statements of operations. Separate accounts are established in conformity with insurance laws and are not chargeable with liabilities that arise from any other business of American National.
The separate account assets included on the quantitative disclosures fair value hierarchy table are comprised of short-term investments, equity securities, and fixed maturity bonds available-for-sale. Equity securities are classified as Level 1 measurements. Short-term investments and fixed maturity securities are classified as Level 2 measurements. These classifications for separate account assets reflect the same fair value level methodologies as listed above as they are derived from the same vendors and follow the same process.
The separate account assets also include cash and cash equivalents, investment funds, accrued investment income, and receivables for securities. These are not financial instruments and are not included in the quantitative disclosures of fair value hierarchy table.
No gains or losses were recognized on assets transferred to separate accounts for the three months ended March 31, 2022 and 2021, respectively.
Embedded DerivativesThe amounts reported within policyholder contract deposits include equity linked interest crediting rates based on the S&P 500 within indexed annuities and indexed life. The following unobservable inputs are used for measuring the fair value of the embedded derivatives associated with the policyholder contract liabilities:
| Lapse rate assumptions are determined by company experience. Lapse rates are generally assumed to be lower during a contracts surrender charge period and then higher once the surrender charge period has ended. Decreases to the assumed lapse rates generally increase the fair value of the liability as more policyholders persist to collect the crediting interest pertaining to the indexed product. Increases to the lapse rate assumption decrease the fair value. |
| Mortality rate assumptions vary by age and gender based on company and industry experience. Decreases to the assumed mortality rates increase the fair value of the liabilities as more policyholders earn crediting interest. Increases to the assumed mortality rates decrease the fair value as higher decrements reduce the potential for future interest credits. |
| Equity volatility assumptions begin with current market volatilities and grow to long-term values. Increases to the assumed volatility will increase the fair value of liabilities, as future projections will produce higher increases in the linked index. At March 31, 2022 and December 31, 2021, the one year implied volatility used to estimate embedded derivative value was 18.2% and 19.6%, respectively. |
Fair values of indexed life and annuity liabilities are calculated using the discounted cash flow technique. Shown below are the significant unobservable inputs used to calculate the Level 3 fair value of the embedded derivatives within policyholder contract deposits (in millions, except range percentages):
Fair Value | Range | |||||||||||||||||||
March 31, 2022 | December 31, 2021 | Unobservable Input | March 31, 2022 | December 31, 2021 | ||||||||||||||||
Security type |
||||||||||||||||||||
Embedded derivative |
||||||||||||||||||||
Indexed Annuities |
$ | 771.0 | $ | 799.3 | Lapse Rate | 1-50 | % | 1-50 | % | |||||||||||
Mortality Multiplier | 100 | % | 100 | % | ||||||||||||||||
Equity Volatility | 14-68 | % | 12-64 | % | ||||||||||||||||
Indexed Life |
23.6 | 33.3 | Equity Volatility | 14-68 | % | 12-64 | % |
24
Note 9 Fair Value of Financial Instruments (Continued)
Quantitative Disclosures
The fair value hierarchy measurements of the financial instruments are shown below (in thousands):
Assets and Liabilities Carried at Fair Value by Hierarchy Level at March 31, 2022 | ||||||||||||||||
Total Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||
Financial assets |
||||||||||||||||
Fixed maturity, bonds available-for-sale |
||||||||||||||||
U.S. treasury and government |
$ | 24,843 | $ | 24,843 | $ | | $ | | ||||||||
U.S. states and political subdivisions |
1,001,078 | | 1,001,078 | | ||||||||||||
Foreign governments |
5,583 | | 5,583 | | ||||||||||||
Corporate debt securities |
8,189,193 | | 7,933,212 | 255,981 | ||||||||||||
Residential mortgage-backed securities |
30,313 | | 30,313 | | ||||||||||||
Collateralized debt securities |
222,048 | | 222,048 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total bonds available-for-sale |
9,473,058 | 24,843 | 9,192,234 | 255,981 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Equity securities |
||||||||||||||||
Common stock |
21,923 | 20,200 | | 1,723 | ||||||||||||
Preferred stock |
63,051 | 29,732 | | 33,319 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total equity securities |
84,974 | 49,932 | | 35,042 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Options |
205,296 | | | 205,296 | ||||||||||||
Short-term investments |
1,217,041 | | 1,217,041 | | ||||||||||||
Separate account assets |
1,197,883 | 364,726 | 833,157 | | ||||||||||||
Separately managed accounts |
105,213 | | | 105,213 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total financial assets |
$ | 12,283,465 | $ | 439,501 | $ | 11,242,432 | $ | 601,532 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Financial liabilities |
||||||||||||||||
Embedded derivative for equity-indexed contracts |
$ | 794,636 | $ | | $ | | $ | 794,636 | ||||||||
Notes payable |
158,348 | | | 158,348 | ||||||||||||
Separate account liabilities |
1,197,883 | 364,726 | 833,157 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total financial liabilities |
$ | 2,150,867 | $ | 364,726 | $ | 833,157 | $ | 952,984 | ||||||||
|
|
|
|
|
|
|
|
Assets and Liabilities Carried at Fair Value by Hierarchy Level at December 31, 2021 | ||||||||||||||||
Total Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||
Financial assets |
||||||||||||||||
Fixed maturity, bonds available-for-sale |
||||||||||||||||
U.S. treasury and government |
$ | 26,753 | $ | 26,753 | $ | | $ | | ||||||||
U.S. states and political subdivisions |
1,077,129 | | 1,077,129 | | ||||||||||||
Foreign governments |
5,841 | | 5,841 | | ||||||||||||
Corporate debt securities |
7,036,148 | | 6,789,991 | 246,157 | ||||||||||||
Residential mortgage-backed securities |
31,967 | | 31,967 | | ||||||||||||
Collateralized debt securities |
202,410 | | 202,410 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total bonds available-for-sale |
8,380,248 | 26,753 | 8,107,338 | 246,157 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Equity securities |
||||||||||||||||
Common stock |
94,895 | 93,315 | | 1,580 | ||||||||||||
Preferred stock |
40,538 | 7,570 | | 32,968 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total equity securities |
135,433 | 100,885 | | 34,548 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Options |
259,383 | | | 259,383 | ||||||||||||
Short-term investments |
1,840,732 | | 1,840,732 | | ||||||||||||
Separate account assets |
1,278,380 | 381,414 | 896,966 | | ||||||||||||
Separately managed accounts |
99,884 | | | 99,884 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total financial assets |
$ | 11,994,060 | $ | 509,052 | $ | 10,845,036 | $ | 639,972 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Financial liabilities |
||||||||||||||||
Embedded derivative for equity-indexed contracts |
$ | 832,579 | $ | | $ | | $ | 832,579 | ||||||||
Notes payable |
149,248 | | | 149,248 | ||||||||||||
Separate account liabilities |
1,278,380 | 381,414 | 896,966 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total financial liabilities |
$ | 2,260,207 | $ | 381,414 | $ | 896,966 | $ | 981,827 | ||||||||
|
|
|
|
|
|
|
|
25
Note 9 Fair Value of Financial Instruments (Continued)
For financial instruments measured at fair value on a recurring basis using Level 3 inputs during the period, a reconciliation of the beginning and ending balances is shown below (in thousands):
Level 3 | ||||||||||||||||
Three months ended March 31, 2022 | ||||||||||||||||
Assets | Liability | |||||||||||||||
Investment Securities |
Equity-Indexed Options |
Separately Managed Accounts |
Embedded Derivative |
|||||||||||||
Beginning balance |
$ | 280,705 | $ | 259,383 | $ | 99,884 | $ | 832,579 | ||||||||
Net loss for derivatives included in net investment income |
| (35,183 | ) | | | |||||||||||
Net change included in interest credited |
| | | (39,508 | ) | |||||||||||
Net fair value change included in other comprehensive income |
296 | | 5 | | ||||||||||||
Purchases, sales and settlements or maturities |
||||||||||||||||
Purchases |
30,269 | 22,960 | 12,765 | | ||||||||||||
Sales |
(20,247 | ) | | (7,441 | ) | | ||||||||||
Settlements or maturities |
| (41,864 | ) | | | |||||||||||
Premiums less benefits |
| | | 1,565 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending balance at March 31, 2022 |
$ | 291,023 | $ | 205,296 | $ | 105,213 | $ | 794,636 | ||||||||
|
|
|
|
|
|
|
|
Level 3 | ||||||||||||||||
Three months ended March 31, 2021 | ||||||||||||||||
Assets | Liability | |||||||||||||||
Investment Securities |
Equity-Indexed Options |
Separately Managed Accounts |
Embedded Derivative |
|||||||||||||
Beginning balance |
$ | 111,505 | $ | 242,201 | $ | 64,424 | $ | 705,013 | ||||||||
Net gain for derivatives included in net investment income |
| 28,827 | | | ||||||||||||
Net change included in interest credited |
| | | 26,689 | ||||||||||||
Net fair value change included in other comprehensive income |
1,178 | | 594 | | ||||||||||||
Purchases, sales and settlements or maturities |
||||||||||||||||
Purchases |
27,453 | 20,147 | 10,072 | | ||||||||||||
Sales |
(11,650 | ) | | (8,109 | ) | | ||||||||||
Settlements or maturities |
| (37,812 | ) | | | |||||||||||
Premiums less benefits |
| | | 8,812 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending balance at March 31, 2021 |
$ | 128,486 | $ | 253,363 | $ | 66,981 | $ | 740,514 | ||||||||
|
|
|
|
|
|
|
|
Within the net gain (loss) for derivatives included in net investment income were unrealized losses of $56.2 million and unrealized gains of $7.9 million, relating to assets still held at March 31, 2022 and 2021, respectively.
There were no transfers between Level 1 and Level 2 fair value hierarchies during the periods presented. American Nationals valuation of financial instruments categorized as Level 3 in the fair value hierarchy are based on valuation techniques that use significant inputs that are unobservable or had a decline in market activity that obscured observability. The indicators considered in determining whether a significant decrease in the volume and level of activity for a specific asset has occurred include the level of new issuances in the primary market, trading volume in the secondary market, the level of credit spreads over historical levels, applicable bid-ask spreads, and price consensus among market participants and other pricing sources. The transfers into Level 3 during the three months ended March 31, 2022 were the result of securities not being priced by the third-party service at the end of the period.
Equity-index OptionsCertain over the counter equity options are valued using models that are widely accepted in the financial services industry. These are categorized as Level 3 as a result of the significance of non-market observable inputs such as volatility and forward price/dividend assumptions. Other primary inputs include interest rate assumptions (risk-free rate assumptions), and underlying equity quoted index prices for identical or similar assets in markets that exhibit less liquidity relative to those markets.
26
Note 9 Fair Value of Financial Instruments (Continued)
The following summarizes the fair value (in thousands), valuation techniques and unobservable inputs of the Level 3 fair value measurements:
Fair Value at March 31, 2022 |
Valuation Technique |
Unobservable Input |
Range/Weighted Average |
|||||||||
Security type |
||||||||||||
Investment securities |
||||||||||||
Common stock |
$ | 1,723 | Guideline public company method (1) | LTM Revenue Multiple | 3.7x | |||||||
CVM | NCY Revenue Multiple (6) | 3.25x | ||||||||||
NCY +1 Revenue Multiple (7) | 0.7x | |||||||||||
NCY +1 EBITDA Multiple | 4.75x | |||||||||||
Preferred stock |
33,319 | Guideline public company method | LTM Revenue Multiple (4) | 5.42x | ||||||||
CVM | LTM EBITDA Multiple | 6.75x | ||||||||||
NCY Revenue Multiple | 3.25x | |||||||||||
NCY +1 Revenue Multiple | 0.7x | |||||||||||
NCY +1 EBITDA Multiple (8) | 4.75x | |||||||||||
Bonds |
255,981 | Priced at cost | Coupon rate | 2.72-8.00 | % | |||||||
Separately managed accounts |
105,213 | Discounted cash flows (yield analysis) | Discount rate | 5.50-18.70 | % | |||||||
CVM | NCY +1 EBITDA | 4.87x | ||||||||||
Market transaction | N/A | |||||||||||
Fair Value at December 31, 2021 |
Valuation Technique |
Unobservable Input |
Range/Weighted Average |
|||||||||
Security type |
||||||||||||
Investment securities |
||||||||||||
Common stock |
$ | 1,580 | Guideline public company method (1) | Recurring Revenue Multiple (2) | 8x | |||||||
Option pricing method | LTM EBITDA Multiple (3) | 7.6x | ||||||||||
CVM | NCY EBITDA Multiple (5) | 4.8x | ||||||||||
Preferred stock |
32,968 | Guideline public company method (1) | LTM Revenue Multiple (4) | 6.3x | ||||||||
Priced at cost | LTM EBITDA Multiple (3) | 4.2x | ||||||||||
NCY EBITDA Multiple (5) | 4.8x | |||||||||||
Term (Years) | 1.80 | |||||||||||
Volatility | 60.00 | % | ||||||||||
Bonds |
246,157 | Priced at cost | Coupon rate | 2.63-8.00 | % | |||||||
Separately managed accounts |
99,884 | Discounted cash flows (yield analysis) | Discount rate | 4.80-16.40 | % | |||||||
CVM | NCY EBITDA Multiple (5) | 4.8x | ||||||||||
Market transaction | N/A | N/A |
(1) | Guideline public company method uses price multiples from data on comparable public companies. Multiples are then adjusted to account for differences between what is being valued and comparable firms. |
(2) | Recurring Revenue Multiple for the most relevant period of time, measures the value of the equity or a business relative to the revenues it generates. |
(3) | Last Twelve Months (LTM) EBITDA Multiple valuation metric shows earnings before interest, taxes, depreciation and amortization adjustments for the past 12 month period. |
(4) | LTM Revenue Multiple valuation metric shows revenue for the past 12 month period. |
(5) | Next Calendar Year (NCY) EBITDA Multiple is the forecasted EBITDA expected to be achieved over the next calendar year. |
(6) | NCY Revenue forecast revenue over the next calendar year. |
(7) | NCY +1 Revenue forecast revenue over the calendar year that is two years from measurement. |
(8) | NCY +1 EBITDA forecast EBITDA over the calendar year that is two years from measurement. |
Investment SecuritiesThese bonds use cost as the best estimate of fair value. They are valued at cost because the value would not change unless there is a fundamental deterioration in the portfolio. There is no observable market valuation price or third- party sources that provide market values for these securities since they are not publicly traded. The common and preferred stock are valued at market transaction, option pricing method, or guideline public company method based on the best available information.
27
Note 9 Fair Value of Financial Instruments (Continued)
Separately Managed AccountsThe separately managed account manager uses the mid-point of a range from a third-party to price these securities. Discounted cash flows (yield analysis) and market transactions approach are used in the valuation. They use discount rate which is considered an unobservable input.
Fair Value Information About Financial Instruments Not Recorded at Fair Value
Information about fair value estimates for financial instruments not measured at fair value is discussed below:
Fixed Maturity SecuritiesThe fair value of bonds held-to-maturity is determined to be consistent with the disclosure under Valuation Techniques for the Financial Instrument Recorded at Fair Value section.
Mortgage LoansThe fair value of mortgage loans is estimated using discounted cash flow analyses on a loan-by-loan basis by applying a discount rate to expected cash flows from future installment and balloon payments. The discount rate takes into account general market trends and specific credit risk trends for the individual loan. Factors used to arrive at the discount rate include inputs from spreads based on U.S. Treasury notes and the loans credit quality, region, property-type, lien priority, payment type and current status.
Policy LoansThe carrying value of policy loans is the outstanding balance plus any accrued interest. Due to the collateralized nature of policy loans such that they cannot be separated from the policy contracts, the unpredictable timing of repayments and the fact that settlement is at outstanding value, American National believes the carrying value of policy loans approximates fair value.
Separately Managed AccountsThe amounts reported in separately managed accounts consist primarily of notes and private equity. These investments are private placements and do not have a readily determinable fair value. The carrying value of the separately managed accounts is cost or market value, if available from the separately managed account manager. Market value is provided by the separately managed account manager in subsequent quarters. American National believes that cost approximates fair value at initial recognition during the quarter of investment.
Investment ContractsThe carrying value of investment contracts is equivalent to the accrued account balance. The accrued account balance consists of deposits, net of withdrawals, net of interest credited, fees and charges assessed and other adjustments. American National believes that the carrying value of investment contracts approximates fair value because the majority of these contracts interest rates reset at anniversary.
Notes PayableNotes payable are carried at outstanding principal balance. The carrying value of the notes payable approximates fair value because the underlying interest rates approximate market rates at the balance sheet date.
Federal Home Loan Bank AdvanceThe Federal Home Loan Bank advance was carried at outstanding principal balance. The fair value of the advance was obtained from the Federal Home Loan Bank of Dallas. The Company does not have outstanding loans from FHLB as of March 31, 2022.
28
Note 9 Fair Value of Financial Instruments (Continued)
The carrying value and estimated fair value of financial instruments not recorded at fair value on a recurring basis are shown below (in thousands):
March 31, 2022 | ||||||||||||
FV Hierarchy Level |
Carrying Amount | Fair Value | ||||||||||
Financial assets |
||||||||||||
Fixed maturity, bonds held-to-maturity |
||||||||||||
U.S. treasury and government |
Level 1 | $ | 12,248 | $ | 11,430 | |||||||
U.S. states and political subdivisions |
Level 2 | 89,666 | 83,354 | |||||||||
Foreign governments |
Level 2 | 14,335 | 13,498 | |||||||||
Corporate debt securities |
Level 2 | 6,627,177 | 6,569,908 | |||||||||
Residential mortgage-backed securities |
Level 2 | 43,025 | 43,558 | |||||||||
Collateralized debt securities |
Level 2 | 110,034 | 106,505 | |||||||||
|
|
|
|
|||||||||
Total fixed maturity, bonds held-to-maturity |
6,896,485 | 6,828,253 | ||||||||||
|
|
|
|
|||||||||
Mortgage loans on real estate, net of allowance |
Level 3 | 5,155,716 | 5,212,033 | |||||||||
Policy loans |
Level 3 | 365,117 | 365,117 | |||||||||
|
|
|
|
|||||||||
Total financial assets |
$ | 12,417,318 | $ | 12,405,403 | ||||||||
|
|
|
|
|||||||||
Financial liabilities |
||||||||||||
Investment contracts |
Level 3 | $ | 9,238,203 | $ | 9,238,203 | |||||||
Notes payable |
Level 3 | 158,348 | 158,348 | |||||||||
|
|
|||||||||||
Total financial liabilities |
$ | 9,396,551 | $ | 9,396,551 | ||||||||
|
|
|
|
December 31, 2021 | ||||||||||||
FV Hierarchy Level |
Carrying Amount | Fair Value | ||||||||||
Financial assets |
||||||||||||
Fixed maturity, bonds held-to-maturity |
||||||||||||
U.S. treasury and government |
Level 1 | $ | 12,284 | $ | 11,997 | |||||||
U.S. states and political subdivisions |
Level 2 | 104,039 | 103,809 | |||||||||
Foreign governments |
Level 2 | 14,369 | 14,347 | |||||||||
Corporate debt securities |
Level 2 | 6,799,051 | 7,166,564 | |||||||||
Residential mortgage-backed securities |
Level 2 | 47,975 | 50,178 | |||||||||
Collateralized debt securities |
Level 2 | 111,263 | 111,894 | |||||||||
|
|
|
|
|||||||||
Total fixed maturity, bonds held-to-maturity |
7,088,981 | 7,458,789 | ||||||||||
|
|
|
|
|||||||||
Mortgage loans on real estate, net of allowance |
Level 3 | 5,199,334 | 5,271,950 | |||||||||
Policy loans |
Level 3 | 365,208 | 365,208 | |||||||||
|
|
|
|
|||||||||
Total financial assets |
$ | 12,653,523 | $ | 13,095,947 | ||||||||
|
|
|
|
|||||||||
Financial liabilities |
||||||||||||
Investment contracts |
Level 3 | $ | 10,947,958 | $ | 10,947,958 | |||||||
Notes payable |
Level 3 | 149,248 | 149,248 | |||||||||
|
|
|||||||||||
Total financial liabilities |
$ | 11,097,206 | $ | 11,097,206 | ||||||||
|
|
|
|
29
Note 10 Deferred Policy Acquisition Costs
Deferred policy acquisition costs (DAC) are shown below (in thousands):
Life | Annuity | Health | Property & Casualty |
Total | ||||||||||||||||
Beginning balance at January 1, 2022 |
$ | 956,045 | $ | 380,472 | $ | 29,348 | $ | 132,259 | $ | 1,498,124 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Additions |
40,364 | 16,272 | 3,265 | 92,050 | 151,951 | |||||||||||||||
Amortization |
(33,165 | ) | (12,724 | ) | (4,182 | ) | (87,764 | ) | (137,835 | ) | ||||||||||
Effect of change in unrealized gains on available-for-sale debt securities |
9,400 | 112,695 | | | 122,095 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net change |
16,599 | 116,243 | (917 | ) | 4,286 | 136,211 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Ending balance at March 31, 2022 |
$ | 972,644 | $ | 496,715 | $ | 28,431 | $ | 136,545 | $ | 1,634,335 | ||||||||||
|
|
|
|
|
|
|
|
|
|
Commissions comprise the majority of additions to deferred policy acquisition costs.
Note 11 Liability for Unpaid Claims and Claim Adjustment Expenses
The liability for unpaid claims and claim adjustment expenses (claims) for health and property and casualty insurance is included in Policy and contract claims in the condensed consolidated statements of financial position and is the amount estimated for incurred but not reported (IBNR) claims and claims that have been reported but not settled. The liability for unpaid claims is estimated based upon American Nationals historical experience and actuarial assumptions that consider the effects of current developments, anticipated trends and risk management programs, less anticipated salvage and subrogation. The effects of the changes are included in the condensed consolidated results of operations in the period in which the changes occur. The time value of money is not taken into account for the purposes of calculating the liability for unpaid claims. There have been no significant changes in methodologies or assumptions used to calculate the liability for unpaid claims and claim adjustment expenses.
Information regarding the liability for unpaid claims is shown below (in thousands):
Three months ended March 31, | ||||||||
2022 | 2021 | |||||||
Unpaid claims balance, beginning |
$ | 1,455,079 | $ | 1,373,600 | ||||
Less: Reinsurance recoverables |
288,358 | 262,471 | ||||||
|
|
|
|
|||||
Net beginning balance |
1,166,721 | 1,111,129 | ||||||
|
|
|
|
|||||
Incurred related to |
||||||||
Current |
298,198 | 300,176 | ||||||
Prior years |
(6,150 | ) | (31,127 | ) | ||||
|
|
|
|
|||||
Total incurred claims |
292,048 | 269,049 | ||||||
|
|
|
|
|||||
Paid claims related to |
||||||||
Current |
95,315 | 99,857 | ||||||
Prior years |
191,862 | 160,716 | ||||||
|
|
|
|
|||||
Total paid claims |
287,177 | 260,573 | ||||||
|
|
|
|
|||||
Net balance |
1,171,592 | 1,119,605 | ||||||
Plus: Reinsurance recoverables |
274,708 | 239,160 | ||||||
|
|
|
|
|||||
Unpaid claims balance, ending |
$ | 1,446,300 | $ | 1,358,765 | ||||
|
|
|
|
The net and gross reserve calculations have shown favorable development as a result of favorable loss emergence compared to what was implied by the loss development patterns used in the original estimation of losses in prior years. Estimates for ultimate incurred claims attributable to insured events of prior years decreased by approximately $6.2 million during the first three months of 2022 and decreased by $31.1 million during the same period in 2021. The favorable development in 2022 was a reflection of lower-than-anticipated settlement of losses arising from guaranteed asset protection waiver line of business. The favorable development in 2021 was a reflection of lower liability claim settlement costs emerging from commercial automotive, agribusiness, and private passenger automobile lines of business.
For short-duration health insurance claims, the total of IBNR plus expected development on reported claims included in the liability for unpaid claims and claim adjustment expenses at March 31, 2022 and December 31, 2021 was $17.6 million and $18.9 million, respectively.
30
Note 12 Federal Income Taxes
A reconciliation of the effective tax rate to the statutory federal tax rate is shown below (in thousands, except percentages):
Three months ended March 31, | ||||||||||||||||
2022 | 2021 | |||||||||||||||
Amount | Rate | Amount | Rate | |||||||||||||
Total expected income tax expense at the statutory rate |
$ | 29,155 | 21.0 | % | $ | 44,625 | 21.0 | % | ||||||||
Tax-exempt investment income |
(1,119 | ) | (0.8 | ) | (1,172 | ) | (0.6 | ) | ||||||||
Dividend exclusion |
(211 | ) | (0.2 | ) | (813 | ) | (0.4 | ) | ||||||||
Tax credits, net |
(1,331 | ) | (1.0 | ) | (1,618 | ) | (0.8 | ) | ||||||||
Low income housing tax credit expense |
807 | 0.6 | 1,513 | 0.7 | ||||||||||||
Change in valuation allowance |
16 | | 29 | | ||||||||||||
Other items, net |
(31 | ) | 0.1 | 607 | 0.4 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 27,286 | 19.7 | % | $ | 43,171 | 20.3 | % | ||||||||
|
|
|
|
|
|
|
|
As of March 31, 2022, American National had no material net operating loss or tax credit carryforwards.
American Nationals federal income tax returns for tax years 2018 to 2020 are subject to examination by the Internal Revenue Service. In the opinion of management, all prior year deficiencies have been paid or adequate provisions have been made for any tax deficiencies that may be upheld.
As of March 31, 2022, American National had no provision for uncertain tax positions and no provision for penalties or interest. In addition, management does not believe there are any uncertain tax benefits that could be recognized within the next twelve months that would impact American Nationals effective tax rate.
Note 13 Accumulated Other Comprehensive Income (Loss)
The components of and changes in the accumulated other comprehensive income (AOCI), and the related tax effects, are shown below (in thousands):
Net Unrealized Gains (Losses) on Securities |
Defined Benefit Pension Plan Adjustments |
Foreign Currency Adjustments |
Accumulated Other Comprehensive Income (Loss) |
|||||||||||||
Beginning balance at January 1, 2022 |
$ | 149,312 | $ | 546 | $ | (2,804 | ) | $ | 147,054 | |||||||
Amounts reclassified from AOCI (net of tax benefit $1,436 and expense $756) |
(5,400 | ) | 2,843 | | (2,557 | ) | ||||||||||
Unrealized holding losses arising during the period (net of tax benefit $125,940) |
(473,773 | ) | | | (473,773 | ) | ||||||||||
Unrealized adjustment to DAC (net of tax expense $25,640) |
96,455 | | | 96,455 | ||||||||||||
Unrealized losses on investments attributable to participating policyholders interest (net of tax expense $2,046) |
7,698 | | | 7,698 | ||||||||||||
Foreign currency adjustment (net of tax expense $83) |
| | 312 | 312 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending balance at March 31, 2022 |
$ | (225,708 | ) | $ | 3,389 | $ | (2,492 | ) | $ | (224,811 | ) | |||||
|
|
|
|
|
|
|
|
Net Unrealized Gains (Losses) on Securities |
Defined Benefit Pension Plan Adjustments |
Foreign Currency Adjustments |
Accumulated Other Comprehensive Income (Loss) |
|||||||||||||
Beginning balance at January 1, 2021 |
$ | 292,166 | $ | (67,130 | ) | $ | (2,866 | ) | $ | 222,170 | ||||||
Amounts reclassified from AOCI (net of tax benefit $944 and expense $1,013) |
(3,553 | ) | 3,809 | | 256 | |||||||||||
Unrealized holding losses arising during the period (net of tax benefit $35,260) |
(132,644 | ) | | | (132,644 | ) | ||||||||||
Unrealized adjustment to DAC (net of tax expense $7,050) |
26,519 | | | 26,519 | ||||||||||||
Unrealized losses on investments attributable to participating policyholders interest (net of tax expense $908) |
3,414 | | | 3,414 | ||||||||||||
Foreign currency adjustment (net of tax expense $65) |
| | 244 | 244 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending balance at March 31, 2021 |
$ | 185,902 | $ | (63,321 | ) | $ | (2,622 | ) | $ | 119,959 | ||||||
|
|
|
|
|
|
|
|
Unrealized holding losses increased during the period ended March 31, 2022 compared to December 31, 2021, as a result of an increase in benchmark ten-year interest rates, which were 2.3% and 1.5%, respectively. The Company does not currently intend to sell nor does it expect to be required to sell any of the securities in an unrealized loss position.
31
Note 14 Stockholders Equity and Noncontrolling Interests
ANAT has one class of common stock with a par value $0.01 per share and 50,000,000 authorized shares. Each issued and outstanding share of the Companys common stock will be converted into the right to receive $190.00 in cash without interest pursuant to the Merger Agreement with Brookfield Reinsurance that was announced by the Company on August 9, 2021. Refer to Note 1, Nature of Operations, for more information. The number of shares outstanding at the dates indicated are shown below:
March 31, 2022 | December 31, 2021 | |||||||
Common stock |
||||||||
Shares issued |
26,887,200 | 26,887,200 | ||||||
Restricted shares |
(10,000 | ) | (10,000 | ) | ||||
|
|
|
|
|||||
Unrestricted outstanding shares |
26,877,200 | 26,877,200 | ||||||
|
|
|
|
Stock-based Compensation
American National has made grants of Restricted Stock (RS) Awards, and Restricted Stock Units (RSU), pursuant to a stock-based compensation plan. The term for granting additional awards under such plan expired in 2019. Pursuant to the plan, grants were made to certain officers meeting established performance objectives, and grants were made to directors as compensation and to align their interests with those of other shareholders. In addition, American National has made grants to directors and advisory directors of RSUs that are cash-settled only, with no provision for conversion to stock. During 2021, 10,197 of such cash-settled RSUs were granted and remain outstanding at March 31, 2022 as shown in the table below.
RS and RSU information for the periods indicated are shown below:
RS Shares | RSUs | |||||||||||||||
Shares | Weighted-Average Grant Date Fair Value |
Units | Weighted-Average Grant Date Fair Value |
|||||||||||||
Outstanding at December 31, 2021 |
10,000 | $ | 80.05 | 10,197 | $ | 113.35 | ||||||||||
Granted |
| | | | ||||||||||||
Exercised |
| | | | ||||||||||||
Forfeited |
| | | | ||||||||||||
Expired |
| | | | ||||||||||||
|
|
|
|
|||||||||||||
Outstanding at March 31, 2022 |
10,000 | $ | 80.05 | 10,197 | $ | 113.35 | ||||||||||
|
|
|
|
RS Shares | RSUs | |||||||
Weighted-average contractual remaining life (in years) |
0.92 | 0.08 | ||||||
Exercisable shares |
N/A | N/A | ||||||
Weighted-average exercise price |
$ | 80.05 | $ | 113.35 | ||||
Weighted-average exercise price exercisable shares |
N/A | N/A | ||||||
Compensation expense |
||||||||
Three months ended March 31, 2022 |
$ | 20,000 | $ | 175,000 | ||||
Three months ended March 31, 2021 |
20,000 | 220,000 | ||||||
Fair value of liability award |
||||||||
March 31, 2022 |
N/A | $ | 1,560,000 | |||||
December 31, 2021 |
N/A | 1,926,000 |
RS awards entitle the participant to full dividend and voting rights. Each RS share awarded has the value of one share of restricted stock and vests 10 years from the grant date. Unvested shares are restricted as to disposition and are subject to forfeiture under certain circumstances. Compensation expense is recognized over the vesting period. The restrictions on these awards lapse after 10 years and feature a graded vesting schedule in the case of the retirement, death or disability of an award holder or change in control. Restricted stock awards for 350,334 shares have been granted at an exercise price of zero, of which 10,000 shares are unvested.
32
Note 14 Stockholders Equity and Noncontrolling Interests (Continued)
RSU awards to our directors and advisory directors are settled in cash based upon the market price of our common stock after one-year or earlier upon death, disability or retirement from service after age 65 or change in control. A new grant of 10,197 RSUs was awarded to directors and advisory directors on May 1, 2021 with one-year cliff vesting which will be settled in cash in May 2022.
Pursuant to the Merger Agreement with Brookfield Reinsurance, each outstanding and unvested restricted share award and restricted stock unit award will vest and be converted into the right to receive cash payment equal to $190.00 multiplied by the total number of shares of common stock subject to such award prior to the effective date of the merger with Brookfield Reinsurance. Refer to Note 1, Nature of Operations, for more information.
Earnings per Share
Basic earnings per share were calculated using a weighted average number of shares outstanding. Diluted earnings per share include RS awards. RSUs may only be settled in cash.
Three months ended March 31, | ||||||||
2022 | 2021 | |||||||
Weighted average shares outstanding |
26,877,200 | 26,877,200 | ||||||
Incremental shares from RS awards |
7,541 | 7,699 | ||||||
|
|
|
|
|||||
Total shares for diluted calculations |
26,884,741 | 26,884,899 | ||||||
|
|
|
|
|||||
Net income attributable to American National (in thousands) |
$ | 108,769 | $ | 170,173 | ||||
Basic earnings per share |
$ | 4.05 | $ | 6.33 | ||||
Diluted earnings per share |
$ | 4.05 | $ | 6.33 |
Statutory Capital and Surplus
Risk Based Capital (RBC) is a measure defined by the National Association of Insurance Commissioners (NAIC) and is used by insurance regulators to evaluate the capital adequacy of American Nationals insurance subsidiaries. RBC is calculated using formulas applied to certain financial balances and activities that consider, among other things, investment risks related to the type and quality of investments, insurance risks associated with products and liabilities, interest rate risks and general business risks. Insurance companies that do not maintain capital and surplus at a level at least 100% of the company action level RBC are required to take certain actions. At both March 31, 2022 and December 31, 2021, the statutory capital and surplus of American National Insurance Company (ANICO) was $4.0 billion, which resulted in an RBC level above 200% of the company action level. All of our other insurance subsidiaries had statutory capital and surplus at March 31, 2022 and December 31, 2021, above 200% of the company action level.
American Nationals insurance subsidiaries prepare financial statements in accordance with statutory accounting practices prescribed or permitted by the insurance department of each subsidiarys state of domicile, which include certain components of the National Association of Insurance Commissioners Codification of Statutory Accounting Principles (NAIC Codification). NAIC Codification is intended to standardize regulatory accounting and reporting to state insurance departments. However, statutory accounting practices continue to be established by individual state laws and permitted practices. Modifications by the various state insurance departments may impact the statutory capital and surplus of our insurance subsidiaries.
Statutory accounting differs from GAAP primarily by charging policy acquisition costs to expense as incurred, establishing future policy benefit liabilities using different actuarial assumptions, and valuing securities on a different basis. In addition, certain assets are not admitted under statutory accounting principles and are charged directly to surplus.
33
Note 14 Stockholders Equity and Noncontrolling Interests (Continued)
One of American Nationals insurance subsidiaries has been granted a permitted practice from the Missouri Department of Insurance to record as the valuation of its investment in a wholly-owned subsidiary that is the attorney-in-fact for a Texas domiciled insurer, the statutory capital and surplus of the Texas domiciled insurer. This permitted practice increases the statutory capital and surplus of both ANICO and American National Lloyds Insurance Company by $64.2 million and $68.1 million at March 31, 2022 and December 31, 2021, respectively. The statutory capital and surplus of both ANICO and American National Lloyds Insurance Company would have remained above the authorized control level RBC had it not used the permitted practice.
The statutory capital and surplus and net income (loss) of our life and property and casualty insurance entities in accordance with statutory accounting practices are shown below (in thousands):
March 31, 2022 | December 31, 2021 | |||||||
Statutory capital and surplus |
||||||||
Life insurance entities |
$ | 2,427,574 | $ | 2,425,759 | ||||
Property and casualty insurance entities |
1,602,817 | 1,570,501 | ||||||
Three months ended March 31, | ||||||||
2022 | 2021 | |||||||
Statutory net income (loss) |
||||||||
Life insurance entities |
$ | 52,558 | $ | (32,217 | ) | |||
Property and casualty insurance entities |
31,698 | 39,272 |
Dividends
Dividends are paid on a quarterly basis. We paid a quarterly dividend of $0.82 per share for each quarter during the three months ended March 31, 2022 and 2021, and we expect to continue to pay regular quarterly cash dividends, not to exceed $0.82 per share, prior to the completion of the Merger with Brookfield Reinsurance, although there is no assurance as to future dividends because they depend on future earnings, capital requirements and financial conditions.
Under the terms of the Merger Agreement with Brookfield Reinsurance, American National is not permitted to pay cash dividends prior to the closing of the Merger, except for quarterly cash dividends of not more than $0.82 per share, with record and payment dates set forth on an agreed schedule that reflects American Nationals historical dividend amounts, record dates and payment dates. Consistent with that schedule, American National has paid two quarterly cash dividends since the Merger Agreement was signed on August 6, 2021. The next permitted record date for dividends is June 7, 2022. If the Merger has not closed on or prior to that date, then we would expect our Board of Directors to declare a regular quarterly dividend payable June 17, 2022 to the holders of record on June 7, 2022.
The Merger Agreement requires American National and Brookfield Reinsurance to close the Merger on the fourth business day after all insurance regulatory approvals have been obtained. However, there can be no assurance as to whether the Merger will close prior to, on, or after June 7, 2022, and we are not able to accelerate our quarterly dividend schedule without Brookfield Reinsurances prior written consent. Refer to Note 1, Nature of Operations, for more information regarding the Merger Agreement with Brookfield Reinsurance.
The amount of dividends paid by our insurance company subsidiaries is restricted by insurance law. These restrictions are based, in part, on the prior years statutory income and surplus. In general, dividends up to specified levels are considered ordinary and may be paid without prior regulatory approval. Dividends in larger amounts, or extraordinary dividends, are subject to approval by the insurance commissioner of the relevant state of domicile. For example, restrictions applicable to Texas-domiciled life insurance companies like ANICO limit the payment of dividends to the greater of the prior years statutory net gain from operations before realized capital gains, or 10% of prior year statutory surplus, in each case determined in accordance with statutory accounting principles. ANICO is permitted without prior approval of the Texas Department of Insurance to pay total dividends of $792.4 million during 2022, subject to the terms and conditions of the Merger Agreement with Brookfield Reinsurance.
34
Note 14 Stockholders Equity and Noncontrolling Interests (Continued)
Noncontrolling Interest
American National County Mutual Insurance Company (County Mutual) is a mutual insurance company owned by its policyholders. ANICO has a management agreement that effectively gives it control of County Mutual. As a result, County Mutual is included in the condensed consolidated financial statements of American National. Policyholder interests in the financial position of County Mutual are reflected as noncontrolling interest $6.8 million at March 31, 2022 and December 31, 2021, respectively.
American National Group, Inc. and its subsidiaries exercise control or ownership of various joint ventures, resulting in their consolidation into American Nationals condensed consolidated financial statements. The interests of the other partners in the consolidated joint ventures are shown as a noncontrolling interest of $2.5 million and $0.9 million at March 31, 2022 and December 31, 2021, respectively.
Note 15 Segment Information
Management organizes the business into five operating segments:
| Lifeconsists of whole, term, universal, indexed and variable life insurance. Products are primarily sold through career, multiple-line, and independent agents as well as direct marketing channels. |
| Annuityconsists of fixed, indexed, and variable annuity products. Products are primarily sold through independent agents, brokers, and financial institutions, along with multiple-line and career agents. |
| Healthconsists of Medicare Supplement, stop-loss, other supplemental health products and credit disability insurance. Products are typically distributed through independent agents and managing general underwriters (MGU). |
| Property and Casualtyconsists of personal, agricultural and targeted commercial coverages and credit-related property insurance. Products are primarily sold through multiple-line and independent agents or managing general agents. |
| Corporate and Otherconsists of net investment income from investments and certain expenses not allocated to the insurance segments and revenues and related expenses from non-insurance operations. |
All revenues and expenses specifically attributable to policy transactions are recorded directly to the appropriate operating segment. Revenues and expenses not specifically attributable to policy transactions are allocated to each segment as follows:
| Recurring income from bonds and mortgage loans is allocated based on the assets allocated to each line of business at the average yield available from these assets. |
| Net investment income from all other assets is allocated to the insurance segments in accordance with the amount of capital allocated to each segment, with the remainder recorded in the Corporate and Other segment. |
| Expenses are charged to segments through direct identification and allocations based upon various factors. |
35
Note 15 Segment Information (Continued)
The results of operations measured as the income (loss) before federal income tax and other items by operating segments are summarized below (in thousands):
Three months ended March 31, 2022 | ||||||||||||||||||||||||
Life | Annuity | Health | Property & Casualty |
Corporate & Other |
Total | |||||||||||||||||||
PREMIUMS AND OTHER REVENUES |
||||||||||||||||||||||||
Premiums |
$ | 106,216 | $ | 7,343 | $ | 32,465 | $ | 436,087 | $ | | $ | 582,111 | ||||||||||||
Other policy revenues |
89,072 | 5,692 | | | | 94,764 | ||||||||||||||||||
Net investment income |
52,910 | 108,776 | 1,248 | 14,894 | 91,537 | 269,365 | ||||||||||||||||||
Net realized investment gains |
| | | | 10,277 | 10,277 | ||||||||||||||||||
Increase in investment credit loss |
| | | | (11,636 | ) | (11,636 | ) | ||||||||||||||||
Net losses on equity securities |
| | | | (9,482 | ) | (9,482 | ) | ||||||||||||||||
Other income |
898 | 1,188 | 4,343 | 3,002 | 1,304 | 10,735 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total premiums and other revenues |
249,096 | 122,999 | 38,056 | 453,983 | 82,000 | 946,134 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
BENEFITS, LOSSES AND EXPENSES |
||||||||||||||||||||||||
Policyholder benefits |
164,276 | 21,294 | | | | 185,570 | ||||||||||||||||||
Claims incurred |
| | 20,636 | 270,605 | | 291,241 | ||||||||||||||||||
Interest credited to policyholders account balances |
10,013 | 38,286 | | | | 48,299 | ||||||||||||||||||
Commissions for acquiring and servicing policies |
45,441 | 15,229 | 5,321 | 91,352 | | 157,343 | ||||||||||||||||||
Other operating expenses |
50,297 | 13,349 | 11,139 | 52,661 | 11,516 | 138,962 | ||||||||||||||||||
Change in deferred policy acquisition costs |
(7,199 | ) | (3,548 | ) | 917 | (4,286 | ) | | (14,116 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total benefits, losses and expenses |
262,828 | 84,610 | 38,013 | 410,332 | 11,516 | 807,299 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income (loss) before federal income tax and other items |
$ | (13,732 | ) | $ | 38,389 | $ | 43 | $ | 43,651 | $ | 70,484 | $ | 138,835 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2021 | ||||||||||||||||||||||||
Life | Annuity | Health | Property & Casualty |
Corporate & Other |
Total | |||||||||||||||||||
PREMIUMS AND OTHER REVENUES |
||||||||||||||||||||||||
Premiums |
$ | 100,779 | $ | 24,241 | $ | 38,228 | $ | 399,405 | $ | | $ | 562,653 | ||||||||||||
Other policy revenues |
81,508 | 5,031 | | | | 86,539 | ||||||||||||||||||
Net investment income |
67,797 | 153,864 | 2,083 | 15,513 | 30,724 | 269,981 | ||||||||||||||||||
Net realized investment gains |
| | | | 19,239 | 19,239 | ||||||||||||||||||
Increase in investment credit loss |
| | | | (5,486 | ) | (5,486 | ) | ||||||||||||||||
Net gains on equity securities |
| | | | 95,940 | 95,940 | ||||||||||||||||||
Other income |
458 | 856 | 4,094 | 3,489 | 855 | 9,752 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total premiums and other revenues |
250,542 | 183,992 | 44,405 | 418,407 | 141,272 | 1,038,618 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
BENEFITS, LOSSES AND EXPENSES |
||||||||||||||||||||||||
Policyholder benefits |
146,160 | 44,717 | | | | 190,877 | ||||||||||||||||||
Claims incurred |
| | 24,251 | 244,135 | | 268,386 | ||||||||||||||||||
Interest credited to policyholders account balances |
19,770 | 88,017 | | | | 107,787 | ||||||||||||||||||
Commissions for acquiring and servicing policies |
45,420 | 23,042 | 5,986 | 79,237 | | 153,685 | ||||||||||||||||||
Other operating expenses |
47,041 | 12,181 | 10,608 | 53,886 | 9,786 | 133,502 | ||||||||||||||||||
Change in deferred policy acquisition costs |
(14,469 | ) | (11,071 | ) | 854 | (3,433 | ) | | (28,119 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total benefits, losses and expenses |
243,922 | 156,886 | 41,699 | 373,825 | 9,786 | 826,118 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income before federal income tax and other items |
$ | 6,620 | $ | 27,106 | $ | 2,706 | $ | 44,582 | $ | 131,486 | $ | 212,500 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
36
Note 16 Commitments and Contingencies
Commitments
American National and its subsidiaries lease insurance sales office space, technological equipment, and automobiles. The remaining long-term lease commitments at March 31, 2022 were approximately $12.7 million.
American National had aggregate commitments at March 31, 2022 to purchase, expand or improve real estate, to fund fixed interest rate mortgage loans, and to purchase other invested assets of $1.8 billion of which $1.0 billion is expected to be funded in 2022 with the remainder funded in 2023 and beyond.
American National had outstanding letters of credit in the amount of $3.5 million as of March 31, 2022 and December 31, 2021.
The Merger Agreement contains certain termination rights for both the Company and Brookfield Reinsurance. If the Merger has not closed by May 6, 2022 (Outside Date), either the Company or Brookfield Reinsurance may terminate the Merger agreement. However, if the closing has not occurred because the required insurance regulatory approvals have not been obtained, and all other conditions to closing have been satisfied (other than those conditions that by their terms are to be satisfied at the closing, each of which is capable of being satisfied at the closing) or waived, the Outside Date will be August 6, 2022. The Merger Agreement requires the Company to pay Brookfield Reinsurance a $178.5 million termination fee under certain circumstances. Those circumstances are relatively limited, since the Company has already received the required stockholder approval for the Merger. Specifically, a termination fee would be payable by the Company if (i) Brookfield Reinsurance terminates the merger agreement due to the occurrence of a terminable breach by the Company, (ii) a competing acquisition proposal from a third party was announced prior to the termination that was not withdrawn and (iii) within 12 months after the termination, the Company enters into a definitive agreement with respect to, or otherwise consummates, the competing acquisition proposal (or does not oppose it, in the case of a tender or exchange offer).
Federal Home Loan Bank (FHLB) Agreements
The Company has access to the FHLBs financial services including advances that provide an attractive funding source for short-term borrowing and for access to other funding agreements. As of March 31, 2022, certain municipal bonds and collateralized mortgage obligations with a fair value of approximately $24.3 million and commercial mortgage loans of approximately $1.4 billion were on deposit with the FHLB as collateral for borrowing. As of March 31, 2022, the collateral provided borrowing capacity of approximately $826.6 million. The deposited securities and commercial mortgage loans are included in the Companys condensed consolidated statements of financial position within fixed maturity securities and mortgage loans on real estate, net of allowance, respectively.
Guarantees
ANICO has guaranteed bank loans for customers of a third-party marketing operation. The bank loans are used to fund premium payments on life insurance policies issued by ANICO. The loans are secured by the cash values of the life insurance policies. If the customer were to default on a bank loan, ANICO would be obligated to pay off the loan. As the cash values of the life insurance policies always equal or exceed the balance of the loans, management does not foresee any loss on these guarantees. The total amount of the guarantees outstanding as of March 31, 2022, was approximately $121.4 million, while the total cash value of the related life insurance policies was approximately $143.9 million.
Restrictions of the Merger Agreement limit the Companys ability, without Brookfield Reinsurances consent, to incur guarantee or assume any indebtedness, subject to certain limited exceptions, including investment portfolio transactions in the ordinary course of business consistent with past practice and other incurrences of indebtedness not to exceed $10,000,000 in the aggregate. Refer to Part I, Item 2, MD&A, Introductory Note Regarding Pending Merger for more information.
37
Note 16 Commitments and Contingencies (Continued)
Litigation
American National and certain subsidiaries are defendants in various lawsuits concerning alleged breaches of contracts, various employment matters, allegedly deceptive insurance sales and marketing practices, and miscellaneous other causes of action arising in the ordinary course of operations. Certain of these lawsuits include claims for compensatory and punitive damages. We provide accruals for these items to the extent we deem the losses probable and reasonably estimable. After reviewing these matters with legal counsel, based upon information presently available, management is of the opinion that the ultimate resultant liability, if any, would not have a material adverse effect on American Nationals condensed consolidated financial position, liquidity or results of operations; however, assessing the eventual outcome of litigation necessarily involves forward-looking speculation as to judgments to be made by judges, juries and appellate courts in the future.
Such speculation warrants caution, as the frequency of large damage awards, which bear little or no relation to the economic damages incurred by plaintiffs in some jurisdictions, continues to create the potential for an unpredictable judgment in any given lawsuit. These lawsuits are in various stages of development, and future facts and circumstances could result in management changing its conclusions. It is possible that, if the defenses in these lawsuits are not successful, and the judgments are greater than management can anticipate, the resulting liability could have a material impact on our condensed consolidated financial position, liquidity, or results of operations. With respect to the existing litigation, management currently believes that the possibility of a material judgment adverse to American National is remote. Accruals for losses are established whenever they are probable and reasonably estimable. If no one estimate within the range of possible losses is more probable than any other, an accrual is recorded based on the lowest amount of the range.
Note 17 Related Party Transactions
American National has entered into recurring transactions and agreements with certain related parties. These include mortgage loans, management contracts, agency commission contracts, marketing agreements, health insurance contracts, and legal services. The impact on the condensed consolidated financial statements of significant related party transactions is shown below (in thousands):
Dollar Amount of Transactions | ||||||||||||||||||
Three months ended March 31, | Amount due from American National | |||||||||||||||||
Related Party | Financial Statement Line Impacted | 2022 | 2021 | March 31, 2022 | December 31, 2021 | |||||||||||||
Greer, Herz & Adams, LLP |
Other operating expenses | $ | 3,573 | $ | 3,713 | $ | (564 | ) | $ | (310 | ) |
Transactions with Greer, Herz & Adams, LLP: Irwin M. Herz, Jr. is a member of the Board of Directors of American National Group, Inc. and certain of its subsidiaries, and a Partner with Greer, Herz & Adams, LLP, which serves as American Nationals General Counsel.
38
Exhibit 99.3
Report of Independent Registered Public Accounting Firm
To the Shareholders and Board of Directors
Argo Group International Holdings, Ltd.:
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheet of Argo Group International Holdings, Ltd. and subsidiaries (the Company) as of December 31, 2022, the related consolidated statements of income (loss), comprehensive income (loss), shareholders equity, and cash flows for the year ended December 31, 2022, and the related notes and financial statement schedules II, III, V and VI (collectively, the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2022, and the results of its operations and its cash flows for the year ended December 31, 2022, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Companys internal control over financial reporting as of December 31, 2022, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission, and our report dated March 6, 2023 expressed an unqualified opinion on the effectiveness of the Companys internal control over financial reporting.
Basis for Opinion
These consolidated financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. Our audit included performing procedures to assess the risk of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audit provides a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of a critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Estimate of reserves for losses and loss adjustment expenses
As discussed in Note 1 and 7 to the consolidated financial statements, the Company establishes reserves for the estimated total unpaid costs of losses and loss adjustment expenses, for the claims that have been reported as well as claims that have been incurred but not reported. Reserves for losses and loss adjustment expenses are estimated based on the application of actuarial techniques considering variables such as past loss experience, current claims trends and prevailing social, economic and legal environments. The liability for reserves for losses and loss adjustment expenses as of December 31, 2022 was $5,051.6 million.
1
We identified the assessment of the Companys estimate of reserves for losses and loss adjustment expenses as a critical audit matter. Complex auditor judgment and the involvement of actuarial professionals with specialized skills and knowledge were required to assess the methodologies and assumptions used to estimate reserves for losses and loss adjustment expenses. Specifically, significant assumptions used by the Company to estimate reserves for losses and loss adjustment expenses involved significant measurement uncertainty, and included expected loss ratios, loss development factors, settlement patterns, and the weighting of actuarial methodologies.
The following are the primary procedures we performed to address this critical audit matter. With the assistance of actuarial professionals with specialized skills and knowledge, we evaluated the design and tested the operating effectiveness of certain internal controls related to the Companys process for estimating reserves for losses and loss adjustment expenses, including controls related to the selection of methodologies and assumptions. We also involved actuarial professionals with specialized skills and knowledge, who assisted in:
| evaluating the Companys actuarial methodologies by comparing them to methods consistent with actuarial standards of practice |
| developing an independent estimate of reserves for losses and loss adjustment expenses for certain of the larger, more complex lines of business using methods consistent with actuarial standards of practice |
| developing a range of reserves for losses and loss adjustment expenses for certain of the larger, more complex lines of business and comparing it to the Companys recorded reserves and assessing the Companys position of those carried reserves within the independently developed range |
| evaluating the Companys estimate of reserves for losses and loss adjustment expenses for certain other lines of business by evaluating the Company actuaries process and assumptions. |
/s/ KPMG LLP
We have served as the Companys auditor since 2022.
New York, New York
March 6, 2023
2
Report of Independent Registered Public Accounting Firm
To the Shareholders and the Board of Directors of Argo Group International Holdings, Ltd.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheet of Argo Group International Holdings, Ltd. (the Company) as of December 31, 2021, the related consolidated statements of income (loss), comprehensive income (loss), shareholders equity and cash flows for each of the two years in the period ended December 31, 2021, and the related notes and financial statement schedules listed in the Index at Item 15 (collectively referred to as the financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2021, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2021, in conformity with U.S. generally accepted accounting principles.
Basis for Opinion
These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on the Companys financial statements based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.
/s/ Ernst & Young LLP
We began serving as the Companys auditor in 2002. In 2022, we became the predecessor auditor.
San Antonio, Texas
March 16, 2022
3
ARGO GROUP INTERNATIONAL HOLDINGS, LTD.
CONSOLIDATED BALANCE SHEETS
(in millions, except number of shares and per share amounts)
As of | ||||||||
December 31, 2022 |
December 31, 2021 |
|||||||
Assets | ||||||||
Investments: |
||||||||
Fixed maturities available-for-sale, at fair value (cost: 2022 - $3,016.4, 2021 - $4,203.2; allowance for expected credit losses: 2022 - $2.8, 2021 - $2.5) |
$ | 2,675.5 | $ | 4,223.3 | ||||
Commercial mortgage loans (cost: 2022 - $159.9; allowance for expected credit losses: 2022 - $0.2) |
159.7 | | ||||||
Equity securities, at fair value (cost: 2022 - $54.7; 2021 - $70.3) |
43.9 | 56.3 | ||||||
Other investments (cost: 2022 - $323.2; 2021 - $387.0) |
323.2 | 387.2 | ||||||
Short-term investments, at fair value (cost: 2022 - $449.4; 2021 - $655.4) |
449.6 | 655.8 | ||||||
|
|
|
|
|||||
Total investments |
3,651.9 | 5,322.6 | ||||||
|
|
|
|
|||||
Cash |
50.2 | 146.1 | ||||||
Accrued investment income |
18.6 | 20.9 | ||||||
Premiums receivable |
292.0 | 648.6 | ||||||
Reinsurance recoverables |
3,029.1 | 2,966.4 | ||||||
Goodwill |
118.6 | 147.3 | ||||||
Intangible assets, net of accumulated amortization |
| 17.3 | ||||||
Current income taxes receivable, net |
44.9 | 7.3 | ||||||
Deferred tax asset, net |
101.2 | 73.6 | ||||||
Deferred acquisition costs, net |
107.0 | 168.0 | ||||||
Ceded unearned premiums |
375.5 | 506.7 | ||||||
Operating lease right-of-use assets |
57.7 | 81.4 | ||||||
Other assets |
121.5 | 211.6 | ||||||
Assets held-for-sale |
2,066.2 | | ||||||
|
|
|
|
|||||
Total assets |
$ | 10,034.4 | $ | 10,317.8 | ||||
|
|
|
|
|||||
Liabilities and Shareholders Equity | ||||||||
Reserves for losses and loss adjustment expenses |
$ | 5,051.6 | $ | 5,595.0 | ||||
Unearned premiums |
1,039.9 | 1,466.8 | ||||||
Accrued underwriting expenses and other liabilities |
121.3 | 166.6 | ||||||
Ceded reinsurance payable, net |
158.7 | 724.4 | ||||||
Funds held |
50.0 | 76.6 | ||||||
Senior unsecured fixed rate notes |
140.5 | 140.3 | ||||||
Other indebtedness |
| 57.0 | ||||||
Junior subordinated debentures |
258.6 | 258.2 | ||||||
Operating lease liabilities |
66.4 | 97.7 | ||||||
Liabilities held-for-sale |
1,914.5 | | ||||||
|
|
|
|
|||||
Total liabilities |
8,801.5 | 8,582.6 | ||||||
|
|
|
|
|||||
Commitments and contingencies (Note 18) |
||||||||
Shareholders equity: |
||||||||
Preferred shares and additional paid-in capital - $1.00 par, 30,000,000 shares authorized; 6,000 and 6,000 shares issued at December 31, 2022 and December 31, 2021, respectively; liquidation preference $25,000 |
144.0 | 144.0 | ||||||
Common shares - $1.00 par, 500,000,000 shares authorized; 46,379,297 and 46,192,867 shares issued at December 31, 2022 and December 31, 2021, respectively |
46.4 | 46.2 | ||||||
Additional paid-in capital |
1,395.4 | 1,386.4 | ||||||
Treasury shares (11,318,339 and 11,315,889 shares at December 31, 2022 and December 31, 2021, respectively) |
(455.1 | ) | (455.1 | ) | ||||
Retained earnings |
407.3 | 636.4 | ||||||
Accumulated other comprehensive loss, net of taxes |
(305.1 | ) | (22.7 | ) | ||||
|
|
|
|
|||||
Total shareholders equity |
1,232.9 | 1,735.2 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 10,034.4 | $ | 10,317.8 | ||||
|
|
|
|
See accompanying notes.
4
ARGO GROUP INTERNATIONAL HOLDINGS, LTD.
CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(in millions, except number of shares and per share amounts)
For the Years Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
Premiums and other revenue: |
||||||||||||
Earned premiums |
$ | 1,740.4 | $ | 1,910.1 | $ | 1,780.5 | ||||||
Net investment income |
129.8 | 187.6 | 112.7 | |||||||||
Net investment and other gains (losses): |
||||||||||||
Net realized investment and other gains (losses) |
(115.9 | ) | 72.4 | 26.0 | ||||||||
Change in fair value recognized |
3.1 | (40.4 | ) | 10.3 | ||||||||
Change in allowance for credit losses on fixed maturity securities |
(2.5 | ) | 0.6 | (39.9 | ) | |||||||
|
|
|
|
|
|
|||||||
Total net investment and other gains (losses) |
(115.3 | ) | 32.6 | (3.6 | ) | |||||||
|
|
|
|
|
|
|||||||
Total revenue |
1,754.9 | 2,130.3 | 1,889.6 | |||||||||
|
|
|
|
|
|
|||||||
Expenses: |
||||||||||||
Losses and loss adjustment expenses |
1,166.9 | 1,314.6 | 1,208.8 | |||||||||
Underwriting, acquisition and insurance expenses |
670.7 | 702.3 | 667.7 | |||||||||
Non-operating expenses |
51.5 | 43.7 | 21.1 | |||||||||
Interest expense |
26.8 | 21.6 | 26.9 | |||||||||
Fee and other (income) expense, net |
(1.3 | ) | (2.0 | ) | (3.9 | ) | ||||||
Foreign currency exchange (gains) losses |
(5.0 | ) | 1.6 | 15.4 | ||||||||
Impairment of goodwill and intangible assets |
28.5 | 43.2 | | |||||||||
|
|
|
|
|
|
|||||||
Total expenses |
1,938.1 | 2,125.0 | 1,936.0 | |||||||||
|
|
|
|
|
|
|||||||
Income (loss) before income taxes |
(183.2 | ) | 5.3 | (46.4 | ) | |||||||
Income tax provision (benefit) |
(8.0 | ) | (1.4 | ) | 7.7 | |||||||
|
|
|
|
|
|
|||||||
Net income (loss) |
$ | (175.2 | ) | $ | 6.7 | $ | (54.1 | ) | ||||
|
|
|
|
|
|
|||||||
Dividends on preferred shares |
10.5 | 10.5 | 4.6 | |||||||||
|
|
|
|
|
|
|||||||
Net income (loss) attributable to common shareholders |
$ | (185.7 | ) | $ | (3.8 | ) | $ | (58.7 | ) | |||
|
|
|
|
|
|
|||||||
Net income (loss) attributable to common shareholders per common share: |
||||||||||||
Basic |
$ | (5.31 | ) | $ | (0.11 | ) | $ | (1.70 | ) | |||
|
|
|
|
|
|
|||||||
Diluted |
$ | (5.31 | ) | $ | (0.11 | ) | $ | (1.70 | ) | |||
|
|
|
|
|
|
|||||||
Dividend declared per common share |
$ | 1.24 | $ | 1.24 | $ | 1.24 | ||||||
|
|
|
|
|
|
|||||||
Weighted average common shares: |
||||||||||||
Basic |
34,980,608 | 34,816,160 | 34,614,813 | |||||||||
|
|
|
|
|
|
|||||||
Diluted |
34,980,608 | 34,816,160 | 34,614,813 | |||||||||
|
|
|
|
|
|
|||||||
For the Years Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
Net realized investment gains (losses) before other-than-temporary impairment losses |
$ | (79.2 | ) | $ | 32.6 | $ | (3.6 | ) | ||||
Other-than-temporary impairment losses recognized in earnings: |
||||||||||||
Other-than-temporary impairment losses on fixed maturities |
(36.1 | ) | | | ||||||||
|
|
|
|
|
|
|||||||
Investment impairment losses recognized in earnings |
(36.1 | ) | | | ||||||||
|
|
|
|
|
|
|||||||
Net realized investment (losses) gains |
$ | (115.3 | ) | $ | 32.6 | $ | (3.6 | ) | ||||
|
|
|
|
|
|
See accompanying notes.
5
ARGO GROUP INTERNATIONAL HOLDINGS, LTD.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(in millions)
For the Years Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
Net income (loss) |
$ | (175.2 | ) | $ | 6.7 | $ | (54.1 | ) | ||||
|
|
|
|
|
|
|||||||
Other comprehensive income (loss): |
||||||||||||
Foreign currency translation: |
||||||||||||
Foreign currency translation adjustments |
(0.7 | ) | 2.6 | (15.3 | ) | |||||||
Reclassification adjustment for foreign currency translation included in net income |
31.8 | | | |||||||||
Defined benefit pension plans: |
||||||||||||
Net gain (loss) arising during the year |
(0.9 | ) | 1.9 | (0.6 | ) | |||||||
Unrealized losses on fixed maturity securities: |
||||||||||||
(Losses) gains arising during the year |
(428.1 | ) | (94.7 | ) | 95.2 | |||||||
Reclassification adjustment for losses (gains) included in net income |
43.6 | (12.2 | ) | (12.8 | ) | |||||||
|
|
|
|
|
|
|||||||
Other comprehensive (loss) income before tax |
(354.3 | ) | (102.4 | ) | 66.5 | |||||||
Income tax (benefit) provision related to other comprehensive income (loss): |
||||||||||||
Defined benefit pension plans: |
||||||||||||
Net gain (loss) arising during the year |
(0.2 | ) | 0.4 | (0.1 | ) | |||||||
Unrealized gains (losses) on fixed maturity securities: |
||||||||||||
(Losses) gains arising during the year |
(80.9 | ) | (17.3 | ) | 16.5 | |||||||
Reclassification adjustment for losses (gains) included in net income (loss) |
9.2 | (4.2 | ) | | ||||||||
|
|
|
|
|
|
|||||||
Income tax (benefit) provision related to other comprehensive income (loss) |
(71.9 | ) | (21.1 | ) | 16.4 | |||||||
|
|
|
|
|
|
|||||||
Other comprehensive (loss) income, net of tax |
(282.4 | ) | (81.3 | ) | 50.1 | |||||||
|
|
|
|
|
|
|||||||
Comprehensive (loss) income |
$ | (457.6 | ) | $ | (74.6 | ) | $ | (4.0 | ) | |||
|
|
|
|
|
|
See accompanying notes.
6
ARGO GROUP INTERNATIONAL HOLDINGS, LTD.
CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY
(in millions, except number of shares and per share amounts)
Preferred Shares and Additional Paid-in Capital |
Common Shares |
Additional Paid-In Capital |
Treasury Shares |
Retained Earnings |
Accumulated Other Comprehensive Income (Loss) |
Shareholders Equity |
||||||||||||||||||||||
Balance, January 1, 2020 |
$ | | $ | 45.7 | $ | 1,376.6 | $ | (455.1 | ) | $ | 793.7 | $ | 2.8 | $ | 1,763.7 | |||||||||||||
Net loss |
| | | | (54.1 | ) | | (54.1 | ) | |||||||||||||||||||
Preferred shares issued |
144.0 | | | | | | 144.0 | |||||||||||||||||||||
Other comprehensive income - change in fair value of fixed maturities, net of taxes |
| | | | | 65.9 | 65.9 | |||||||||||||||||||||
Other comprehensive loss, net of tax |
| | | | | (15.8 | ) | (15.8 | ) | |||||||||||||||||||
Activity under stock incentive plans |
| 0.4 | 7.7 | | | | 8.1 | |||||||||||||||||||||
Retirement of common shares (tax payments on equity compensation) |
| (0.1 | ) | (6.6 | ) | | | | (6.7 | ) | ||||||||||||||||||
Employee stock purchase plan |
| | 2.5 | | | | 2.5 | |||||||||||||||||||||
Dividends on preferred shares |
| | | | (4.6 | ) | | (4.6 | ) | |||||||||||||||||||
Cash dividend declared - common shares ($1.24/share) |
| | | | (43.0 | ) | | (43.0 | ) | |||||||||||||||||||
Cumulative effect of adoption of ASU 2016-01, net of taxes |
| | | | (7.9 | ) | 5.7 | (2.2 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance, December 31, 2020 |
144.0 | 46.0 | 1,380.2 | (455.1 | ) | 684.1 | 58.6 | 1,857.8 | ||||||||||||||||||||
Net income |
| | | | 6.7 | | 6.7 | |||||||||||||||||||||
Other comprehensive loss - change in fair value of fixed maturities, net of taxes |
| | | | | (85.4 | ) | (85.4 | ) | |||||||||||||||||||
Other comprehensive income, net of tax |
| | | | | 4.1 | 4.1 | |||||||||||||||||||||
Activity under stock incentive plans |
| 0.2 | 6.9 | | | | 7.1 | |||||||||||||||||||||
Retirement of common shares (tax payments on equity compensation) |
| (0.1 | ) | (2.7 | ) | | | | (2.8 | ) | ||||||||||||||||||
Employee stock purchase plan |
| 0.1 | 2.0 | | | | 2.1 | |||||||||||||||||||||
Dividends on preferred shares |
| | | | (10.5 | ) | | (10.5 | ) | |||||||||||||||||||
Cash dividend declared - common shares ($1.24/share) |
| | | | (43.9 | ) | | (43.9 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance, December 31, 2021 |
144.0 | 46.2 | 1,386.4 | (455.1 | ) | 636.4 | (22.7 | ) | 1,735.2 | |||||||||||||||||||
Net loss |
| | | | (175.2 | ) | | (175.2 | ) | |||||||||||||||||||
Other comprehensive loss - change in fair value of fixed maturities, net of taxes |
| | | | | (312.8 | ) | (312.8 | ) | |||||||||||||||||||
Other comprehensive income, net - other |
| | | | | 30.4 | 30.4 | |||||||||||||||||||||
Activity under stock incentive plans |
| 0.2 | 9.4 | | | | 9.6 | |||||||||||||||||||||
Retirement of common shares (tax payments on equity compensation) |
| (0.1 | ) | (2.1 | ) | | | | (2.2 | ) | ||||||||||||||||||
Employee stock purchase plan |
| 0.1 | 1.7 | | | | 1.8 | |||||||||||||||||||||
Dividends on preferred shares |
| | | | (10.5 | ) | | (10.5 | ) | |||||||||||||||||||
Cash dividend declared - common shares ($1.24/share) |
| | | | (43.4 | ) | | (43.4 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance, December 31, 2022 |
$ | 144.0 | $ | 46.4 | $ | 1,395.4 | $ | (455.1 | ) | $ | 407.3 | $ | (305.1 | ) | $ | 1,232.9 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes.
7
ARGO GROUP INTERNATIONAL HOLDINGS, LTD.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions)
For the Years Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
Cash flows provided by (used in) operating activities: |
||||||||||||
Net income (loss) |
$ | (175.2 | ) | $ | 6.7 | $ | (54.1 | ) | ||||
Adjustments to reconcile net income (loss) to cash provided by operating activities: |
||||||||||||
Amortization and depreciation |
18.5 | 43.4 | 33.2 | |||||||||
Share-based payments expense |
9.6 | 8.0 | 8.7 | |||||||||
Deferred income tax benefit, net |
15.4 | (38.6 | ) | (21.6 | ) | |||||||
Net investment and other (gains) losses |
115.3 | (32.6 | ) | 3.6 | ||||||||
Undistributed earnings from alternative investment portfolio |
(17.7 | ) | (95.5 | ) | (8.6 | ) | ||||||
Loss on disposals of long-lived assets, net |
0.6 | 23.3 | 5.5 | |||||||||
Impairment of goodwill and intangibles |
28.5 | 43.2 | | |||||||||
Change in: |
||||||||||||
Accrued investment income |
0.2 | 0.8 | 3.9 | |||||||||
Receivables |
(193.6 | ) | 47.4 | 84.8 | ||||||||
Deferred acquisition costs |
(12.6 | ) | 0.8 | (4.6 | ) | |||||||
Ceded unearned premiums |
88.4 | 65.7 | (33.2 | ) | ||||||||
Reserves for losses and loss adjustment expenses |
446.2 | 210.8 | 280.2 | |||||||||
Unearned premiums |
(74.7 | ) | 7.2 | 63.7 | ||||||||
Ceded reinsurance payable and funds held |
(162.9 | ) | (207.3 | ) | (238.2 | ) | ||||||
Income taxes |
(47.5 | ) | (4.5 | ) | (17.5 | ) | ||||||
Accrued underwriting expenses and other liabilities |
14.7 | 3.0 | (43.7 | ) | ||||||||
Other, net |
| 17.9 | 9.8 | |||||||||
|
|
|
|
|
|
|||||||
Cash provided by operating activities |
53.2 | 99.7 | 71.9 | |||||||||
|
|
|
|
|
|
|||||||
Cash flows provided by (used in) investing activities: |
||||||||||||
Sales of fixed maturity investments |
818.5 | 992.9 | 1,080.0 | |||||||||
Maturities and mandatory calls of fixed maturity investments |
380.1 | 717.7 | 569.8 | |||||||||
Sales of equity securities |
17.8 | 125.8 | 25.4 | |||||||||
Sales of other investments |
58.1 | 212.3 | 103.9 | |||||||||
Purchases of fixed maturity investments |
(1,093.6 | ) | (1,932.9 | ) | (2,038.1 | ) | ||||||
Purchases of equity securities |
(1.0 | ) | (5.3 | ) | (78.9 | ) | ||||||
Purchases of other investments |
(52.8 | ) | (47.4 | ) | (35.5 | ) | ||||||
Change in foreign regulatory deposits and voluntary pools |
(6.7 | ) | (27.1 | ) | (5.4 | ) | ||||||
Purchase of mortgage loans |
(159.9 | ) | | | ||||||||
Change in short-term investments |
26.1 | (116.4 | ) | 285.4 | ||||||||
Settlements of foreign currency exchange forward contracts |
(22.0 | ) | (1.2 | ) | 9.4 | |||||||
Proceeds from business divestitures, net of cash transferred |
14.9 | | 28.3 | |||||||||
Proceeds from sale of Trident assets |
| | 38.0 | |||||||||
Purchases of fixed assets, net |
(6.1 | ) | 18.0 | (20.2 | ) | |||||||
Other, net |
| 7.7 | 13.6 | |||||||||
|
|
|
|
|
|
|||||||
Cash used in investing activities |
(26.6 | ) | (55.9 | ) | (24.3 | ) | ||||||
|
|
|
|
|
|
|||||||
Cash flows provided by (used in) financing activities: |
||||||||||||
Payment of long-term debt |
| | (125.0 | ) | ||||||||
Issuance of preferred shares, net of issuance costs |
| | 144.0 | |||||||||
Activity under stock incentive plans |
1.8 | 1.3 | 1.8 | |||||||||
Payment of cash dividends to preferred shareholders |
(10.5 | ) | (10.5 | ) | (4.6 | ) | ||||||
Payment of cash dividends to common shareholders |
(43.4 | ) | (43.7 | ) | (43.0 | ) | ||||||
|
|
|
|
|
|
|||||||
Cash used in financing activities |
(52.1 | ) | (52.9 | ) | (26.8 | ) | ||||||
|
|
|
|
|
|
|||||||
Effect of exchange rate changes on cash |
0.4 | 6.4 | (9.8 | ) | ||||||||
|
|
|
|
|
|
|||||||
Net change in cash and restricted cash including balances classified as held-for-sale |
(25.1 | ) | (2.7 | ) | 11.0 | |||||||
Net change in cash balances classified as held-for-sale (1) |
(70.8 | ) | | | ||||||||
Cash and restricted cash, beginning of year |
146.1 | 148.8 | 137.8 | |||||||||
|
|
|
|
|
|
|||||||
Cash and restricted cash, end of period |
$ | 50.2 | $ | 146.1 | $ | 148.8 | ||||||
|
|
|
|
|
|
(1) | See Note 2 for details of the assets and liabilities classified as held-for-sale as of December 31, 2022. |
See accompanying notes.
8
ARGO GROUP INTERNATIONAL HOLDINGS, LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. | Business and Significant Accounting Policies |
Business
Argo Group International Holdings, Ltd. (Argo Group, we or the Company) is an underwriter of specialty insurance products in the property and casualty market. Argo Group U.S., Inc. (Argo Group U.S.) is a subsidiary of Argo Financial Holding (Ireland) UC (Argo Ireland). Argo Underwriting Agency Limited (Syndicate 1200 or AUA) is a subsidiary of Argo International Holdings, Ltd., Argo Re Ltd. (Argo Re), a Bermuda based company, is the parent of both Argo Ireland and Argo International Holdings, Ltd. Argo Re is directly owned by Argo Group.
During 2022, we completed the sale of our Brazilian and Malta operations. On February 2, 2023, we completed the sale of AUA to Ohio Farmers Insurance Company (the Buyer), part of the Westfield group of insurance companies. See Note 2, Recent Acquisitions, Disposals & Other Transactions for further information.
We conduct our ongoing business through two primary segments - U.S. Operations and International Operations. In addition to these main business segments, we have a Run-off Lines segment for certain products we no longer underwrite.
U.S. Operations is comprised of the Excess and Surplus Lines businesses focusing on the U.S.-based risks that the standard, admitted insurance market is unwilling or unable to underwrite, and through other specialized admitted and non-admitted business distributed through retail, wholesale, and managing general brokers/agents in the specialty insurance market. Excess and Surplus Lines products are underwritten by Colony Insurance Company (Colony). The other U.S. specialized admitted and non-admitted businesses consist of the following operations: Argo Pro, U.S. Specialty Programs, Argo Surety, Rockwood Casualty Insurance Company (Rockwood), Argo Insurance and Inland Marine.
International Operations is comprised of the Lloyds Syndicate platform (Syndicate 1200), Argo Insurance Bermuda, and Italy. Syndicate 1200 insurance products are underwritten by Argo Underwriting Agency Limited based in London, under the Lloyds of London (Lloyds) global franchise, and predominantly underwrite U.S. based risk. The additional International Operations business include Italy. This business provides a broad range of commercial property, casualty, professional liability and specialty coverages.
Our Run-off Lines segment includes liabilities associated with other liability policies that were issued in the 1960s, 1970s and into the 1980s, as well as the former risk-management business and other business no longer underwritten.
Basis of Presentation and Use of Estimates
The consolidated financial statements of Argo Group and its subsidiaries have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP). The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and reported amounts of revenues and expenses during the reporting period. The major estimates reflected in our consolidated financial statements include, but are not limited to, reserves for losses and loss adjustment expenses; reinsurance recoverables, including the reinsurance recoverables allowance for expected credit losses; fair value of investments and assessment of potential impairment, including the allowance for credit losses on fixed maturity securities; valuation of goodwill and intangibles and our deferred tax asset valuation allowance. Actual results could differ from those estimates.
Specifically, estimates for reserves for losses and loss adjustment expenses are based upon past claim experience modified for current trends as well as prevailing economic, legal and social conditions. Although management believes that amounts included in the accompanying consolidated financial statements are reasonable, such estimates may be more or less than the amounts ultimately paid when the claims are settled. The estimates are continually reviewed and any changes are reflected in current operating results. Further, the nature of loss exposures involves significant variability due to the nature of the long-tailed payments on certain claims. As such, losses and loss adjustment expenses could vary significantly from the recorded amounts.
9
The consolidated financial statements include the accounts and operations of Argo Group and its subsidiaries. All material intercompany accounts and transactions have been eliminated. Certain reclassifications have been made to financial information presented for prior years to conform to the current years presentation. Amounts related to trade capital providers, who are third-party capital participants that provide underwriting capital to Syndicate 1200 are included in the balance sheet as held-for-sale at December 31, 2022. Trade capital providers participate on a quota share basis, assuming 100% of their contractual participation in the underwriting syndicate results and with such results settled on a year of account basis.
We have evaluated our investment in our eleven statutory trusts (collectively, the Trusts) and one charitable foundation (the Foundation) under the Financial Accounting Standards Boards (FASBs) provisions for consolidation of variable interest entities under Accounting Standards Codification (ASC) Topic 810-10, Consolidation, as amended. We determined that the Trusts and the Foundation are variable interest entities due to the fact that the Trusts and the Foundation do not have sufficient equity to finance their activities without additional subordinate financial support from other parties. We do not have any power to direct the activities that impact the Trusts or the Foundations economic performance. We are not entitled to receive a majority of the residual returns of the Trusts. Additionally, we are not responsible for absorbing the majority of the expected losses of the Trusts; therefore, we are not the primary beneficiary and, accordingly, the Trusts are not included in our consolidated financial statements. The expenses and donations of the charitable foundation in Bermuda are paid by Argo Group and have been included in the consolidated results.
Risks and Uncertainties Related to COVID-19
Certain risks and uncertainties are inherent to our day-to-day operations. Adverse changes in the economy could lower demand for our insurance products or negatively impact our investment results, both of which could have an adverse effect on the revenue and profitability of our operations. The global COVID-19 pandemic has resulted in and may continue to result in significant disruptions in economic activity and financial markets. The cumulative effects of COVID-19 on the Company, and the effect of any other public health outbreak, cannot be predicted at this time, but could reduce demand for our insurance policies, result in increased level of losses, settlement expenses or other operating costs, reduce the market value of invested assets held by the Company or negatively impact the fair value of our goodwill. Capital resources were adversely impacted during 2022 by rising interest rates and decreasing fixed income portfolio values which may be connected to the changes in supply and demand created during the COVID-19 pandemic. Our liquidity was not materially impacted by COVID-19 and related economic conditions during the year ended December 31, 2022.
Cash
Cash consists of cash deposited in operating accounts with commercial banks. Interest-bearing cash accounts are classified as short term investments.
Investments
Investments in fixed maturities at December 31, 2022 and 2021 include bonds and structured securities. Equity securities include common stocks, preferred stocks and mutual funds. Other investments consist of foreign regulatory deposits, hedge funds, private equity funds, private equity direct investments, and voluntary pools. Short-term investments consist of money market funds, certificates of deposit, bonds, sovereign debt and interest-bearing cash accounts. Investments maturing in less than one year are classified as short-term investments in our consolidated financial statements as they are part of our investing activities.
The amortized cost of fixed maturity securities is adjusted for amortization of premiums and accretion of discounts. This amortization or accretion is included in Net investment income in our Consolidated Statements of Income (Loss).
For the structured securities portion of the fixed maturity securities portfolio, we recognize income using a constant effective yield based on anticipated prepayments and the estimated economic life of the securities. Premium or discount is amortized into income using the retrospective method.
Our investments in fixed maturities are considered available-for-sale and are carried at fair value. As available-for-sale investments, changes in the fair value of fixed maturities are not recognized in income during the period, but rather are recognized as a separate component of shareholders equity until realized. Fair value of these investments is estimated using prices obtained from third-party
10
pricing services, where available. For securities where we were unable to obtain fair values from a pricing service or broker, fair values were estimated using information obtained from investment advisors. We performed several processes to ascertain the reasonableness of these investment values by (1) obtaining and reviewing internal control reports for our service providers that obtain fair values from third-party pricing services, (2) obtaining and reviewing evaluated pricing methodology documentation from third-party pricing services and (3) comparing the security pricing received from a secondary third-party pricing service versus the prices used in the consolidated financial statements and obtaining additional information for variances that exceeded a defined threshold. As of December 31, 2022, investments reported at fair value for which we did not receive a fair value from a pricing service or broker accounted for less than 2% of our investment portfolio. The actual value at which such securities could be sold or settled with willing buyer or seller may differ from such estimated fair values depending on a number of factors including, but not limited to, current and future economic conditions, the quantity sold or settled, the presence of an active market and the availability of a willing buyer or seller. The cost of securities sold is based on the specific identification method.
Commercial mortgage loans are carried at unpaid principal balances less allowance for credit losses, plus or minus adjustments for the accretion or amortization of discount or premium. Interest income on such loans is accrued as earned.
Our investments in equity securities are reported at fair value, changes in the fair value of equity securities are included in Net realized investment (gains) losses in our Consolidated Statements of Income (Loss).
Changes in the value of other investments consisting of hedge funds, private equity funds, private equity direct investments and voluntary pools are principally recognized in income during the period using the equity method of accounting. Our foreign regulatory deposits are assets held in trust in jurisdictions where there is a legal and regulatory requirement to maintain funds locally in order to protect policyholders. Lloyds is the appointed investment manager for the funds. The underlying assets are invested in government securities, agency securities and corporate bonds whose values are obtained from Lloyds. Foreign currency future contracts held by us are valued by our counterparties using market driven foreign currency exchanges rates.
We regularly review our investments to identify and evaluate those that may be credit impaired. For fixed maturity securities, the evaluation for credit losses is generally based on the present value of expected cash flows of the security as compared to the amortized book value, the financial condition, near-term and long-term prospects for the issuer, including industry conditions, implications of rating agency actions, the likelihood of principal and interest recoverability and whether it is more likely than not we will be required to sell the investment prior to the anticipated recovery in value.
Effective January 1, 2020 with the adoption of ASU 2016-13 Financial Instruments-Credit Losses, we recognize credit losses on fixed maturities through an allowance account. For fixed maturities that we do not intend to sell or for which it is more likely than not we will not be required to sell prior to the anticipated recovery in value, we separate the credit component of the impairment from the component related to all other market factors and report the credit loss component to net realized investment gains (losses) in the Consolidated Statement of Income (Loss). The impairment related to all other market factors is reported as a separate component of shareholders equity in other comprehensive income (loss). The credit loss allowance account is adjusted for any additional credit losses or subsequent recoveries and the cost basis of the fixed maturity security is not adjusted.
For fixed maturity securities that we intend to sell or for which it is more likely than not that we will be required to sell before an anticipated recovery in value, the full amount of the impairment is recognized in net realized investment gains (losses) in the Consolidated Statement of Income and the cost basis of the fixed maturity security is adjusted to reflect the recognized realized loss. The new cost basis is not adjusted for any recoveries in fair value.
We report accrued investment income separately from fixed maturity securities and have elected to not measure an allowance for credit losses for accrued investment income. The write-off of investment income accrued for fixed maturities that have defaulted on interest payments is recognized as a loss in net realized investment gains (losses), in the period of the default, in the Consolidated Statement of Income (Loss).
11
At December 31, 2022, amounts relating to Syndicate 1200 trade capital providers were reclassified to Assets held-for-sale on our Consolidated Balance Sheets. At December 31, 2021, all investment balances include amounts relating to trade capital providers. The results of operations and other comprehensive income exclude amounts relating to trade capital providers. Trade capital providers participation in the syndicate results are included in reinsurance recoverable for ceded losses and reinsurance payable for ceded premiums.
Receivables
Premiums receivable, representing amounts due from insureds, are presented net of an allowance for uncollectible premiums, including expected lifetime credit losses, both dispute and credit related. At December 31, 2021, premiums receivable include amounts relating to the trade capital providers quota share, which at December 31, 2022 were reclassified to Assets held-for-sale in our Consolidated Balance Sheets. The allowance is based upon our ongoing review of amounts outstanding, historical loss data, including delinquencies and write-offs, current and forecasted economic conditions and other relevant factors. Credit risk is partially mitigated by our ability to cancel the policy if the policyholder does not pay the premium.
Reinsurance recoverables represent amounts of paid losses and loss adjustment expenses, case reserves and incurred but not reported (IBNR) amounts ceded to reinsurers under reinsurance treaties. At December 31, 2021, reinsurance recoverables also reflect amounts that are due from trade capital providers, which at December 31, 2022 were reclassified to Assets held-for-sale in our Consolidated Balance Sheets. Amounts recoverable from reinsurers are estimated in a manner consistent with the associated claim liability. We report our reinsurance recoverables net of an allowance for estimated uncollectible reinsurance, including expected credit losses. The allowance is based upon our ongoing review of amounts outstanding, length of collection periods, changes in reinsurer credit standing, disputes, applicable coverage defenses and other relevant factors. We use the rating-based method to estimate the uncollectible reinsurance reserves due to credit losses. Under this method, reinsurance credit risk is estimated by considering the reinsurers probability of default. Reinsurance recoverables are forecasted out of the assumed billing periods and a liquidation factor is applied based on the rating of the reinsurer and adjusted as needed based on our historical experience with the reinsurers. Additionally, reinsurance recoverable balances are evaluated to identify any dispute risk and when required, an additional reserve is recorded. Amounts deemed to be uncollectible, including amounts due from known insolvent reinsurers, are written off against the allowance. Changes in the allowance, as well as any subsequent collections of amounts previously written off, are reported as part of underwriting expense. We evaluate and monitor the financial condition of our reinsurers under voluntary reinsurance arrangements to minimize our exposure to significant losses from reinsurer insolvencies.
Recoveries occur when subsequent collection or litigation results in the receipt of amounts previously written off. Amounts recovered are applied against the allowance for expected credit losses. For further disclosures about the allowance for expected credit losses, see Note 4, Allowance for Credit Losses.
Deferred Acquisition Costs
Policy acquisition costs, which include commissions, premium taxes, fees and certain other costs of underwriting policies, are deferred, when such class of policies are profitable, and amortized over the same period in which the related premiums are earned. To qualify for capitalization, the policy acquisition cost must be directly related to the successful acquisition of an insurance contract. We continually review the methods of making such estimates and establishing the deferred costs with any adjustments made in the accounting period in which the adjustment arose.
The 2022 net amortization of policy acquisition costs will not equal the change in our Consolidated Balance Sheets as Syndicate 1200 deferred acquisition costs were reclassified to Assets held-for-sale on our Consolidated Balance Sheets at December 31, 2022. The 2021 net amortization of policy acquisition costs will not equal the change in our Consolidated Balance Sheets as the trade capital providers share is not reflected in our Consolidated Statements of Income (Loss) and differences arise from foreign currency exchange rates applied to deferred acquisition costs which are treated as a nonmonetary asset.
12
Goodwill and Intangible Assets
Goodwill and intangible assets are allocated to reporting units in which the results of operations for the acquired company are reported (see Note 19, Segment Information for further discussion). Intangible assets with a finite life are amortized over the estimated useful life of the asset. Goodwill and intangible assets with an indefinite useful life are not amortized. Goodwill and intangible assets are tested for impairment on an annual basis or more frequently if events or changes in circumstances indicate that the carrying amount may not be recoverable.
We perform our annual goodwill and intangible asset impairment test on the first day of the fourth quarter of each year, October 1, of each year. In conjunction with our annual test, the estimated fair value of each reporting unit exceeded its carrying value for the year ended December 31, 2022, except for our Syndicate 1200 reporting unit. As a result of the announced sale of Argo Underwriting Agency Limited and its Lloyds Syndicate 1200, an estimated fair value was established for Syndicate 1200 that was below its carrying value. As such, we recorded a $28.5 million impairment charge in the third quarter, consisting of $17.3 million of indefinite lived intangible assets and $11.2 million of goodwill so that carrying value equals fair value. See Note 2, Recent Acquisitions, Disposals & Other Transactions for further discussion of the announced sale of Argo Underwriting Agency Limited and its Lloyds Syndicate 1200.
For the year ended December 31, 2021, the carrying value of the Syndicate 1200 reporting unit exceeded the fair value by $43.2 million. Goodwill assigned to this reporting unit totaled $28.7 million (pre-tax) and indefinite-lived intangible assets totaled $60.5 million (pre-tax). In accordance with ASC Topic 350-10, Impairment and Disposal of Long-Lived Assets, we applied the impairment against the indefinite-lived intangible asset, resulting in a carrying value of $17.3 million. Our Syndicate 1200 reporting unit in past years has been adversely impacted by catastrophe and other losses. As a result, we have exited a number of business lines, focusing on profitability. Due to the change in our business plan, we performed a stress test on our fair value testing, focusing on low to negative growth. The result of this stress testing resulted in the indication that the carrying value of the reporting unit exceeded its fair value, resulting in the impairment.
The following table presents our intangible assets and accumulated amortization at December 31:
December 31, | ||||||||||||||||
2022 | 2021 | |||||||||||||||
(in millions) | Gross Carrying Amount |
Accumulated Amortization |
Gross Carrying Amount |
Accumulated Amortization |
||||||||||||
Lloyds capacity |
$ | | n/a | $ | 17.3 | n/a | ||||||||||
Distribution network |
45.5 | 45.5 | 45.5 | 45.5 | ||||||||||||
Other |
6.2 | 6.2 | 6.2 | 6.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 51.7 | $ | 51.7 | $ | 69.0 | $ | 51.7 | |||||||||
|
|
|
|
|
|
|
|
As of December 31, 2020, all of our finite-lived intangible assets had been fully amortized and we had no amortization expense for the years ended December 31, 2022 and 2021. During the year ended December 31, 2020, amortization expense was $1.1 million, and is included in Underwriting, acquisition and insurance expenses in our Consolidated Statements of Income (Loss). The entirety of the amortization expense recorded in the year 2020 relates to Ariel Re and was calculated pro-rata before the sale.
Leases
We determine if a contract contains a lease at inception and recognize operating lease right-of-use assets and operating lease liabilities based on the present value of the future minimum lease payments at the commencement date. As our leases do not provide an implicit interest rate, we use our incremental borrowing rate based on the information available at the commencement date to determine the present value of future payments. Lease agreements have lease and non-lease components. We account for these components separately, therefore our operating lease right-of-use asset and operating lease liabilities represent base rent only. Lease expense is recognized on a straight-line basis over the lease term. Renewal options are evaluated prior to the expiration date and recorded upon exercise.
13
Property and Equipment
Property and equipment used in operations, including certain costs incurred to develop or obtain computer software for internal use, are capitalized and carried at cost less accumulated depreciation and are reported in Other assets in our Consolidated Balance Sheets. Depreciation is calculated using a straight-line method over the estimated useful lives of the assets, generally three to thirty-nine years. The accumulated depreciation for property and equipment was $144.7 million and $158.8 million at December 31, 2022 and 2021, respectively. The net book value of our property and equipment at December 31, 2022 and 2021 was $43.6 million and $67.5 million, respectively. The depreciation expense for the years ended December 31, 2022, 2021 and 2020 was $22.3 million, $23.9 million and $24.1 million, respectively.
Derivative Instruments
We enter into short-term, currency spot and forward contracts to manage operational currency exposure from our non-USD insurance operations. The forward contracts are typically thirty to ninety days and are renewed as management deems necessary to accomplish the objectives of the contracts. These foreign currency forward contracts are carried at fair value in Other assets on our Consolidated Balance Sheets at December 31, 2022 and 2021, respectively. The realized and unrealized gains and losses are included in Net realized investment (gains) losses in our Consolidated Statements of Income (Loss). The forwards contracts are not designated as hedges for accounting purposes.
Assets held-for-sale
Assets held-for-sale consists of assets associated with pending business dispositions. The Company classifies a business as held-for-sale when the Company has entered into an agreement to sell the business and certain other specified criteria are met. The business classified as held-for-sale is recorded at the lower of carrying value or estimated fair value, less costs to sell. If the carrying value of the business exceeds its estimated fair value, less costs to sell, a loss is recognized when the criteria for the held-for-sale classification as described above are met. If the estimated fair value, less costs to sell, exceeds the carrying value of the business, the gain is recorded when the sale is completed. See Note 2, Recent Acquisitions, Disposals & Other Transactions for further discussion.
Reserves for Losses and Loss Adjustment Expenses
Liabilities for unpaid losses and loss adjustment expenses include the accumulation of individual case estimates for claims reported as well as estimates of IBNR claims and estimates of claim settlement expenses. Reserves for loss and loss adjustment expenses represents managements best estimate of the ultimate liability to settle these claims as of the balance sheet date. The effects of changes in this estimate are included in results of operations in the period in which the estimates are changed. Reinsurance recoverables on unpaid claims and claim expenses represent estimates of the portion of such liabilities that will be recoverable from reinsurers. Amounts recoverable from reinsurers are recognized as assets at the same time and in a manner consistent with the unpaid claims liabilities associated with the reinsurance policy.
14
Reinsurance
In the normal course of business, our insurance subsidiaries cede risks above certain retention levels to other insurance companies. Reinsurance recoverables include claims we paid and estimates of unpaid losses and loss adjustment expenses that are subject to reimbursement under reinsurance and retrocessional contracts. The method for determining reinsurance recoverables for unpaid losses and loss adjustment expenses involves reviewing actuarial estimates of gross unpaid losses and loss adjustment expenses to determine our ability to cede unpaid losses and loss adjustment expenses under our existing reinsurance contracts. This method is continually reviewed and updated and any resulting adjustments are reflected in earnings in the period identified. Reinsurance premiums, commissions and expense reimbursements are accounted for on a basis consistent with those used in accounting for the original policies issued and the term of the reinsurance contracts. Amounts recoverable from reinsurers for losses and loss adjustment expenses for which our insurance and reinsurance subsidiaries have not been relieved of their legal obligations to the policyholder are reported as assets.
On November 9, 2022, the Company closed on the U.S. LPT with Enstar covering a majority of the Companys U.S. casualty insurance reserves, including construction, for accident years 2011 to 2019. See Note 2, Recent Acquisitions, Disposals & Other Transactions for additional information.
Earned Premiums
Premium revenue is generally recognized ratably over the policy period. Premiums that have yet to be earned are reported as Unearned premiums in our consolidated balance sheets.
At December 31, 2022, trade capital providers balances were reclassified to Assets held-for-sale. At December 31, 2021, ceded unearned premium balances include cessions to reinsurers including trade capital providers, while the earned premium recognized in our Consolidated Statements of Income (Loss) excludes amounts relating to trade capital providers. The trade capital providers quota share amount is included in Ceded reinsurance payable, net.
Assumed reinstatement premiums that reinstate coverage are written and earned at the time the associated loss event occurs. The original premium is earned over the remaining exposure period of the contract. Reinstatement premiums are estimated based upon contract terms for reported losses and estimated for incurred but not reported losses.
Retrospectively Rated Policies
We have written a number of workers compensation, property and other liability policies that are retrospectively rated. Under this type of policy, the policyholder or coverholder may be entitled, subsequent to coverage expiration, to a refund or may owe additional premiums based on the amount of losses incurred under the policy. The retrospective premium adjustments on certain policies are limited to a minimum or maximum premium adjustment, which is calculated as a percentage of the standard amount of premium charged during the life of the policy. Accrued retrospectively rated premiums have been determined based on estimated ultimate loss experience of the individual policyholder accounts. The estimated liability for return of premiums under retrospectively rated policies is included in Unearned premiums in our Consolidated Balance Sheets and was $0.2 million and $4.7 million at December 31, 2022 and 2021, respectively. The estimated amount included in premiums receivables for additional premiums due under retrospectively rated policies was $0.2 million and $0.1 million at December 31, 2022 and 2021, respectively.
Liabilities held-for-sale
Liabilities held-for-sale consists of liabilities associated with pending business dispositions. See Assets held-for-sale above for further description of the held-for-sale classification.
15
Non-Operating Expenses
Non-operating expenses represent costs not associated with our ongoing insurance or other operations, including severance expenses, certain legal costs, merger and acquisition and other transaction-related expenses, and certain non-recurring expenses. As such, non-operating expenses have been excluded from the calculation of our expense ratio. These non-recurring costs are included in the line item Non-operating expenses in the Companys Consolidated Statements of Income (Loss).
Share-Based Payments
Compensation expense for share-based payments is recognized based on the measurement-date fair value for awards that will settle in shares. The fair value of our performance share and restricted share awards is based on the grant date closing market price. The fair value for our stock settled share appreciation rights is calculated using the Black-Sholes valuation model. Compensation expense for awards that are settled in equity are recognized on a straight line pro rata basis over the vesting period, adjusted for expected forfeitures. See Note 14, Share-based Compensation for related disclosures.
Foreign Currency Exchange Gain (Loss)
The reporting currency of the Company is the U.S. dollar (USD). USD is the functional currency of all but one of our remaining foreign operations. For foreign operations with the U.S. dollar as the functional currency, monetary assets and liabilities that are denominated in local currencies are remeasured at the exchange rates in effect at the balance sheet date. The resulting gains and losses from changes in the foreign exchange rates are reflected in net income. Non-monetary assets and liabilities are not remeasured. In the case of our non-USD denominated available-for-sale investments, the change in exchange rates between the local currency and USD at each balance sheet date represents an unrealized appreciation or depreciation in value of these securities and is included as a component of Accumulated other comprehensive income (loss) on our Consolidated Balance Sheets. Revenues and expenses denominated in foreign currencies are translated at the prevailing exchange rate during the period with the resulting foreign exchange gains and losses included in net income for the period.
Translation gains and losses related to our operations denominated in local currencies are recorded as a component of shareholders equity in our Consolidated Balance Sheets. At December 31, 2022 and 2021, the foreign currency translation adjustments were a loss of $4.2 million and $35.3 million, respectively. The change in the foreign currency translation adjustments was primarily driven by disposal of the Companys Brazil and Malta operations. See Note 2, Recent Acquisitions, Disposals & Other Transactions for further discussion.
Income Taxes
Deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the year in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in net income or loss in the period in which the change is enacted.
We recognize interest expense and penalties related to the unrecognized tax benefits in Interest expense and Underwriting, acquisition and insurance expenses, respectively, in our Consolidated Statements of Income (Loss).
We recognize valuation allowance in Income tax provision (benefit) in our Consolidated Statements of Income (Loss).
16
Supplemental Cash Flow Information
Interest paid and income taxes paid (recovered) were as follows:
For the Years Ended December 31, | ||||||||||||
(in millions) | 2022 | 2021 | 2020 | |||||||||
Senior unsecured fixed rate notes |
$ | 9.3 | $ | 9.3 | $ | 9.3 | ||||||
Junior subordinated debentures |
13.5 | 10.0 | 11.9 | |||||||||
Other indebtedness |
1.3 | 2.5 | 5.2 | |||||||||
|
|
|
|
|
|
|||||||
Total interest paid |
$ | 24.1 | $ | 21.8 | $ | 26.4 | ||||||
|
|
|
|
|
|
|||||||
Income taxes paid |
26.2 | 43.0 | 47.7 | |||||||||
Income taxes recovered |
(2.1 | ) | (2.6 | ) | (1.8 | ) | ||||||
|
|
|
|
|
|
|||||||
Income taxes paid, net |
$ | 24.1 | $ | 40.4 | $ | 45.9 | ||||||
|
|
|
|
|
|
Recently Adopted Accounting Pronouncements
The Company evaluated recently issued accounting pronouncements and determined none are material to our results of operations or financial position reported herein.
2. | Recent Acquisitions, Disposals & Other Transactions |
Business Dispositions
Sale of Argo Underwriting Agency Limited
On September 8, 2022, Argo International Holdings Limited (the Seller), a wholly-owned subsidiary of the Company, and the Buyer entered into a sale and purchase agreement (the Transaction) under which the Seller agreed to sell, and the Buyer agreed to purchase, the entire issued share capital of AUA, for which the financial results are reported in our International segment. This transaction simplifies the reporting structure and drives greater efficiencies.
The base cash consideration for the purchase is $125.0 million, which will be adjusted to reflect the extent by which AUAs net assets as at completion are greater or lesser than AUA net assets as of March 31, 2022. In the third quarter of 2022, as a result of the sale, an impairment was recorded in the amount of $28.5 million, consisting of $17.3 million of indefinite lived intangible assets and $11.2 million of goodwill, representing the difference between the carrying value and implied fair value as determined by the consideration to be received. In addition, the Buyer will be obliged to replace certain funds provided by the Company to support the activities of AUA and certain of its subsidiaries at Lloyds of London, which would then be released to the Company.
On February 2, 2023, the Seller completed the sale of the entire issued share capital of AUA. At the closing, the Company received total consideration of $155.6 million, which included cash proceeds of $125.0 million as base consideration and an additional $30.6 million which was placed in escrow by the Buyer related to certain reinsurance-related recoverables. The funds in escrow may be released to the Seller over a period of two years following the closing. At the end of the two-year escrow period, any remaining balance of the $30.6 million escrow will be returned to the Buyer. The base consideration is subject to adjustment pending a final closing balance sheet.
As of December 31, 2022, the Company reported the assets and liabilities of this block of business as held-for-sale on Consolidated Balance Sheets with results continuing to be reported within the Consolidated Statements of Income (Loss) and the International Operations segment. The Company has determined that the Transaction does not represent a strategic shift, and therefore, does not meet the requirements for discontinued operations.
17
The table below reflects the carrying amounts of assets and liabilities held-for-sale related to the pending disposition described above:
(in millions) | December 31, 2022 |
|||
Assets | ||||
Investments: |
||||
Fixed maturities available-for-sale, at fair value |
$ | 490.6 | ||
Other investments |
81.6 | |||
Short-term investments, at fair value |
114.1 | |||
|
|
|||
Total investments |
686.4 | |||
|
|
|||
Cash |
70.8 | |||
Accrued investment income |
2.1 | |||
Premiums receivable |
331.9 | |||
Reinsurance recoverables |
733.1 | |||
Current income taxes receivable, net |
6.3 | |||
Deferred tax asset, net |
28.1 | |||
Deferred acquisition costs, net |
69.4 | |||
Ceded unearned premiums |
76.1 | |||
Other assets |
62.0 | |||
|
|
|||
Total assets |
$ | 2,066.2 | ||
|
|
|||
Liabilities | ||||
Reserves for losses and loss adjustment expenses |
993.4 | |||
Unearned premiums |
335.6 | |||
Accrued underwriting expenses and other liabilities |
34.4 | |||
Ceded reinsurance payable, net |
323.5 | |||
Funds held |
172.9 | |||
Other indebtedness |
54.7 | |||
|
|
|||
Total liabilities |
$ | 1,914.5 | ||
|
|
The pretax net income (loss) of our held-for-sale business was $66.8 million, $22.4 million, and $(59.9) million for the years ended December 31, 2022, 2021, and 2020, respectively. These amounts include business that will be assumed from Westfield post the sale of the Syndicate.
Sale of ArgoGlobal SE
On June 22, 2022, we completed the sale of our Malta operations, ArgoGlobal Holdings (Malta) Ltd. and its subsidiaries (AGSE) to RiverStone Holdings Limited (part of the RiverStone International Group) for 4.9 million (approximately $5.2 million), subject to the terms and conditions set forth in the purchase agreement. AGSE is one of the business units within our International Operations reporting segment. As a result, we realized a loss on the sale of AGSE of $21.3 million, which is included as a component of Net realized investment and other gains (losses) in our Consolidated Statements of Income (Loss). This amount includes $4.5 million of losses from the realization of historical foreign currency translation, which was previously a component of accumulated other comprehensive income.
Sale of Argo Seguros Brasil S.A.
On February 15, 2022, we completed the sale of our Brazilian operations, Argo Seguros Brasil S.A. (Argo Seguros), to Spice Private Equity Ltd., an investment company focused on global private equity investments, for a final purchase price of 140 million Brazilian Reais (approximately $26.9 million), subject to the terms and conditions set forth in the purchase agreement. Argo Seguros is one of the business units within our International Operations reporting segment. As a result, we realized a loss on the sale of Argo Seguros of $33.8 million in 2022, which is included as a component of Net realized investment and other gains (losses) in our Consolidated
18
Statements of Income (Loss). This amount includes $27.3 million of losses from the realization of historical foreign currency translation, which was previously a component of accumulated other comprehensive income. We previously recognized a $6.3 million loss during 2021 as we adjusted the carrying value of Argo Seguros to its fair value.
Other Transactions
Loss Portfolio Transfer - U.S.
On August 8, 2022, the Company entered into a loss portfolio transfer agreement with a wholly owned subsidiary of Enstar Group Limited (Enstar) covering a majority of the Companys U.S. casualty insurance reserves, including construction, for accident years 2011 to 2019.
Enstars subsidiary will provide ground up cover of $746.0 million of reserves, and an additional $275.0 million of cover in excess of $821.0 million, up to a policy limit of $1,096.0 million effective January 1, 2022. The Company will retain a loss corridor of $75.0 million up to $821.0 million. For the year ended December 31, 2022, the Company recognized $75.0 million of losses that fall within the corridor and $188.6 million of the $275.0 million LPT limit remains available to the Company.
In addition, as a result of the anticipated loss portfolio transfer in the third quarter of 2022, the Company determined that it is more likely than not it will be required to sell certain securities before recovery of its amortized cost. As such, the Company recognized $34.2 million of realized losses related to the impairment of assets that were transferred at fair value to a third party at the close of the transaction. These losses were previously a component of accumulated other comprehensive income. In addition, in the fourth quarter of 2022, the Company recognized an additional $3.4 million loss at the close of the transaction. The realized losses are included as a component of Net realized investment and other gains (losses) in our Consolidated Statements of Income (Loss).
On November 9, 2022, the U.S. loss portfolio transaction with Enstar covering a majority of the Companys U.S. casualty insurance reserves, including construction, for accident years 2011 to 2019 closed.
The estimated subject reserves transferred to Enstar on the closing date were $509.0 million, which represents the $746.0 million in loss reserves as of January 1, 2022, less estimated claims paid through October 31, 2022. On the closing date, the Company also transferred approximately $630.0 million of cash and investments to Enstar for which a portion was deposited into a Trust established to secure Enstars claim payment obligation to the Company. The financial statement impact of this transaction on the closing date, which was recorded in the fourth quarter of 2022, is a $509.0 million increase in Reinsurance recoverables, a reduction of $630.0 million in cash and investments, and an after-tax charge of approximately $100.0 million. The charge consists mainly of ceded premiums for a total of $121.0 million and is reflected in Earned premiums in our Consolidated Statements of Income (Loss).
Loss Portfolio Transfer - Syndicate 1200
In April 2022, Argo Managing Agency Limited, for and on behalf of Lloyds Syndicate 1200, reached an agreement to enter into a loss portfolio transfer of the 2018 and 2019 years of account to Riverstone Managing Agency Limited, for and on behalf of Lloyds Syndicate 3500, retrospectively from January 1, 2022. These years of account are included in a reinsurance to close transaction with Riverstone Managing Agency Limited entered into on January 1, 2023. As of December 31, 2022, these balances are classified as held-for-sale on our Consolidated Balance Sheets as described in Sale of Argo Underwriting Agency Limited above.
3. | Investments |
Included in our Assets held-for-sale at December 31, 2022 and in Total investments at December 31, 2021 in our Consolidated Balance Sheets is $55.9 million and $89.6 million, respectively, of assets managed on behalf of the trade capital providers, who are third-party participants that provide underwriting capital to the operations of Syndicates 1200 and 1910.
19
Fixed Maturities
The amortized cost, gross unrealized gains, gross unrealized losses, allowance for credit losses, and fair value in fixed maturity investments were as follows:
December 31, 2022
(in millions) | Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Allowance for Credit Losses |
Fair Value |
|||||||||||||||
Fixed maturities |
||||||||||||||||||||
U.S. Governments |
$ | 410.9 | $ | | $ | 30.2 | $ | | $ | 380.7 | ||||||||||
Foreign Governments |
35.6 | 0.3 | 6.7 | 0.8 | 28.4 | |||||||||||||||
Obligations of states and political subdivisions |
109.9 | 0.4 | 10.1 | 0.4 | 99.8 | |||||||||||||||
Corporate bonds |
1,394.8 | 0.9 | 160.0 | 1.6 | 1,234.1 | |||||||||||||||
Commercial mortgage-backed securities |
337.4 | | 52.0 | | 285.4 | |||||||||||||||
Residential mortgage-backed securities |
320.0 | 0.2 | 50.2 | | 270.0 | |||||||||||||||
Asset-backed securities |
153.4 | | 14.2 | | 139.2 | |||||||||||||||
Collateralized loan obligations |
254.4 | 0.3 | 16.8 | | 237.9 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total fixed maturities |
$ | 3,016.4 | $ | 2.1 | $ | 340.2 | $ | 2.8 | $ | 2,675.5 | ||||||||||
|
|
|
|
|
|
|
|
|
|
December 31, 2021
(in millions) | Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Allowance for Credit Losses |
Fair Value |
|||||||||||||||
Fixed maturities |
||||||||||||||||||||
U.S. Governments |
$ | 422.7 | $ | 5.5 | $ | 3.2 | $ | | $ | 425.0 | ||||||||||
Foreign Governments |
234.7 | 2.2 | 3.9 | 0.2 | 232.8 | |||||||||||||||
Obligations of states and political subdivisions |
166.7 | 5.8 | 1.2 | | 171.3 | |||||||||||||||
Corporate bonds |
1,972.3 | 33.5 | 20.3 | 2.2 | 1,983.3 | |||||||||||||||
Commercial mortgage-backed securities |
416.7 | 6.3 | 4.3 | | 418.7 | |||||||||||||||
Residential mortgage-backed securities |
480.7 | 7.5 | 5.7 | | 482.5 | |||||||||||||||
Asset-backed securities |
173.0 | 1.3 | 0.6 | 0.1 | 173.6 | |||||||||||||||
Collateralized loan obligations |
336.4 | 1.3 | 1.6 | | 336.1 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total fixed maturities |
$ | 4,203.2 | $ | 63.4 | $ | 40.8 | $ | 2.5 | $ | 4,223.3 | ||||||||||
|
|
|
|
|
|
|
|
|
|
Contractual Maturity
The amortized cost and fair values of fixed maturity investments as of December 31, 2022, by contractual maturity, were as follows:
(in millions) | Amortized Cost |
Fair Value |
||||||
Due in one year or less |
$ | 78.0 | $ | 76.6 | ||||
Due after one year through five years |
1,268.4 | 1,162.6 | ||||||
Due after five years through ten years |
556.3 | 465.1 | ||||||
Due after ten years |
48.5 | 38.7 | ||||||
Structured securities |
1,065.2 | 932.5 | ||||||
|
|
|
|
|||||
Total |
$ | 3,016.4 | $ | 2,675.5 | ||||
|
|
|
|
The actual maturities may differ from the contractual maturities because debtors may have the right to call or prepay obligations. The model duration of the assets comprising our fixed maturity investment portfolio was 3.29 years and 2.81 years at December 31, 2022 and 2021, respectively.
20
Other Invested Assets
Details regarding the carrying value and unfunded investment commitments of other investments as of December 31, 2022 and 2021 were as follows:
December 31, 2022
(in millions) | Carrying Value |
Unfunded Commitments |
||||||
Investment Type |
||||||||
Hedge funds |
$ | 54.0 | $ | | ||||
Private equity |
264.6 | 108.9 | ||||||
Overseas deposits |
| | ||||||
Other |
4.6 | | ||||||
|
|
|
|
|||||
Total other investments |
$ | 323.2 | $ | 108.9 | ||||
|
|
|
|
December 31, 2021
(in millions) | Carrying Value |
Unfunded Commitments |
||||||
Investment Type |
||||||||
Hedge funds |
$ | 58.6 | $ | | ||||
Private equity |
248.9 | 64.2 | ||||||
Overseas deposits |
74.9 | | ||||||
Other |
4.8 | | ||||||
|
|
|
|
|||||
Total other investments |
$ | 387.2 | $ | 64.2 | ||||
|
|
|
|
The following describes each investment type:
| Hedge funds: Hedge funds, carried at net asset value (NAV) as a practical expedient of fair value, include funds that primarily buy and sell stocks, including short sales, multi-strategy credit, relative value credit and distressed credit. |
| Private equity: Private equity includes buyout funds, real asset/infrastructure funds, credit special situations funds, mezzanine lending funds and direct investments and strategic non-controlling minority investments in private companies that are principally accounted for using the equity method of accounting. |
| Overseas deposits: Overseas deposits are principally invested in short-term sovereign fixed income and investment grade corporate securities. Overseas deposits were reclassified to Assets held-for-sale on Consolidated Balance Sheets at December 31, 2022. See Note 2, Recent Acquisitions, Disposals & Other Transactions for further discussion. |
| Other: Other includes participation in investment pools. |
21
Unrealized Losses and Other-than-temporary Impairments
An aging of unrealized losses on our investments in fixed maturities is presented below:
December 31, 2022 | Less Than One Year | One Year or Greater | Total | |||||||||||||||||||||
(in millions) | Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
||||||||||||||||||
Fixed maturities |
||||||||||||||||||||||||
U.S. Governments |
$ | 271.0 | $ | 18.1 | $ | 109.8 | $ | 12.1 | $ | 380.8 | $ | 30.2 | ||||||||||||
Foreign Governments |
16.7 | 4.9 | 2.6 | 1.8 | 19.3 | 6.7 | ||||||||||||||||||
Obligations of states and political subdivisions |
67.4 | 4.1 | 24.3 | 6.0 | 91.7 | 10.1 | ||||||||||||||||||
Corporate bonds |
695.1 | 68.3 | 519.6 | 91.7 | 1,214.7 | 160.0 | ||||||||||||||||||
Commercial mortgage-backed securities |
144.2 | 18.6 | 141.2 | 33.4 | 285.4 | 52.0 | ||||||||||||||||||
Residential mortgage-backed securities |
88.7 | 8.8 | 178.8 | 41.4 | 267.5 | 50.2 | ||||||||||||||||||
Asset-backed securities |
93.3 | 7.5 | 45.9 | 6.7 | 139.2 | 14.2 | ||||||||||||||||||
Collateralized loan obligations |
181.1 | 13.3 | 44.2 | 3.5 | 225.3 | 16.8 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total fixed maturities |
$ | 1,557.5 | $ | 143.6 | $ | 1,066.4 | $ | 196.6 | $ | 2,623.9 | $ | 340.2 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 | Less Than One Year | One Year or Greater | Total | |||||||||||||||||||||
(in millions) | Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
||||||||||||||||||
Fixed maturities |
||||||||||||||||||||||||
U.S. Governments |
$ | 193.4 | $ | 2.6 | $ | 14.6 | $ | 0.6 | $ | 208.0 | $ | 3.2 | ||||||||||||
Foreign Governments |
152.4 | 3.3 | 2.6 | 0.6 | 155.0 | 3.9 | ||||||||||||||||||
Obligations of states and political subdivisions |
46.0 | 0.8 | 0.1 | 0.4 | 46.1 | 1.2 | ||||||||||||||||||
Corporate bonds |
854.3 | 18.3 | 41.7 | 2.0 | 896.0 | 20.3 | ||||||||||||||||||
Commercial mortgage-backed securities |
198.8 | 4.1 | 6.5 | 0.2 | 205.3 | 4.3 | ||||||||||||||||||
Residential mortgage-backed securities |
284.2 | 5.6 | 4.0 | 0.1 | 288.2 | 5.7 | ||||||||||||||||||
Asset-backed securities |
62.6 | 0.6 | | | 62.6 | 0.6 | ||||||||||||||||||
Collateralized loan obligations |
176.1 | 1.6 | 0.5 | | 176.6 | 1.6 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total fixed maturities |
$ | 1,967.8 | $ | 36.9 | $ | 70.0 | $ | 3.9 | $ | 2,037.8 | $ | 40.8 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
We hold a total of 1,593 fixed maturity securities, of which 1,060 were in an unrealized loss position for less than one year and 485 were in an unrealized loss position for a period one year or greater as of December 31, 2022.
For fixed maturities with a decline in fair value below the amortized cost due to credit-related factors, an allowance is established for the difference between the estimated recoverable value and amortized cost with a corresponding charge to Net investment and other gains (losses) in the Consolidated Statements of Income (Loss). The allowance is limited to the difference between amortized cost and fair value. The estimated recoverable value is the present value of cash flows expected to be collected, as determined by management. The difference between fair value and amortized cost that is not associated with credit-related factors is recognized in the Condensed Consolidated Statements of Comprehensive Income (Loss). Accrued interest is excluded from the measurement of the allowance for credit losses.
When determining if a credit loss has been incurred, we may consider the historical performance of the security, available market information and security specific considerations such as the priority payment of the security. In addition, inputs used in our analysis include, but are not limited to, credit ratings and downgrades, delinquency rates, missed scheduled interest or principal payments, purchase yields, underlying asset performance, collateral types, modeled default rates, modeled severity rates, call/prepayment rates, expected cash flows, industry concentrations, and potential or filed bankruptcies or restructurings.
22
In cooperation with our investment managers, we evaluate for credit losses each quarter utilizing a bottom up review approach. At the security level, a determination is made as to whether a decline in fair value below the amortized cost basis is due to credit-related or noncredit-related factors. If we determine that all or a portion of a fixed maturity is uncollectible, the uncollectible amortized cost is written off with a corresponding reduction to the allowance for credit losses. If we collect cash flows that were previously written off, the recovery is recognized in realized investment gains. We also consider whether we intend to sell an available-for-sale security or if it is more likely than not that we will be required to sell the security before recovery of its amortized cost. In these instances, a decline in fair value is recognized in Net investment and other gains (losses) in the Consolidated Statements of Income (Loss) based on the fair value of the security at the time of assessment, resulting in a new cost basis for the security.
The following table presents a roll-forward of the changes in allowance for credit losses on available-for-sale fixed maturities by industry category for the months ending December 31, 2022 and 2021, respectively:
Foreign Governments |
Obligations of states and political subdivisions |
Corporate bonds |
Asset backed securities |
Total | ||||||||||||||||
Beginning balance, January 1, 2021 |
$ | 0.2 | $ | 0.1 | $ | 6.1 | $ | 0.2 | $ | 6.6 | ||||||||||
Securities for which allowance was not previously recorded |
| | 2.7 | 0.2 | 2.9 | |||||||||||||||
Securities sold during the period |
| | (3.5 | ) | | (3.5 | ) | |||||||||||||
Additional net increases (decreases) in existing allowance |
| (0.1 | ) | (3.1 | ) | (0.3 | ) | (3.5 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Ending balance, December 31, 2021 |
$ | 0.2 | $ | | $ | 2.2 | $ | 0.1 | $ | 2.5 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Foreign Governments |
Obligations of states and political subdivisions |
Corporate bonds |
Asset backed securities |
Total | ||||||||||||||||
Beginning balance, January 1, 2022 |
$ | 0.2 | $ | | $ | 2.2 | $ | 0.1 | $ | 2.5 | ||||||||||
Securities for which allowance was not previously recorded |
0.4 | | 1.8 | | 2.2 | |||||||||||||||
Securities sold during the period |
(0.1 | ) | | (0.7 | ) | | (0.8 | ) | ||||||||||||
Reductions for credit impairments |
| | (1.4 | ) | | (1.4 | ) | |||||||||||||
Additional net increases (decreases) in existing allowance |
0.2 | 0.4 | (0.3 | ) | | 0.3 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Ending balance, December 31, 2022 |
$ | 0.7 | $ | 0.4 | $ | 1.6 | $ | 0.1 | $ | 2.8 | ||||||||||
|
|
|
|
|
|
|
|
|
|
Total credit impairment (gains) losses, net of allowance for credit losses, included in Net investment and other gains (losses) in the Consolidated Statements of Income (Loss) was $2.5 million and $0.6 million for the year ended December 31, 2022 and 2021, respectively.
For commercial mortgage loans an allowance for credit losses is established at the time of origination or purchase, as necessary, and is updated each reporting period. Changes in the allowance for credit losses are recorded in Net investment and other gains (losses). This allowance reflects the risk of loss, even when that risk is remote, that is expected over the remaining contractual life of the loan. The allowance for credit losses considers available relevant information about the collectability of cash flows, including information about past events, current conditions, and reasonable and supportable forecasts of future economic conditions.
23
Commercial Mortgage Loans
Commercial mortgage loan investments are composed of participation interests in a portfolio of commercial mortgage loans. Loan collateral is diversified with regard to property type and geography. The following table presents loans by property type:
December 31, 2022 | ||||||||||||
(in millions) | Cost | Composition | Loan Count | |||||||||
Apartments |
$ | 87.4 | 54.5 | % | 16 | |||||||
Hotel |
25.0 | 15.6 | % | 4 | ||||||||
Industrial |
26.0 | 16.3 | % | 4 | ||||||||
Retail |
21.5 | 13.6 | % | 4 | ||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 159.9 | 100.0 | % | 28 | |||||||
|
|
|
|
|
|
The following table presents our loans by Debt Service Covenant Ratio (DSCR):
December 31, 2022 | ||||||||
(in millions) | Cost | Loan Count | ||||||
1.00 to 1.50 |
$ | 10.4 | 2 | |||||
Greater than 1.5 to 2.0 |
60.4 | 10 | ||||||
Greater than 2.0 to 3.0 |
52.0 | 10 | ||||||
Greater than 3.0 to 4.0 |
25.8 | 4 | ||||||
Greater than 4.0 |
11.3 | 2 | ||||||
|
|
|
|
|||||
Total |
$ | 159.9 | 28 | |||||
|
|
|
|
The following table presents loans by Loan To Value (LTV):
December 31, 2022 | ||||||||
(in millions) | Cost | Loan Count | ||||||
Equal to or less than 50.0% |
$ | 36.7 | 6 | |||||
Greater than 50.0% to 55.0% |
9.1 | 2 | ||||||
Greater than 55.0% to 60.0% |
42.6 | 8 | ||||||
Greater than 60.0% to 70.0% |
71.5 | 12 | ||||||
|
|
|
|
|||||
Total |
$ | 159.9 | 28 | |||||
|
|
|
|
The following table presents loans by maturity:
December 31, 2022 | ||||||||
(in millions) | Cost | Loan Count | ||||||
Greater than One Year and Less than Three |
$ | 54.8 | $ | 10 | ||||
Greater than Three Years and Less than Five Years |
33.8 | 6 | ||||||
Greater than Five Years and Less than Seven Years |
20.4 | 4 | ||||||
Greater than Seven Years and Less than Ten Years |
50.9 | 8 | ||||||
|
|
|
|
|||||
Total |
$ | 159.9 | 28 | |||||
|
|
|
|
24
Investment Gains and Losses
The following table presents our gross realized investment gains and losses:
For the Years Ended December 31, | ||||||||||||
(in millions) | 2022 | 2021 | 2020 | |||||||||
Realized gains on fixed maturities and other: |
||||||||||||
Fixed maturities |
$ | 20.5 | $ | 30.6 | $ | 37.1 | ||||||
Other investments, including short-terms |
34.8 | 9.8 | 93.8 | |||||||||
Other assets |
| 3.3 | 33.2 | |||||||||
|
|
|
|
|
|
|||||||
55.3 | 43.7 | 164.1 | ||||||||||
|
|
|
|
|
|
|||||||
Realized losses on fixed maturities and other: |
||||||||||||
Fixed maturities |
(29.9 | ) | (11.8 | ) | (35.2 | ) | ||||||
Other investments, including short-terms |
(51.1 | ) | (18.5 | ) | (78.6 | ) | ||||||
Other assets |
| (12.5 | ) | (7.2 | ) | |||||||
|
|
|
|
|
|
|||||||
(81.0 | ) | (42.8 | ) | (121.0 | ) | |||||||
|
|
|
|
|
|
|||||||
Other net losses recognized on fixed maturities and other: |
||||||||||||
Credit gains (losses) on fixed maturities |
(4.6 | ) | 0.6 | (39.9 | ) | |||||||
Impairment related to change in intent(1) |
(34.2 | ) | | | ||||||||
Other(2) |
(55.1 | ) | (6.3 | ) | | |||||||
|
|
|
|
|
|
|||||||
(93.9 | ) | (5.7 | ) | (39.9 | ) | |||||||
|
|
|
|
|
|
|||||||
Equity securities |
||||||||||||
Net realized gains (losses) on equity securities |
1.2 | 71.5 | (17.1 | ) | ||||||||
Change in unrealized gains (losses) on equity securities held at the end of the period |
3.1 | (34.1 | ) | 10.3 | ||||||||
|
|
|
|
|
|
|||||||
Net gains (losses) on equity securities |
4.3 | 37.4 | (6.8 | ) | ||||||||
|
|
|
|
|
|
|||||||
Net investment and other gains (losses) before income taxes |
(115.3 | ) | 32.6 | (3.6 | ) | |||||||
Income tax (benefit) provision |
(10.0 | ) | 6.2 | 1.3 | ||||||||
|
|
|
|
|
|
|||||||
Net investment and other gains (losses), net of income taxes |
$ | (105.3 | ) | $ | 26.4 | $ | (4.9 | ) | ||||
|
|
|
|
|
|
(1) | Refer to the Loss Portfolio Transfer - U.S. in Note 2, Recent Acquisitions, Disposals & Other Transactions. |
(2) | Refer to the sale of AGSE and Argo Seguros in Note 2, Recent Acquisitions, Disposals & Other Transactions. |
The cost of securities sold is based on the specific identification method.
Changes in unrealized gains (losses) related to investments are summarized as follows:
For the Years Ended December 31, | ||||||||||||
(in millions) | 2022 | 2021 | 2020 | |||||||||
Change in unrealized gains (losses) |
||||||||||||
Fixed maturities |
$ | (383.7 | ) | $ | (105.9 | ) | $ | 96.0 | ||||
Other investments |
| (14.3 | ) | |||||||||
Other and short-term investments |
(0.8 | ) | (1.0 | ) | 0.7 | |||||||
|
|
|
|
|
|
|||||||
Net unrealized investment gains (losses) before income taxes |
(384.5 | ) | (106.9 | ) | 82.4 | |||||||
Income tax provision (benefit) |
(71.7 | ) | (21.5 | ) | 16.5 | |||||||
|
|
|
|
|
|
|||||||
Net unrealized investment gains (losses), net of income taxes |
$ | (312.8 | ) | $ | (85.4 | ) | $ | 65.9 | ||||
|
|
|
|
|
|
25
Foreign Currency Exchange Forward Contracts
We entered into foreign currency exchange forward contracts primarily to manage operation currency exposure from our non-USD insurance operations. We also invested in a total return strategy which invested in multiple currencies, and that investment was terminated in mid-2021. The currency forward contracts are carried at fair value in our Condensed Consolidated Balance Sheets in Other liabilities and Other assets at December 31, 2022 and 2021. The net realized gains and (losses) are included in Net realized investment and other gains (losses) in our Consolidated Statements of Income (Loss).
The fair value of our foreign currency exchange forward contracts as of December 31, 2022 and 2021 was as follows:
(in millions) | December 31, 2022 | December 31, 2021 | ||||||
Operational currency exposure |
$ | 5.8 | $ | (0.3 | ) | |||
Asset manager investment exposure |
(0.6 | ) | (0.3 | ) | ||||
|
|
|
|
|||||
Total |
$ | 5.2 | $ | (0.6 | ) | |||
|
|
|
|
The following table presents our gross investment realized gains and losses on our foreign currency exchange forward contracts:
For the Years Ended December 31, | ||||||||||||
(in millions) | 2022 | 2021 | 2020 | |||||||||
Realized gains |
||||||||||||
Operational currency exposure |
$ | 30.0 | $ | 16.5 | $ | 13.2 | ||||||
Asset manager investment exposure |
3.9 | 3.7 | 2.2 | |||||||||
Total return strategy |
| 13.0 | 61.6 | |||||||||
|
|
|
|
|
|
|||||||
Gross realized investment gains |
33.9 | 33.2 | 77.0 | |||||||||
Realized losses |
||||||||||||
Operational currency exposure |
(46.3 | ) | (28.9 | ) | (8.6 | ) | ||||||
Asset manager investment exposure |
(0.9 | ) | (1.0 | ) | (4.0 | ) | ||||||
Total return strategy |
| (12.0 | ) | (62.3 | ) | |||||||
|
|
|
|
|
|
|||||||
Gross realized investment losses |
(47.2 | ) | (41.9 | ) | (74.9 | ) | ||||||
|
|
|
|
|
|
|||||||
Net realized investment gains (losses) on foreign currency exchange forward contracts |
$ | (13.3 | ) | $ | (8.7 | ) | $ | 2.1 | ||||
|
|
|
|
|
|
Regulatory Deposits, Pledged Securities and Letters of Credit
We are required to maintain assets on deposit with various regulatory authorities to support our insurance and reinsurance operations. We maintain assets pledged as collateral in support of irrevocable letters of credit issued under the terms of certain reinsurance agreements for reported loss and loss expense reserves. The following table presents our components of restricted assets:
(in millions) | December 31, 2022 | December 31, 2021 | ||||||
Securities and cash on deposit for regulatory and other purposes |
$ | 149.3 | $ | 195.6 | ||||
Securities pledged as collateral for letters of credit and other |
169.8 | 193.9 | ||||||
Securities on deposit supporting Lloyds business (1) |
171.4 | 296.8 | ||||||
|
|
|
|
|||||
Total restricted investments |
$ | 490.5 | $ | 686.3 | ||||
|
|
|
|
(1) | Argo Group is required to maintain Funds at Lloyds (FAL) to support its business for Syndicate 1200 and Syndicate 1910. At December 31, 2022 the amount of securities pledged for FAL was $171.4 million, which was provided by Argo Re, Ltd. FAL of $123.7 million held by Syndicate 1200 and 1910 was reclassified to Assets held-for-sale. Subsequent to the sale of AUA, FAL will be released to the Company. See Note 2, Recent Acquisitions, Disposals & Other Transactions for additional information. |
26
Fair Value Measurements
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability, or in the absence of a principal market, the most advantageous market. Market participants are buyers and sellers in the principal (or most advantageous) market that are independent, knowledgeable, able to transact for the asset or liability and willing to transfer the asset or liability.
Valuation techniques consistent with the market and income approach are used to measure fair value. The inputs of these valuation techniques are categorized into three levels.
| Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that can be accessed at the reporting date. We define actively traded as a security that has traded in the past seven days. We receive one quote per instrument for Level 1 inputs. |
| Level 2 inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. We receive one quote per instrument for Level 2 inputs. |
| Level 3 inputs are unobservable inputs. Unobservable inputs reflect our own assumptions about the assumptions market participants would use in pricing the asset or liability based on the best information available in the circumstances. |
We receive fair value prices from third-party pricing services and our outside investment managers. These prices are determined using observable market information such as dealer quotes, market spreads, cash flows, yield curves, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the securitys terms and conditions, among other things. We have reviewed the processes used by the third-party providers for pricing the securities, and have determined that these processes result in fair values consistent with GAAP requirements. In addition, we review these prices for reasonableness, and have not adjusted any prices received from the third-party providers as of December 31, 2022 and 2021. A description of the valuation techniques we use to measure assets at fair value is as follows:
Fixed Maturities (Available-for-Sale) Levels 1 and 2:
| U.S. Treasury securities are typically valued using Level 1 inputs. For these securities, we obtain fair value measurements from third-party pricing services using quoted prices (unadjusted) in active markets at the reporting date. |
| U.S. Government agencies, non-U.S. Government securities, obligations of states and political subdivisions, credit securities and foreign denominated government and credit securities are reported at fair value using Level 2 inputs. For these securities, we obtain fair value measurements from third-party pricing services. Observable data may include dealer quotes, market spreads, yield curves, live trading levels, trade execution data, credit information and the securitys terms and conditions, among other things. |
| Asset and mortgage-backed securities and collateralized loan obligations are reported at fair value using Level 2 inputs. For these securities, we obtain fair value measurements from third-party pricing services. Observable data may include dealer quotes, market spreads, cash flows, yield curves, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the securitys terms and conditions, among other things. |
27
Fixed Maturities Level 3: We own term loans and asset-backed securities that are valued using unobservable inputs.
Equity Securities Level 1: Equity securities are principally reported at fair value using Level 1 inputs. For these securities, we obtain fair value measurements from a third-party pricing service using quoted prices (unadjusted) in active markets at the reporting date.
Equity Securities Level 3: We own certain equity securities that are reported at fair value using Level 3 inputs. The valuation techniques for these securities include the following:
| Fair value measurements for an investment in an equity fund obtained by applying final prices provided by the administrator of the fund, which is based upon certain estimates and assumptions. |
| Fair value measurements from a broker and an independent valuation service, both based upon estimates and assumptions. |
Other Investments Level 2: Foreign regulatory deposits are assets held in trust in jurisdictions where there is a legal and regulatory requirement to maintain funds locally in order to protect policyholders. Lloyds is the appointed investment manager for the funds. These assets are invested in short-term government securities, agency securities and corporate bonds and are valued using Level 2 inputs based upon values obtained from Lloyds.
Short-term Investments: Short-term investments are principally reported at fair value using Level 1 inputs, with the exception of short-term corporate and governmental bonds reported at fair value using Level 2 inputs as described in the fixed maturities section above. Values for the investments categorized as Level 1 are obtained from various financial institutions as of the reporting date.
Based on an analysis of the inputs, our financial assets and liabilities measured at fair value on a recurring basis have been categorized as follows:
Fair Value Measurements at Reporting Date Using | ||||||||||||||||
(in millions) | December 31, 2022 | Level 1 (1) | Level 2 (2) | Level 3 (3) | ||||||||||||
Fixed maturities |
||||||||||||||||
U.S. Governments |
$ | 380.7 | $ | 378.7 | $ | 2.0 | $ | | ||||||||
Foreign Governments |
28.4 | | 28.4 | | ||||||||||||
Obligations of states and political subdivisions |
99.8 | | 99.8 | | ||||||||||||
Corporate bonds |
1,234.1 | | 1,212.1 | 22.0 | ||||||||||||
Commercial mortgage-backed securities |
285.4 | | 285.4 | | ||||||||||||
Residential mortgage-backed securities |
270.0 | | 270.0 | | ||||||||||||
Asset-backed securities |
139.2 | | 120.5 | 18.7 | ||||||||||||
Collateralized loan obligations |
237.9 | | 237.9 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total fixed maturities |
2,675.5 | 378.7 | 2,256.1 | 40.7 | ||||||||||||
Equity securities |
43.9 | 28.4 | | 15.5 | ||||||||||||
Other investments |
0.3 | | 0.3 | | ||||||||||||
Short-term investments |
449.6 | 449.3 | 0.3 | | ||||||||||||
Derivatives |
5.2 | | 5.2 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total assets |
$ | 3,174.5 | $ | 856.4 | $ | 2,261.9 | $ | 56.2 | ||||||||
|
|
|
|
|
|
|
|
(1) | Quoted prices in active markets for identical asset |
(2) | Significant other observable inputs |
(3) | Significant unobservable inputs |
28
Fair Value Measurements at Reporting Date Using | ||||||||||||||||
(in millions) | December 31, 2021 | Level 1 (1) | Level 2 (2) | Level 3 (3) | ||||||||||||
Fixed maturities |
||||||||||||||||
U.S. Governments |
$ | 425.0 | $ | 417.4 | $ | 7.6 | $ | | ||||||||
Foreign Governments |
232.8 | | 232.8 | | ||||||||||||
Obligations of states and political subdivisions |
171.3 | | 171.3 | | ||||||||||||
Corporate bonds |
1,983.3 | | 1,980.5 | 2.8 | ||||||||||||
Commercial mortgage-backed securities |
418.7 | | 418.7 | | ||||||||||||
Residential mortgage-backed securities |
482.5 | | 482.5 | | ||||||||||||
Asset-backed securities |
173.6 | | 173.6 | | ||||||||||||
Collateralized loan obligations |
336.1 | | 336.1 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total fixed maturities |
4,223.3 | 417.4 | 3,803.1 | 2.8 | ||||||||||||
Equity securities |
56.3 | 41.6 | | 14.7 | ||||||||||||
Other investments |
75.4 | | 75.4 | | ||||||||||||
Short-term investments |
655.8 | 653.9 | 1.9 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total assets |
$ | 5,010.8 | $ | 1,112.9 | $ | 3,880.4 | $ | 17.5 | ||||||||
|
|
|
|
|
|
|
|
(1) | Quoted prices in active markets for identical asset |
(2) | Significant other observable inputs |
(3) | Significant unobservable inputs |
The fair value measurements in the tables above do not equal Total investments on our Consolidated Balance Sheets as they primarily exclude private equity and hedge funds which are carried at NAV as a practical expedient.
A reconciliation of the beginning and ending balances for the investments categorized as Level 3 are as follows:
Fair Value Measurements Using Observable Inputs (Level 3)
(in millions) | Credit Financial | Equity Securities |
Total | |||||||||
Beginning balance, January 1, 2022 |
$ | 2.8 | $ | 14.7 | $ | 17.5 | ||||||
Transfers into Level 3 |
36.1 | 1.5 | 37.6 | |||||||||
Transfers out of Level 3 |
| | | |||||||||
Total gains or losses (realized/unrealized): |
||||||||||||
Included in net income |
(0.4 | ) | (0.7 | ) | (1.1 | ) | ||||||
Included in other comprehensive income |
(4.8 | ) | | (4.8 | ) | |||||||
Purchases, issuances, sales, and settlements: |
||||||||||||
Purchases |
9.0 | 1.0 | 10.0 | |||||||||
Issuances |
| | | |||||||||
Sales |
(2.0 | ) | (1.0 | ) | (3.0 | ) | ||||||
Settlements |
| | | |||||||||
|
|
|
|
|
|
|||||||
Ending balance, December 31, 2022 |
$ | 40.7 | $ | 15.5 | $ | 56.2 | ||||||
|
|
|
|
|
|
|||||||
Amount of total gains or losses for the year included in net income attributable to the change in unrealized gains or losses relating to assets still held at December 31, 2022 |
$ | | $ | (4.4 | ) | $ | (4.4 | ) | ||||
|
|
|
|
|
|
29
(in millions) | Credit Financial | Equity Securities |
Total | |||||||||
Beginning balance, January 1, 2021 |
$ | 7.0 | $ | 17.5 | $ | 24.5 | ||||||
Transfers into Level 3 |
| 1.0 | 1.0 | |||||||||
Transfers out of Level 3 |
| | | |||||||||
Total gains or losses (realized/unrealized): |
||||||||||||
Included in net income |
| 4.2 | 4.2 | |||||||||
Included in other comprehensive loss |
(0.8 | ) | | (0.8 | ) | |||||||
Purchases, issuances, sales, and settlements: |
||||||||||||
Purchases |
0.1 | 1.2 | 1.3 | |||||||||
Issuances |
| | | |||||||||
Sales |
(3.5 | ) | (10.6 | ) | (14.1 | ) | ||||||
Settlements |
| | | |||||||||
|
|
|
|
|
|
|||||||
Ending balance, December 31, 2021 |
$ | 2.8 | $ | 13.3 | $ | 16.1 | ||||||
|
|
|
|
|
|
|||||||
Amount of total gains or losses for the year included in net income attributable to the change in unrealized gains or losses relating to assets still held at December 31, 2021 |
$ | | $ | | $ | | ||||||
|
|
|
|
|
|
At December 31, 2022 and 2021, we did not have any financial assets or financial liabilities measured at fair value on a nonrecurring basis or any financial liabilities on a recurring basis.
The Company holds investments in commercial mortgage loans reported at cost, less an allowance for expected credit losses of $0.2 million, on the Consolidated Balance Sheets. As of December 31, 2022, the cost and estimated fair value of the investments in commercial mortgage loans were:
December 31, 2022 | ||||||||
(in millions) | Cost | Fair Value | ||||||
Commercial Mortgage Loans |
$ | 159.9 | $ | 150.7 | ||||
|
|
|
|
4. | Allowance for Credit Losses |
Premiums receivable
The following table represents the balances of premiums receivable, net of allowance for uncollectible premiums, including expected lifetime credit losses, at December 31, 2022 and December 31, 2021, and the changes in the allowance for the year ended December 31, 2022 and December 31, 2021.
(in millions) | Premiums Receivable, Net of Allowance for Estimated Uncollectible Premiums |
Allowance for Estimated Uncollectible Premiums |
||||||
Balance, December 31, 2020 |
$ | 679.8 | $ | 9.4 | ||||
|
|
|||||||
Current period change for estimated uncollectible premiums |
(3.1 | ) | ||||||
Write-offs of uncollectible premiums receivable |
(0.6 | ) | ||||||
|
|
|||||||
Balance, December 31, 2021 |
$ | 648.6 | $ | 5.7 | ||||
|
|
|||||||
Current period change for estimated uncollectible premiums |
0.2 | |||||||
Write-offs of uncollectible premiums receivable(1) |
(1.2 | ) | ||||||
|
|
|||||||
Balance, December 31, 2022 |
$ | 292.0 | $ | 4.7 | ||||
|
|
(1) | Includes allowance transferred as a result of divestitures in the amount of $1.5 million. |
30
Reinsurance Recoverables
The following table presents the balances of reinsurance recoverables, net of the allowance for estimated uncollectible reinsurance, including expected credit losses, at December 31, 2022 and December 31, 2021, and changes in the allowance for estimated uncollectible reinsurance for the year ended December 31, 2022 and December 31, 2021.
(in millions) | Reinsurance Recoverables, Net of Allowance for Estimated Uncollectible Reinsurance |
Allowance for Estimated Uncollectible Reinsurance |
||||||
Balance, December 31, 2020 |
$ | 3,009.0 | $ | 4.1 | ||||
|
|
|||||||
Current period change for estimated uncollectible reinsurance |
(0.3 | ) | ||||||
Write-offs of uncollectible reinsurance recoverables |
| |||||||
|
|
|||||||
Balance, December 31, 2021 |
$ | 2,966.4 | $ | 3.8 | ||||
|
|
|||||||
Current period change for estimated uncollectible reinsurance |
1.7 | |||||||
Write-offs of uncollectible reinsurance recoverables |
| |||||||
Reclassified to assets held-for-sale |
(0.8 | ) | ||||||
|
|
|||||||
Balance, December 31, 2022 |
$ | 3,029.1 | $ | 4.7 | ||||
|
|
We primarily utilize A.M. Best credit ratings when determining the allowance, adjusted as needed based on our historical experience with the reinsurers. Certain of our reinsurance recoverables are collateralized by letters of credit, funds held or trust agreements.
5. | Leases |
Our operating lease obligations are for office facilities, corporate housing and equipment. Our leases have remaining lease terms ranging between less than 1 year and 12 years, some of which include options to extend the leases. Expenses associated with leases totaled $11.8 million for the year ended December 31, 2022, as compared to $18.3 million for the year ended December 31, 2021. The components of lease expense, and other lease information, as of and during the year ended December 31, 2022 and 2021 are as follows:
December 31, | ||||||||
(in millions) | 2022 | 2021 | ||||||
Operating leases right-of-use assets (1) |
$ | 57.7 | $ | 81.4 | ||||
Operating lease liabilities (2) |
66.4 | 97.7 | ||||||
Operating lease weighted-average remaining lease term |
8.22 | 9.51 | ||||||
Operating lease weighted-average discount rate |
3.44 | % | 3.53 | % |
(1) | $0.5 million of Operating leases right-of-use-assets were reclassified to assets held-for-sale. See Note 2, Recent Acquisitions, Disposals & Other Transactions at December 31, 2022. |
(2) | $0.5 million of Operating lease liabilities were reclassified to liabilities held-for-sale. See Note 2, Recent Acquisitions, Disposals & Other Transactions at December 31, 2022. |
For the Year Ended December 31, | ||||||||
(in millions) | 2022 | 2021 | ||||||
Operating lease costs |
$ | 8.1 | $ | 14.2 | ||||
Variable lease costs |
4.7 | 6.2 | ||||||
Sublease income |
(1.0 | ) | (2.1 | ) | ||||
|
|
|
|
|||||
Total lease costs |
$ | 11.8 | $ | 18.3 | ||||
|
|
|
|
Our finance leases and short-term leases as of December 31, 2022 and 2021 were not material.
31
Future minimum lease payments under operating leases as of December 31, 2022 were as follows:
December 31, | ||||
(in millions) | 2022 | |||
2023 |
10.9 | |||
2024 |
9.6 | |||
2025 |
9.6 | |||
2026 |
9.2 | |||
2027 |
8.2 | |||
Thereafter |
29.5 | |||
|
|
|||
Total future minimum lease payments |
$ | 77.0 | ||
|
|
|||
Less imputed interest |
(10.6 | ) | ||
|
|
|||
Total operating lease liability |
$ | 66.4 | ||
|
|
6. | Reinsurance |
We reinsure certain risks with other insurance companies. Such arrangements serve to limit our maximum loss on certain individual risks as well as on catastrophes and large or unusually hazardous risks. We are liable to our insureds for reinsurance ceded in the event our reinsurers do not meet their obligations. Thus, a credit exposure exists with respect to reinsurance ceded to the extent that any reinsurer is unable or unwilling to meet the obligations assumed under the reinsurance contracts. Our allowance for uncollectible reinsurance balances receivable on paid losses and incurred claims was $4.7 million and $3.8 million as of December 31, 2022 and 2021, respectively (see Note 4, Allowance for Credit Losses for additional information). Under certain reinsurance agreements, collateral, including letters of credit, is held to secure performance of reinsurers in meeting their obligations. The amount of such collateral was $1,299.3 million and $1,085.5 million at December 31, 2022 and 2021, respectively. The collateral we hold does not apply to our entire outstanding reinsurance recoverable. Rather, collateral is provided on an individual contract basis, as appropriate. For each individual reinsurer, the collateral held may exceed or fall below the total outstanding recoverable from that individual reinsurer.
The long-term nature of the reinsurance contracts creates a credit risk to us over time arising from potentially uncollectible reinsurance. To mitigate that counterparty risk, we evaluate our reinsurers to assess their financial condition. The factors that underlie these reviews include a financial risk assessment as well as an internal assessment of the capitalization and the operational risk of the reinsurer. As a result of these reviews, we may make changes to the approved markets that are used in both our treaty and facultative reinsurance programs.
In light of collateral held, we believe that no exposure to a single reinsurer represents an inappropriate concentration of credit risk to the Company. Gross reinsurance assets due from reinsurers exceeding five percent of our total reinsurance assets were approximately $1,244.3 million and $247.8 million at December 31, 2022 and 2021, respectively, of which approximately $564.0 million and $0.0 million at December 31, 2022 and 2021, respectively, was secured by collateral.
Estimated losses recoverable from reinsurers and the ceded portion of unearned premiums are reported as assets in our Consolidated Balance Sheets. Included in Reinsurance recoverables are paid loss recoverables of $190.6 million and $494.6 million as of December 31, 2022 and 2021, respectively. Earned premiums and losses and loss adjustment expenses are reported net of reinsurance in our Consolidated Statements of Income (Loss).
Losses and loss adjustment expenses of $1,166.9 million, $1,314.6 million and $1,208.8 million for the years ended December 31, 2022, 2021 and 2020, respectively, are net of amounts ceded to reinsurers of $958.8 million, $829.6 million and $941.3 million, respectively.
32
We are required to accept certain assigned risks and other legally mandated reinsurance obligations. Prior to the mid-1980s, we assumed various forms of casualty reinsurance for which we continue to maintain reserves for losses and loss adjustment expenses (see Note 8, Run-off Lines). For such assumed reinsurance transactions, we engage in various monitoring steps that are common with assumed reinsurance such as ongoing claims reviews. We assumed property related reinsurance primarily through, Argo Re and Ariel Re, and casualty related reinsurance primarily through Syndicate 1200.
Premiums were as follows:
For the Years Ended December 31, | ||||||||||||
(in millions) | 2022 | 2021 | 2020 | |||||||||
Direct written premiums |
$ | 2,682.8 | $ | 2,990.6 | $ | 2,676.1 | ||||||
Reinsurance ceded to other companies |
(1,106.7 | ) | (1,203.9 | ) | (1,423.2 | ) | ||||||
Reinsurance assumed from other companies |
165.4 | 190.6 | 557.2 | |||||||||
|
|
|
|
|
|
|||||||
Net written premiums |
$ | 1,741.5 | $ | 1,977.3 | $ | 1,810.1 | ||||||
|
|
|
|
|
|
|||||||
Direct earned premiums |
$ | 2,757.8 | $ | 2,917.7 | $ | 2,660.6 | ||||||
Reinsurance ceded to other companies |
(1,205.3 | ) | (1,272.7 | ) | (1,388.6 | ) | ||||||
Reinsurance assumed from other companies |
187.9 | 265.1 | 508.5 | |||||||||
|
|
|
|
|
|
|||||||
Net earned premiums |
$ | 1,740.4 | $ | 1,910.1 | $ | 1,780.5 | ||||||
|
|
|
|
|
|
|||||||
Percentage of reinsurance assumed to net earned premiums |
10.8 | % | 13.9 | % | 28.6 | % |
Loss Portfolio Transfer - U.S.
On November 9, 2022, the U.S. loss portfolio transaction with Enstar covering a majority of the Companys U.S. casualty insurance reserves, including construction, for accident years 2011 to 2019 closed. See Note 2, Recent Acquisitions, Disposals & Other Transactions for further discussion.
33
7. | Reserves for Losses and Loss Adjustment Expenses |
The following table provides a reconciliation of reserves for losses and loss adjustment expenses (LAE):
For the Years Ended December 31, | ||||||||||||
(in millions) | 2022 | 2021 | 2020 | |||||||||
Net reserves beginning of the year |
$ | 3,123.2 | $ | 2,906.1 | $ | 2,722.7 | ||||||
Net Ariel Indemnity Limited reserves acquired |
| | 27.9 | |||||||||
Add: |
||||||||||||
Losses and LAE incurred during current calendar year, net of reinsurance: |
||||||||||||
Current accident year |
1,102.2 | 1,176.3 | 1,201.1 | |||||||||
Prior accident years |
64.7 | 138.3 | 7.7 | |||||||||
|
|
|
|
|
|
|||||||
Losses and LAE incurred during calendar year, net of reinsurance |
1,166.9 | 1,314.6 | 1,208.8 | |||||||||
|
|
|
|
|
|
|||||||
Deduct: |
||||||||||||
Losses and LAE payments made during current calendar year, net of reinsurance: |
||||||||||||
Current accident year |
171.5 | 180.8 | 253.4 | |||||||||
Prior accident years |
828.0 | 688.4 | 866.4 | |||||||||
|
|
|
|
|
|
|||||||
Losses and LAE payments made during current calendar year, net of reinsurance: |
999.5 | 869.2 | 1,119.8 | |||||||||
|
|
|
|
|
|
|||||||
Less: |
||||||||||||
Divestitures (1) |
35.2 | | | |||||||||
Reclassified to liabilities held-for-sale (2) |
313.0 | | | |||||||||
Net reserves ceded to Syndicate 1200 (2) |
129.6 | | | |||||||||
Loss portfolio transfer: |
||||||||||||
U.S. (3) |
472.6 | | | |||||||||
Syndicate 1200 (for years of account 2019 and 2018) (4) |
144.0 | | | |||||||||
Reinsurance to close transaction (for years of account 2017 and prior) (5) |
| 219.7 | | |||||||||
|
|
|
|
|
|
|||||||
Total net reserve adjustments |
1,094.4 | 219.7 | | |||||||||
Change in participation interest (6) |
34.3 | 8.4 | 32.8 | |||||||||
Foreign exchange adjustments |
(17.4 | ) | (17.0 | ) | 33.7 | |||||||
|
|
|
|
|
|
|||||||
Net reserves - end of year |
2,213.1 | 3,123.2 | 2,906.1 | |||||||||
Add: |
||||||||||||
Reinsurance recoverables on unpaid losses and LAE, end of year |
2,838.5 | 2,471.8 | 2,499.9 | |||||||||
|
|
|
|
|
|
|||||||
Gross reserves - end of year |
$ | 5,051.6 | $ | 5,595.0 | $ | 5,406.0 | ||||||
|
|
|
|
|
|
(1) | Refer to the sale of Argo Seguros and AGSE in Note 2, Recent Acquisitions, Disposals & Other Transactions for additional information. |
(2) | Refer to the sale of Argo Underwriting Agency Limited in Note 2, Recent Acquisitions, Disposals & Other Transactions for additional information. Additionally, the Company reduced net reserves in the amount of $129.6 million for reinsurance contracts with AUA subsidiaries, which were reclassified to held-for-sale. |
(3) | Loss portfolio transfer of the Companys U.S. casualty insurance reserves for accident years 2011 to 2019. Refer to Note 2, Recent Acquisitions, Disposals & Other Transactions for additional information. |
(4) | Loss portfolio transfer on Syndicate 1200s reserves for the 2018 and 2019 years of account. Refer to Note 2, Recent Acquisitions, Disposals & Other Transactions for additional information. |
(5) | Amount represents reserves ceded under the reinsurance to close transaction with RiverStone for Lloyds years of account 2017 and prior, effective January 1, 2021. |
(6) | Amount represents the change in reserves due to changing our participation in Syndicates 1200 and 1910. |
Reserves for losses and LAE represent the estimated indemnity cost and related adjustment expenses necessary to investigate and settle claims. Such estimates are based upon individual case estimates for reported claims, estimates from ceding companies for reinsurance assumed and actuarial estimates for losses that have been incurred but not yet reported to the insurer. Any change in probable ultimate liabilities is reflected in current operating results.
The Company did not incur net losses and loss adjustment expenses attributed to the COVID-19 pandemic for the year ended December 31, 2022. Underwriting results for the years ended December 31, 2021 included net losses and loss adjustment expenses attributed to the COVID-19 pandemic of $12.4 million, primarily resulting from contingency and property exposures in the Companys International Operations. Property losses relate to sub-limited affirmative business interruption coverage, primarily in certain International markets, as well as expected costs associated with claims handling.
34
The impact from the net unfavorable (favorable) development of prior accident years losses and LAE reserves on each reporting segment is presented below:
For the Years Ended December 31, | ||||||||||||
(in millions) | 2022 | 2021 | 2020 | |||||||||
U.S. Operations |
$ | 64.5 | $ | 120.9 | $ | 2.4 | ||||||
International Operations |
(2.7 | ) | (26.9 | ) | (6.2 | ) | ||||||
Run-off Lines |
2.9 | 44.3 | 11.5 | |||||||||
|
|
|
|
|
|
|||||||
Total (favorable) unfavorable prior-year development |
$ | 64.7 | $ | 138.3 | $ | 7.7 | ||||||
|
|
|
|
|
|
The following describes the primary factors behind each segments net prior accident year reserve development for the years ended December 31, 2022, 2021 and 2020:
Year ended December 31, 2022:
| U.S. Operations: Net unfavorable development primarily related to liability lines, including the impact of large losses and claims alleging construction defect, and driven by businesses we have exited, partially offset by favorable development in specialty and professional lines. The net unfavorable prior year development relates to accident years 2019 and prior partially offset by favorable prior year development on accident years 2020 and 2021. |
| International Operations: Net favorable development primarily related to favorable development in liability and specialty lines, partially offset by unfavorable development from professional and property lines. The professional lines development included large claim movements in Argo Insurance Bermuda. |
| Run-off Lines: Net unfavorable development primarily related to asbestos and environmental lines partially offset by favorable loss reserve development in run-off liability losses excluding asbestos and environmental. |
Year ended December 31, 2021:
| U.S. Operations: Net unfavorable development in liability and professional lines, partially offset by favorable development in specialty. The liability lines and professional lines prior-year development was largely due to movements in the fourth quarter of 2021. The liability lines movement was largely due to actual incurred loss movements greater than the expected movements in business units with significant exposure to claims alleging construction defect ($112.1 million of prior year development), driven by accident years 2017 and prior. The professional lines movement was driven by evaluations of individual management liability claims. The professional lines prior-year development of $33.0 million was driven by accident years 2018 and prior. |
| International Operations: Net favorable development primarily related to favorable development in liability and property lines, partially offset by unfavorable development in Argo Insurance Bermuda. The unfavorable movement in Argo Insurance Bermuda was driven by liability and professional losses. |
| Run-off Lines: Net unfavorable loss reserve development in run-off liability lines, including asbestos and environmental lines, and risk management workers compensation. The movement on liability exposures excluding asbestos and environmental was due to analysis of individual claims. The exposures driving the change were largely the result of claims alleging abuse. A large portion of the change was due to defense costs. The movement on asbestos and environmental lines was due to higher than expected loss activity and movements on large claims alleging environmental losses. |
Year ended December 31, 2020:
| U.S. Operations: Net unfavorable development in liability and professional lines, partially offset by favorable development in specialty and property. |
| International Operations: Net favorable development primarily related to favorable development in Reinsurance, partially offset by unfavorable development in Bermuda Insurance. The favorable development in Reinsurance was due to experience on catastrophe losses from recent years and decreases on claims from older accident years. The unfavorable movement in Bermuda Insurance was driven by professional and liability losses. |
35
| Run-off Lines: Net unfavorable loss reserve development in asbestos and environmental lines and other run-off lines, partially offset by favorable loss reserve development on prior accident years in risk management workers compensation. |
Our reserves represent the best estimate of our ultimate liabilities, based on currently known facts, current law, and reasonable assumptions where facts are not known. Due to the significant uncertainties and related management judgments, there can be no assurance that future favorable or unfavorable loss development, which may be material, will not occur.
The spread of COVID-19 and related economic shutdown has increased the uncertainty that is always present in our estimate of the ultimate cost of loss and settlement expense. Actuarial models base future emergence on historic experience, with adjustments for current trends, and the appropriateness of these assumptions involved more uncertainty as of December 31, 2022. We expect there will be impacts to the timing of loss emergence and ultimate loss ratios for certain coverages we underwrite. The industry is experiencing new issues, including the temporary suspension of civil court cases in most states, the extension of certain statutes of limitations and the impact on our insureds from a significant reduction in economic activity. Our booked reserves include consideration of these factors, but legislative, regulatory or judicial actions could result in loss reserve deficiencies and reduce earnings in future periods.
Short-Duration Contract Disclosures
Our basis for disaggregating short-duration contracts is by each of our two ongoing reporting segments, U.S. Operations and International Operations, with International Operations further disaggregated by operating divisions. We have chosen to disaggregate the data in this way so as to not obscure useful information by otherwise aggregating items with significantly different characteristics. See Note 19, Segment Information, for additional information regarding our two ongoing reporting segments.
Operating Divisions
Our U.S. Operations reporting segment is comprised of one primary operating division (see Note 19, Segment Information for additional information on U.S Operations). International Operations primary operating division is Argo Insurance Bermuda, further described below.
Argo Insurance Bermuda
Argo Insurance Bermuda offers casualty, property and professional lines, which serves the needs of global clients by providing the following coverages: property, general and products liability, directors and officers liability, errors and omissions liability and employment practices liability.
Lines of Business
We use an underwriting committee structure to monitor and evaluate the operating performance of our lines of business. The underwriting committees are organized to allow products or coverages with similar characteristics to be managed and evaluated in distinct groups. Using this approach, our insurance business is categorized into underwriting groups, which are Property, Liability, Professional, and Specialty. Noted below are descriptions of the types of characteristics considered to disaggregate our business into these groups, as well as other qualitative factors to consider when using the information contained in the following incurred and paid claims development tables.
Property
Property losses are generally reported within a short period of time from the date of loss, and in most instances, property claims are settled and paid within a relatively short timeframe. However, Property can be impacted by catastrophe losses which can be more complex than non-catastrophe Property claims due to factors such as difficulty accessing impacted areas and other physical, legal and regulatory impediments potentially extending the period of time it takes to settle and pay claims. The impacts of catastrophe losses can be more significant in our Reinsurance and Syndicate 1200 divisions.
36
Liability
Our Liability business generally covers exposures where most claims are reported without a significant time lag between the event that gives rise to a claim and the date the claim is reported to us, but certain claims like those alleging construction defect can involve a longer time period between the event and the date the claim is reported to us. Since facts and information are frequently not complete at the time claims are reported to us, and because protracted litigation is sometimes involved, it can be several years before the ultimate value of these claims is determined. In our Argo Bermuda Insurance division, much of the business covers higher layers, potentially increasing the time it takes to fully determine our exposure.
Professional
Much of our Professional business is written on a claims-made basis resulting in coverage only for claims that are reported to us during the year in which the policy is effective, thus reducing the number of claims that will become known to us after the end of the policy expiration date. However, facts and information are frequently not complete at the time claims are reported to us, and protracted litigation is sometimes involved. It can be several years before the ultimate value of these claims is determined. In our Argo Bermuda Insurance division, much of the business covers higher layers, potentially increasing the time it takes to fully determine our exposure.
Specialty
Specialty lines losses are generally reported within a short period of time from the date of loss, and in most instances, Specialty lines claims are settled and paid within a relatively short timeframe. However, Specialty lines can be impacted by larger losses where facts and information are frequently not complete at the time claims are reported to us. These large losses can be more complex than smaller Specialty claims due to factors such as difficulty determining actual damages and other physical, legal and regulatory impediments potentially extending the period of time it takes to settle and pay claims.
Descriptions of the primary types of coverages, as disclosed in the following tables, included in the significant lines of business for each operating division are noted below:
U.S Operations
| Liability: primary and excess specialty casualty, construction defect, general liability, commercial multi-peril, workers compensation, product liability, environmental liability, and auto liability |
| Professional: management liability, transaction liability and errors and omissions liability |
| Property: primary and excess property, inland marine and auto physical damage |
| Specialty: surety, animal mortality and ocean marine |
Argo Insurance Bermuda
| Liability: general and products liability |
| Professional: directors and officers liability, errors and omissions liability and employment practices liability |
Run-off Lines Segment
We have a Run-off Lines segment for certain products that we no longer underwrite, including asbestos and environmental claims. We have excluded the Run-off Lines segment from the following disaggregated short-duration contract disclosures due to its insignificance to our consolidated financial position and results of operations, both quantitatively and qualitatively. Gross reserves for losses and LAE in Run-off Lines account for less than 5% of our consolidated gross reserves for losses and LAE, and are primarily related to accident years prior to the mid-1990s. As such, claims development tables for the most recent ten accident years would not provide meaningful information to users of our financial statements, as the majority of the remaining reserves for losses and LAE would be for accident years not separately presented. See Note 8, Run-off Lines, for further information on this segment, including discussion of prior accidents years development.
37
Loss Portfolio Transfers
On August 8, 2022, the Company entered into a loss portfolio transfer agreement with a wholly owned subsidiary of Enstar Group Limited (Enstar) covering a majority of the Companys U.S. casualty insurance reserves, including construction, for accident years 2011 to 2019. See Note 2, Recent Acquisitions, Disposals & Other Transactions for additional information on the U.S. loss portfolio transfer. The calendar year 2022 activity in the claims development table includes the impact of this agreement.
Reserves for IBNR Claims
Reserves for IBNR claims are based on the estimated ultimate cost of settling claims, including the effects of inflation and other social and economic factors, using past experience adjusted for current trends and any other factors that would modify past experience. We use a variety of actuarial techniques to analyze current claims costs, including frequency and severity data. These actuarial techniques consider variables such as past loss experience, current claims trends, and prevailing economic, social and legal environments. Each such method has its own set of assumptions and outputs, and each has strengths and weaknesses in different areas. Since no single estimation method is superior to another method in all situations, the methods and assumptions used to project loss reserves will vary by coverage and product. We use what we believe to be the most appropriate set of actuarial methods and assumptions for each product line grouping and coverage. While the loss projection methods may vary by product line and coverage, the general approach for calculating IBNR remains the same: ultimate losses are forecasted first, and that amount is reduced by the amount of cumulative paid claims and case reserves. Reserves established in prior years are adjusted as loss experience develops and new information becomes available. Adjustments to previously estimated reserves are reflected in the results of operations in the year in which they are made.
As described above, various actuarial methods are used to determine the reserves for losses and LAE recorded in our Consolidated Balance Sheets. Weightings of methods at a detailed level may change from evaluation to evaluation based on a number of observations, measures, and time elements. In comparing loss reserve methods and assumptions used at December 31, 2022 as compared with methods and assumptions used at December 31, 2021, management has not changed or adjusted methodologies or assumptions in any significant manner.
Incurred & Paid Claims Development Disclosures
The following tables provide information about incurred and cumulative paid losses and allocated loss adjustment expenses (ALAE), net of reinsurance. The following tables also include IBNR reserves plus expected development on reported claims and the cumulative number of reported claims as of December 31, 2022.
38
Reporting Segment: U.S. Operations
Line of Business: Liability
(in millions, except number of claims reported)
Incurred Losses & ALAE, Net of Reinsurance | ||||||||||||||||||||||||||||||||||||||||
Accident Year |
For the Years Ended December 31, | |||||||||||||||||||||||||||||||||||||||
2013 (1) | 2014 (1) | 2015 (1) | 2016 (1) | 2017 (1) | 2018 (1) | 2019 (1) | 2020 (1) | 2021 (1) | 2022 (1) | |||||||||||||||||||||||||||||||
2013 |
$ | 344.5 | $ | 355.8 | $ | 361.0 | $ | 360.4 | $ | 351.5 | $ | 346.6 | $ | 343.1 | $ | 344.8 | $ | 357.3 | $ | 334.3 | ||||||||||||||||||||
2014 |
328.6 | 337.1 | 330.0 | 326.3 | 323.9 | 321.9 | 327.4 | 341.3 | 310.7 | |||||||||||||||||||||||||||||||
2015 |
339.8 | 343.8 | 330.3 | 328.7 | 328.0 | 335.4 | 347.9 | 318.9 | ||||||||||||||||||||||||||||||||
2016 |
342.6 | 350.5 | 342.4 | 353.0 | 355.3 | 379.0 | 349.1 | |||||||||||||||||||||||||||||||||
2017 |
374.8 | 373.7 | 384.3 | 397.7 | 431.7 | 385.2 | ||||||||||||||||||||||||||||||||||
2018 |
426.1 | 430.4 | 414.5 | 420.4 | 366.5 | |||||||||||||||||||||||||||||||||||
2019 |
421.1 | 423.7 | 427.1 | 318.6 | ||||||||||||||||||||||||||||||||||||
2020 |
404.2 | 386.7 | 371.1 | |||||||||||||||||||||||||||||||||||||
2021 |
416.4 | 419.1 | ||||||||||||||||||||||||||||||||||||||
2022 |
439.5 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total | $ | 3,613.0 | ||||||||||||||||||||||||||||||||||||||
|
|
Cumulative Paid Losses & ALAE, Net of Reinsurance | ||||||||||||||||||||||||||||||||||||||||
Accident Year |
For the Years Ended December 31, | |||||||||||||||||||||||||||||||||||||||
2013 (1) | 2014 (1) | 2015 (1) | 2016 (1) | 2017 (1) | 2018 (1) | 2019 (1) | 2020 (1) | 2021 (1) | 2022 (1) | |||||||||||||||||||||||||||||||
2013 |
$ | 36.5 | $ | 109.7 | $ | 174.3 | $ | 228.8 | $ | 266.5 | $ | 289.3 | $ | 306.9 | $ | 318.2 | $ | 325.4 | $ | 329.3 | ||||||||||||||||||||
2014 |
32.4 | 91.0 | 154.6 | 206.9 | 240.6 | 266.3 | 283.2 | 291.4 | 304.4 | |||||||||||||||||||||||||||||||
2015 |
33.7 | 86.9 | 140.2 | 195.6 | 236.4 | 263.9 | 289.3 | 305.6 | ||||||||||||||||||||||||||||||||
2016 |
28.5 | 84.5 | 144.1 | 217.1 | 255.6 | 293.8 | 327.1 | |||||||||||||||||||||||||||||||||
2017 |
27.8 | 83.0 | 158.8 | 238.5 | 295.2 | 348.0 | ||||||||||||||||||||||||||||||||||
2018 |
34.3 | 98.9 | 175.8 | 245.5 | 315.9 | |||||||||||||||||||||||||||||||||||
2019 |
32.4 | 113.6 | 186.1 | 260.1 | ||||||||||||||||||||||||||||||||||||
2020 |
25.6 | 85.9 | 149.0 | |||||||||||||||||||||||||||||||||||||
2021 |
27.5 | 83.1 | ||||||||||||||||||||||||||||||||||||||
2022 |
27.2 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total | $ | 2,449.7 | ||||||||||||||||||||||||||||||||||||||
Other Property outstanding liabilities including unpaid loss and ALAE prior to 2013, net of reinsurance |
|
56.5 | ||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total outstanding liabilities for unpaid losses and ALAE, net of reinsurance |
|
$ | 1,219.8 | |||||||||||||||||||||||||||||||||||||
|
|
As of December 31, 2022 | ||||||||||||
Accident Year |
Incurred Losses & ALAE, Net of Reinsurance |
IBNR & Expected Development on Reported Claims |
Cumulative Number of Reported Claims (2) | |||||||||
2013 |
$ | 334.3 | $ | 0.4 | 22,317 | |||||||
2014 |
310.7 | | 22,254 | |||||||||
2015 |
318.9 | 6.5 | 20,874 | |||||||||
2016 |
349.1 | 11.5 | 17,947 | |||||||||
2017 |
385.2 | 22.7 | 20,419 | |||||||||
2018 |
366.5 | 21.8 | 22,925 | |||||||||
2019 |
318.6 | 21.1 | 22,161 | |||||||||
2020 |
371.1 | 136.0 | 17,452 | |||||||||
2021 |
419.1 | 253.5 | 13,367 | |||||||||
2022 |
439.5 | 354.3 | 11,011 |
(1) | Information presented for calendar years prior to 2022 is required supplementary information and is unaudited. |
(2) | During 2021, the Company revised the manner in which it measures reported claims. The cumulative number of reported claims is measured by individual claimant at a coverage level. Reported occurrences that do not result in a liability are included as reported claims. During 2021, we implemented additional processes to consolidate multiple data sources for U.S. Operations reserving. As part of that process, the level of detail used to determine the number of reported claims for some of the business units in US Operations changed. As a result, the cumulative number of reported claims for each accident year presented above as of December 31, 2021 is not comparable to the cumulative number of reported claims disclosed in previously issued financial statements. |
39
Reporting Segment: U.S. Operations
Line of Business: Professional
(in millions, except number of claims reported)
Incurred Losses & ALAE, Net of Reinsurance | ||||||||||||||||||||||||||||||||||||||||
Accident Year |
For the Years Ended December 31, | |||||||||||||||||||||||||||||||||||||||
2013 (1) | 2014 (1) | 2015 (1) | 2016 (1) | 2017 (1) | 2018 (1) | 2019 (1) | 2020 (1) | 2021 (1) | 2022 (1) | |||||||||||||||||||||||||||||||
2013 |
$ | 20.9 | $ | 21.5 | $ | 21.1 | $ | 19.0 | $ | 19.8 | $ | 19.5 | $ | 18.3 | $ | 18.1 | $ | 18.0 | $ | 17.9 | ||||||||||||||||||||
2014 |
22.4 | 22.4 | 26.0 | 33.7 | 36.2 | 35.4 | 35.1 | 34.4 | 32.7 | |||||||||||||||||||||||||||||||
2015 |
29.9 | 29.5 | 33.2 | 34.0 | 37.1 | 37.9 | 38.3 | 31.3 | ||||||||||||||||||||||||||||||||
2016 |
44.2 | 44.8 | 45.1 | 42.9 | 35.5 | 43.0 | 43.5 | |||||||||||||||||||||||||||||||||
2017 |
60.1 | 61.8 | 78.3 | 87.9 | 99.5 | 87.0 | ||||||||||||||||||||||||||||||||||
2018 |
70.8 | 73.2 | 79.2 | 94.8 | 88.5 | |||||||||||||||||||||||||||||||||||
2019 |
94.4 | 96.8 | 105.0 | 94.5 | ||||||||||||||||||||||||||||||||||||
2020 |
152.6 | 142.6 | 127.8 | |||||||||||||||||||||||||||||||||||||
2021 |
177.8 | 159.5 | ||||||||||||||||||||||||||||||||||||||
2022 |
185.4 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total | 868.1 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Cumulative Paid Losses & ALAE, Net of Reinsurance | ||||||||||||||||||||||||||||||||||||||||
Accident Year |
For the Years Ended December 31, | |||||||||||||||||||||||||||||||||||||||
2013 (1) | 2014 (1) | 2015 (1) | 2016 (1) | 2017 (1) | 2018 (1) | 2019 (1) | 2020 (1) | 2021 (1) | 2022 (1) | |||||||||||||||||||||||||||||||
2013 |
$ | 1.9 | $ | 6.3 | $ | 10.9 | $ | 14.2 | $ | 17.6 | $ | 17.5 | $ | 17.9 | $ | 17.9 | $ | 17.9 | $ | 17.9 | ||||||||||||||||||||
2014 |
2.3 | 5.4 | 15.1 | 24.1 | 25.5 | 32.3 | 33.3 | 33.6 | 33.5 | |||||||||||||||||||||||||||||||
2015 |
1.8 | 8.3 | 15.6 | 20.8 | 26.2 | 31.3 | 31.7 | 33.8 | ||||||||||||||||||||||||||||||||
2016 |
2.4 | 11.9 | 24.6 | 28.9 | 30.8 | 34.4 | 38.3 | |||||||||||||||||||||||||||||||||
2017 |
3.5 | 24.9 | 38.0 | 59.7 | 77.9 | 85.5 | ||||||||||||||||||||||||||||||||||
2018 |
4.5 | 16.7 | 43.8 | 62.6 | 78.8 | |||||||||||||||||||||||||||||||||||
2019 |
4.9 | 32.9 | 50.0 | 81.7 | ||||||||||||||||||||||||||||||||||||
2020 |
13.3 | 36.4 | 70.5 | |||||||||||||||||||||||||||||||||||||
2021 |
12.2 | 39.6 | ||||||||||||||||||||||||||||||||||||||
2022 |
14.3 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total | $ | 493.9 | ||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Other Property outstanding liabilities including unpaid loss and ALAE prior to 2013, net of reinsurance |
|
(3.0 | ) | |||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total outstanding liabilities for unpaid losses and ALAE, net of reinsurance |
|
$ | 371.2 | |||||||||||||||||||||||||||||||||||||
|
|
As of December 31, 2022 | ||||||||||||
Accident Year |
Incurred Losses & ALAE, Net of Reinsurance |
IBNR & Expected Development on Reported Claims |
Cumulative Number of Reported Claims (2) | |||||||||
2013 |
$ | 17.9 | $ | | 625 | |||||||
2014 |
32.7 | (0.8 | ) | 1,044 | ||||||||
2015 |
31.3 | (2.5 | ) | 1,832 | ||||||||
2016 |
43.5 | 2.4 | 3,263 | |||||||||
2017 |
87.0 | 1.7 | 3,772 | |||||||||
2018 |
88.5 | 8.8 | 4,328 | |||||||||
2019 |
94.5 | 9.5 | 5,133 | |||||||||
2020 |
127.8 | 29.6 | 5,476 | |||||||||
2021 |
159.5 | 97.4 | 5,895 | |||||||||
2022 |
185.4 | 163.2 | 4,864 |
(1) | Information presented for calendar years prior to 2022 is required supplementary information and is unaudited. |
(2) | During 2021, the Company revised the manner in which it measures reported claims. The cumulative number of reported claims is measured by individual claimant at a coverage level. Reported occurrences that do not result in a liability are included as reported claims. During 2021, we implemented additional processes to consolidate multiple data sources for U.S. Operations reserving. As part of that process, the level of detail used to determine the number of reported claims for some of the business units in US Operations changed. As a result, the cumulative number of reported claims for each accident year presented above as of December 31, 2021 is not comparable to the cumulative number of reported claims disclosed in previously issued financial statements. |
40
Reporting Segment: U.S. Operations
Line of Business: Property
(in millions, except number of claims reported)
Accident Year |
Incurred Losses & ALAE, Net of Reinsurance For the Years Ended December 31, |
|||||||||||||||||||||||||||||||||||||||
2013 (1) | 2014 (1) | 2015 (1) | 2016 (1) | 2017 (1) | 2018 (1) | 2019 (1) | 2020 (1) | 2021 (1) | 2022 (1) | |||||||||||||||||||||||||||||||
2013 |
$ | 74.5 | $ | 79.9 | $ | 78.7 | $ | 78.2 | $ | 77.8 | $ | 78.2 | $ | 78.4 | $ | 78.2 | $ | 77.2 | $ | 76.9 | ||||||||||||||||||||
2014 |
80.4 | 82.2 | 77.0 | 77.1 | 76.9 | 76.9 | 76.1 | 76.0 | 76.1 | |||||||||||||||||||||||||||||||
2015 |
74.0 | 73.4 | 69.9 | 68.9 | 69.1 | 69.2 | 69.2 | 68.4 | ||||||||||||||||||||||||||||||||
2016 |
59.4 | 57.6 | 57.1 | 56.6 | 56.6 | 56.5 | 54.2 | |||||||||||||||||||||||||||||||||
2017 |
75.2 | 79.6 | 86.9 | 94.9 | 94.5 | 97.4 | ||||||||||||||||||||||||||||||||||
2018 |
89.2 | 93.1 | 95.1 | 96.9 | 102.4 | |||||||||||||||||||||||||||||||||||
2019 |
91.4 | 88.8 | 98.4 | 97.9 | ||||||||||||||||||||||||||||||||||||
2020 |
129.5 | 133.2 | 133.1 | |||||||||||||||||||||||||||||||||||||
2021 |
111.7 | 114.8 | ||||||||||||||||||||||||||||||||||||||
2022 |
103.1 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total | $ | 924.3 | ||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Accident Year |
Cumulative Paid Losses & ALAE, Net of Reinsurance For the Years Ended December 31, |
|||||||||||||||||||||||||||||||||||||||
2013 (1) | 2014 (1) | 2015 (1) | 2016 (1) | 2017 (1) | 2018 (1) | 2019 (1) | 2020 (1) | 2021 (1) | 2022 (1) | |||||||||||||||||||||||||||||||
2013 |
$ | 52.5 | $ | 73.2 | $ | 75.5 | $ | 77.4 | $ | 77.1 | $ | 75.9 | $ | 78.1 | $ | 78.2 | $ | 77.2 | $ | 76.9 | ||||||||||||||||||||
2014 |
51.6 | 73.1 | 75.7 | 76.4 | 76.3 | 76.4 | 76.1 | 76.0 | 76.0 | |||||||||||||||||||||||||||||||
2015 |
44.6 | 67.6 | 68.6 | 67.9 | 68.3 | 68.5 | 69.0 | 68.6 | ||||||||||||||||||||||||||||||||
2016 |
39.4 | 55.2 | 55.8 | 56.1 | 56.4 | 56.3 | 54.5 | |||||||||||||||||||||||||||||||||
2017 |
54.4 | 95.3 | 113.9 | 100.8 | 88.4 | 95.1 | ||||||||||||||||||||||||||||||||||
2018 |
61.3 | 126.7 | 107.0 | 98.8 | 101.4 | |||||||||||||||||||||||||||||||||||
2019 |
55.8 | 82.4 | 90.9 | 94.0 | ||||||||||||||||||||||||||||||||||||
2020 |
75.9 | 116.6 | 121.6 | |||||||||||||||||||||||||||||||||||||
2021 |
71.3 | 118.3 | ||||||||||||||||||||||||||||||||||||||
2022 |
52.2 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total | 858.6 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Other Property outstanding liabilities including unpaid loss and ALAE prior to 2013, net of reinsurance |
|
(5.5 | ) | |||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total outstanding liabilities for unpaid losses and ALAE, net of reinsurance |
|
$ | 60.2 | |||||||||||||||||||||||||||||||||||||
|
|
As of December 31, 2022 | ||||||||||||
Accident Year |
Incurred Losses & ALAE, Net of Reinsurance |
IBNR & Expected Development on Reported Claims |
Cumulative Number of Reported Claims (2) | |||||||||
2013 |
$ | 76.9 | $ | | 9,707 | |||||||
2014 |
76.1 | | 8,034 | |||||||||
2015 |
68.4 | (0.1 | ) | 7,341 | ||||||||
2016 |
54.2 | (0.2 | ) | 7,687 | ||||||||
2017 |
97.4 | (1.3 | ) | 9,913 | ||||||||
2018 |
102.4 | (2.4 | ) | 10,868 | ||||||||
2019 |
97.9 | 1.9 | 11,481 | |||||||||
2020 |
133.1 | (7.3 | ) | 11,356 | ||||||||
2021 |
114.8 | (14.5 | ) | 10,255 | ||||||||
2022 |
103.1 | 22.8 | 7,960 |
(1) | Information presented for calendar years prior to 2022 is required supplementary information and is unaudited. |
41
(2) | During 2021, the Company revised the manner in which it measures reported claims. The cumulative number of reported claims is measured by individual claimant at a coverage level. Reported occurrences that do not result in a liability are included as reported claims. During 2021, we implemented additional processes to consolidate multiple data sources for U.S. Operations reserving. As part of that process, the level of detail used to determine the number of reported claims for some of the business units in US Operations changed. As a result, the cumulative number of reported claims for each accident year presented above as of December 31, 2021 is not comparable to the cumulative number of reported claims disclosed in previously issued financial statements. |
Reporting Segment: U.S. Operations
Line of Business: Specialty
(in millions, except number of claims reported)
Accident Year |
Incurred Losses & ALAE, Net of Reinsurance For the Years Ended December 31, |
|||||||||||||||||||||||||||||||||||||||
2013 (1) | 2014 (1) | 2015 (1) | 2016 (1) | 2017 (1) | 2018 (1) | 2019 (1) | 2020 (1) | 2021 (1) | 2022 (1) | |||||||||||||||||||||||||||||||
2013 |
$ | 10.0 | $ | 8.6 | $ | 4.6 | $ | 2.5 | $ | 1.7 | $ | 0.9 | $ | 0.9 | $ | 0.9 | $ | 0.9 | $ | 0.9 | ||||||||||||||||||||
2014 |
13.1 | 13.1 | 8.9 | 6.0 | 4.8 | 4.6 | 4.6 | 4.1 | 4.1 | |||||||||||||||||||||||||||||||
2015 |
14.8 | 14.3 | 9.5 | 5.5 | 1.2 | 0.5 | 0.3 | 0.2 | ||||||||||||||||||||||||||||||||
2016 |
15.0 | 15.0 | 11.2 | 6.2 | 4.7 | 3.3 | 3.2 | |||||||||||||||||||||||||||||||||
2017 |
16.2 | 16.2 | 7.6 | 0.9 | 0.7 | 0.7 | ||||||||||||||||||||||||||||||||||
2018 |
20.9 | 17.4 | 3.3 | 3.5 | 3.5 | |||||||||||||||||||||||||||||||||||
2019 |
22.7 | 8.5 | 5.6 | 5.9 | ||||||||||||||||||||||||||||||||||||
2020 |
25.4 | 10.3 | 15.9 | |||||||||||||||||||||||||||||||||||||
2021 |
27.9 | 5.2 | ||||||||||||||||||||||||||||||||||||||
2022 |
33.0 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total | $ | 72.6 | ||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Accident Year |
Cumulative Paid Losses & ALAE, Net of Reinsurance For the Years Ended December 31, |
|||||||||||||||||||||||||||||||||||||||
2013 (1) | 2014 (1) | 2015 (1) | 2016 (1) | 2017 (1) | 2018 (1) | 2019 (1) | 2020 (1) | 2021 (1) | 2022 (1) | |||||||||||||||||||||||||||||||
2013 |
$ | 0.4 | $ | 0.9 | $ | 0.9 | $ | 0.9 | $ | 0.9 | $ | 0.9 | $ | 0.9 | $ | 0.9 | $ | 0.9 | $ | 0.9 | ||||||||||||||||||||
2014 |
1.1 | 3.3 | 4.0 | 4.0 | 4.1 | 4.1 | 4.0 | 4.1 | 4.1 | |||||||||||||||||||||||||||||||
2015 |
0.2 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | ||||||||||||||||||||||||||||||||
2016 |
1.3 | 1.6 | 2.2 | 2.2 | 2.2 | 2.8 | 2.8 | |||||||||||||||||||||||||||||||||
2017 |
0.3 | 0.1 | | 0.1 | 0.2 | 0.2 | ||||||||||||||||||||||||||||||||||
2018 |
| 0.7 | 1.7 | 1.2 | 2.4 | |||||||||||||||||||||||||||||||||||
2019 |
0.7 | 0.7 | 3.2 | 5.4 | ||||||||||||||||||||||||||||||||||||
2020 |
0.3 | 7.6 | 10.6 | |||||||||||||||||||||||||||||||||||||
2021 |
0.2 | 1.4 | ||||||||||||||||||||||||||||||||||||||
2022 |
0.1 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total | 28.1 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Other Property outstanding liabilities including unpaid loss and ALAE prior to 2013, net of reinsurance |
|
0.8 | ||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total outstanding liabilities for unpaid losses and ALAE, net of reinsurance |
|
$ | 45.3 | |||||||||||||||||||||||||||||||||||||
|
|
As of December 31, 2022 | ||||||||||||
Accident Year |
Incurred Losses & ALAE, Net of Reinsurance |
IBNR & Expected Development on Reported Claims |
Cumulative Number of Reported Claims (2) | |||||||||
2013 |
$ | 0.9 | $ | | 28 | |||||||
2014 |
4.1 | | 20 | |||||||||
2015 |
0.2 | | 14 | |||||||||
2016 |
3.2 | 0.4 | 46 | |||||||||
2017 |
0.7 | 0.5 | 62 | |||||||||
2018 |
3.5 | 0.1 | 82 | |||||||||
2019 |
5.9 | 0.4 | 124 | |||||||||
2020 |
15.9 | 0.7 | 273 | |||||||||
2021 |
5.2 | 3.7 | 290 | |||||||||
2022 |
33.0 | 25.7 | 236 |
(1) | Information presented for calendar years prior to 2022 is required supplementary information and is unaudited. |
42
(2) | During 2021, the Company revised the manner in which it measures reported claims. The cumulative number of reported claims is measured by individual claimant at a coverage level. Reported occurrences that do not result in a liability are included as reported claims. During 2021, we implemented additional processes to consolidate multiple data sources for U.S. Operations reserving. As part of that process, the level of detail used to determine the number of reported claims for some of the business units in US Operations changed. As a result, the cumulative number of reported claims for each accident year presented above as of December 31, 2021 is not comparable to the cumulative number of reported claims disclosed in previously issued financial statements. |
Reporting Segment: International Operations
Operating Division: Argo Insurance Bermuda
Line of Business: Liability
(in millions, except number of claims reported)
Accident Year |
Incurred Losses & ALAE, Net of Reinsurance For the Years Ended December 31, |
|||||||||||||||||||||||||||||||||||||||
2013 (1) | 2014 (1) | 2015 (1) | 2016 (1) | 2017 (1) | 2018 (1) | 2019 (1) | 2020 (1) | 2021 (1) | 2022 (1) | |||||||||||||||||||||||||||||||
2013 |
$ | 8.5 | $ | 8.5 | $ | 8.5 | $ | 8.5 | $ | 4.9 | $ | 2.2 | $ | 5.3 | $ | 5.3 | $ | 6.0 | $ | 5.8 | ||||||||||||||||||||
2014 |
9.8 | 9.8 | 9.8 | 6.2 | 1.5 | 2.3 | 2.3 | 1.6 | 1.6 | |||||||||||||||||||||||||||||||
2015 |
11.3 | 14.3 | 24.8 | 35.4 | 45.4 | 45.1 | 51.3 | 50.3 | ||||||||||||||||||||||||||||||||
2016 |
13.9 | 14.0 | 14.0 | 6.6 | 6.1 | 0.8 | 2.4 | |||||||||||||||||||||||||||||||||
2017 |
17.1 | 17.3 | 26.9 | 30.3 | 37.3 | 44.3 | ||||||||||||||||||||||||||||||||||
2018 |
8.9 | 32.1 | 26.6 | 24.2 | 22.9 | |||||||||||||||||||||||||||||||||||
2019 |
13.3 | 13.6 | 13.8 | 13.3 | ||||||||||||||||||||||||||||||||||||
2020 |
23.3 | 24.9 | 12.4 | |||||||||||||||||||||||||||||||||||||
2021 |
12.3 | 11.4 | ||||||||||||||||||||||||||||||||||||||
2022 |
11.1 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total | $ | 175.5 | ||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Accident Year |
Cumulative Paid Losses & ALAE, Net of Reinsurance For the Years Ended December 31, |
|||||||||||||||||||||||||||||||||||||||
2013 (1) | 2014 (1) | 2015 (1) | 2016 (1) | 2017 (1) | 2018 (1) | 2019 (1) | 2020 (1) | 2021 (1) | 2022 (1) | |||||||||||||||||||||||||||||||
2013 |
$ | | $ | | $ | | $ | | $ | 2.3 | $ | 2.3 | $ | 2.3 | $ | 2.4 | $ | 2.4 | $ | 3.7 | ||||||||||||||||||||
2014 |
| | 0.1 | 0.1 | 1.2 | 1.2 | 1.4 | 1.4 | 1.4 | |||||||||||||||||||||||||||||||
2015 |
| | 16.1 | 20.3 | 26.6 | 34.8 | 38.9 | 50.2 | ||||||||||||||||||||||||||||||||
2016 |
| | | 0.1 | 0.1 | 0.2 | 0.3 | |||||||||||||||||||||||||||||||||
2017 |
| 3.3 | 3.4 | 18.0 | 19.7 | 22.0 | ||||||||||||||||||||||||||||||||||
2018 |
| 13.8 | 18.3 | 18.5 | 18.5 | |||||||||||||||||||||||||||||||||||
2019 |
| 0.1 | 0.7 | 0.6 | ||||||||||||||||||||||||||||||||||||
2020 |
0.8 | 7.0 | 0.5 | |||||||||||||||||||||||||||||||||||||
2021 |
| | ||||||||||||||||||||||||||||||||||||||
2022 |
| |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total | $ | 97.2 | ||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Other Property outstanding liabilities including unpaid loss and ALAE prior to 2013, net of reinsurance |
|
0.5 | ||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total outstanding liabilities for unpaid losses and ALAE, net of reinsurance |
|
$ | 78.8 | |||||||||||||||||||||||||||||||||||||
|
|
As of December 31, 2022 | ||||||||||||
Accident Year |
Incurred Losses & ALAE, Net of Reinsurance |
IBNR & Expected Development on Reported Claims |
Cumulative Number of Reported Claims (2) | |||||||||
2013 |
$ | 5.8 | $ | 0.2 | 1,210 | |||||||
2014 |
1.6 | (0.4 | ) | 1,360 | ||||||||
2015 |
50.3 | | 1,623 | |||||||||
2016 |
2.4 | 2.0 | 1,987 | |||||||||
2017 |
44.3 | 7.8 | 2,114 | |||||||||
2018 |
22.9 | 3.5 | 1,140 | |||||||||
2019 |
13.3 | 12.1 | 1,179 | |||||||||
2020 |
12.4 | 11.9 | 1,336 | |||||||||
2021 |
11.4 | 10.2 | 1,252 | |||||||||
2022 |
11.1 | 11.1 | 875 |
(1) | Information presented for calendar years prior to 2022 is required supplementary information and is unaudited. |
43
(2) | The cumulative number of reported claims is measured by individual claimant at a coverage level. Reported occurrences that do not result in a liability are included as reported claims. |
Reporting Segment: International Operations
Operating Division: Argo Insurance Bermuda
Line of Business: Professional
(in millions, except number of claims reported)
Accident Year |
Incurred Losses & ALAE, Net of Reinsurance For the Years Ended December 31, |
|||||||||||||||||||||||||||||||||||||||
2013 (1) | 2014 (1) | 2015 (1) | 2016 (1) | 2017 (1) | 2018 (1) | 2019 (1) | 2020 (1) | 2021 (1) | 2022 (1) | |||||||||||||||||||||||||||||||
2013 |
$ | 3.8 | $ | 3.8 | $ | 3.8 | $ | 3.1 | $ | 1.8 | $ | | $ | | $ | | $ | 1.0 | $ | 3.5 | ||||||||||||||||||||
2014 |
4.0 | 4.0 | 4.0 | 4.0 | 3.9 | 10.2 | 12.5 | 8.1 | 10.1 | |||||||||||||||||||||||||||||||
2015 |
4.9 | 4.9 | 4.9 | 2.7 | 5.0 | 5.2 | 7.3 | 7.9 | ||||||||||||||||||||||||||||||||
2016 |
6.7 | 6.7 | 4.8 | 3.1 | 7.3 | 3.1 | 1.9 | |||||||||||||||||||||||||||||||||
2017 |
7.6 | 7.6 | 9.7 | 9.5 | 12.4 | 10.5 | ||||||||||||||||||||||||||||||||||
2018 |
8.3 | 8.3 | 8.0 | 6.5 | 21.3 | |||||||||||||||||||||||||||||||||||
2019 |
9.6 | 8.7 | 16.4 | 18.3 | ||||||||||||||||||||||||||||||||||||
2020 |
10.4 | 10.4 | 10.4 | |||||||||||||||||||||||||||||||||||||
2021 |
13.0 | 13.0 | ||||||||||||||||||||||||||||||||||||||
2022 |
9.5 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total | $ | 106.4 | ||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Accident Year |
Cumulative Paid Losses & ALAE, Net of Reinsurance For the Years Ended December 31, |
|||||||||||||||||||||||||||||||||||||||
2013 (1) | 2014 (1) | 2015 (1) | 2016 (1) | 2017 (1) | 2018 (1) | 2019 (1) | 2020 (1) | 2021 (1) | 2022 (1) | |||||||||||||||||||||||||||||||
2013 |
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||||||||||
2014 |
| | | 0.3 | 1.0 | 0.4 | 3.2 | 0.4 | 0.4 | |||||||||||||||||||||||||||||||
2015 |
| | | | | | 2.9 | 2.9 | ||||||||||||||||||||||||||||||||
2016 |
| | | | | | | |||||||||||||||||||||||||||||||||
2017 |
0.1 | 0.1 | 4.9 | 9.8 | 9.8 | 9.8 | ||||||||||||||||||||||||||||||||||
2018 |
| | 2.0 | 2.1 | 6.0 | |||||||||||||||||||||||||||||||||||
2019 |
2.0 | 0.6 | 0.6 | 0.7 | ||||||||||||||||||||||||||||||||||||
2020 |
| | | |||||||||||||||||||||||||||||||||||||
2021 |
| | ||||||||||||||||||||||||||||||||||||||
2022 |
| |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total | 19.8 | |||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Other Property outstanding liabilities including unpaid loss and ALAE prior to 2013, net of reinsurance |
|
0.3 | ||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Total outstanding liabilities for unpaid losses and ALAE, net of reinsurance |
|
$ | 86.9 | |||||||||||||||||||||||||||||||||||||
|
|
As of December 31, 2022 | ||||||||||||
Accident Year |
Incurred Losses & ALAE, Net of Reinsurance |
IBNR & Expected Development on Reported Claims |
Cumulative Number of Reported Claims (2) | |||||||||
2013 |
$ | 3.5 | $ | 3.4 | 1,081 | |||||||
2014 |
10.1 | 2.3 | 1,142 | |||||||||
2015 |
7.9 | 3.5 | 1,197 | |||||||||
2016 |
1.9 | 1.8 | 1,293 | |||||||||
2017 |
10.5 | 0.7 | 1,357 | |||||||||
2018 |
21.3 | 9.9 | 1,138 | |||||||||
2019 |
18.3 | 7.6 | 843 | |||||||||
2020 |
10.4 | 10.3 | 908 | |||||||||
2021 |
13.0 | 13.0 | 822 | |||||||||
2022 |
9.5 | 9.5 | 597 |
(1) | Information presented for calendar years prior to 2022 is required supplementary information and is unaudited. |
44
(2) | The cumulative number of reported claims is measured by individual claimant at a coverage level. Reported occurrences that do not result in a liability are included as reported claims. |
The reconciliation of the net incurred and paid development tables to the liability for unpaid losses and LAE in our Consolidated Balance Sheets is as follows:
(in millions) | As of December 31, 2022 | |||
Liabilities for unpaid losses and ALAE: |
||||
US Operations: |
||||
Liability |
$ | 1,219.8 | ||
Professional |
371.2 | |||
Property |
60.2 | |||
Specialty |
45.3 | |||
International Operations: |
||||
Argo Insurance Bermuda- Liability |
78.8 | |||
Argo Insurance Bermuda- Professional |
86.9 | |||
Run-off Lines |
168.0 | |||
Other lines |
132.8 | |||
|
|
|||
Total liabilities for unpaid losses and ALAE, net of reinsurance |
2,163.0 | |||
Reinsurance recoverables on unpaid losses and LAE: |
||||
US Operations: |
||||
Liability |
1,389.0 | |||
Professional |
356.9 | |||
Property |
205.2 | |||
Specialty |
18.3 | |||
International Operations: |
||||
Argo Insurance Bermuda- Liability |
215.4 | |||
Argo Insurance Bermuda- Professional |
137.0 | |||
Run-off Lines |
69.8 | |||
Other lines |
446.9 | |||
|
|
|||
Total reinsurance recoverables on unpaid losses and LAE |
2,838.5 | |||
Unallocated loss adjustment expenses |
69.4 | |||
Unamortized reserve discount |
(19.3 | ) | ||
|
|
|||
Gross liability for unpaid losses and LAE |
$ | 5,051.6 | ||
|
|
Other lines in the table above are comprised of lines of business and operating divisions within our two ongoing reporting segments which are not individually significant for separate disaggregated disclosure.
45
Claims Duration
The following table provides supplementary unaudited information about the annual percentage payout of incurred losses and ALAE, net of reinsurance, as of December 31, 2022:
Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance (1) | ||||||||||||||||||||||||||||||||||||||||||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | Remainder | ||||||||||||||||||||||||||||||||||
U.S. Operations: |
||||||||||||||||||||||||||||||||||||||||||||
US Liability |
7.8 | % | 17.0 | % | 18.5 | % | 19.4 | % | 12.4 | % | 8.6 | % | 6.1 | % | 3.0 | % | 2.1 | % | 1.5 | % | 3.6 | % | ||||||||||||||||||||||
US Professional |
5.4 | % | 17.0 | % | 19.4 | % | 17.5 | % | 12.2 | % | 9.8 | % | 6.7 | % | 4.4 | % | 2.8 | % | 1.8 | % | 2.8 | % | ||||||||||||||||||||||
US Property |
56.6 | % | 33.1 | % | 6.7 | % | 2.5 | % | 0.8 | % | 0.2 | % | 0.1 | % | | % | | % | | % | | % | ||||||||||||||||||||||
US Specialty |
27.9 | % | 32.4 | % | 23.5 | % | 10.0 | % | 4.0 | % | 1.5 | % | 0.5 | % | 0.2 | % | 0.1 | % | | % | | % | ||||||||||||||||||||||
International Operations: |
||||||||||||||||||||||||||||||||||||||||||||
Bermuda Insurance Professional |
2.7 | % | 7.6 | % | 11.8 | % | 13.7 | % | 13.5 | % | 11.9 | % | 9.8 | % | 7.7 | % | 5.9 | % | 4.4 | % | 11.1 | % | ||||||||||||||||||||||
Bermuda Insurance Liability |
0.5 | % | 14.7 | % | 19.6 | % | 15.2 | % | 10.7 | % | 7.7 | % | 5.6 | % | 4.3 | % | 3.4 | % | 2.7 | % | 15.6 | % |
(1) | The average annual percentage payout is calculated from a paid losses and ALAE development pattern based on an actuarial analysis of the paid losses and ALAE movements by accident year for each disaggregation category. The paid losses and ALAE development pattern provides the expected percentage of ultimate losses and ALAE to be paid in each year. The pattern considers all accident years included in the claims development tables. |
Information About Amounts Reported at Present Value
We discount certain workers compensation liabilities for unpaid losses and LAE within our U.S. Operations and Run-off Lines segments. The discounted U.S. Operations liabilities relate to all non-ALAE workers compensation liabilities within one of our insurance subsidiaries. In Run-off Lines, we discount certain pension-type liabilities for unpaid losses and LAE. The following tables provide information about these discounted liabilities for unpaid losses and LAE:
Carrying Amount of Reserves for Losses & LAE |
Aggregate Amount of Discount | |||||||||||||||||||||||
As of December 31, | As of December 31, | |||||||||||||||||||||||
(in millions, except discount percentages) | 2022 | 2021 | 2020 | 2022 | 2021 | 2020 | ||||||||||||||||||
US Operations: |
||||||||||||||||||||||||
Commercial Specialty - Liability |
$ | 168.0 | $ | 163.1 | $ | 150.4 | $ | 14.7 | $ | 14.1 | $ | 12.9 | ||||||||||||
Run-off Lines |
93.0 | 114.3 | 128.4 | 4.6 | 4.7 | 4.9 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ | 261.0 | $ | 277.4 | $ | 278.8 | $ | 19.3 | $ | 18.8 | $ | 17.8 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Interest Accretion (1) | Discount Rate | |||||||||||||||||||||||
For the Years Ended December 31, | As of December 31, | |||||||||||||||||||||||
2022 | 2021 | 2020 | 2022 | 2021 | 2020 | |||||||||||||||||||
US Operations: |
||||||||||||||||||||||||
Commercial Specialty - Liability |
$ | 1.7 | $ | 0.9 | $ | 1.9 | 2.25 | % | 2.25 | % | 2.25 | % | ||||||||||||
Run-off Lines |
0.1 | 0.2 | | 3.50 | % | 3.50 | % | 3.50 | % | |||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 1.8 | $ | 1.1 | $ | 1.9 | ||||||||||||||||||
|
|
|
|
|
|
(1) | Interest accretion is recorded in the line item Losses and loss adjustment expenses in our Consolidated Statements of Income (Loss). |
46
8. | Run-off Lines |
We have discontinued active underwriting of certain lines of business, including those lines that were previously recorded in Argo Groups risk-management segment. All current activity within these lines is related to the management of claims and other administrative functions. Also included in Run-off Lines are other liability reserves, which include exposure to claims for asbestos and environmental liabilities written in past years. The other liability reserves are often characterized by long elapsed periods between the occurrence of a claim and ultimate payment to resolve the claim. We use a specialized staff dedicated to administer and settle these claims.
The following table presents our gross reserves for Run-off Lines:
December 31, | ||||||||
(in millions) | 2022 | 2021 | ||||||
Asbestos and Environmental: |
||||||||
Reinsurance assumed |
$ | 31.1 | $ | 29.6 | ||||
Other |
34.4 | 34.2 | ||||||
|
|
|
|
|||||
Total Asbestos and Environmental |
65.5 | 63.8 | ||||||
Risk-management |
144.6 | 162.6 | ||||||
Run-off reinsurance lines |
0.4 | 0.5 | ||||||
Other run-off lines |
22.6 | 34.3 | ||||||
|
|
|
|
|||||
Gross reserves - Run-off Lines |
$ | 233.1 | $ | 261.2 | ||||
|
|
|
|
We have received asbestos and environmental liability claims arising from other liability coverage primarily written in the 1960s, 1970s and into the early 1980s. Asbestos and environmental claims originate from policies directly underwritten by us and from reinsurance assumed during this period, including a portion assumed from the London market. Reserves for other run-off lines relate to other liability coverage primarily written in the 1970s, with recent claim activity relating to abuse claims.
The following table represents the total gross reserves for our asbestos exposure:
December 31, | ||||||||||||
(in millions) | 2022 | 2021 | 2020 | |||||||||
Direct written |
||||||||||||
Case reserves |
$ | 3.2 | $ | 3.0 | $ | 3.1 | ||||||
Unallocated loss adjustment expense (ULAE) |
0.5 | 0.5 | 0.5 | |||||||||
Incurred but not reported (IBNR) |
17.4 | 19.9 | 20.2 | |||||||||
|
|
|
|
|
|
|||||||
Total direct written reserves |
21.1 | 23.4 | 23.8 | |||||||||
Assumed domestic |
||||||||||||
Case reserves |
6.8 | 7.4 | 8.4 | |||||||||
ULAE |
0.8 | 0.8 | 0.8 | |||||||||
IBNR |
13.0 | 11.9 | 12.8 | |||||||||
|
|
|
|
|
|
|||||||
Total assumed domestic reserves |
20.6 | 20.1 | 22.0 | |||||||||
Assumed London |
||||||||||||
Case reserves |
2.4 | 2.1 | 1.4 | |||||||||
IBNR |
2.6 | 2.3 | 1.6 | |||||||||
|
|
|
|
|
|
|||||||
Total assumed London reserves |
5.0 | 4.4 | 3.0 | |||||||||
|
|
|
|
|
|
|||||||
Total asbestos reserves |
$ | 46.7 | $ | 47.9 | $ | 48.8 | ||||||
|
|
|
|
|
|
47
The following table presents our underwriting losses for Run-off Lines:
For the Years Ended December 31, | ||||||||||||
(in millions) | 2022 | 2021 | 2020 | |||||||||
Asbestos and Environmental: |
||||||||||||
Reinsurance assumed |
$ | 3.5 | $ | 4.7 | $ | 5.7 | ||||||
Other |
7.0 | 10.0 | 11.7 | |||||||||
|
|
|
|
|
|
|||||||
Total Asbestos and Environmental |
10.5 | 14.7 | 17.4 | |||||||||
Risk-management |
1.4 | 9.9 | (7.6 | ) | ||||||||
Run-off reinsurance lines |
| | (0.4 | ) | ||||||||
Other run-off lines |
(8.3 | ) | 20.1 | 3.4 | ||||||||
|
|
|
|
|
|
|||||||
Total underwriting loss - Run-off Lines |
$ | 3.6 | $ | 44.7 | $ | 12.8 | ||||||
|
|
|
|
|
|
Reserves for asbestos and environmental claims cannot be estimated with traditional loss reserving techniques that rely on historical accident year loss development factors. The uncertainty in the asbestos and environmental reserves estimates arises from several factors including lack of actuarially credible historical data, inapplicability of standard actuarial projection techniques, uncertainty with regards to claim costs, coverage interpretations and judicial, statutory and regulatory provisions under which the claims may be ultimately resolved. It is impossible to predict how the courts will interpret coverage issues and these resolutions may have a material impact on the ultimate resolution of the asbestos and environmental liabilities. We use a variety of estimation methods to calculate reserves as a whole; however, reserves for asbestos and environmental claims were determined using a variety of methods which rely on historical claim reporting and average claim cost information. We apply greatest weight to the method that projects future calendar period claims and average claim costs because it best captures the unique claim characteristics of our underlying exposures. Although management has recorded its best estimate of loss reserves, due to the uncertainties of estimation of liability that may arise as discussed herein, further deterioration of claims could occur in the future.
Please see Note 7, Reserves for Losses and Loss Adjustment Expenses for further discussion.
9. | Long-term Debt |
Senior Unsecured Fixed Rate Notes
In September 2012, Argo Group (the Parent Guarantor), through its subsidiary Argo Group U.S. (the Subsidiary Issuer), issued $143.8 million aggregate principal amount of the Subsidiary Issuers 6.5% Senior Notes due September 15, 2042 (the Notes). The Notes are unsecured and unsubordinated obligations of the Subsidiary Issuer and rank equally in right of payment with all of the Subsidiary Issuers other unsecured and unsubordinated debt. The Notes are guaranteed on a full and unconditional senior unsecured basis by the Parent Guarantor. The Notes may be redeemed, for cash, in whole or in part, on or after September 15, 2017, at the Subsidiary Issuers option, at any time and from time to time, prior to maturity at a redemption price equal to 100% of the principal amount of the Notes to be redeemed, plus accrued but unpaid interest on the principal amount being redeemed to, but not including, the redemption date.
In accordance with ASU 2015-3, Simplifying the Presentation of Debt Issuance Costs (Topic 835), we present the unamortized debt issuance costs in the balance sheet as a direct deduction from the carrying value of the debt liability. At December 31, 2022 and 2021, the Notes consisted of the following:
(in millions) | December 31, 2022 | December 31, 2021 | ||||||
Senior unsecured fixed rate notes |
||||||||
Principal |
$ | 143.8 | $ | 143.8 | ||||
Less: unamortized debt issuance costs |
(3.3 | ) | (3.5 | ) | ||||
|
|
|
|
|||||
Senior unsecured fixed rate notes, less unamortized debt issuance costs |
$ | 140.5 | $ | 140.3 | ||||
|
|
|
|
48
Junior Subordinated Debentures
Through a series of trusts, that are wholly-owned subsidiaries (non-consolidated), we issued debt. The debentures are variable with the rate being reset quarterly and subject to certain interest rate ceilings. Interest payments are payable quarterly. The debentures are all unsecured and are subordinated to other indebtedness. At December 31, 2022 and 2021, all debentures were eligible for redemption subject to certain terms and conditions at a price equal to 100% of the principal plus accrued and unpaid interest.
A summary of our outstanding junior subordinated debentures is presented below:
December 31, 2022
(in millions) | ||||||||||||||||||
Issue Date |
Trust Preferred Pools |
Maturity | Rate Structure | Interest Rate at December 31, 2022 |
Amount | |||||||||||||
Argo Group |
||||||||||||||||||
5/15/2003 |
PXRE Capital Statutory Trust II | 5/15/2033 | 3M LIBOR + 4.10 | % | 8.71 | % | $ | 18.0 | ||||||||||
11/6/2003 |
PXRE Capital Trust VI | 9/30/2033 | 3M LIBOR + 3.90 | % | 8.63 | % | 10.3 | |||||||||||
Argo Group US |
||||||||||||||||||
5/15/2003 |
Argonaut Group Statutory Trust I | 5/15/2033 | 3M LIBOR + 4.10 | % | 8.71 | % | 15.5 | |||||||||||
12/16/2003 |
Argonaut Group Statutory Trust III | 1/8/2034 | 3M LIBOR + 4.10 | % | 8.18 | % | 12.3 | |||||||||||
4/29/2004 |
Argonaut Group Statutory Trust IV | 4/29/2034 | 3M LIBOR + 3.85 | % | 8.50 | % | 13.4 | |||||||||||
5/26/2004 |
Argonaut Group Statutory Trust V | 5/24/2034 | 3M LIBOR + 3.85 | % | 8.61 | % | 12.4 | |||||||||||
5/12/2004 |
Argonaut Group Statutory Trust VI | 6/17/2034 | 3M LIBOR + 3.80 | % | 8.54 | % | 13.4 | |||||||||||
9/17/2004 |
Argonaut Group Statutory Trust VII | 12/15/2034 | 3M LIBOR + 3.60 | % | 8.37 | % | 15.5 | |||||||||||
9/22/2004 |
Argonaut Group Statutory Trust VIII | 9/22/2034 | 3M LIBOR + 3.55 | % | 8.30 | % | 15.5 | |||||||||||
10/22/2004 |
Argonaut Group Statutory Trust IX | 12/15/2034 | 3M LIBOR + 3.60 | % | 8.37 | % | 15.5 | |||||||||||
9/15/2005 |
Argonaut Group Statutory Trust X | 9/15/2035 | 3M LIBOR + 3.40 | % | 8.17 | % | 30.9 | |||||||||||
|
|
|||||||||||||||||
Total Outstanding | $ | 172.7 | ||||||||||||||||
|
|
December 31, 2021
(in millions) | ||||||||||||||||||
Issue Date |
Trust Preferred Pools |
Maturity | Rate Structure | Interest Rate at December 31, 2021 |
Amount | |||||||||||||
Argo Group |
||||||||||||||||||
5/15/2003 |
PXRE Capital Statutory Trust II | 5/15/2033 | 3M LIBOR + 4.10 | % | 4.26 | % | $ | 18.0 | ||||||||||
11/6/2003 |
PXRE Capital Trust VI | 9/30/2033 | 3M LIBOR + 3.90 | % | 4.12 | % | 10.3 | |||||||||||
Argo Group US |
||||||||||||||||||
5/15/2003 |
Argonaut Group Statutory Trust I | 5/15/2033 | 3M LIBOR + 4.10 | % | 4.26 | % | 15.5 | |||||||||||
12/16/2003 |
Argonaut Group Statutory Trust III | 1/8/2034 | 3M LIBOR + 4.10 | % | 4.22 | % | 12.3 | |||||||||||
4/29/2004 |
Argonaut Group Statutory Trust IV | 4/29/2034 | 3M LIBOR + 3.85 | % | 4.00 | % | 13.4 | |||||||||||
5/26/2004 |
Argonaut Group Statutory Trust V | 5/24/2034 | 3M LIBOR + 3.85 | % | 4.02 | % | 12.4 | |||||||||||
5/12/2004 |
Argonaut Group Statutory Trust VI | 6/17/2034 | 3M LIBOR + 3.80 | % | 4.02 | % | 13.4 | |||||||||||
9/17/2004 |
Argonaut Group Statutory Trust VII | 12/15/2034 | 3M LIBOR + 3.60 | % | 3.80 | % | 15.5 | |||||||||||
9/22/2004 |
Argonaut Group Statutory Trust VIII | 9/22/2034 | 3M LIBOR + 3.55 | % | 3.76 | % | 15.5 | |||||||||||
10/22/2004 |
Argonaut Group Statutory Trust IX | 12/15/2034 | 3M LIBOR + 3.60 | % | 3.80 | % | 15.5 | |||||||||||
9/14/2005 |
Argonaut Group Statutory Trust X | 9/15/2035 | 3M LIBOR + 3.40 | % | 3.60 | % | 30.9 | |||||||||||
|
|
|||||||||||||||||
Total Outstanding | $ | 172.7 | ||||||||||||||||
|
|
49
Junior Subordinated Debentures from Maybrooke Acquisition
Unsecured junior subordinated debentures with a principal balance of $91.8 million were assumed through the acquisition of Maybrooke (the acquired debt). The acquired debt is carried on our Consolidated Balance Sheets at $85.9 million, which represents the debts fair value at the date of acquisition plus accumulated accretion of discount to par value, as required by accounting for business combinations under ASC 805. At December 31, 2022, the acquired debt was eligible for redemption at par. Interest accrues on the acquired debt based on a variable rate, which is reset quarterly. Interest payments are payable quarterly.
A summary of the terms of the acquired debt outstanding is presented below:
(in millions) | ||||||||||||||||||||
Issue Date |
Maturity | Rate Structure | Interest Rate at December 31, 2022 |
Principal at December 31, 2022 |
Carrying Value at December 31, 2022 |
|||||||||||||||
9/13/2007 |
9/15/2037 | 3 month LIBOR + 3.15% | 7.92 | % | $ | 91.8 | $ | 85.9 |
(in millions) | ||||||||||||||||||||
Issue Date |
Maturity | Rate Structure | Interest Rate at December 31, 2021 |
Principal at December 31, 2021 |
Carrying Value at December 31, 2021 |
|||||||||||||||
9/13/2007 |
9/15/2037 | 3 month LIBOR + 3.15% | 3.35 | % | $ | 91.8 | $ | 85.5 |
Other Indebtedness
Our Consolidated Balance Sheets include long-term debt instruments under the caption Other indebtedness, which were reclassified to Liabilities held-for-sale at December 31, 2022. Information regarding the terms and principal amounts of each of these debt instruments is also provided.
(in millions) | December 31, | |||||||
Debt Type |
2022 | 2021 | ||||||
Floating rate loan stock |
$ | 54.7 | $ | 57.0 | ||||
Reclassified to liabilities held-for-sale |
(54.7 | ) | | |||||
|
|
|
|
|||||
Total other indebtedness |
$ | | $ | 57.0 | ||||
|
|
|
|
Floating Rate Loan Stock
Certain unsecured debt was assumed through the acquisition of Argo Underwriting Agency, Ltd. At December 31, 2022 and 2021, all notes were eligible for redemption subject to certain terms and conditions at a price equal to 100% of the principal plus accrued and unpaid interest. Interest on the U.S. dollar and euro notes is due semiannually and quarterly, respectively. These notes have been reclassified to Liabilities held-for-sale. See Note 2, Recent Acquisitions, Disposals & Other Transactions. A summary of the notes outstanding at December 31, 2022 and 2021 is presented below:
(in millions) | ||||||||||||||||
Currency |
Issue Date | Maturity | Rate Structure | Interest Rate at December 31, 2022 |
Amount | |||||||||||
U.S. Dollar |
12/8/2004 | 11/15/2034 | 6 month LIBOR + 4.2% | 7.26 | % | $ | 6.5 | |||||||||
U.S. Dollar |
10/31/2006 | 1/15/2036 | 6 month LIBOR + 4.0% | 7.06 | % | 10.0 | ||||||||||
|
|
|||||||||||||||
Total U.S. Dollar notes |
16.5 | |||||||||||||||
|
|
|||||||||||||||
Euro |
9/6/2005 | 8/22/2035 | 3 month Euribor + 4.0% | 5.82 | % | 12.7 | ||||||||||
Euro |
10/31/2006 | 11/22/2036 | 3 month Euribor + 4.0% | 5.82 | % | 11.1 | ||||||||||
Euro |
6/8/2007 | 9/15/2037 | 3 month Euribor + 3.9% | 5.95 | % | 14.4 | ||||||||||
|
|
|||||||||||||||
Total Euro notes |
38.2 | |||||||||||||||
|
|
|||||||||||||||
Total notes outstanding |
$ | 54.7 | ||||||||||||||
|
|
50
(in millions) | ||||||||||||||||
Currency |
Issue Date | Maturity | Rate Structure | Interest Rate at December 31, 2021 |
Amount | |||||||||||
U.S. Dollar |
12/8/2004 | 11/15/2034 | 6 month LIBOR + 4.2% | 4.35 | % | $ | 6.5 | |||||||||
U.S. Dollar |
10/31/2006 | 1/15/2036 | 6 month LIBOR + 4.0% | 4.15 | % | 10.0 | ||||||||||
|
|
|||||||||||||||
Total U.S. Dollar notes |
16.5 | |||||||||||||||
|
|
|||||||||||||||
Euro |
9/6/2005 | 8/22/2035 | 3 month Euribor + 4.0% | 3.44 | % | 13.5 | ||||||||||
Euro |
10/31/2006 | 11/22/2036 | 3 month Euribor + 4.0% | 3.44 | % | 11.8 | ||||||||||
Euro |
6/8/2007 | 9/15/2037 | 3 month Euribor + 3.9% | 3.30 | % | 15.2 | ||||||||||
|
|
|||||||||||||||
Total Euro notes |
40.5 | |||||||||||||||
|
|
|||||||||||||||
Total notes outstanding |
$ | 57.0 | ||||||||||||||
|
|
No principal payments have been made since the acquisition of Argo Underwriting Agency, Ltd. The floating rate loan stock denominated in euros fluctuates due to foreign currency movement. The outstanding balance on these loans was $38.2 million and $40.5 million as of December 31, 2022 and 2021, respectively. The foreign currency realized gains or losses are recorded in Foreign currency exchange (gains) losses on our Consolidated Statements of Income (Loss).
The following table presents interest and maturities of long-term debt as of December 31, 2022:
For the Years Ended | ||||||||||||||||||||||||||||
(in millions) | Total | 2023 | 2024 | 2025 | 2026 | 2027 | Thereafter | |||||||||||||||||||||
Long-term debt: (1) |
||||||||||||||||||||||||||||
Junior subordinated debentures (2) |
543.9 | 22.3 | 22.3 | 22.3 | 22.3 | 22.3 | 432.4 | |||||||||||||||||||||
Senior unsecured fixed rate notes (3) |
325.8 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 279.3 |
(1) | Other indebtedness liabilities reclassified to liabilities held-for-sale. See Note 2 Recent Acquisitions, Disposals & Other Transactions. |
(2) | Interest only on Junior Subordinated Debentures through 2037. Interest calculated based on interest rate forecast. Principal due beginning May 2033. |
(3) | Interest only on Senior Unsecured Fixed Rate Notes through 2042. Interest calculated based on the fixed rate of the notes. Principal due September 2042. |
Borrowing Under Revolving Credit Facility
On November 2, 2018, each of Argo Group, Argo Group U.S., Inc., Argo International Holdings Limited, and Argo Underwriting Agency Limited (the Borrowers) entered into a new $325 million credit agreement (the Credit Agreement) with JPMorgan Chase Bank, N.A., as administrative agent. The Credit Agreement includes a one-time borrowing of $125 million for a term loan (the Term Loan), and a $200 million revolving credit facility. The Company used most of the net proceeds from the Preferred Stock Offering (as defined in Note 11, Shareholders Equity) to pay off the Term Loan in September 2020. The Credit Agreement matures on November 2, 2023.
Borrowings under the Credit Agreement may be used for general corporate purposes, including working capital, permitted acquisitions and letters of credit, and each of the Borrowers has agreed to be jointly and severally liable for the obligations of the other Borrowers under the Credit Agreement.
The Credit Agreement contains customary events of default. If an event of default occurs and is continuing, the Borrowers could be required to immediately repay all amounts outstanding under the Credit Agreement. Lenders holding at least a majority of the loans and commitments under the Credit Agreement could elect to accelerate the maturity of the loans and/or terminate the commitments under the Credit Agreement upon the occurrence and during the continuation of an event of default.
On December 20, 2022, the Borrowers and the lenders executed Amendment No. 3 to the Credit Agreement. This amendment increased the revolving commitments from $200 million to $220 million, with the addition of a new lender. Other revisions to the Credit Agreement included an updated minimum tangible net worth requirement, permitting the sale of Argo Underwriting Agency Limited and its subsidiaries in accordance with the Share Purchase Agreement dated as of September 8, 2022 between AIH and Ohio Farmers Insurance Company and removing AIH and AUA as Borrowers from the Credit Agreement upon such sale, and updating the benchmark interest rate provisions to replace US LIBOR with Term SOFR.
51
The Credit Agreement allows 100% of the revolving credit facility to be used for letters of credit (LOCs), subject to availability. At December 31, 2022 and 2021, there were $0.3 million and $40.3 million of LOCs, respectively, issued against the Credit Facility.
Letter of Credit Facilities - Argo Re
Argo Re may be required to secure its obligations under various reinsurance contracts in certain circumstances. In order satisfy these requirements, Argo Re has entered into one committed and two uncommitted secured bilateral LOC facilities with commercial banks and generally uses these facilities to issue LOCs in support of non-admitted reinsurance obligations in the U.S. and other jurisdictions. The committed LOC facility has a term of one year and includes customary conditions and event of default provisions.
The issuance of LOCs using the uncommitted LOC facilities is at the discretion of the lenders. The availability of letters of credit under these secured facilities are subject to a borrowing base requirement, determined on the basis of specified percentages of the market value of eligible categories of securities pledged to the lender. On December 31, 2022, committed and uncommitted LOC facilities totaled $205 million.
On December 31, 2022, LOCs totaling $135.1 million were outstanding, of which $50.2 million were issued against the committed, secured bilateral LOC facility and $84.9 million were issued by commercial banks against the uncommitted, secured bilateral LOC facilities. Collateral with a market value of $169.8 million was pledged to these banks as security against these LOCs.
In addition to the bilateral, secured letters of credit facilities described above, Argo Re can use other forms of collateral to secure these reinsurance obligations including trust accounts, cash deposits, LOCs issued by commercial banks on an uncommitted basis and the Credit Agreement.
On June 22, 2022, we posted collateral in a form of a $50.0 million letter of credit under the terms of the Malta sales agreement. The letter of credit is subject to reimbursement by Argo in the event of a drawdown.
Other Letters of Credit
In November 2021, Argo Group executed a LOC facility with a commercial bank to issue LOCs in favor of Lloyds to support its Funds at Lloyds requirements. This facility has an initial term of one year, and is unsecured, renewable and includes customary conditions and event of default provisions. An LOC in the amount of £26 million ($35.1 million) was issued in favor of Lloyds, which allowed the Company to reduce its other collateral pledged to Lloyds by a comparable amount. Argo replaced the FAL LOC with other collateral in December 2022, and requested cancellation of the FAL LOC by Lloyds. Lloyds cancelled the LOC effective December 5, 2022, and the facility was subsequently terminated in January 2023.
Other LOCs issued and outstanding on 12/31/2022 were $4.2 million.
10. | Disclosures about Fair Value of Financial Instruments |
Cash. The carrying amount approximates fair value.
Investment securities and short-term investments. See Note 3, Investments, for additional information.
Premiums receivable and reinsurance recoverables on paid losses. The carrying value of current receivables and reinsurance recoverables on paid losses approximates fair value due to their short term nature.
Debt. At December 31, 2022 and 2021, the fair value of our debt instruments is determined using both Level 1 and Level 2 inputs, as previously defined in Note 3, Investments.
We receive fair value prices from third-party pricing services for our financial instruments as well as for similar financial instruments. These prices are determined using observable market information such as publicly traded quoted prices, and trading prices for similar financial instruments actively being traded in the current market. We have reviewed the processes used by the third-party providers for pricing the securities and have determined that these processes result in fair values consistent with GAAP requirements. In addition, we
52
review these prices for reasonableness, and have not adjusted any prices received from the third-party providers as of December 31, 2022 and December 31, 2021. A description of the valuation techniques we use to measure these liabilities at fair value is as follows:
Senior Unsecured Fixed Rate Notes Level 1:
| Our senior unsecured fixed rate notes are valued using Level 1 inputs. For these securities, we obtain fair value measurements from a third-party pricing service using quoted prices (unadjusted) in active markets at the reporting date. |
Junior Subordinated Debentures and Floating Rate Loan Stock Level 2:
| Our trust preferred debentures, subordinated debentures and floating rate loan stock are typically valued using Level 2 inputs. For these securities, we obtain fair value measurements from a third-party pricing service using quoted prices for similar securities being traded in active markets at the reporting date, as our specific debt instruments are less frequently traded. |
A summary of our financial instruments whose carrying value did not equal fair value is shown below:
December 31, | ||||||||||||||||
2022 | 2021 | |||||||||||||||
(in millions) | Carrying Amount |
Fair Value |
Carrying Amount |
Fair Value |
||||||||||||
Junior subordinated debentures: |
||||||||||||||||
Trust preferred debentures |
$ | 172.7 | $ | 165.8 | $ | 172.7 | $ | 172.9 | ||||||||
Subordinated debentures |
85.9 | 88.1 | 85.5 | 91.9 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total junior subordinated debentures |
258.6 | 253.9 | 258.2 | 264.8 | ||||||||||||
Senior unsecured fixed rate notes |
140.5 | 112.7 | 140.3 | 148.4 | ||||||||||||
Floating rate loan stock (1) |
54.7 | 52.5 | 57.0 | 57.1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 453.8 | $ | 419.1 | $ | 455.5 | $ | 470.3 | |||||||||
|
|
|
|
|
|
|
|
(1) Floating rate loan stock reclassified to liabilities held-for-sale. See Note 2, Recent Acquisitions, Disposals & Other Transactions.
Based on an analysis of the inputs, our financial instruments measured at fair value on a recurring basis have been categorized as follows:
Fair Value Measurements at Reporting Date Using | ||||||||||||||||
(in millions) | December 31, 2022 |
Level 1 (1) | Level 2 (2) | Level 3 (3) | ||||||||||||
Junior subordinated debentures: |
||||||||||||||||
Trust preferred debentures |
$ | 165.8 | $ | | $ | 165.8 | $ | | ||||||||
Subordinated debentures |
88.1 | | 88.1 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total junior subordinated debentures |
253.9 | | 253.9 | | ||||||||||||
Senior unsecured fixed rate notes |
112.7 | 112.7 | | | ||||||||||||
Floating rate loan stock |
52.5 | | 52.5 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
419.1 | 112.7 | 306.4 | | |||||||||||||
|
|
|
|
|
|
|
|
(1) | Quoted prices in active markets for identical assets |
(2) | Significant other observable inputs |
(3) | Significant unobservable inputs |
Fair Value Measurements at Reporting Date Using | ||||||||||||||||
(in millions) | December 31, 2021 |
Level 1 (1) | Level 2 (2) | Level 3 (3) | ||||||||||||
Junior subordinated debentures: |
||||||||||||||||
Trust preferred debentures |
$ | 172.9 | $ | | $ | 172.9 | $ | | ||||||||
Subordinated debentures |
91.9 | | 91.9 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total junior subordinated debentures |
264.8 | | 264.8 | | ||||||||||||
Senior unsecured fixed rate notes |
148.4 | 148.4 | | | ||||||||||||
Floating rate loan stock |
57.1 | | 57.1 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
470.3 | 148.4 | 321.9 | | |||||||||||||
|
|
|
|
|
|
|
|
(1) | Quoted prices in active markets for identical assets |
53
(2) | Significant other observable inputs |
(3) | Significant unobservable inputs |
11. | Shareholders Equity |
Preferred Stock
At December 31, 2022, we have issued and outstanding 6,000 shares of our Series A Preference Shares (equivalent to 6,000,000 depositary shares, each representing a 1/1,000th interest in a Series A Preference Share) with a $25,000 liquidation preference per share (equivalent to $25 per depositary share) (the Preferred Stock Offering).
Dividends to the holders of the Series A Preference Shares will be payable on a non-cumulative basis only when, as and if declared by our Board of Directors or a duly authorized committee thereof, quarterly in arrears on the 15th of March, June, September, and December of each year, commencing on September 15, 2020, at a rate equal to 7.00% of the liquidation preference per annum (equivalent to $1,750 per Series A Preference Share and $1.75 per depositary share per annum) up to but excluding September 15, 2025. Beginning on September 15, 2025, any such dividends will be payable on a non-cumulative basis, only when, as and if declared by our Board of Directors or a duly authorized committee thereof, during each reset period, at a rate per annum equal to the Five-Year U.S. Treasury Rate as of the most recent reset dividend determination date (as described in the Companys prospectus supplement dated July 7, 2020) plus 6.712% of the liquidation preference per annum.
So long as any Series A Preference Shares remain outstanding, unless dividends on all outstanding Series A Preference Shares payable on a dividend payment date have been declared and paid or provided for in full, (1) no dividend shall be paid or declared on our common shares or any other junior shares or any parity shares, other than a dividend payable solely in our common shares, other junior shares or (solely in the case of parity shares) other parity shares, as applicable, and (2) no common shares, other junior shares or parity shares shall be purchased, redeemed or otherwise acquired for consideration by us, directly or indirectly (other than (i) as a result of a reclassification of junior shares for or into other junior shares, or a reclassification of parity shares for or into other parity shares, or the exchange or conversion of one junior share for or into another junior share or the exchange or conversion of one parity share for or into another parity share, (ii) through the use of the proceeds of a substantially contemporaneous sale of junior shares or (solely in the case of parity shares) other parity shares, as applicable, or (iii) as required by or necessary to fulfill the terms of any employment contract, benefit plan or similar arrangement with or for the benefit of one or more employees, directors or consultants), in each case, during the following dividend period.
Upon any voluntary or involuntary liquidation, dissolution or winding-up of Argo Group holders of the Series A Preference Shares are entitled to receive out of our assets available for distribution to shareholders, before any distribution is made to holders of our common shares or other junior shares, a liquidating distribution in the amount of $25,000 per Series A Preference Share (equivalent to $25 per depositary share) plus the amount of declared and unpaid dividends, if any, to the date fixed for distribution, without interest on such unpaid dividends. Distributions will be made pro rata in accordance with the respective aggregate liquidation preferences of the Series A Preference Shares and any parity shares, and only to the extent of our assets, if any, that are available after satisfaction of all liabilities to creditors.
Neither the depositary shares nor the underlying Series A Preference Shares will be convertible into, or exchangeable for, shares of any other class or series of stock or other securities of Argo Group or our subsidiaries. Neither the depositary shares nor the underlying Series A Preference Shares have a stated maturity or will be subject to any sinking fund, retirement fund, or purchase fund or other obligation of ours to redeem, repurchase or retire the depositary shares or the Series A Preference Shares.
54
We may redeem the Series A Preference Shares at our option, in whole or in part, from time to time, on or after September 15, 2025, at a redemption price equal to $25,000 per share (equivalent to $25 per depositary share), plus the amount of declared and unpaid dividends, if any, without interest on such unpaid dividends. In addition, we may redeem the Series A Preference Shares in specified circumstances relating to certain corporate, regulatory, rating agency or tax events; provided that no such redemption may occur prior to September 15, 2025 unless one of the redemption requirements is satisfied. The depositary shares will be redeemed only if and to the extent the related Series A Preference Shares are redeemed by us.
The Series A Preference Shares will not have voting rights, except under limited circumstances.
During 2022, our Board declared quarterly cash dividends totaling $1,750 on each share of our Series A Preference Shares, or $1.75 per depositary share, outstanding to our shareholders of record. For the year ended December 31, 2022, we paid cash dividends totaling $10.5 million to our preferred shareholders.
We are authorized to issue 30 million shares of $1.00 par value preferred shares. As of December 31, 2022 and 2021, 6,000 preferred shares were issued and outstanding.
Common Stock
On February 8, 2023, Company entered into a definitive agreement and plan of merger (the Merger Agreement) with Brookfield Reinsurance Ltd. (Brookfield Reinsurance) and BNRE Bermuda Merger Sub Ltd., a wholly owned subsidiary of Brookfield Reinsurance (Merger Sub). As part of the Merger Agreement, the Company has agreed to suspend any dividends that would otherwise be declared and paid on the Company Shares during the period from the date of the Merger Agreement through the earlier of the closing of the transaction and the termination of the Merger Agreement. See Note 23, Subsequent Events for further information.
During 2022, our Board declared quarterly cash dividends totaling $1.24 on each share of common stock outstanding to our shareholders of record. For the year ended December 31, 2022, we paid cash dividends totaling $43.4 million to our common shareholders.
During 2021, our Board declared quarterly cash dividends totaling $1.24 on each share of common stock outstanding to our shareholders of record. For the year ended December 31, 2021, we paid cash dividends totaling $43.9 million to our common shareholders.
During 2020, our Board declared quarterly cash dividends totaling $1.24 on each share of common stock outstanding. For the year ended December 31, 2020, we paid cash dividends totaling $43.0 million to our shareholders.
On May 3, 2016, our Board authorized the repurchase of up to $150.0 million of our common shares (2016 Repurchase Authorization). The 2016 Repurchase Authorization supersedes all the previous Repurchase Authorizations. As of December 31, 2022, availability under the 2016 Repurchase Authorization for future repurchases of our common shares was $53.3 million. However, the Company does not anticipate repurchasing shares at this time.
For the years ended December 31, 2022 and 2021, we did not repurchase any common shares. The repurchase of common stock is also subject to the terms of our Series A Preference Shares, pursuant to which we may not (other than in limited circumstances) purchase, redeem or otherwise acquire our common stock unless the full dividends for the latest completed dividend period on all outstanding shares of our Series A Preferred Stock have been declared and paid or provided for.
55
12. | Accumulated Other Comprehensive Income (Loss) |
A summary of changes in accumulated other comprehensive income (loss), net of taxes (where applicable) by component for the year ended December 31, 2022 and 2021 is presented below:
(in millions) | Foreign Currency Translation Adjustments |
Unrealized Holding Gains (Losses) on Securities |
Defined Benefit Pension Plans |
Total | ||||||||||||
Balance, December 31, 2020 |
$ | (37.9 | ) | $ | 105.1 | $ | (8.6 | ) | $ | 58.6 | ||||||
Other comprehensive income (loss) before reclassifications |
2.6 | (77.4 | ) | 1.5 | (73.3 | ) | ||||||||||
Amounts reclassified from accumulated other comprehensive loss |
| (8.0 | ) | | (8.0 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net current-period other comprehensive income (loss) |
2.6 | (85.4 | ) | 1.5 | (81.3 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, December 31, 2021 |
(35.3 | ) | 19.7 | (7.1 | ) | (22.7 | ) | |||||||||
Other comprehensive (loss) income before reclassifications |
(0.7 | ) | (347.2 | ) | (0.7 | ) | (348.6 | ) | ||||||||
Amounts reclassified from accumulated other comprehensive income |
31.8 | 34.4 | | 66.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net current-period other comprehensive income (loss) |
31.1 | (312.8 | ) | (0.7 | ) | (282.4 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, December 31, 2022 |
$ | (4.2 | ) | $ | (293.1 | ) | $ | (7.8 | ) | $ | (305.1 | ) | ||||
|
|
|
|
|
|
|
|
The amounts reclassified from accumulated other comprehensive (loss) income shown in the above table have been included in the following captions in our Consolidated Statements of Income (Loss):
For the Years Ended December 31, | ||||||||||||
(in millions) | 2022 | 2021 | 2020 | |||||||||
Unrealized gains and losses on securities: |
||||||||||||
Net realized investment losses (gains) (1) |
$ | 43.6 | $ | (12.2 | ) | $ | (12.8 | ) | ||||
(Benefit) provision for income taxes |
(9.2 | ) | 4.2 | | ||||||||
Foreign currency translation adjustments: |
||||||||||||
Net realized foreign currency translation losses (2) |
31.8 | | | |||||||||
|
|
|
|
|
|
|||||||
Total, net of taxes |
$ | 66.2 | $ | (8.0 | ) | $ | (12.8 | ) | ||||
|
|
|
|
|
|
(1) | Net realized investment (gains) losses includes losses realized as a result of the Loss Portfolio Transfer - U.S. Refer to the sale of Argo Underwriting Agency Limited in Note 2, Recent Acquisitions, Disposals & Other Transactions for additional information. |
(2) | Foreign currency translation losses were realized as a result of the sale of Argo Seguros and AGSE. Refer to the sale of Argo Seguros and AGSE in Note 2, Recent Acquisitions, Disposals & Other Transactions for additional information. |
Income tax effects are released from accumulated other comprehensive income (loss) for unrealized gains or losses when the gains or losses are realized, and are taxed at the statutory rate based on jurisdiction of the underlying transaction.
13. | Net (Loss) Income Per Common Share |
The following table presents the calculation of net (loss) income per common share on a basic and diluted basis:
For the Years Ended December 31, | ||||||||||||
(in millions, except number of shares and per share amounts) | 2022 | 2021 | 2020 | |||||||||
Net income (loss) |
$ | (175.2 | ) | $ | 6.7 | $ | (54.1 | ) | ||||
Less: Preferred share dividends |
10.5 | 10.5 | 4.6 | |||||||||
|
|
|
|
|
|
|||||||
Net income (loss) attributable to common shareholders |
(185.7 | ) | (3.8 | ) | (58.7 | ) | ||||||
|
|
|
|
|
|
|||||||
Weighted average common shares outstanding - basic |
34,980,608 | 34,816,160 | 34,614,813 | |||||||||
Effect of dilutive securities: |
||||||||||||
Equity compensation awards |
| | | |||||||||
|
|
|
|
|
|
|||||||
Weighted average common shares outstanding - diluted |
34,980,608 | 34,816,160 | 34,614,813 | |||||||||
|
|
|
|
|
|
|||||||
Net income (loss) per common share: |
||||||||||||
Basic |
$ | (5.31 | ) | $ | (0.11 | ) | $ | (1.70 | ) | |||
|
|
|
|
|
|
|||||||
Diluted |
$ | (5.31 | ) | $ | (0.11 | ) | $ | (1.70 | ) | |||
|
|
|
|
|
|
56
Excluded from the weighted average common shares outstanding calculation are 11,318,339, 11,315,889 and 11,315,889 shares, which are held as treasury shares, at December 31, 2022, 2021 and 2020, respectively. The shares are excluded as of their repurchase date. Due to the net losses incurred during the years ended December 31, 2022, 2021 and 2019, the potentially dilutive securities that were anti-dilutive, and therefore, omitted from the calculation were 79,276, 208,524, and 197,035 shares, respectively.
14. | Share-based Compensation |
The fair value method of accounting is used for share-based compensation plans. Under the fair value method, compensation cost is measured based on the fair value of the award at the measurement date and recognized over the requisite service period, less estimated forfeiture.
We estimate forfeitures based on historical forfeitures patterns, thereby recognizing expense only for those awards that are expected to vest. The estimate of forfeitures is adjusted as actual forfeitures differ from our estimate, resulting in recognition of compensation expense only for those awards that actually vest.
The compensation expense recognized under all our share-based payment plans was $9.6 million ($8.3 million, net of tax), $8.0 million ($6.9 million, net of tax) and $8.7 million ($7.8 million, net of tax) for the years ended December 31, 2022, 2021 and 2020, respectively. The compensation expense is included in Underwriting, acquisition and insurance expenses in our Consolidated Statements of Income (Loss).
We present all tax benefits resulting from the exercise of stock options and vesting of non-vested shares as cash flows from operating activities. Excess tax benefits are realized tax benefits from tax deductions for exercised options and vested shares in excess of the deferred tax asset attributable to stock compensation costs for such options. Such tax benefits and cash flows were immaterial for all reporting periods.
Argo Groups 2019 Omnibus Incentive Plan
In May 2019, our shareholders approved the 2019 Omnibus Incentive Plan (the 2019 Plan), which provides equity-based and cash-based incentives to key employees and non-employee directors. The intent of the 2019 Plan is to encourage and provide for the acquisition of an ownership interest in Argo Group, enabling us to attract and retain qualified and competent persons to serve as members of our management team and the Board of Directors. The 2019 Plan authorizes 1,885,000 shares of common stock to be granted as equity-based awards. No further grants will be made under any prior plan; however, any awards under a prior plan that are outstanding as of the effective date shall remain subject to the terms and conditions of, and be governed by, such prior plan.
Awards granted under the 2019 Plan may be in the form of stock options, stock appreciation rights, restricted stock awards, restricted stock unit awards, performance awards, other stock-based awards or other cash-based awards. Awards may be granted either alone or in addition to or in tandem with other awards authorized under the 2019 Plan. Awards that are settled in stock will count as one share for the purposes of reducing the share reserve under the 2019 Plan. Shares issued under this plan may be shares that are authorized and unissued or shares that we reacquired, including shares purchased on the open market.
Stock options and stock appreciation rights are required to have an exercise price that is not less than the fair market value on the date of grant. The term of these awards is not to exceed ten years.
57
Performance Shares
We have issued to certain key employees non-vested restricted stock awards whose vesting is subject to the achievement of certain performance measures. The non-vested performance share awards generally vest over one to four years. Non-vested performance share awards are valued based on the fair market value as of the grant date. Vesting of the awards is subject to the achievement of defined performance measures and the number of shares vested may be adjusted based on the achievement of certain targets. We evaluate the likelihood of the employee achieving the performance condition and include this estimate in the determination of the forfeiture factor for these grants.
A summary of non-vested performance share activity as of December 31, 2022 and changes during the year then ended is as follows:
Shares | Weighted-Average Grant Date Fair Value |
|||||||
Outstanding at January 1, 2022 |
200,564 | $ | 47.52 | |||||
Granted |
124,464 | $ | 41.00 | |||||
Reclassed to restricted shares |
(14,373 | ) | $ | 32.61 | ||||
Vested and issued |
(3,275 | ) | $ | 61.05 | ||||
Expired or forfeited |
(182,406 | ) | $ | 44.76 | ||||
|
|
|
|
|||||
Outstanding at December 31, 2022 |
124,974 | $ | 46.41 | |||||
|
|
|
|
As of December 31, 2022, there was $2.8 million of total unrecognized compensation cost related to performance share compensation arrangements granted by Argo Group. The weighted-average period over which this unrecognized expense is expected to be recognized is 1.6 years. The total fair value of shares vested during the year ended December 31, 2022 was $0.2 million.
Restricted Shares
A summary of restricted share activity as of December 31, 2022 and changes during the year then ended is as follows:
Shares | Weighted-Average Grant Date Fair Value |
|||||||
Outstanding at January 1, 2022 |
278,430 | $ | 49.57 | |||||
Granted |
359,108 | $ | 39.39 | |||||
Reclassed from performance shares |
14,373 | $ | 32.61 | |||||
Vested and issued |
(176,469 | ) | $ | 46.17 | ||||
Expired or forfeited |
(133,772 | ) | $ | 43.75 | ||||
|
|
|
|
|||||
Outstanding at December 31, 2022 |
341,670 | $ | 42.19 | |||||
|
|
|
|
As of December 31, 2022, there was $10.4 million of total unrecognized compensation cost related to restricted share compensation arrangements granted by Argo Group. The weighted-average period over which this unrecognized expense is expected to be recognized is 2.3 years. The total fair value of shares vested during the year ended December 31, 2022 was $8.1 million.
Stock-settled Share Appreciation Rights
For the year ended December 31, 2022, we issued 135,000 stock-settled share appreciation rights (SSARs) to our Chief Executive Officer. The SSARs will vest on a pro rata basis over a three year period, and have an exercise price of $43.80 per share. We valued the shares using the Black Scholes model, which resulted in a grant date fair value of $8.28 per share. As of December 31, 2022, we recognized $0.2 million in expense. Unamortized expense at December 31, 2022 was $0.9 million. Remaining legal life at December 31, 2022 was 4.5 years.
58
Employees Share Purchase Plans
We have established an employee stock purchase plan for eligible employees (Argo Groups 2007 Employee Share Purchase Plan). Under this plan, newly issued shares of our common stock may be purchased over an offering period of three months at 85% of the lower of the market value on the first day of the offering period or on the designated purchase date at the end of the offering period. We have also established a Save As You Earn Plan for our United Kingdom (U.K.) employees. Under this plan, newly issued shares of our common stock may be purchased over an offering period of three or five years at 85% of the market value of the common shares on the first day of the offering period. Expense recognized under these plans for the years ended December 31, 2022, 2021 and 2020 was $0.7 million, $0.5 million and $0.7 million, respectively.
15. | Underwriting, Acquisition and Insurance Expenses |
Underwriting, acquisition and insurance expenses were as follows:
For the Years Ended December 31, | ||||||||||||
(in millions) | 2022 | 2021 | 2020 | |||||||||
Commissions |
$ | 280.2 | $ | 289.5 | $ | 268.0 | ||||||
Other underwriting and insurance expenses |
401.0 | 428.6 | 409.0 | |||||||||
|
|
|
|
|
|
|||||||
Total |
681.2 | 718.1 | 677.0 | |||||||||
Net deferral of policy acquisition costs |
(10.5 | ) | (15.8 | ) | (9.3 | ) | ||||||
|
|
|
|
|
|
|||||||
Total underwriting, acquisition and insurance expenses |
$ | 670.7 | $ | 702.3 | $ | 667.7 | ||||||
|
|
|
|
|
|
16. | Income Taxes |
We are incorporated under the laws of Bermuda and, under current Bermuda law, are not obligated to pay any taxes in Bermuda based upon income or capital gains. We have received an undertaking from the Supervisor of Insurance in Bermuda pursuant to the provisions of the Exempted Undertakings Tax Protection Act, 2011, which exempts us from any Bermuda taxes computed on profits, income or any capital asset, gain or appreciation or any tax in the nature of estate duty or inheritance tax, at least until the year 2035.
We do not consider ourselves to be engaged in a trade or business in the U.S. or the U.K. and, accordingly, do not expect to be subject to direct U.S. or U.K. income taxation.
We have subsidiaries based in the U.K. that are subject to the tax laws of that country. Under current law, these subsidiaries are taxed at the applicable corporate tax rates. Certain U.K. subsidiaries are deemed to be engaged in business in the U.S., and therefore, are subject to U.S. corporate tax in respect of a proportion of their U.S. underwriting business only. Relief is available against the U.K. tax liabilities in respect of overseas taxes paid that arise from the underwriting business. Our U.K. subsidiaries file separate U.K. income tax returns.
We have subsidiaries based in the U.S. that are subject to U.S. tax laws. Under current law, these subsidiaries are taxed at the applicable corporate tax rates. Our U.S. subsidiaries generally file a consolidated U.S. federal income tax return.
We also have operations in Ireland, Italy, and Switzerland which also are subject to income taxes imposed by the jurisdiction in which they operate. During 2022, our operations in Brazil and Malta were divested. We have operations in Barbados and the United Arab Emirates, which are not subject to income tax under the laws of those countries.
On June 10, 2021, U.K. tax legislation referred to as Finance Act 2021 received Royal Assent and was enacted. The effects of changes in tax laws and tax rates are recognized in the period of enactment. Accordingly, we recorded the impacts of Finance Act 2021 in our June 30, 2021 consolidated financial statements which primarily includes the remeasurement of our deferred tax assets and liabilities for the increased U.K. tax rate from 19% to 25% beginning on April 1, 2023.
On August 16, 2022, U.S. legislation referred to as the Inflation Reduction Act of 2022 was enacted. This legislation enacted a new Corporate Alternative Minimum Tax and Excise Tax on Repurchases of Corporate Stock. The Company does not anticipate an impact to our financial statements in regards to the recent legislative change.
59
The following table presents the components of income tax provision (benefit) included in the amounts reported in our consolidated financial statements:
For the Years Ended December 31, | ||||||||||||
(in millions) | 2022 | 2021 | 2020 | |||||||||
Current income tax provision (benefit) related to: |
||||||||||||
United States (Federal) |
$ | (21.0 | ) | $ | 35.4 | $ | 28.0 | |||||
United States (State) |
$ | 0.1 | $ | 2.4 | $ | 1.4 | ||||||
United Kingdom |
(0.8 | ) | (2.2 | ) | (0.1 | ) | ||||||
Other jurisdictions |
(1.7 | ) | 1.6 | | (1) | |||||||
|
|
|
|
|
|
|||||||
Total current income tax provision |
(23.4 | ) | 37.2 | 29.3 | ||||||||
|
|
|
|
|
|
|||||||
Deferred income tax provision (benefit) related to: |
||||||||||||
United States |
6.0 | (26.3 | ) | (5.1 | ) | |||||||
United Kingdom |
7.3 | (12.3 | ) | (16.6 | ) | |||||||
Other jurisdictions |
2.1 | | 0.1 | |||||||||
|
|
|
|
|
|
|||||||
Total deferred income tax (benefit) |
15.4 | (38.6 | ) | (21.6 | ) | |||||||
|
|
|
|
|
|
|||||||
Income tax provision (benefit) |
$ | (8.0 | ) | $ | (1.4 | ) | $ | 7.7 | ||||
|
|
|
|
|
|
(1) | Tax expense for the respective year was less than $0.1 million. |
Our expected income tax provision (benefit) computed on pre-tax income (loss) at the weighted average tax rate has been calculated as the sum of the pre-tax income (loss) in each jurisdiction multiplied by that jurisdictions applicable statutory tax rate. For the years ended December 31, 2022, 2021 and 2020, pre-tax income (loss) attributable to our operations and the operations effective tax rates were as follows:
(in millions) | 2022 | 2021 | 2020 | |||||||||||||||||||||
Pre-Tax Income (Loss) |
Effective Tax Rate |
Pre-Tax Income (Loss) |
Effective Tax Rate |
Pre-Tax Income (Loss) |
Effective Tax Rate |
|||||||||||||||||||
Bermuda |
$ | (76.0 | ) | | % | $ | (18.0 | ) | | % | $ | (56.2 | ) | | % | |||||||||
United States |
(83.2 | ) | 17.9 | % | 65.6 | 18.1 | % | 103.3 | 22.7 | % | ||||||||||||||
United Kingdom |
23.4 | 27.9 | % | (61.1 | ) | 24.4 | % | (100.6 | ) | 15.7 | % | |||||||||||||
Barbados |
(4.5 | ) | | % | | (1) | | % | | (1) | | % | ||||||||||||
Belgium |
| | % | | | % | 0.2 | 30.7 | % | |||||||||||||||
Brazil |
(0.1 | ) | (422.4 | )% | 15.3 | 10.4 | % | 3.9 | | % | ||||||||||||||
United Arab Emirates |
1.4 | | % | 1.4 | | % | 2.1 | | % | |||||||||||||||
Ireland |
(39.1 | ) | | % | (0.2 | ) | | % | 1.8 | | % | |||||||||||||
Italy |
(0.9 | ) | (4.8 | )% | 1.4 | | % | 0.6 | | % | ||||||||||||||
Malta |
(4.2 | ) | | % | 0.9 | | % | (1.4 | ) | | % | |||||||||||||
Switzerland |
| (1) | | % | | (1) | | % | (0.1 | ) | | % | ||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Pre-tax income (loss) |
$ | (183.2 | ) | 4.3 | % | $ | 5.3 | (26.4 | )% | $ | (46.4 | ) | (16.6 | )% | ||||||||||
|
|
|
|
|
|
(1) | Pre-tax income for the respective year was less than $0.1 million. |
60
Our effective tax rate may vary significantly from period to period depending on the jurisdiction generating the pre-tax income (loss) and its corresponding statutory tax rate. The geographic distribution of pre-tax income (loss) can fluctuate significantly between periods given the inherent nature of our business. A reconciliation of the difference between the provision for income taxes and the expected tax provision (benefit) at the weighted average tax rate is as follows:
For the Years Ended December 31, | ||||||||||||
(in millions) | 2022 | 2021 | 2020 | |||||||||
Income tax provision (benefit) at expected rate |
$ | (14.7 | ) | $ | 9.8 | $ | 4.0 | |||||
Tax effect of: |
||||||||||||
Nontaxable investment income |
(0.4 | ) | (0.5 | ) | (0.7 | ) | ||||||
Foreign exchange adjustments |
(2.1 | ) | (0.7 | ) | 1.6 | |||||||
Impairment of goodwill |
5.4 | 8.2 | 1.0 | |||||||||
Withholding taxes |
2.7 | 0.1 | 0.1 | |||||||||
Change in uncertain tax position liability |
(1.4 | ) | (4.5 | ) | 0.7 | |||||||
Change in valuation allowance |
(7.6 | ) | (0.7 | ) | 0.5 | |||||||
Impact of change in tax rate related to Finance Act 2021 |
1.7 | (8.3 | ) | | ||||||||
Brazil Premiums and Underwriting |
0.3 | (5.3 | ) | | ||||||||
Sale of Brazil and Malta Operations |
6.6 | | | |||||||||
Other |
1.5 | 0.5 | 0.5 | |||||||||
|
|
|
|
|
|
|||||||
Income tax provision (benefit) |
$ | (8.0 | ) | $ | (1.4 | ) | $ | 7.7 | ||||
|
|
|
|
|
|
61
The net deferred tax asset (liability) comprises the tax effects of temporary differences related to the following assets and liabilities:
December 31, | ||||||||
(in millions) | 2022 | 2021 | ||||||
Deferred tax assets: |
||||||||
Losses and loss adjustment expense reserve discounting |
$ | 31.4 | $ | 35.4 | ||||
Unearned premiums |
26.5 | 27.0 | ||||||
Net operating loss carryforwards |
26.5 | 31.6 | ||||||
Investment in limited partnership interests |
14.0 | 21.1 | ||||||
Unrealized losses on equity securities |
8.2 | 8.6 | ||||||
Unrealized losses on fixed maturities and other investment securities |
63.6 | | ||||||
Right of use assets |
12.8 | 13.5 | ||||||
Accrued bonus |
6.9 | 5.8 | ||||||
Stock option expense |
0.9 | 1.1 | ||||||
United Kingdom underwriting results |
| 28.1 | ||||||
Other |
6.2 | 10.6 | ||||||
|
|
|
|
|||||
Deferred tax assets, gross |
197.0 | 182.8 | ||||||
|
|
|
|
|||||
Deferred tax liabilities: |
||||||||
Unrealized gains on fixed maturities and other investment securities |
| (4.8 | ) | |||||
Unrealized gains on limited partnership interests |
(25.3 | ) | (26.3 | ) | ||||
Investments |
(5.8 | ) | (5.1 | ) | ||||
Depreciable fixed assets |
(7.1 | ) | (7.9 | ) | ||||
Deferred acquisition costs |
(23.0 | ) | (21.3 | ) | ||||
Lease liability |
(11.0 | ) | (12.2 | ) | ||||
TCJA reserve transitional liability |
(1.6 | ) | (2.1 | ) | ||||
Other |
(1.7 | ) | (1.6 | ) | ||||
|
|
|
|
|||||
Deferred tax liabilities, gross |
(75.5 | ) | (81.3 | ) | ||||
|
|
|
|
|||||
Deferred tax assets, net before valuation allowance |
$ | 121.5 | $ | 101.5 | ||||
|
|
|
|
|||||
Valuation allowance |
(20.3 | ) | (27.9 | ) | ||||
|
|
|
|
|||||
Deferred tax asset (liabilities), net |
$ | 101.2 | $ | 73.6 | ||||
|
|
|
|
|||||
Net deferred tax assets (liabilities) - Other jurisdictions |
$ | | $ | 35.0 | ||||
Net deferred tax assets (liabilities) - United States |
101.2 | 38.6 | ||||||
|
|
|
|
|||||
Deferred tax asset (liabilities), net |
$ | 101.2 | $ | 73.6 | ||||
|
|
|
|
Our gross deferred tax assets are supported by taxes paid in previous periods, reversal of taxable temporary differences and recognition of future taxable income. Management regularly evaluates the recoverability of the deferred tax assets and makes any necessary adjustments to them based upon any changes in managements expectations of future taxable income. Realization of deferred tax assets is dependent upon our generation of future taxable income sufficient to recover tax benefits that cannot be recovered from taxes paid in the carryback period, generally for our U.S. property and casualty insurers two years for net operating losses and for all our U.S. subsidiaries three years for capital losses. If a company determines that any of its deferred tax assets will not result in future tax benefits, a valuation allowance must be established for the portion of these assets that are not expected to be realized. The valuation allowance for deferred tax assets decreased by $7.6 million in 2022 and primarily related to the following: ($1.6) million Internal Revenue Code Section 382 limited net operating loss carryforwards within the U.S., ($0.9) million cumulative losses incurred since inception within Italy, and ($5.1) valuation allowances related to divestitures of Brazil and Malta. Based upon a review of our available evidence our management concluded that it is more-likely-than-not that the deferred tax assets will be realized.
62
Deferred tax assets related to the United Kingdom have been reclassified to Held for Sale. These items include United Kingdom underwriting results, Net Operating Loss and Other U.K. deferred tax assets.
For tax return purposes, as of December 31, 2022, we had NOL carryforwards in Italy and United States. The amount and timing of realizing the benefits of NOL carryforwards depend on future taxable income and limitations imposed by tax laws. Brazil and Malta were sold in 2022 and related NOLs have been removed. Only a portion of the United States NOL carryforwards has been recognized as mentioned above in the consolidated financial statements and is included in net deferred tax assets. The NOL amounts by jurisdiction and year of expiration are as follows:
(in millions) | December 31, 2022 | Expiration | ||||||
Net operating loss carryforwards by jurisdiction: |
||||||||
Italy |
46.1 | Indefinite | ||||||
United States |
37.8 | 2025 - 2037 |
For any uncertain tax positions not meeting the more-likely-than-not recognition threshold, accounting standards require recognition, measurement and disclosure in a companys financial statements. Included in the balances at December 31, 2022 and 2021 were $4.6 million and $3.6 million, respectively, of unrecognized tax benefits that, if recognized, would affect the annual effective tax rate. The Company believes it is reasonably possible that $1.1 million of the total amount of uncertain tax benefits will decrease within the next 12 months as a result of a lapse of the statute of limitations or settlement with taxing authorities. A net increase (decrease) of interest in the amount of $0.6 million, $(1.0) million, and $0.5 million has been recorded in the line item Interest Expense in our Consolidated Statements of Income (Loss) for the twelve months ended December 31, 2022, 2021, and 2020, respectively. A net increase (decrease) of penalty in the amount of $0.1 million, $(0.8) million, and $0.1 million has been recorded in the line item Underwriting, acquisition and insurance expenses in our Consolidated Statements of Income (Loss) for the twelve months ended December 31, 2022, 2021, and 2020, respectively.
The following is a reconciliation of the beginning and ending amount of unrecognized tax benefits for the years ended December 31, 2022 and 2021:
(in millions) | 2022 | 2021 | ||||||
Balance at January 1 |
$ | 3.6 | $ | 8.2 | ||||
Additions for tax positions of prior years |
3.0 | | ||||||
Reductions for tax positions of prior years |
(1.4 | ) | (0.3 | ) | ||||
Reductions based on settlements with taxing authorities |
| (2.8 | ) | |||||
Expiration of statute of limitations |
(0.6 | ) | (1.5 | ) | ||||
|
|
|
|
|||||
Balance at December 31 |
$ | 4.6 | $ | 3.6 | ||||
|
|
|
|
Our U.S. subsidiaries are no longer subject to U.S. federal and state income tax examinations by tax authorities for years before 2019. Our U.K. subsidiaries are no longer subject to U.K. income tax examinations by His Majestys Revenue and Customs for years before 2014 (in respect of Ariel Corporate Member Limited), 2020 (in respect of Argo Management Services Ltd. and Argo (No 616) Ltd.) and 2021 for all other entities. Amended returns reopened previously closed examination periods.
As of December 31, 2022, our Texas Sales, Excise, and Use Tax returns for the periods January 1, 2017 through March 31, 2020 are under examination. At this time, the Company cannot reasonably estimate an assessment by the taxing authority. We do not expect the ultimate disposition of these audits to result in a material change in our financial position, results of operations, or liquidity.
63
17. | Pension Benefits and Savings Plans |
Argo Group U.S. sponsors a qualified defined benefit plan and non-qualified unfunded supplemental defined benefit plans, all of which were curtailed effective February 2004. As of December 31, 2022 and 2021, the qualified pension plan was underfunded by $3.2 million and $2.6 million, respectively. The non-qualified pension plans were unfunded by $1.5 million and $1.8 million at December 31, 2022 and 2021, respectively. Underfunded and unfunded amounts are included in Accrued underwriting expenses and other liabilities in our Consolidated Balance Sheets. Based on the current funding status of the pension plan, effects of the curtailment and expected changes in pension plan asset values and pension obligations, we do not believe any significant funding of the pension plan will be required during the year ending December 31, 2022. Net periodic benefit costs were $0.1 million for the years ended December 31, 2022, $0.1 million for the year ended December 31, 2021 and 2020.
Substantially all of our employees are either eligible or mandated by applicable laws to participate in employee savings plans. Under these plans, a percentage of an employees pay may be or is mandated based on applicable laws to be contributed to various savings alternatives. The plans also call for our contributions under several formulae. Charges to income related to our contributions were $8.5 million, $9.3 million and $9.2 million in 2022, 2021 and 2020, respectively.
18. | Commitments and Contingencies |
Argo Groups subsidiaries are parties to legal actions incidental to their business. Based on the opinion of legal counsel, management believes that the resolution of these matters will not materially affect our financial condition or results of operations.
We have contractual commitments to invest up to $108.9 million related to our limited partnership investments at December 31, 2022. These commitments will be funded as required by the partnership agreements which can be called to be fulfilled at any time, not to exceed twelve years.
Federal Securities Class Action
The Police & Fire Retirement System City of Detroit v. Argo Group International Holdings, Ltd., et al., No. 22-cv-8971 (S.D.N.Y.)
On October 20, 2022, a securities class action lawsuit was filed in the United States District Court for the Southern District of New York against the Company and certain of its current and former officers, alleging securities fraud violations under sections 10(b) and 20(a) of the Securities Exchange Act of 1934. Plaintiff alleges that from February 13, 2018 through August 9, 2022, Defendants made false and misleading statements concerning the Companys reserves and underwriting standards. On January 18, 2023, U.S. District Judge Lewis A. Kaplan granted the Police and Fire Retirement System City of Detroit and the Oklahoma Law Enforcement Retirement Systems joint motion for appointment as lead plaintiff. With the Courts approval, lead plaintiffs are expected to file an amended complaint on or before March 13, 2023. Defendants anticipate making a motion to dismiss the amended complaint, due on or before May 12, 2023. Lead plaintiff is expected to serve an opposition to said motion on or before July 13, 2023, after which Defendants anticipate serving a reply.
The Company is not able at this time to determine or predict the ultimate outcome of this proceeding or provide a reasonable estimate or range of estimates of the possible outcome or loss, if any, in this matter.
19. | Segment Information |
We are primarily engaged in underwriting property and casualty insurance and reinsurance. We have two ongoing reporting segments: U.S. Operations and International Operations. Additionally, we have a Run-off Lines segment for certain products that we no longer underwrite.
We consider many factors, including the nature of each segments insurance and reinsurance products, production sources, distribution strategies and the regulatory environment, in determining how to aggregate reporting segments. Transactions between segments are reported in the segment that initiated the transaction.
In evaluating the operating performance of our segments, we focus on core underwriting and investing results before the consideration of realized gains or losses from the sales of investments. Realized investment gains are reported as a component of the Corporate and Other segment, as decisions regarding the acquisition and disposal of securities reside with the corporate investment function and are not under the control of the individual business segments. Identifiable assets by segment are those assets used in the operation of each segment.
64
Revenue and income before income taxes for each segment were as follows:
For the Years Ended December 31, | ||||||||||||
(in millions) | 2022 | 2021 | 2020 | |||||||||
Revenue: |
||||||||||||
Net earned premiums |
||||||||||||
U.S. Operations |
$ | 1,209.0 | $ | 1,283.7 | $ | 1,207.6 | ||||||
International Operations |
530.5 | 625.8 | 572.5 | |||||||||
Run-off Lines |
0.9 | 0.6 | 0.4 | |||||||||
|
|
|
|
|
|
|||||||
Total net earned premiums |
1,740.4 | 1,910.1 | 1,780.5 | |||||||||
Net investment income |
||||||||||||
U.S. Operations |
88.4 | 119.4 | 80.3 | |||||||||
International Operations |
39.1 | 50.6 | 26.7 | |||||||||
Run-off Lines |
2.3 | 3.6 | 4.0 | |||||||||
Corporate and Other |
| 14.0 | 1.7 | |||||||||
|
|
|
|
|
|
|||||||
Total net investment income |
129.8 | 187.6 | 112.7 | |||||||||
Net investment and other gains (losses) |
(115.3 | ) | 32.6 | (3.6 | ) | |||||||
|
|
|
|
|
|
|||||||
Total revenue |
$ | 1,754.9 | $ | 2,130.3 | $ | 1,889.6 | ||||||
|
|
|
|
|
|
For the Years Ended December 31, | ||||||||||||
(in millions) | 2022 | 2021 | 2020 | |||||||||
Income (loss) before income taxes |
||||||||||||
U.S. Operations |
$ | (22.9 | ) | $ | 61.1 | $ | 113.1 | |||||
International Operations |
63.8 | 64.1 | (75.3 | ) | ||||||||
Run-off Lines |
(1.8 | ) | (41.5 | ) | (9.6 | ) | ||||||
|
|
|
|
|
|
|||||||
Total segment income before income taxes |
39.1 | 83.7 | 28.2 | |||||||||
Corporate and Other |
(32.0 | ) | (22.5 | ) | (34.5 | ) | ||||||
Net investment and other gains (losses) |
(115.3 | ) | 32.6 | (3.6 | ) | |||||||
Foreign currency exchange gains (losses) |
5.0 | (1.6 | ) | (15.4 | ) | |||||||
Impairment of goodwill and intangible assets |
(28.5 | ) | (43.2 | ) | | |||||||
Non-operating expense |
(51.5 | ) | (43.7 | ) | (21.1 | ) | ||||||
|
|
|
|
|
|
|||||||
Total income (loss) before income taxes |
$ | (183.2 | ) | $ | 5.3 | $ | (46.4 | ) | ||||
|
|
|
|
|
|
The table below presents net earned premiums by geographic location for the years ended December 31, 2022, 2021 and 2020. For this disclosure, we determine geographic location by the country of domicile of our subsidiaries that underwrite the business and not by the location of insureds or reinsureds from whom the business was generated.
For the Years Ended December 31, | ||||||||||||
(in millions) | 2022 | 2021 | 2020 | |||||||||
United States |
$ | 1,209.9 | $ | 1,277.0 | $ | 1,205.0 | ||||||
United Kingdom |
480.2 | 475.3 | 361.1 | |||||||||
Bermuda |
38.0 | 54.8 | 96.5 | |||||||||
Malta |
3.9 | 35.4 | 59.5 | |||||||||
All other jurisdictions |
8.4 | 67.6 | 58.4 | |||||||||
|
|
|
|
|
|
|||||||
Total net earned premiums |
$ | 1,740.4 | $ | 1,910.1 | $ | 1,780.5 | ||||||
|
|
|
|
|
|
65
The following table represents identifiable assets:
December 31, | ||||||||
(in millions) | 2022 | 2021 | ||||||
U.S. Operations |
$ | 5,815.0 | $ | 5,800.1 | ||||
International Operations (1) |
3,791.6 | 3,932.3 | ||||||
Run-off Lines |
284.4 | 314.7 | ||||||
Corporate and Other |
143.4 | 270.7 | ||||||
|
|
|
|
|||||
Total |
$ | 10,034.4 | $ | 10,317.8 | ||||
|
|
|
|
(1) | $2,066.2 million of International assets were reclassified to assets held-for-sale in 2022. See Note 2, Recent Acquisitions, Disposals & Other Transactions. |
Included in total assets at December 31, 2022 are $303.7 million in assets associated with trade capital providers that are classified as held-for-sale. Included in total assets at December 31, 2021 are $554.2 million in assets associated with trade capital providers.
The following table represents goodwill and intangible assets, net of accumulated amortization, as of December 31, 2022 and 2021:
Goodwill | Intangible Assets, Net of Accumulated Amortization |
|||||||||||||||
(in millions) | 2022 | 2021 | 2022 | 2021 | ||||||||||||
U.S. Operations |
$ | 118.6 | $ | 118.6 | $ | | $ | | ||||||||
International Operations (1) |
| 28.7 | | 17.3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 118.6 | $ | 147.3 | $ | | $ | 17.3 | ||||||||
|
|
|
|
|
|
|
|
(1) | $17.5 million of International goodwill was reclassified to assets held-for-sale in 2022. See Note 2, Recent Acquisitions, Disposals & Other Transactions. |
During the year ended December 31, 2022, we recorded a $28.5 million impairment charge for the sale of Argo Underwriting Agency Limited, consisting of $17.3 million of indefinite lived intangible assets and $11.2 million of goodwill, representing the difference between the carrying value and implied fair value as determined by the consideration to be received. Refer to Note 2, Recent Acquisitions, Disposals & Other Transactions for additional information.
During the year ended December 31, 2021, we recorded a $43.2 million impairment charge on the intangibles related to Syndicate 1200. Managements fourth quarter of 2021 analysis of Syndicate 1200, reflected an implied fair value which was below the reporting units carrying value. As such, the intangibles impairment charge was recorded during the fourth quarter of 2021.
20. | Statutory Accounting Principles |
Financial Information
The statutory capital and surplus for our principal operating subsidiaries was as follows:
Statutory capital and surplus (1) | December 31, | |||||||
(in millions) | 2022 | 2021 | ||||||
Bermuda |
$ | 1,024.9 | $ | 1,425.8 | ||||
United Kingdom (2) |
370.0 | 414.8 | ||||||
United States |
1,111.1 | 1,177.2 |
(1) | Such amounts include ownership interests in affiliate insurance and reinsurance subsidiaries. |
(2) | Capital on deposit with Lloyds in U.S. dollars |
The statutory net income (loss) for our principal operating subsidiaries was as follows:
Statutory net income (loss) (1) | For the Years Ended December 31, | |||||||||||
(in millions) | 2022 | 2021 | 2020 | |||||||||
Bermuda |
$ | (29.1 | ) | $ | 14.2 | $ | (18.0 | ) | ||||
United Kingdom (2) |
21.4 | 8.6 | (53.0 | ) | ||||||||
United States |
(117.8 | ) | 103.5 | 76.4 |
(1) | Such amounts include ownership interests in affiliate insurance and reinsurance subsidiaries. |
(2) | In U.S. dollars |
66
Dividends
As an insurance holding company, we are largely dependent on dividends and other permitted payments from our insurance subsidiaries to pay cash dividends to our shareholders, for debt service and for our operating expenses. The ability of our insurance subsidiaries to pay dividends to us is subject to certain restrictions imposed by the jurisdictions of domicile that regulate our insurance subsidiaries and each jurisdiction has calculations for the amount of dividends that an insurance company can pay without the approval of the insurance regulator.
The payment of dividends to our shareholders is governed by the Bermuda Companies Act of 1981, as amended, which permits the payment of dividends so long as (i) we are not, or would not be after the payment, unable to pay our liabilities as they become due and (ii) the realizable value of our assets is in excess of our liabilities after taking such payment into account. In light of these restrictions, we have no material restrictions on dividend payments that may be made to our shareholders at December 31, 2022.
Argo Re is the direct subsidiary of Argo Group, and therefore, has direct dividend paying capabilities to the parent.
As of December 31, 2022, Argo Res solvency and liquidity margins and statutory capital and surplus were in excess of the minimum levels required by the Insurance Act. As of December 31, 2022 and 2021, the minimum statutory capital and surplus required to be maintained by Argo Re was $100.0 million and $126.8 million, respectively.
Argo Re is generally prohibited from declaring or paying, in any financial year, dividends of more than 25% of its total statutory capital and surplus (as shown on its previous financial years statutory balance sheet) unless it files (at least seven days before payment of such dividends) with the Bermuda Monetary Authority (BMA) an affidavit signed by at least two directors (one of whom must be a Bermuda resident director if any of the insurers directors are resident in Bermuda) and the principal representative stating that it will continue to meet its solvency margin and minimum liquidity ratio. Argo Re may not reduce its total statutory capital by 15% or more, as set out in its previous years financial statements, unless it has received the prior approval of the BMA. Based on these regulatory restrictions, the maximum amount available for payment of dividends to Argo Group by Argo Re during 2022 without prior regulatory approval is $256.2 million.
In 2022, 2021, and 2020 Argo Re paid cash dividends of $33.0 million, $85.0 million, and $58.8 million respectively, to Argo Group. The proceeds of the dividends were used to repay intercompany balances related primarily to the funding of dividend and interest payments and other corporate expenses. In 2022, it also included the dividend of the proceeds from the sale of Argo Seguros.
Our U.S. insurance subsidiaries file financial statements prepared in accordance with statutory accounting principles prescribed or permitted by insurance regulatory authorities of the state in which they are underwriting business. The differences between statutory-based financial statements and financial statements prepared in accordance with GAAP vary between jurisdictions. The principal differences are that for statutory-based financial statements, deferred policy acquisition costs are not recognized, a portion of the deferred federal income tax asset is non-admitted, bonds are generally carried at amortized cost, certain assets are non-admitted and charged directly to surplus, a collectability allowance related to reinsurance recoverables is charged directly to surplus and outstanding losses and unearned premium are presented net of reinsurance.
As an intermediate insurance holding company, Argo Group U.S., Inc. is largely dependent on dividends and other permitted payments from its insurance subsidiaries to service its debt, fund operating expenses and pay dividends to Argo Ireland. Various state insurance laws restrict the amount that may be transferred to Argo Group U.S. from its subsidiaries in the form of dividends without prior approval of regulatory authorities. In addition, that portion of the insurance subsidiaries net equity that results from the difference between statutory insurance principles and GAAP would not be available for dividends.
During 2022, Argo Group U.S., Inc. received a dividend of $10.6 million from Rockwood.
67
Argonaut Insurance Company is a direct subsidiary of Argo Group U.S., Inc. and is regulated by the Illinois Division of Insurance. During 2023, Argonaut Insurance Company may be permitted to pay dividends of up to $99.4 million without approval from the Illinois Division of Insurance. Rockwood, a direct subsidiary of Argo Group U.S., Inc., is regulated by the Pennsylvania Department of Insurance. Rockwood may be permitted to pay dividends of up to $21.3 million without approval from the Pennsylvania Department of Insurance during 2023. Each department of insurance may require prior approval for the payment of all dividends, based on business and regulatory conditions of the insurance companies.
AUA is our wholly-owned subsidiary through which we conduct the operation of Syndicate 1200. Dividend payments from AUA to the immediate parent are not restricted by regulatory authority. AUA was sold on February 2, 2023. See Note 2, Recent Acquisitions, Disposals & Other Transactions for additional information related to this transaction.
Certain assets of our subsidiaries are pledged to regulatory agencies, serve as collateral for letters of credit or are assigned as the assets of the trade capital providers of our former Lloyds syndicate, and therefore, are not available funds that may be paid up as dividends to Argo Group. See Note 3, Investments and Note 19, Segment Information for further discussion.
21. | Insurance Assessments |
We participate in statutorily created insolvency guarantee and weather-related loss protection associations in all states where we are authorized to transact business. These associations were formed for the purpose of paying the claims of insolvent companies. We are assessed a pro-rata share of such claims based upon our premium writings, subject to a maximum annual assessment per line of insurance. Certain of these assessments can be recovered through premium tax offsets or policy surcharges. We do not believe that assessments on current insolvencies will have a material impact on our financial condition or results of operations. We have accrued assessments of $5.2 million and $5.8 million at December 31, 2022 and 2021, respectively.
22. | Transactions with Related Parties |
There were no material transactions with related parties during the twelve months ended December 31, 2022.
23. | Subsequent Events |
Sale of Argo Underwriting Agency Limited
On February 2, 2023, the Company completed the sale of the entire issued share capital of AUA, our Syndicate 1200 business. At the closing, the Company received cash proceeds of approximately $125.0 million. An additional amount of approximately $30.6 million was placed in escrow by the Buyer related to certain reinsurance-related recoverables, which may be released to the Seller over a period of two years following the closing. At the end of the two-year escrow period, any remaining balance of the $30.6 million escrow will be returned to the Buyer. See Note 2, Recent Acquisitions, Disposals & Other Transactions for additional information related to this transaction.
Entry into a Merger Agreement
On February 8, 2023, we entered into an the Merger Agreement, with Brookfield Reinsurance and Merger Sub, a wholly owned subsidiary of Brookfield Reinsurance. The Merger Agreement provides for the merger of the Merger Sub with and into us, which we refer to as the Merger, with us surviving the Merger as a wholly owned subsidiary of Brookfield Reinsurance. Completion of the Merger is subject to customary closing conditions. In addition, the obligation of each party to consummate the Merger is conditioned upon, among other things, the accuracy of the representations and warranties of the other party (subject to certain materiality exceptions), and material compliance by the other party with its covenants under the Merger Agreement. Therefore, the Merger may not be completed as timely as expected or at all.
In addition, if the Merger is not completed by November 8, 2023 (which date may be extended until February 8, 2024 if all conditions to the Merger are satisfied or waived other than obtaining required regulatory approvals), either we or Brookfield Reinsurance may choose to terminate the Merger Agreement. Either party may also elect to terminate the Merger Agreement in certain other circumstances, including by mutual written consent of both parties.
68
The foregoing description of the Merger Agreement and the transactions contemplated thereby does not purport to be complete and is subject to and qualified in its entirety by reference to the Merger Agreement, a copy of which is filed as Exhibit 2.1 to this Annual Report on Form 10-K.
69
ARGO GROUP INTERNATIONAL HOLDINGS, LTD.
SCHEDULE II
CONDENSED FINANCIAL INFORMATION OF REGISTRANT
(in millions)
BALANCE SHEETS
December 31, | ||||||||
2022 | 2021 | |||||||
Assets | ||||||||
Short-term investments |
$ | 1.8 | $ | 14.5 | ||||
Investment in subsidiaries |
1,281.7 | 1,740.8 | ||||||
Cash |
5.2 | 2.0 | ||||||
Operating lease right-of-use assets |
4.6 | 5.3 | ||||||
Other assets |
6.7 | 5.2 | ||||||
|
|
|
|
|||||
Total assets |
$ | 1,300.0 | $ | 1,767.8 | ||||
|
|
|
|
|||||
Liabilities and Shareholders Equity | ||||||||
Junior subordinated debentures |
$ | 28.4 | $ | 28.4 | ||||
Accrued underwriting expenses and other liabilities |
10.0 | 3.6 | ||||||
Operating lease liabilities |
4.6 | 5.3 | ||||||
Due to subsidiaries |
14.0 | (4.7 | ) | |||||
Intercompany notes payable |
10.1 | | ||||||
|
|
|
|
|||||
Total liabilities |
67.1 | 32.6 | ||||||
|
|
|
|
|||||
Shareholders equity |
1,232.9 | 1,735.2 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 1,300.0 | $ | 1,767.8 | ||||
|
|
|
|
STATEMENTS OF INCOME (LOSS)
For the Years Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
Revenue: |
||||||||||||
Net investment expense |
$ | | $ | | $ | | ||||||
Net realized investment (loss) gains |
| | (8.3 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total revenue |
| | (8.3 | ) | ||||||||
|
|
|
|
|
|
|||||||
Expenses: |
||||||||||||
Interest expense |
1.6 | 1.2 | 3.6 | |||||||||
Operating expenses |
(0.6 | ) | 6.2 | 20.4 | ||||||||
Non-operating expenses |
26.2 | 0.2 | 4.4 | |||||||||
|
|
|
|
|
|
|||||||
Total expenses |
27.2 | 7.6 | 28.4 | |||||||||
|
|
|
|
|
|
|||||||
Net loss before equity in earnings of subsidiaries (1) |
(27.2 | ) | (7.6 | ) | (36.7 | ) | ||||||
Equity in undistributed earnings of subsidiaries |
(148.0 | ) | 14.3 | (17.4 | ) | |||||||
|
|
|
|
|
|
|||||||
Net (loss) income |
$ | (175.2 | ) | $ | 6.7 | $ | (54.1 | ) | ||||
Dividends on preferred shares |
10.5 | 10.5 | 4.6 | |||||||||
|
|
|
|
|
|
|||||||
Net (loss) income attributable to common shareholders |
$ | (185.7 | ) | $ | (3.8 | ) | $ | (58.7 | ) | |||
|
|
|
|
|
|
(1) | Argo Group is not subject to taxation. |
See the Report of the Independent Registered Public Accounting Firm.
70
ARGO GROUP INTERNATIONAL HOLDINGS, LTD.
SCHEDULE II
CONDENSED FINANCIAL INFORMATION OF REGISTRANT
(in millions)
STATEMENTS OF CASH FLOWS
For the Years Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
Cash flows from operating activities: |
||||||||||||
Net (loss) income |
$ | (175.2 | ) | $ | 6.7 | $ | (54.1 | ) | ||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
||||||||||||
Amortization and depreciation |
1.5 | 1.5 | 1.1 | |||||||||
Share-based payments expense |
2.8 | 2.3 | 3.6 | |||||||||
Net realized investment and other losses (gains) |
| | 8.3 | |||||||||
Loss on disposal of fixed assets |
(3.5 | ) | (3.0 | ) | 0.1 | |||||||
Undistributed earnings of subsidiaries |
148.0 | (14.3 | ) | 17.4 | ||||||||
Change in: |
||||||||||||
Prepaid assets |
(1.8 | ) | 7.2 | (2.2 | ) | |||||||
Accrued underwriting expenses |
6.0 | (4.1 | ) | (9.1 | ) | |||||||
Due to subsidiaries |
28.8 | (12.1 | ) | (11.1 | ) | |||||||
Other, net |
4.7 | (3.9 | ) | (7.8 | ) | |||||||
|
|
|
|
|
|
|||||||
Cash provided by (used in) operating activities |
11.3 | (19.7 | ) | (53.8 | ) | |||||||
|
|
|
|
|
|
|||||||
Cash flows from investing activities: |
||||||||||||
Change in short-term investments |
12.7 | (13.9 | ) | | ||||||||
Settlements of foreign currency exchange forward contracts |
(2.0 | ) | 0.5 | 0.1 | ||||||||
Capital contribution to subsidiaries |
| | (145.3 | ) | ||||||||
Proceed from sale of Ariel Re |
| | 30.0 | |||||||||
Dividend received from subsidiaries |
33.3 | 85.0 | 71.9 | |||||||||
|
|
|
|
|
|
|||||||
Cash (used in) provided by investing activities |
44.0 | 71.6 | (43.3 | ) | ||||||||
|
|
|
|
|
|
|||||||
Cash flows from financing activities: |
||||||||||||
Issuance for preferred shares, net of issuance costs |
| | 144.0 | |||||||||
Activity under stock incentive plans |
1.8 | 1.3 | 1.8 | |||||||||
Payment of cash dividend to preferred shareholders |
(10.5 | ) | (10.5 | ) | (4.6 | ) | ||||||
Payment of cash dividend to common shareholders |
(43.4 | ) | (43.7 | ) | (43.0 | ) | ||||||
|
|
|
|
|
|
|||||||
Cash provided by (used in) financing activities |
(52.1 | ) | (52.9 | ) | 98.2 | |||||||
|
|
|
|
|
|
|||||||
Change in cash |
3.2 | (1.0 | ) | 1.1 | ||||||||
Cash, beginning of year |
2.0 | 3.0 | 1.9 | |||||||||
|
|
|
|
|
|
|||||||
Cash, end of year |
$ | 5.2 | $ | 2.0 | $ | 3.0 | ||||||
|
|
|
|
|
|
See the Report of the Independent Registered Public Accounting Firm.
71
ARGO GROUP INTERNATIONAL HOLDINGS, LTD.
SCHEDULE III
SUPPLEMENTAL INSURANCE INFORMATION
FOR THE YEARS ENDED DECEMBER 31, 2022, 2021 AND 2020
(in millions)
Segment | DAC (1) |
Reserves for Losses and Loss Adjustment Expenses (2) |
UPR (3) |
Premium Revenue (4) |
Net Investment Income (5) |
Loss & LAE (6) |
Amortization (Deferral) DAC (7) (8) |
Other Operating Expenses (9) |
Net Premiums Written (10) |
|||||||||||||||||||||||||||
Year Ended December 31, 2022 |
||||||||||||||||||||||||||||||||||||
U.S. Operations |
109.4 | 3,718.1 | 893.4 | 1,209.0 | 88.4 | 870.1 | (3.5 | ) | 436.3 | 1,196.2 | ||||||||||||||||||||||||||
International Operations (11) |
(2.4 | ) | 1,100.4 | 146.5 | 530.5 | 39.1 | 293.9 | (7.0 | ) | 212.3 | 544.5 | |||||||||||||||||||||||||
Run-off Lines |
| 233.1 | | 0.9 | 2.3 | 2.9 | | 1.6 | 0.8 | |||||||||||||||||||||||||||
Corporate and Other |
| | | | | | | 31.0 | | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 107.0 | $ | 5,051.6 | $ | 1,039.9 | $ | 1,740.4 | $ | 129.8 | $ | 1,166.9 | $ | (10.5 | ) | $ | 681.2 | $ | 1,741.5 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Year Ended December 31, 2021 |
||||||||||||||||||||||||||||||||||||
U.S. Operations |
103.7 | 3,422.4 | 973.7 | 1,283.7 | 119.4 | 908.2 | (5.8 | ) | 425.1 | 1,304.8 | ||||||||||||||||||||||||||
International Operations |
64.3 | 1,911.4 | 493.1 | 625.8 | 50.6 | 362.1 | (10.0 | ) | 256.3 | 671.7 | ||||||||||||||||||||||||||
Run-off Lines |
| 261.2 | | 0.6 | 3.6 | 44.3 | | 1.0 | 0.8 | |||||||||||||||||||||||||||
Corporate and Other |
| | | | 14.0 | | | 35.7 | | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 168.0 | $ | 5,595.0 | $ | 1,466.8 | $ | 1,910.1 | $ | 187.6 | $ | 1,314.6 | $ | (15.8 | ) | $ | 718.1 | $ | 1,977.3 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Year Ended December 31, 2020 |
||||||||||||||||||||||||||||||||||||
U.S. Operations |
98.2 | 3,091.9 | 939.2 | 1,207.6 | 80.3 | 768.7 | (8.6 | ) | 398.3 | 1,223.0 | ||||||||||||||||||||||||||
International Operations |
65.4 | 2,077.6 | 525.4 | 572.5 | 26.7 | 428.6 | (0.7 | ) | 242.3 | 586.6 | ||||||||||||||||||||||||||
Run-off Lines |
| 236.5 | 0.2 | 0.4 | 4.0 | 11.5 | | 1.7 | 0.5 | |||||||||||||||||||||||||||
Corporate and Other |
| | | | 1.7 | | | 34.7 | | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 163.6 | $ | 5,406.0 | $ | 1,464.8 | $ | 1,780.5 | $ | 112.7 | $ | 1,208.8 | $ | (9.3 | ) | $ | 677.0 | $ | 1,810.1 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Deferred policy acquisition costs. |
(2) | Future policy benefits, losses, claims and loss expenses. |
(3) | Unearned premiums. |
(4) | Premium revenue, net (premiums earned). |
(5) | Net investment income allocated based upon each segments share of investable funds. |
(6) | Benefits, claims, losses and settlement expenses. |
(7) | Amortization (deferral) of deferred policy acquisition costs. |
(8) | The amortization (deferral) of DAC will not equal the change in the balance sheet. See Note 1, Business and Significant Accounting Policies for further discussion. |
(9) | Other insurance expenses allocated based on specific identification, where possible, and related activities. |
(10) | Premiums written, net. |
(11) | $993.4 million of gross reserves were reclassified as liabilities held-for-sale at December 31, 2022. See Note 2, Recent Acquisitions, Disposals & Other Transactions. |
See the Report of the Independent Registered Public Accounting Firm.
72
ARGO GROUP INTERNATIONAL HOLDINGS, LTD.
SCHEDULE V
VALUATION AND QUALIFYING ACCOUNTS
(in millions)
Balance at Beginning of Year |
Charged to Cost and Expense |
Capital Loss Carryforward |
Net Operating Loss Carryforward |
Charged to Other Accounts |
Deductions | Balance at End of Year |
||||||||||||||||||||||
Year Ended December 31, 2022 |
||||||||||||||||||||||||||||
Deducted from assets: |
||||||||||||||||||||||||||||
Valuation allowance for deferred tax asset |
$ | 27.9 | $ | | $ | 3.3 | $ | (10.9 | ) | $ | | $ | | $ | 20.3 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Year Ended December 31, 2021 |
||||||||||||||||||||||||||||
Deducted from assets: |
||||||||||||||||||||||||||||
Valuation allowance for deferred tax asset |
$ | 28.6 | $ | (0.7 | ) | $ | | $ | | $ | | $ | | $ | 27.9 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Year Ended December 31, 2020 |
||||||||||||||||||||||||||||
Deducted from assets: |
||||||||||||||||||||||||||||
Valuation allowance for deferred tax asset |
$ | 28.1 | $ | 0.5 | $ | | $ | | $ | | $ | | $ | 28.6 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See the Report of the Independent Registered Public Accounting Firm.
73
ARGO GROUP INTERNATIONAL HOLDINGS, LTD.
SCHEDULE VI
SUPPLEMENTAL INFORMATION FOR PROPERTY-CASUALTY INSURANCE COMPANIES
(in millions)
For the Years Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
Deferred acquisition costs (1) |
$ | 107.0 | $ | 168.0 | $ | 163.6 | ||||||
|
|
|
|
|
|
|||||||
Reserves for losses and loss adjustment expenses (1) |
$ | 5,051.6 | $ | 5,595.0 | $ | 5,406.0 | ||||||
|
|
|
|
|
|
|||||||
Unamortized discount in reserves for losses (1) |
$ | 19.3 | $ | 18.8 | $ | 17.8 | ||||||
|
|
|
|
|
|
|||||||
Unearned premiums (1) |
$ | 1,039.9 | $ | 1,466.8 | $ | 1,464.8 | ||||||
|
|
|
|
|
|
|||||||
Premiums earned |
$ | 1,740.4 | $ | 1,910.1 | $ | 1,780.5 | ||||||
|
|
|
|
|
|
|||||||
Net investment income |
$ | 129.8 | $ | 187.6 | $ | 112.7 | ||||||
|
|
|
|
|
|
|||||||
Losses and loss adjustment expenses incurred: |
||||||||||||
Current year |
$ | 1,102.2 | $ | 1,176.3 | $ | 1,201.1 | ||||||
Prior years |
64.7 | 138.3 | 7.7 | |||||||||
|
|
|
|
|
|
|||||||
Losses and loss adjustment expenses incurred |
$ | 1,166.9 | $ | 1,314.6 | $ | 1,208.8 | ||||||
|
|
|
|
|
|
|||||||
(Deferral) amortization of policy acquisition costs (2) |
$ | (10.5 | ) | $ | (15.8 | ) | $ | (9.3 | ) | |||
|
|
|
|
|
|
|||||||
Paid losses and loss adjustment expenses, net of reinsurance |
$ | 999.5 | $ | 869.2 | $ | 1,119.8 | ||||||
|
|
|
|
|
|
|||||||
Gross premiums written |
$ | 2,848.1 | $ | 3,181.2 | $ | 3,233.3 | ||||||
|
|
|
|
|
|
(1) | As of December 31, 2022, balances related to AUA were reclassified held-for-sale. See Note 2, Recent Acquisitions, Disposals & Other Transactions. |
(2) | The amortization (deferral) of policy acquisition costs will not equal the change in the balance sheet. For further discussion, see Note 1, Business and Significant Accounting Policies. |
See the Report of the Independent Registered Public Accounting Firm.
74
Exhibit 99.4
ARGO GROUP INTERNATIONAL HOLDINGS, LTD.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions, except number of shares and per share amounts)
June 30, 2023 |
December 31, 2022 |
|||||||
(Unaudited) | ||||||||
Assets | ||||||||
Investments: |
||||||||
Fixed maturities available-for-sale, at fair value (amortized cost: 2023 - $2,904.7, 2022 - $3,016.4; allowance for expected credit losses: 2023 - $2.5, 2022 - $2.8) |
$ | 2,590.2 | $ | 2,675.5 | ||||
Commercial mortgage loans (cost: 2023 - $159.9, 2022 - $159.9; allowance for expected credit losses: 2023 - $0.2, 2022 - $0.2) |
159.7 | 159.7 | ||||||
Equity securities, at fair value (cost: 2023 - $41.8; 2022 - $54.7) |
43.2 | 43.9 | ||||||
Other investments (cost: 2023 - $326.6; 2022 - $323.2) |
326.6 | 323.2 | ||||||
Short-term investments, at fair value (amortized cost: 2023 - $841.0; 2022 - $449.4) |
841.0 | 449.6 | ||||||
|
|
|
|
|||||
Total investments |
3,960.7 | 3,651.9 | ||||||
|
|
|
|
|||||
Cash and restricted cash |
29.3 | 50.2 | ||||||
Accrued investment income |
19.0 | 18.6 | ||||||
Premiums receivable |
311.9 | 292.0 | ||||||
Reinsurance recoverables |
2,908.2 | 3,029.1 | ||||||
Goodwill |
118.6 | 118.6 | ||||||
Current income taxes receivable, net |
45.1 | 44.9 | ||||||
Deferred tax asset, net |
100.9 | 101.2 | ||||||
Deferred acquisition costs, net |
103.9 | 107.0 | ||||||
Ceded unearned premiums |
358.3 | 375.5 | ||||||
Operating lease right-of-use assets |
52.9 | 57.7 | ||||||
Other assets |
178.3 | 121.5 | ||||||
Assets held-for-sale |
| 2,066.2 | ||||||
|
|
|
|
|||||
Total assets |
$ | 8,187.1 | $ | 10,034.4 | ||||
|
|
|
|
|||||
Liabilities and Shareholders Equity | ||||||||
Reserves for losses and loss adjustment expenses |
$ | 5,204.7 | $ | 5,051.6 | ||||
Unearned premiums |
1,003.2 | 1,039.9 | ||||||
Accrued underwriting expenses and other liabilities |
50.3 | 121.3 | ||||||
Ceded reinsurance payable, net |
182.9 | 158.7 | ||||||
Funds held |
51.0 | 50.0 | ||||||
Senior unsecured fixed rate notes |
140.6 | 140.5 | ||||||
Junior subordinated debentures |
258.8 | 258.6 | ||||||
Operating lease liabilities |
60.8 | 66.4 | ||||||
Liabilities held-for-sale |
| 1,914.5 | ||||||
|
|
|
|
|||||
Total liabilities |
6,952.3 | 8,801.5 | ||||||
|
|
|
|
|||||
Commitments and contingencies (Note 14) |
||||||||
Shareholders equity: |
||||||||
Preferred shares and additional paid-in capital - $1.00 par, 30,000,000 shares authorized; 6,000 and 6,000 shares issued at June 30, 2023 and December 31, 2022, respectively; liquidation preference $25,000 |
144.0 | 144.0 | ||||||
Common shares - $1.00 par, 500,000,000 shares authorized; 46,500,190 and 46,379,297 shares issued at June 30, 2023 and December 31, 2022, respectively |
46.5 | 46.4 | ||||||
Additional paid-in capital |
1,395.1 | 1,395.4 | ||||||
Treasury shares (11,318,339 and 11,318,339 shares at June 30, 2023 and December 31, 2022, respectively) |
(455.1 | ) | (455.1 | ) | ||||
Retained earnings |
370.6 | 407.3 | ||||||
Accumulated other comprehensive loss, net of taxes |
(266.3 | ) | (305.1 | ) | ||||
|
|
|
|
|||||
Total shareholders equity |
1,234.8 | 1,232.9 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 8,187.1 | $ | 10,034.4 | ||||
|
|
|
|
See accompanying notes.
3
ARGO GROUP INTERNATIONAL HOLDINGS, LTD.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(in millions, except number of shares and per share amounts)
(Unaudited)
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Premiums and other revenue: |
||||||||||||||||
Earned premiums |
$ | 329.9 | $ | 454.3 | $ | 719.8 | $ | 934.9 | ||||||||
Net investment income |
32.8 | 29.3 | 62.5 | 67.0 | ||||||||||||
Net investment and other gains (losses): |
||||||||||||||||
Net realized investment and other gains (losses) |
(4.4 | ) | (36.9 | ) | (28.4 | ) | (77.0 | ) | ||||||||
Change in fair value recognized |
6.0 | (3.0 | ) | 12.2 | 3.7 | |||||||||||
Change in allowance for credit losses on fixed maturity securities |
| (0.5 | ) | (0.1 | ) | (1.6 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total net investment and other gains (losses) |
1.6 | (40.4 | ) | (16.3 | ) | (74.9 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
364.3 | 443.2 | 766.0 | 927.0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Expenses: |
||||||||||||||||
Losses and loss adjustment expenses |
241.4 | 276.0 | 526.0 | 559.6 | ||||||||||||
Underwriting, acquisition and insurance expenses |
110.9 | 161.0 | 247.9 | 333.9 | ||||||||||||
Non-operating expenses |
6.8 | 15.6 | 18.4 | 23.0 | ||||||||||||
Interest expense |
8.2 | 6.1 | 16.7 | 11.9 | ||||||||||||
Fee and other (income) expense, net |
(0.1 | ) | (1.1 | ) | (0.5 | ) | (1.9 | ) | ||||||||
Foreign currency exchange (gains) losses |
0.7 | (10.3 | ) | 3.4 | (7.4 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total expenses |
367.9 | 447.3 | 811.9 | 919.1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) before income taxes |
(3.6 | ) | (4.1 | ) | (45.9 | ) | 7.9 | |||||||||
Income tax provision (benefit) |
(5.8 | ) | 12.1 | (14.3 | ) | 25.1 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ | 2.2 | $ | (16.2 | ) | $ | (31.6 | ) | $ | (17.2 | ) | |||||
|
|
|
|
|
|
|
|
|||||||||
Dividends on preferred shares |
2.7 | 2.7 | 5.3 | 5.3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to common shareholders |
$ | (0.5 | ) | $ | (18.9 | ) | $ | (36.9 | ) | $ | (22.5 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to common shareholders per common share: |
||||||||||||||||
Basic |
$ | (0.01 | ) | $ | (0.54 | ) | $ | (1.05 | ) | $ | (0.64 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
$ | (0.01 | ) | $ | (0.54 | ) | $ | (1.05 | ) | $ | (0.64 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Dividend declared per common share |
$ | | $ | 0.31 | $ | | $ | 0.62 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average common shares: |
||||||||||||||||
Basic |
35,176,248 | 34,964,773 | 35,138,385 | 34,928,555 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
35,176,248 | 34,964,773 | 35,138,385 | 34,928,555 | ||||||||||||
|
|
|
|
|
|
|
|
See accompanying notes.
4
ARGO GROUP INTERNATIONAL HOLDINGS, LTD.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(in millions)
(Unaudited)
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Net income (loss) |
$ | 2.2 | $ | (16.2 | ) | $ | (31.6 | ) | $ | (17.2 | ) | |||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive income (loss): |
||||||||||||||||
Foreign currency translation: |
||||||||||||||||
Foreign currency translation adjustments |
0.1 | (4.5 | ) | 0.5 | (0.4 | ) | ||||||||||
Reclassification adjustment for foreign currency translation included in net income |
| 4.5 | | 31.8 | ||||||||||||
Defined benefit pension plans: |
||||||||||||||||
Net gain arising during the period |
| | 1.0 | | ||||||||||||
Unrealized gains (losses) on fixed maturity securities: |
||||||||||||||||
Gains (losses) arising during the period |
(13.2 | ) | (150.4 | ) | 20.0 | (322.4 | ) | |||||||||
Reclassification adjustment for losses (gains) included in net income (loss) |
3.7 | | 25.9 | (5.4 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive income (loss) before tax |
(9.4 | ) | (150.4 | ) | 47.4 | (296.4 | ) | |||||||||
Income tax provision (benefit) related to other comprehensive income (loss): |
||||||||||||||||
Defined benefit pension plans: |
||||||||||||||||
Net gain arising during the period |
| | 0.2 | | ||||||||||||
Unrealized gains (losses) on fixed maturity securities: |
||||||||||||||||
Gains (losses) arising during the period |
(2.2 | ) | (29.3 | ) | 3.0 | (62.1 | ) | |||||||||
Reclassification adjustment for losses (gains) included in net income (loss) |
0.7 | | 5.4 | (1.0 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income tax (benefit) provision related to other comprehensive income (loss) |
(1.5 | ) | (29.3 | ) | 8.6 | (63.1 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive income (loss), net of tax |
(7.9 | ) | (121.1 | ) | 38.8 | (233.3 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income (loss) |
$ | (5.7 | ) | $ | (137.3 | ) | $ | 7.2 | $ | (250.5 | ) | |||||
|
|
|
|
|
|
|
|
See accompanying notes.
5
ARGO GROUP INTERNATIONAL HOLDINGS, LTD.
CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY
(in millions, except number of shares and per share amounts)
(Unaudited)
Preferred Shares and Additional Paid-in Capital |
Common Shares |
Additional Paid-In Capital |
Treasury Shares |
Retained Earnings |
Accumulated Other Comprehensive Income (Loss) |
Shareholders Equity |
||||||||||||||||||||||
Balance, March 31, 2022 |
$ | 144.0 | $ | 46.3 | $ | 1,388.5 | $ | (455.1 | ) | $ | 622.0 | $ | (134.9 | ) | $ | 1,610.8 | ||||||||||||
Net loss |
| | | | (16.2 | ) | | (16.2 | ) | |||||||||||||||||||
Other comprehensive loss - Change in fair value of fixed maturities, net of taxes |
| | | | | (121.1 | ) | (121.1 | ) | |||||||||||||||||||
Other comprehensive income, net - Other |
| | | | | | | |||||||||||||||||||||
Activity under stock incentive plans |
| | 0.2 | | | | 0.2 | |||||||||||||||||||||
Retirement of common shares (tax payments on equity compensation) |
| | (0.3 | ) | | | | (0.3 | ) | |||||||||||||||||||
Employee stock purchase plan |
| | 0.5 | | | | 0.5 | |||||||||||||||||||||
Dividends on preferred shares |
| | | | (2.7 | ) | | (2.7 | ) | |||||||||||||||||||
Cash dividend declared - common shares ($0.31/share) |
| | | | (10.5 | ) | | (10.5 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance, June 30, 2022 |
$ | 144.0 | $ | 46.3 | $ | 1,388.9 | $ | (455.1 | ) | $ | 592.6 | $ | (256.0 | ) | $ | 1,460.7 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance, March 31, 2023 |
$ | 144.0 | $ | 46.5 | $ | 1,396.6 | $ | (455.1 | ) | $ | 370.9 | $ | (258.4 | ) | $ | 1,244.5 | ||||||||||||
Net income |
| | | | 2.2 | | 2.2 | |||||||||||||||||||||
Other comprehensive loss - Change in fair value of fixed maturities, net of taxes |
| | | | | (8.0 | ) | (8.0 | ) | |||||||||||||||||||
Other comprehensive income, net - Other |
| | | | | 0.1 | 0.1 | |||||||||||||||||||||
Activity under stock incentive plans |
| | (1.9 | ) | | | | (1.9 | ) | |||||||||||||||||||
Retirement of common shares (tax payments on equity compensation) |
| | | | | | | |||||||||||||||||||||
Employee stock purchase plan |
| | 0.4 | | | | 0.4 | |||||||||||||||||||||
Dividends on preferred shares |
| | | | (2.7 | ) | | (2.7 | ) | |||||||||||||||||||
Cash dividend declared - common shares ($0.00/share) |
| | | | 0.2 | | 0.2 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance, June 30, 2023 |
$ | 144.0 | $ | 46.5 | $ | 1,395.1 | $ | (455.1 | ) | $ | 370.6 | $ | (266.3 | ) | $ | 1,234.8 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes.
6
Preferred Shares and Additional Paid-in Capital |
Common Shares |
Additional Paid-In Capital |
Treasury Shares |
Retained Earnings |
Accumulated Other Comprehensive Income (Loss) |
Shareholders Equity |
||||||||||||||||||||||
Balance, December 31, 2021 |
$ | 144.0 | $ | 46.2 | $ | 1,386.4 | $ | (455.1 | ) | $ | 636.4 | $ | (22.7 | ) | $ | 1,735.2 | ||||||||||||
Net loss |
| | | | (17.2 | ) | | (17.2 | ) | |||||||||||||||||||
Other comprehensive loss - Change in fair value of fixed maturities, net of taxes |
| | | | | (264.7 | ) | (264.7 | ) | |||||||||||||||||||
Other comprehensive income, net - Other |
| | | | | 31.4 | 31.4 | |||||||||||||||||||||
Activity under stock incentive plans |
| 0.1 | 2.9 | | | | 3.0 | |||||||||||||||||||||
Retirement of common shares (tax payments on equity compensation) |
| | (1.3 | ) | | | | (1.3 | ) | |||||||||||||||||||
Employee stock purchase plan |
| | 0.9 | | | | 0.9 | |||||||||||||||||||||
Dividends on preferred shares |
| | | | (5.3 | ) | | (5.3 | ) | |||||||||||||||||||
Cash dividend declared - common shares ($0.62/share) |
| | | | (21.3 | ) | | (21.3 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance, June 30, 2022 |
$ | 144.0 | $ | 46.3 | $ | 1,388.9 | $ | (455.1 | ) | $ | 592.6 | $ | (256.0 | ) | $ | 1,460.7 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance, December 31, 2022 |
$ | 144.0 | $ | 46.4 | $ | 1,395.4 | $ | (455.1 | ) | $ | 407.3 | $ | (305.1 | ) | $ | 1,232.9 | ||||||||||||
Net loss |
| | | | (31.6 | ) | | (31.6 | ) | |||||||||||||||||||
Other comprehensive income - change in fair value of fixed maturities, net of taxes |
| | | | | 37.5 | 37.5 | |||||||||||||||||||||
Other comprehensive income, net - other |
| | | | | 1.3 | 1.3 | |||||||||||||||||||||
Activity under stock incentive plans |
| 0.1 | (0.3 | ) | | | | (0.2 | ) | |||||||||||||||||||
Retirement of common shares (tax payments on equity compensation) |
| | (0.8 | ) | | | | (0.8 | ) | |||||||||||||||||||
Employee stock purchase plan |
| | 0.8 | | | | 0.8 | |||||||||||||||||||||
Dividends on preferred shares |
| | | | (5.3 | ) | | (5.3 | ) | |||||||||||||||||||
Cash dividend declared - common shares ($0.00/share) |
| | | | 0.2 | | 0.2 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance, June 30, 2023 |
$ | 144.0 | $ | 46.5 | $ | 1,395.1 | $ | (455.1 | ) | $ | 370.6 | $ | (266.3 | ) | $ | 1,234.8 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes.
7
ARGO GROUP INTERNATIONAL HOLDINGS, LTD.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions)
(Unaudited)
For the Six Months Ended June 30, | ||||||||
2023 | 2022 | |||||||
Cash flows provided by (used in) operating activities: |
||||||||
Net loss |
$ | (31.6 | ) | $ | (17.2 | ) | ||
Adjustments to reconcile net loss to cash provided by (used in) operating activities: |
||||||||
Amortization and depreciation |
8.1 | 11.0 | ||||||
Share-based payments expense |
(0.6 | ) | 2.6 | |||||
Deferred income tax benefit, net |
(11.8 | ) | 8.8 | |||||
Net investment and other (gains) losses |
16.3 | 74.9 | ||||||
Undistributed earnings from alternative investment portfolio |
(3.0 | ) | (17.7 | ) | ||||
Loss on disposals of long-lived assets, net |
| (0.6 | ) | |||||
Foreign currency exchange (gains) losses |
3.4 | (7.4 | ) | |||||
Change in: |
||||||||
Accrued investment income |
(0.5 | ) | (1.3 | ) | ||||
Receivables |
682.0 | (160.5 | ) | |||||
Deferred acquisition costs |
(6.2 | ) | (8.1 | ) | ||||
Ceded unearned premiums |
(40.3 | ) | 10.7 | |||||
Reserves for losses and loss adjustment expenses |
(347.0 | ) | 195.5 | |||||
Unearned premiums |
5.0 | (23.5 | ) | |||||
Ceded reinsurance payable and funds held |
(53.3 | ) | (30.8 | ) | ||||
Income taxes |
(0.9 | ) | 8.6 | |||||
Accrued underwriting expenses and other liabilities |
(68.2 | ) | 18.2 | |||||
Other, net |
(31.8 | ) | (31.3 | ) | ||||
|
|
|
|
|||||
Cash provided by operating activities |
119.6 | 31.9 | ||||||
|
|
|
|
|||||
Cash flows provided by (used in) investing activities: |
||||||||
Sales of fixed maturity investments |
18.2 | 576.4 | ||||||
Maturities and mandatory calls of fixed maturity investments |
90.5 | 256.0 | ||||||
Sales of equity securities |
10.6 | 12.9 | ||||||
Sales of other investments |
8.4 | 32.4 | ||||||
Purchases of fixed maturity investments |
(11.3 | ) | (864.4 | ) | ||||
Purchases of equity securities |
| (1.0 | ) | |||||
Purchases of other investments |
(10.5 | ) | (23.5 | ) | ||||
Change in foreign regulatory deposits and voluntary pools |
| 1.5 | ||||||
Purchase of mortgage loans |
| (157.5 | ) | |||||
Change in short-term investments |
(371.5 | ) | 188.0 | |||||
Settlements of foreign currency exchange forward contracts |
5.9 | (19.1 | ) | |||||
Proceeds from business divestitures, net of cash transferred |
54.3 | 13.1 | ||||||
Purchases of fixed assets, net |
(1.6 | ) | (0.4 | ) | ||||
|
|
|
|
|||||
Cash provided by (used in) investing activities |
(207.0 | ) | 14.4 | |||||
|
|
|
|
|||||
Cash flows provided by (used in) financing activities: |
||||||||
Activity under stock incentive plans |
0.8 | 1.3 | ||||||
Payment of cash dividends to preferred shareholders |
(5.3 | ) | (5.3 | ) | ||||
Payment of cash dividends to common shareholders |
0.2 | (21.3 | ) | |||||
|
|
|
|
|||||
Cash used in financing activities |
(4.3 | ) | (25.3 | ) | ||||
|
|
|
|
|||||
Effect of exchange rate changes on cash |
| (2.0 | ) | |||||
|
|
|
|
|||||
Net change in cash and restricted cash |
(91.7 | ) | 19.0 | |||||
Net change in cash balances classified as held-for-sale |
70.8 | | ||||||
Cash and restricted cash, beginning of year |
50.2 | 146.1 | ||||||
|
|
|
|
|||||
Cash and restricted cash, end of period |
$ | 29.3 | $ | 165.1 | ||||
|
|
|
|
See accompanying notes.
8
ARGO GROUP INTERNATIONAL HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. | Business and Significant Accounting Policies |
The accompanying Condensed Consolidated Financial Statements of Argo Group International Holdings, Ltd. and its subsidiaries (Argo Group, we, us, our or the Company) have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. Argo Group is an underwriter of specialty insurance products in the property and casualty market.
The preparation of interim financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and reported amounts of revenues and expenses during the reporting period. The major estimates reflected in our Condensed Consolidated Financial Statements include, but are not limited to, reserves for losses and loss adjustment expenses; reinsurance recoverables, including the reinsurance recoverables allowance for expected credit losses; fair value of investments and assessment of potential impairment, including the allowance for credit losses on fixed maturity securities; valuation of goodwill and intangibles and our deferred tax asset valuation allowance. Actual results could materially differ from those estimates. Certain financial information that is normally included in annual Condensed Consolidated Financial Statements, including certain financial statement footnotes, prepared in accordance with GAAP, is not required for interim reporting purposes and has been condensed or omitted. These statements should be read in conjunction with the Condensed Consolidated Financial Statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2022 filed with the Securities and Exchange Commission (SEC) (the 2022 Form 10-K).
The interim financial information as of, and for the three and six months ended, June 30, 2023 and 2022 is unaudited. However, in the opinion of management, the interim information includes all adjustments, consisting of normal recurring accruals, necessary for a fair presentation of the results presented for the interim periods. The operating results for the interim periods are not necessarily indicative of the results to be expected for the full year. All significant intercompany amounts have been eliminated in consolidation. Certain reclassifications have been made to financial information presented for prior years to conform to the current years presentation.
Loss Portfolio Transfer - U.S.
On November 9, 2022, the U.S. loss portfolio transaction with a wholly owned subsidiary Enstar Group Limited covering a majority of the Companys U.S. casualty insurance reserves, including construction, for accident years 2011 to 2019 closed.
The financial statement impact of this transaction on the closing date, which was recorded in the fourth quarter of 2022, consisted mainly of ceded premiums for a total of $121.0 million and was reflected in Earned premiums in our Condensed Consolidated Statements of Income (Loss). In the second quarter of 2023, the reserves ceded under the U.S. loss portfolio transfer exceeded the consideration paid by $11.1 million, and the excess is reflected as a deferred gain liability included in Accrued underwriting expenses and other liabilities on the Condensed Consolidated Balance Sheets, net of amortization. The deferred gain is amortized to earnings using the recovery method over the estimated claims settlement period.
Any potential future loss development on the U.S. loss portfolio transfer increases the deferred gain if unfavorable, or decreases the deferred gain if favorable, and a cumulative amortization adjustment based on the change in estimate is recorded to earnings.
Sale of Argo Underwriting Agency Limited
On September 8, 2022, Argo International Holdings Limited (the Seller), a wholly-owned subsidiary of the Company, and Ohio Farmers Insurance Company (the Buyer), part of the Westfield group of insurance companies, entered into a sale and purchase agreement (the Transaction) under which the Seller agreed to sell, and the Buyer agreed to purchase, the entire issued share capital of Argo Underwriting Agency Limited (AUA), for which the financial results are reported in our International segment. This transaction simplifies our reporting structure and is intended to drive greater efficiencies.
The base cash consideration for the purchase was $125.0 million, which was adjusted to reflect the extent by which AUAs net assets at completion are greater or lesser than AUA net assets as of March 31, 2022. In the third quarter of 2022, as a result of the sale, an impairment was recorded in the amount of $28.5 million, consisting of $17.3 million of indefinite lived intangible assets and $11.2 million of goodwill, representing the difference between the carrying value and implied fair value as determined by the consideration to be received. In addition, the Buyer was obliged to replace certain funds provided by the Company to support the activities of AUA and certain of its subsidiaries at Lloyds of London, which would then be released to the Company.
9
As of December 31, 2022, the Company reported the assets and liabilities of this block of business as held-for-sale on Condensed Consolidated Balance Sheets with results continuing to be reported within the Condensed Consolidated Statements of Income (Loss) and the International Operations segment. The Company determined that the Transaction did not represent a strategic shift, and therefore, did not meet the requirements for discontinued operations.
On February 2, 2023, the Seller completed the sale of the entire issued share capital of AUA. At the closing, the Company received total consideration of $155.7 million, which included cash proceeds of $125.1 million as base consideration and an additional $30.6 million which was placed in escrow by the Buyer related to certain reinsurance-related recoverables. The funds in escrow may be released to the Seller over a period of two years following the closing. At the end of the two-year escrow period, any remaining balance of the escrow will be returned to the Buyer.
As a result of the sale, we realized a loss of $20.3 million in the first quarter of 2023, which is included as a component of Net realized investment and other gains (losses) in our Condensed Consolidated Statements of Income (Loss). This loss is due to the realization of unrealized investment losses, which was previously a component of accumulated other comprehensive income.
In the first half of 2023, $4.8 million of the consideration placed in escrow was released to the Company. In addition, the total consideration was adjusted to $161.3 million based on a mutually agreed final closing balance sheet, which resulted in an additional $5.6 million of cash proceeds received by the Company in July 2023.
Sale of ArgoGlobal SE
On June 22, 2022, we completed the sale of our Malta operations, ArgoGlobal Holdings (Malta) Ltd. and subsidiaries (AGSE) to RiverStone Holdings Limited (part of the RiverStone International Group) for 4.9 million (approximately $5.2 million), subject to the terms and conditions set forth in the purchase agreement. AGSE is one of the business units within our International Operations reporting segment. As a result, we realized a loss on the sale of AGSE of $21.3 million, which is included as a component of Net realized investment and other gains (losses) in our Condensed Consolidated Statements of Income (Loss). This amount includes $4.5 million of losses from the realization of historical foreign currency translation, which was previously a component of accumulated other comprehensive income.
Loss Portfolio Transfer
In April 2022, Argo Managing Agency Limited, for and on behalf of Lloyds Syndicate 1200, reached an agreement to enter into a loss portfolio transfer of the 2018 and 2019 years of account to Riverstone Managing Agency Limited, for and on behalf of Lloyds Syndicate 3500, retrospectively from January 1, 2022.
Sale of Argo Seguros Brasil S.A.
On February 15, 2022, we completed the sale of our Brazilian operations, Argo Seguros Brasil S.A. (Argo Seguros), to Spice Private Equity Ltd., an investment company focused on global private equity investments, for a purchase price of 160 million Brazilian Reais (approximately $30.5 million), subject to the terms and conditions set forth in the purchase agreement. Argo Seguros was one of the units within our International Operations reporting segment. As a result, we realized a loss on the sale of Argo Seguros of $28.5 million, which is included as a component of Net realized investment and other gains (losses) in our Condensed Consolidated Statements of Income (Loss). This loss was primarily attributable to the realization of historical foreign currency translation, which was previously a component of accumulated other comprehensive income. We previously recognized a $6.3 million loss during 2021 as we adjusted the carrying value of Argo Seguros to its fair value.
In third quarter of 2022, a final purchase price was established in the amount of 140 million Brazilian Reais (approximately $26.9 million). As a result, we realized a loss on the sale of Argo Seguros of $33.8 million in 2022, which is included as a component of Net realized investment and other gains (losses) in our Condensed Consolidated Statements of Income (Loss).
2. | Recently Issued Accounting Pronouncements |
The Company evaluated recently issued accounting pronouncements and determined none are material to our results of operations or financial position reported herein.
10
3. | Investments |
Included in our Assets held-for-sale at December 31, 2022 in our Condensed Consolidated Balance Sheets is $55.9 million of assets managed on behalf of the trade capital providers, who are third-party participants that provide underwriting capital to the operations of Syndicates 1200 and 1910. At June 30, 2023, the Company did not have any assets managed on behalf of the trade capital providers due the sale of AUA as described in Note 1, Business and Significant Accounting Policies.
Fixed Maturities
The amortized cost, gross unrealized gains, gross unrealized losses, allowance for credit losses, and fair value of fixed maturity investments were as follows:
June 30, 2023
(in millions) | Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Allowance for Credit Losses |
Fair Value |
|||||||||||||||
Fixed maturities |
||||||||||||||||||||
U.S. Governments |
$ | 392.4 | $ | | $ | 27.9 | $ | | $ | 364.5 | ||||||||||
Foreign Governments |
36.5 | 0.3 | 6.6 | 1.0 | 29.2 | |||||||||||||||
Obligations of states and political subdivisions |
106.1 | | 9.4 | | 96.7 | |||||||||||||||
Corporate bonds |
1,337.7 | 0.5 | 142.9 | 1.4 | 1,193.9 | |||||||||||||||
Commercial mortgage-backed securities |
332.3 | | 52.3 | | 280.0 | |||||||||||||||
Residential mortgage-backed securities |
307.0 | 0.2 | 48.5 | | 258.7 | |||||||||||||||
Asset-backed securities |
146.1 | | 12.4 | 0.1 | 133.6 | |||||||||||||||
Collateralized loan obligations |
246.6 | 0.5 | 13.5 | | 233.6 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total fixed maturities |
$ | 2,904.7 | $ | 1.5 | $ | 313.5 | $ | 2.5 | $ | 2,590.2 | ||||||||||
|
|
|
|
|
|
|
|
|
|
December 31, 2022
(in millions) | Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Allowance for Credit Losses |
Fair Value |
|||||||||||||||
Fixed maturities |
||||||||||||||||||||
U.S. Governments |
$ | 410.9 | $ | | $ | 30.2 | $ | | $ | 380.7 | ||||||||||
Foreign Governments |
35.6 | 0.3 | 6.7 | 0.8 | 28.4 | |||||||||||||||
Obligations of states and political subdivisions |
109.9 | 0.4 | 10.1 | 0.4 | 99.8 | |||||||||||||||
Corporate bonds |
1,394.8 | 0.9 | 160.0 | 1.6 | 1,234.1 | |||||||||||||||
Commercial mortgage-backed securities |
337.4 | | 52.0 | | 285.4 | |||||||||||||||
Residential mortgage-backed securities |
320.0 | 0.2 | 50.2 | | 270.0 | |||||||||||||||
Asset-backed securities |
153.4 | | 14.2 | | 139.2 | |||||||||||||||
Collateralized loan obligations |
254.4 | 0.3 | 16.8 | | 237.9 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total fixed maturities |
$ | 3,016.4 | $ | 2.1 | $ | 340.2 | $ | 2.8 | $ | 2,675.5 | ||||||||||
|
|
|
|
|
|
|
|
|
|
11
Contractual Maturity
The amortized cost and fair values of fixed maturity investments as of June 30, 2023, by contractual maturity, were as follows:
(in millions) | Amortized Cost |
Fair Value |
||||||
Due in one year or less |
$ | 188.9 | $ | 183.2 | ||||
Due after one year through five years |
1,169.1 | 1,069.4 | ||||||
Due after five years through ten years |
472.4 | 397.9 | ||||||
Due after ten years |
42.3 | 33.8 | ||||||
Structured securities |
1,032.0 | 905.9 | ||||||
|
|
|
|
|||||
Total |
$ | 2,904.7 | $ | 2,590.2 | ||||
|
|
|
|
The actual maturities may differ from the contractual maturities because debtors may have the right to call or prepay obligations.
Other Investments
Details regarding the carrying value and unfunded investment commitments of other investments as of June 30, 2023 and December 31, 2022 were as follows:
June 30, 2023
(in millions) | Carrying Value |
Unfunded Commitments |
||||||
Investment Type |
||||||||
Hedge funds |
$ | 54.8 | $ | | ||||
Private equity |
267.0 | 102.7 | ||||||
Other |
4.8 | | ||||||
|
|
|
|
|||||
Total other investments |
$ | 326.6 | $ | 102.7 | ||||
|
|
|
|
December 31, 2022
(in millions) | Carrying Value |
Unfunded Commitments |
||||||
Investment Type |
||||||||
Hedge funds |
$ | 54.0 | $ | | ||||
Private equity |
264.6 | 108.9 | ||||||
Other |
4.6 | | ||||||
|
|
|
|
|||||
Total other investments |
$ | 323.2 | $ | 108.9 | ||||
|
|
|
|
The following describes each investment type:
| Hedge funds: Hedge funds, carried at net asset value (NAV) as a practical expedient of fair value, include funds that primarily buy and sell stocks, including short sales, multi-strategy credit, relative value credit and distressed credit. |
| Private equity: Private equity includes buyout funds, real asset/infrastructure funds, credit special situations funds, mezzanine lending funds and direct investments and strategic non-controlling minority investments in private companies that are principally accounted for using the equity method of accounting. |
| Other: Other includes participation in investment pools. |
12
Unrealized Losses
An aging of unrealized losses on our investments in fixed maturities is presented below:
June 30, 2023
Less Than One Year | One Year or Greater | Total | ||||||||||||||||||||||
(in millions) | Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
||||||||||||||||||
Fixed maturities |
||||||||||||||||||||||||
U.S. Governments |
$ | 13.6 | $ | 0.6 | $ | 350.8 | $ | 27.3 | $ | 364.4 | $ | 27.9 | ||||||||||||
Foreign Governments |
10.8 | 1.1 | 12.3 | 5.5 | 23.1 | 6.6 | ||||||||||||||||||
Obligations of states and political subdivisions |
19.3 | 1.0 | 74.6 | 8.4 | 93.9 | 9.4 | ||||||||||||||||||
Corporate bonds |
88.5 | 6.2 | 1,085.8 | 136.7 | 1,174.3 | 142.9 | ||||||||||||||||||
Commercial mortgage-backed securities |
4.3 | 0.2 | 275.6 | 52.1 | 279.9 | 52.3 | ||||||||||||||||||
Residential mortgage-backed securities |
22.9 | 1.5 | 233.9 | 47.0 | 256.8 | 48.5 | ||||||||||||||||||
Asset-backed securities |
16.5 | 0.5 | 116.7 | 11.9 | 133.2 | 12.4 | ||||||||||||||||||
Collateralized loan obligations |
12.5 | 0.2 | 206.6 | 13.3 | 219.1 | 13.5 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total fixed maturities |
$ | 188.4 | $ | 11.3 | $ | 2,356.3 | $ | 302.2 | $ | 2,544.7 | $ | 313.5 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2022
Less Than One Year | One Year or Greater | Total | ||||||||||||||||||||||
(in millions) | Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
||||||||||||||||||
Fixed maturities |
||||||||||||||||||||||||
U.S. Governments |
$ | 271.0 | $ | 18.1 | $ | 109.8 | $ | 12.1 | $ | 380.8 | $ | 30.2 | ||||||||||||
Foreign Governments |
16.7 | 4.9 | 2.6 | 1.8 | 19.3 | 6.7 | ||||||||||||||||||
Obligations of states and political subdivisions |
67.4 | 4.1 | 24.3 | 6.0 | 91.7 | 10.1 | ||||||||||||||||||
Corporate bonds |
695.1 | 68.3 | 519.6 | 91.7 | 1,214.7 | 160.0 | ||||||||||||||||||
Commercial mortgage-backed securities |
144.2 | 18.6 | 141.2 | 33.4 | 285.4 | 52.0 | ||||||||||||||||||
Residential mortgage-backed securities |
88.7 | 8.8 | 178.8 | 41.4 | 267.5 | 50.2 | ||||||||||||||||||
Asset-backed securities |
93.3 | 7.5 | 45.9 | 6.7 | 139.2 | 14.2 | ||||||||||||||||||
Collateralized loan obligations |
181.1 | 13.3 | 44.2 | 3.5 | 225.3 | 16.8 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total fixed maturities |
$ | 1,557.5 | $ | 143.6 | $ | 1,066.4 | $ | 196.6 | $ | 2,623.9 | $ | 340.2 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
We hold a total of 1,514 fixed maturity securities, of which 322 were in an unrealized loss position for less than one year and 1,156 were in an unrealized loss position for a period one year or greater as of June 30, 2023. The unrealized losses as of June 30, 2023 are primarily driven from interest rate movements.
Allowance for Credit Losses
For fixed maturities with a decline in fair value below the amortized cost due to credit-related factors, an allowance is established for the difference between the estimated recoverable value and amortized cost with a corresponding charge to Net investment and other gains (losses) in the Condensed Consolidated Statements of Income (Loss). The allowance is limited to the difference between amortized cost and fair value. The estimated recoverable value is the present value of cash flows expected to be collected, as determined by management. The difference between fair value and amortized cost that is not associated with credit-related factors is recognized in the Condensed Consolidated Statements of Comprehensive Income (Loss). Accrued interest is excluded from the measurement of the allowance for credit losses.
When determining if a credit loss has been incurred, we may consider the historical performance of the security, available market information and security specific considerations such as the priority payment of the security. In addition, inputs used in our analysis include, but are not limited to, credit ratings and downgrades, delinquency rates, missed scheduled interest or principal payments, purchase yields, underlying asset performance, collateral types, modeled default rates, modeled severity rates, call/prepayment rates, expected cash flows, industry concentrations, and potential or filed bankruptcies or restructurings.
13
In cooperation with our investment managers, we evaluate for credit losses each quarter utilizing a bottom up review approach. At the security level, a determination is made as to whether a decline in fair value below the amortized cost basis is due to credit-related or noncredit-related factors. If we determine that all or a portion of a fixed maturity is uncollectible, the uncollectible amortized cost is written off with a corresponding reduction to the allowance for credit losses. If we collect cash flows that were previously written off, the recovery is recognized in Net investment and other gains (losses). We also consider whether we intend to sell an available-for-sale security or if it is more likely than not that we will be required to sell the security before recovery of its amortized cost. In these instances, a decline in fair value is recognized in Net investment and other gains (losses) in the Condensed Consolidated Statements of Income (Loss) based on the fair value of the security at the time of assessment, resulting in a new cost basis for the security.
The following table presents a roll-forward of the changes in allowance for credit losses on available-for-sale fixed maturities by industry category for the three and six months ending June 30, 2023 and 2022, respectively:
(in millions) | Foreign Governments |
Obligations of states and political subdivisions |
Corporate bonds |
Asset backed securities |
Total | |||||||||||||||
Beginning balance, March 31, 2023 |
$ | 0.8 | $ | 0.4 | $ | 1.4 | $ | 0.1 | $ | 2.7 | ||||||||||
Securities for which allowance was not previously recorded |
0.1 | | 0.5 | | 0.6 | |||||||||||||||
Securities sold during the period |
| | (0.2 | ) | | (0.2 | ) | |||||||||||||
Reductions for credit impairments |
| | | | | |||||||||||||||
Additional net increases (decreases) in existing allowance |
0.1 | (0.4 | ) | (0.3 | ) | | (0.6 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Ending balance, June 30, 2023 |
$ | 1.0 | $ | | $ | 1.4 | $ | 0.1 | $ | 2.5 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(in millions) | Foreign Governments |
Obligations of states and political subdivisions |
Corporate bonds |
Asset backed securities |
Total | |||||||||||||||
Beginning balance, March 31, 2022 |
$ | 0.3 | $ | 0.4 | $ | 2.1 | $ | 0.1 | $ | 2.9 | ||||||||||
Securities for which allowance was not previously recorded |
0.1 | | 0.1 | | 0.2 | |||||||||||||||
Securities sold during the period |
| | | | | |||||||||||||||
Reductions for credit impairments |
| | (1.4 | ) | | (1.4 | ) | |||||||||||||
Additional net increases (decreases) in existing allowance |
0.1 | | 0.2 | | 0.3 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Ending balance, June 30, 2022 |
$ | 0.5 | $ | 0.4 | $ | 1.0 | $ | 0.1 | $ | 2.0 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(in millions) | Foreign Governments |
Obligations of states and political subdivisions |
Corporate bonds |
Asset backed securities |
Total | |||||||||||||||
Beginning balance, January 1, 2023 |
$ | 0.7 | $ | 0.4 | $ | 1.6 | $ | 0.1 | $ | 2.8 | ||||||||||
Securities for which allowance was not previously recorded |
0.1 | | 0.7 | | 0.8 | |||||||||||||||
Securities sold during the period |
| | (0.4 | ) | | (0.4 | ) | |||||||||||||
Reductions for credit impairments |
| | | | | |||||||||||||||
Additional net increases (decreases) in existing allowance |
0.2 | (0.4 | ) | (0.5 | ) | | (0.7 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Ending balance, June 30, 2023 |
$ | 1.0 | $ | | $ | 1.4 | $ | 0.1 | $ | 2.5 | ||||||||||
|
|
|
|
|
|
|
|
|
|
14
(in millions) | Foreign Governments |
Obligations of states and political subdivisions |
Corporate bonds |
Asset backed securities |
Total | |||||||||||||||
Beginning balance, January 1, 2022 |
$ | 0.2 | $ | | $ | 2.2 | $ | 0.1 | $ | 2.5 | ||||||||||
Securities for which allowance was not previously recorded |
0.2 | | 0.5 | | 0.7 | |||||||||||||||
Securities sold during the period |
| | (0.6 | ) | | (0.6 | ) | |||||||||||||
Reductions for credit impairments |
| | (1.4 | ) | | (1.4 | ) | |||||||||||||
Additional net increases (decreases) in existing allowance |
0.1 | 0.4 | 0.3 | | 0.8 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Ending balance, June 30, 2022 |
$ | 0.5 | $ | 0.4 | $ | 1.0 | $ | 0.1 | $ | 2.0 | ||||||||||
|
|
|
|
|
|
|
|
|
|
Total credit impairment (gains) losses, net of allowance for credit losses, included in Net investment and other gains (losses) in the Condensed Consolidated Statements of Income (Loss) was $2.3 million and $2.8 million for the three and six months ended June 30, 2023, respectively. Total credit impairment (gains) losses, net of allowance for credit losses, included in Net investment and other gains (losses) in the Condensed Consolidated Statements of Income (Loss) was $1.9 million for the three and six months ended June 30, 2022.
For commercial mortgage loans an allowance for credit losses is established at the time of origination or purchase, as necessary, and is updated each reporting period. Changes in the allowance for credit losses are recorded in Net investment and other gains (losses). This allowance reflects the risk of loss, even when that risk is remote, that is expected over the remaining contractual life of the loan. The allowance for credit losses considers available relevant information about the collectability of cash flows, including information about past events, current conditions, and reasonable and supportable forecasts of future economic conditions.
15
Commercial Mortgage Loans
Commercial mortgage loan investments are composed of participation interests in a portfolio of commercial mortgage loans. Loan collateral is diversified with regard to property type and geography. The following table presents loans by property type:
June 30, 2023 | ||||||||||||
(in millions) | Cost | Composition | Loan Count | |||||||||
Apartments |
$ | 87.4 | 54.7 | % | 16 | |||||||
Hotel |
25.0 | 15.6 | % | 4 | ||||||||
Industrial |
26.2 | 16.4 | % | 4 | ||||||||
Retail |
21.3 | 13.3 | % | 4 | ||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 159.9 | 100.0 | % | 28 | |||||||
|
|
|
|
|
|
December 31, 2022 | ||||||||||||
(in millions) | Cost | Composition | Loan Count | |||||||||
Apartments |
$ | 87.4 | 54.5 | % | 16 | |||||||
Hotel |
25.0 | 15.6 | % | 4 | ||||||||
Industrial |
26.0 | 16.3 | % | 4 | ||||||||
Retail |
21.5 | 13.6 | % | 4 | ||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 159.9 | 100.0 | % | 28 | |||||||
|
|
|
|
|
|
The following table presents our loans by Debt Service Coverage Ratio (DSCR):
June 30, 2023 | ||||||||
(in millions) | Cost | Loan Count | ||||||
Less than 1.00 |
$ | 40.4 | 8 | |||||
1.00 to 1.50 |
30.5 | 6 | ||||||
Greater than 1.5 to 2.0 |
51.0 | 8 | ||||||
Greater than 2.0 to 3.0 |
23.0 | 4 | ||||||
Greater than 3.0 to 4.0 |
15.0 | 2 | ||||||
Greater than 4.0 |
0.0 | 0 | ||||||
|
|
|
|
|||||
Total |
$ | 159.9 | 28 | |||||
|
|
|
|
December 31, 2022 | ||||||||
(in millions) | Cost | Loan Count | ||||||
1.00 to 1.50 |
$ | 10.4 | 2 | |||||
Greater than 1.5 to 2.0 |
60.4 | 10 | ||||||
Greater than 2.0 to 3.0 |
52.0 | 10 | ||||||
Greater than 3.0 to 4.0 |
25.8 | 4 | ||||||
Greater than 4.0 |
11.3 | 2 | ||||||
|
|
|
|
|||||
Total |
$ | 159.9 | 28 | |||||
|
|
|
|
16
The following table presents loans by Loan To Value (LTV):
June 30, 2023 | ||||||||
(in millions) | Cost | Loan Count | ||||||
Equal to or less than 50.0% |
$ | 36.7 | 6 | |||||
Greater than 50.0% to 55.0% |
9.1 | 2 | ||||||
Greater than 55.0% to 60.0% |
42.7 | 8 | ||||||
Greater than 60.0% to 70.0% |
51.7 | 8 | ||||||
Greater than 70.0% |
19.7 | 4 | ||||||
|
|
|
|
|||||
Total |
$ | 159.9 | 28 | |||||
|
|
|
|
December 31, 2022 | ||||||||
(in millions) | Cost | Loan Count | ||||||
Equal to or less than 50.0% |
$ | 36.7 | 6 | |||||
Greater than 50.0% to 55.0% |
9.1 | 2 | ||||||
Greater than 55.0% to 60.0% |
42.6 | 8 | ||||||
Greater than 60.0% to 70.0% |
71.5 | 12 | ||||||
|
|
|
|
|||||
Total |
$ | 159.9 | 28 | |||||
|
|
|
|
The following table presents loans by maturity:
June 30, 2023 | ||||||||
(in millions) | Cost | Loan Count | ||||||
One Year or Less |
$ | 19.7 | 4 | |||||
Greater than One Year and Less than Three |
35.0 | 6 | ||||||
Greater than Three Years and Less than Five Years |
33.9 | 6 | ||||||
Greater than Five Years and Less than Seven Years |
20.4 | 4 | ||||||
Greater than Seven Years and Less than Ten Years |
50.9 | 8 | ||||||
|
|
|
|
|||||
Total |
$ | 159.9 | 28 | |||||
|
|
|
|
December 31, 2022 | ||||||||
(in millions) | Cost | Loan Count | ||||||
Greater than One Year and Less than Three |
54.8 | 10 | ||||||
Greater than Three Years and Less than Five Years |
33.8 | 6 | ||||||
Greater than Five Years and Less than Seven Years |
20.4 | 4 | ||||||
Greater than Seven Years and Less than Ten Years |
50.9 | 8 | ||||||
|
|
|
|
|||||
Total |
$ | 159.9 | 28 | |||||
|
|
|
|
17
Investment Gains and Losses
The following table presents our gross realized investment gains and losses:
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | ||||||||||||
Realized gains on fixed maturities and other: |
||||||||||||||||
Fixed maturities |
$ | 0.4 | $ | 4.7 | $ | 0.6 | $ | 15.9 | ||||||||
Other investments, including short-term investments |
2.3 | 10.4 | 10.2 | 12.0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total realized gains on fixed maturities and other |
2.7 | 15.1 | 10.8 | 27.9 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Realized losses on fixed maturities and other: |
||||||||||||||||
Fixed maturities |
(1.3 | ) | (4.8 | ) | (23.7 | ) | (21.4 | ) | ||||||||
Other investments, including short-term investments |
(1.0 | ) | (21.3 | ) | (6.8 | ) | (28.1 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total realized losses on fixed maturities and other |
(2.3 | ) | (26.1 | ) | (30.5 | ) | (49.5 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Other net losses recognized on fixed maturities and other: |
||||||||||||||||
Credit losses on fixed maturities |
| (2.3 | ) | (0.1 | ) | (3.4 | ) | |||||||||
Impairment related to change in intent |
(2.2 | ) | | (2.8 | ) | | ||||||||||
Other(1) |
| (25.2 | ) | (3.6 | ) | (53.7 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other net losses recognized on fixed maturities and other |
(2.2 | ) | (27.5 | ) | (6.5 | ) | (57.1 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Equity securities: |
||||||||||||||||
Net realized gains (losses) on equity securities |
(2.6 | ) | 1.1 | (2.3 | ) | 0.1 | ||||||||||
Change in unrealized gains (losses) on equity securities held at the end of the period |
6.0 | (3.0 | ) | 12.2 | 3.7 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net gains (losses) on equity securities |
3.4 | (1.9 | ) | 9.9 | 3.8 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net investment and other gains (losses) before income taxes |
1.6 | (40.4 | ) | (16.3 | ) | (74.9 | ) | |||||||||
Income tax (benefit) provision |
(0.2 | ) | (1.1 | ) | (5.3 | ) | (1.8 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net investment and other gains (losses), net of income taxes |
$ | 1.8 | $ | (39.3 | ) | $ | (11.0 | ) | $ | (73.1 | ) | |||||
|
|
|
|
|
|
|
|
(1) | For the three and six months ended June 30, 2022, refer to the sale of AGSE and Argo Seguros in Note 1, Business and Significant Accounting Policies for additional information. |
The cost of securities sold is based on the specific identification method.
Changes in unrealized gains (losses) related to fixed maturity investments are summarized as follows:
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | ||||||||||||
Change in unrealized gains (losses) |
| |||||||||||||||
Fixed maturities |
$ | (9.2 | ) | $ | (151.2 | ) | $ | 46.4 | $ | (328.7 | ) | |||||
Other and short-term investments |
(0.3 | ) | 0.8 | (0.5 | ) | 0.9 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net unrealized investment gains (losses) before income taxes |
(9.5 | ) | (150.4 | ) | 45.9 | (327.8 | ) | |||||||||
Income tax provision (benefit) |
(1.5 | ) | (29.3 | ) | 8.4 | (63.1 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net unrealized investment gains (losses), net of income taxes |
$ | (8.0 | ) | $ | (121.1 | ) | $ | 37.5 | $ | (264.7 | ) | |||||
|
|
|
|
|
|
|
|
18
Foreign Currency Exchange Forward Contracts
We enter into foreign currency exchange forward contracts to manage operational currency exposure from our non-USD insurance operations, and to hedge certain non-USD investment portfolio securities. The currency forward contracts are carried at fair value in our Condensed Consolidated Balance Sheets in Other liabilities and Other assets at June 30, 2023 and December 31, 2022, respectively. The net realized gains and (losses) are included in Net realized investment and other gains (losses) in our Condensed Consolidated Statements of Income (Loss).
The fair value of our foreign currency exchange forward contracts as of June 30, 2023 and December 31, 2022 was as follows:
June 30, 2023 | December 31, 2022 | |||||||||||||||
(in millions) | Notional Amount | Fair Value | Notional Amount | Fair Value | ||||||||||||
Operational currency |
||||||||||||||||
Open contracts in a gain position |
$ | 47.1 | $ | 0.4 | $ | 108.4 | $ | 6.3 | ||||||||
Open contracts in a loss position |
78.6 | (0.1 | ) | 39.7 | (0.5 | ) | ||||||||||
|
|
|
|
|||||||||||||
Net open contracts for operational currency |
$ | 0.3 | $ | 5.8 | ||||||||||||
|
|
|
|
|||||||||||||
Asset manager investment exposure |
||||||||||||||||
Open contracts in a gain position |
$ | 43.7 | $ | 43.7 | $ | 42.1 | $ | 42.1 | ||||||||
Open contracts in a loss position |
40.3 | (44.4 | ) | 39.5 | (42.7 | ) | ||||||||||
|
|
|
|
|||||||||||||
Net open contracts for asset manager investment exposure |
(0.7 | ) | (0.6 | ) | ||||||||||||
|
|
|
|
|||||||||||||
Total |
$ | (0.4 | ) | $ | 5.2 | |||||||||||
|
|
|
|
The following table presents our gross realized investment gains and losses on our foreign currency exchange forward contracts:
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | ||||||||||||
Realized gains |
||||||||||||||||
Operational currency exposure |
$ | 4.8 | $ | 5.4 | $ | 8.9 | $ | 7.8 | ||||||||
Asset manager investment exposure |
0.6 | 3.1 | 0.6 | 4.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross realized investment gains |
5.4 | 8.5 | 9.5 | 12.0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Realized losses |
||||||||||||||||
Operational currency exposure |
(3.7 | ) | (16.6 | ) | (6.7 | ) | (25.5 | ) | ||||||||
Asset manager investment exposure |
(0.4 | ) | (1.0 | ) | (0.7 | ) | (1.0 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross realized investment losses |
(4.1 | ) | (17.6 | ) | (7.4 | ) | (26.5 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net realized investment (losses) gains on foreign currency exchange forward contracts |
$ | 1.3 | $ | (9.1 | ) | $ | 2.1 | $ | (14.5 | ) | ||||||
|
|
|
|
|
|
|
|
Regulatory Deposits, Pledged Securities and Letters of Credit
We are required to maintain assets on deposit with various regulatory authorities to support our insurance and reinsurance operations. We maintain assets pledged as collateral in support of irrevocable letters of credit issued under the terms of certain reinsurance agreements for reported loss and loss expense reserves. The following table presents our components of restricted assets:
(in millions) | June 30, 2023 | December 31, 2022 | ||||||
Securities on deposit for regulatory and other purposes |
$ | 140.3 | $ | 149.3 | ||||
Securities pledged as collateral for letters of credit and other |
86.4 | 169.8 | ||||||
Securities on deposit supporting Lloyds business (1) |
| 171.4 | ||||||
|
|
|
|
|||||
Total restricted investments |
$ | 226.7 | $ | 490.5 | ||||
|
|
|
|
(1) | During the second quarter 2023, the funds at Lloyds (FAL) previously used to support the activities of AUA and its subsidiaries, were released to the Company. |
19
Fair Value Measurements
Fair value is the price that would be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability, or in the absence of a principal market, the most advantageous market. Market participants are buyers and sellers in the principal (or most advantageous) market that are independent, knowledgeable, able to transact for the asset or liability and willing to transfer the asset or liability.
Valuation techniques consistent with the market approach, income approach and/or cost approach are used to measure fair value. The inputs of these valuation techniques are categorized into three levels.
| Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that can be accessed at the reporting date. We define actively traded as a security that has traded in the past seven days. |
| Level 2 inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. We receive one quote per instrument for Level 2 inputs. |
| Level 3 inputs are unobservable inputs. Unobservable inputs reflect our own judgments about the assumptions market participants would use in pricing the asset or liability based on the best information available in the circumstances. |
To validate the fair value of investments in the Companys Condensed Consolidated Financial Statements, we receive prices from multiple sources including third-party pricing services and our outside investment managers. Through a comparative analysis, the Company validates the reasonableness of its valuations. These prices are determined using observable market information such as dealer quotes, market spreads, cash flows, yield curves, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the securitys terms and conditions, among other things. We have reviewed the processes used by the third-party providers for pricing the securities and have determined that these processes result in fair values consistent with GAAP requirements. In addition, we review these prices for reasonableness, and have not adjusted any prices received from the third-party providers as of June 30, 2023 and December 31, 2022. A description of the valuation techniques we use to measure assets at fair value is as follows:
Fixed Maturities (Available-for-Sale) Levels 1 and 2:
| United States Treasury securities are typically valued using Level 1 inputs. For these securities, we obtain fair value measurements from third-party pricing services using quoted prices (unadjusted) in active markets at the reporting date. |
| United States Government agencies, non-U.S. Government securities, obligations of states and political subdivisions, credit securities and foreign denominated government and credit securities are reported at fair value using Level 2 inputs. For these securities, we obtain fair value measurements from third-party pricing services. Observable data may include dealer quotes, market spreads, yield curves, live trading levels, trade execution data, credit information and the securitys terms and conditions, among other things. |
| Asset and mortgage-backed securities and collateralized loan obligations are reported at fair value using Level 2 inputs. For these securities, we obtain fair value measurements from third-party pricing services. Observable data may include dealer quotes, market spreads, cash flows, yield curves, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the securitys terms and conditions, among other things. |
Fixed Maturities (Available-for-Sale) Levels 3: We own term loans and asset-back securities that are valued using unobservable inputs.
Equity Securities Level 1: Equity securities are principally reported at fair value using Level 1 inputs. For these securities, we obtain fair value measurements from a third-party pricing service using quoted prices (unadjusted) in active markets at the reporting date.
Equity Securities Level 3: We own certain equity securities that are reported at fair value using Level 3 inputs. The valuation techniques for these securities include the following:
| Fair value measurements for an investment in an equity fund obtained by applying final prices provided by the administrator of the fund, which is based upon certain estimates and assumptions. |
| Fair value measurements from brokers and independent valuation services, both based upon estimates, assumptions and other unobservable inputs. |
20
Other Investments Level 2: Foreign regulatory deposits are assets held in trust in jurisdictions where there is a legal and regulatory requirement to maintain funds locally in order to protect policyholders. Lloyds is the appointed investment manager for the funds. These assets are invested in short-term government securities, agency securities and corporate bonds and are valued using Level 2 inputs based upon values obtained from Lloyds.
Short-term Investments: Short-term investments are principally reported at fair value using Level 1 inputs, with the exception of short-term corporate and governmental bonds reported at fair value using Level 2 inputs as described in the fixed maturities section above. Values for the investments categorized as Level 1 are obtained from various financial institutions as of the reporting date.
Based on an analysis of the inputs, our financial assets and liabilities measured at fair value on a recurring basis have been categorized as follows:
Fair Value Measurements at Reporting Date Using | ||||||||||||||||
(in millions) | June 30, 2023 |
Level 1 (1) | Level 2 (2) | Level 3 (3) | ||||||||||||
Fixed maturities |
||||||||||||||||
U.S. Governments |
$ | 364.5 | $ | 362.4 | $ | 2.1 | $ | | ||||||||
Foreign Governments |
29.2 | | 29.2 | | ||||||||||||
Obligations of states and political subdivisions |
96.7 | | 96.7 | | ||||||||||||
Corporate bonds |
1,193.9 | | 1,177.4 | 16.5 | ||||||||||||
Commercial mortgage-backed securities |
280.0 | | 280.0 | | ||||||||||||
Residential mortgage-backed securities |
258.7 | | 258.7 | | ||||||||||||
Asset-backed securities |
133.6 | | 115.9 | 17.7 | ||||||||||||
Collateralized loan obligations |
233.6 | | 233.6 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total fixed maturities |
2,590.2 | 362.4 | 2,193.6 | 34.2 | ||||||||||||
Equity securities |
43.2 | 36.4 | | 6.8 | ||||||||||||
Other investments |
0.5 | | 0.5 | | ||||||||||||
Short-term investments |
841.0 | 840.8 | 0.2 | | ||||||||||||
Derivatives |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total assets |
$ | 3,474.9 | $ | 1,239.6 | $ | 2,194.3 | $ | 41.0 | ||||||||
|
|
|
|
|
|
|
|
(1) | Quoted prices in active markets for identical assets |
(2) | Significant other observable inputs |
(3) | Significant unobservable inputs |
21
Fair Value Measurements at Reporting Date Using | ||||||||||||||||
(in millions) | December 31, 2022 |
Level 1 (1) | Level 2 (2) | Level 3 (3) | ||||||||||||
Fixed maturities |
||||||||||||||||
U.S. Governments |
$ | 380.7 | $ | 378.7 | $ | 2.0 | $ | | ||||||||
Foreign Governments |
28.4 | | 28.4 | | ||||||||||||
Obligations of states and political subdivisions |
99.8 | | 99.8 | | ||||||||||||
Corporate bonds |
1,234.1 | | 1,212.1 | 22.0 | ||||||||||||
Commercial mortgage-backed securities |
285.4 | | 285.4 | | ||||||||||||
Residential mortgage-backed securities |
270.0 | | 270.0 | | ||||||||||||
Asset-backed securities |
139.2 | | 120.5 | 18.7 | ||||||||||||
Collateralized loan obligations |
237.9 | | 237.9 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total fixed maturities |
2,675.5 | 378.7 | 2,256.1 | 40.7 | ||||||||||||
Equity securities |
43.9 | 28.4 | | 15.5 | ||||||||||||
Other investments |
0.3 | | 0.3 | | ||||||||||||
Short-term investments |
449.6 | 449.3 | 0.3 | | ||||||||||||
Derivatives |
5.2 | | 5.2 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total assets |
$ | 3,174.5 | $ | 856.4 | $ | 2,261.9 | $ | 56.2 | ||||||||
|
|
|
|
|
|
|
|
(1) | Quoted prices in active markets for identical assets |
(2) | Significant other observable inputs |
(3) | Significant unobservable inputs |
The fair value measurements in the tables above do not equal Total investments on our Condensed Consolidated Balance Sheets as they primarily exclude other investments that are accounted for under the equity-method of accounting as well as hedge funds which are carried at NAV as a practical expedient.
A reconciliation of the beginning and ending balances for the investments categorized as Level 3 are as follows:
Fair Value Measurements Using Unobservable Inputs (Level 3)
(in millions) | Credit Financial | Equity Securities |
Total | |||||||||
Beginning balance, January 1, 2023 |
$ | 40.7 | $ | 15.5 | $ | 56.2 | ||||||
Transfers into Level 3 |
| | | |||||||||
Transfers out of Level 3 |
(5.5 | ) | (7.6 | ) | (13.1 | ) | ||||||
Total gains or losses (realized/unrealized): |
||||||||||||
Included in net income |
(0.2 | ) | | (0.2 | ) | |||||||
Included in other comprehensive income |
0.3 | | 0.3 | |||||||||
Purchases, issuances, sales, and settlements: |
||||||||||||
Purchases |
0.5 | | 0.5 | |||||||||
Issuances |
| | | |||||||||
Sales |
(0.5 | ) | (1.1 | ) | (1.6 | ) | ||||||
Settlements |
(1.1 | ) | | (1.1 | ) | |||||||
|
|
|
|
|
|
|||||||
Ending balance, June 30, 2023 |
$ | 34.2 | $ | 6.8 | $ | 41.0 | ||||||
|
|
|
|
|
|
|||||||
Amount of total gains or losses for the year included in net income attributable to the change in unrealized gains or losses relating to assets still held at June 30, 2023 |
$ | | $ | (0.3 | ) | $ | (0.3 | ) |
22
(in millions) | Credit Financial | Equity Securities |
Total | |||||||||
Beginning balance, January 1, 2022 |
$ | 2.8 | $ | 14.7 | $ | 17.5 | ||||||
Transfers into Level 3 |
36.1 | 1.5 | 37.6 | |||||||||
Transfers out of Level 3 |
| | | |||||||||
Total gains or losses (realized/unrealized): |
||||||||||||
Included in net income |
(0.4 | ) | (0.7 | ) | (1.1 | ) | ||||||
Included in other comprehensive loss |
(4.8 | ) | | (4.8 | ) | |||||||
Purchases, issuances, sales, and settlements: |
||||||||||||
Purchases |
9.0 | 1.0 | 10.0 | |||||||||
Issuances |
| | | |||||||||
Sales |
(2.0 | ) | (1.0 | ) | (3.0 | ) | ||||||
Settlements |
| | | |||||||||
|
|
|
|
|
|
|||||||
Ending balance, December 31, 2022 |
$ | 40.7 | $ | 15.5 | $ | 56.2 | ||||||
|
|
|
|
|
|
|||||||
Amount of total gains or losses for the year included in net income attributable to the change in unrealized gains or losses relating to assets still held at December 31, 2022 |
$ | | $ | (4.4 | ) | $ | (4.4 | ) |
At June 30, 2023 and December 31, 2022, we did not have any financial assets or financial liabilities measured at fair value on a nonrecurring basis or any financial liabilities on a recurring basis.
The Company holds investments in commercial mortgage loans reported at cost, less an allowance for expected credit losses, on the Condensed Consolidated Balance Sheets. The fair value of the Companys investments in commercial mortgage loans is estimated using a discounted cash flow analysis. Due to the level of unobservable inputs factored into the estimation of fair value, the valuation would be categorized as Level 3. The cost and estimated fair value of the investments in commercial mortgage loans were:
June 30, 2023 | December 31, 2022 | |||||||||||||||
(in millions) | Cost | Fair Value | Cost | Fair Value | ||||||||||||
Commercial mortgage loans |
$ | 159.9 | $ | 152.3 | $ | 159.9 | $ | 150.7 | ||||||||
|
|
|
|
|
|
|
|
23
4. | Allowance for Credit Losses |
Premiums receivable
The following table presents the balances of premiums receivable, net of allowance for expected credit losses, at June 30, 2023, December 31, 2022, and December 31, 2021 and the changes in the allowance for expected credit losses for the six months ended June 30, 2023 and the year ended December 31, 2022.
(in millions) | Premiums Receivable, Net of Allowance for Estimated Uncollectible Premiums |
Allowance for Estimated Uncollectible Premiums |
||||||
Balance, December 31, 2021 |
$ | 648.6 | $ | 5.7 | ||||
|
|
|||||||
Current period change for estimated uncollectible premiums |
0.2 | |||||||
Write-offs of uncollectible premiums receivable |
(1.2 | ) | ||||||
|
|
|||||||
Balance, December 31, 2022 |
$ | 292.0 | $ | 4.7 | ||||
|
|
|||||||
Current period change for estimated uncollectible premiums |
1.4 | |||||||
Write-offs of uncollectible premiums receivable |
| |||||||
|
|
|||||||
Balance, June 30, 2023 |
$ | 311.9 | $ | 6.1 | ||||
|
|
Reinsurance Recoverables
The following table presents the balances of reinsurance recoverables, net of the allowance for estimated uncollectible reinsurance, at June 30, 2023, December 31, 2022, and December 31, 2021 and the changes in the allowance for estimated uncollectible reinsurance for the six months ended June 30, 2023 and the year ended December 31, 2022.
(in millions) | Reinsurance Recoverables, Net of Allowance for Estimated Uncollectible Reinsurance |
Allowance for Estimated Uncollectible Reinsurance |
||||||
Balance, December 31, 2021 |
$ | 2,966.4 | $ | 3.8 | ||||
|
|
|||||||
Current period change for estimated uncollectible premiums |
1.7 | |||||||
Write-offs of uncollectible premiums receivable |
| |||||||
Reclassified to assets held-for-sale |
(0.8 | ) | ||||||
|
|
|||||||
Balance, December 31, 2022 |
$ | 3,029.1 | $ | 4.7 | ||||
|
|
|||||||
Current period change for estimated uncollectible reinsurance |
| |||||||
Write-offs of uncollectible reinsurance recoverables |
| |||||||
|
|
|||||||
Balance, June 30, 2023 |
$ | 2,908.2 | $ | 4.7 | ||||
|
|
We primarily utilize A.M. Best credit ratings when determining the allowance and adjust as needed based on our historical experience with the reinsurers. A portion of our reinsurance recoverables are collateralized by letters of credit, funds held or trust agreements.
24
5. | Reserves for Losses and Loss Adjustment Expenses |
The following table provides a reconciliation of reserves for losses and loss adjustment expenses (LAE):
For the Six Months Ended June 30, |
||||||||
(in millions) | 2023 | 2022 | ||||||
Net reserves - beginning of the year |
$ | 2,213.1 | $ | 3,123.2 | ||||
|
|
|
|
|||||
Add: |
||||||||
Losses and LAE incurred during current calendar year, net of reinsurance: |
||||||||
Current accident year |
451.0 | 539.9 | ||||||
Prior accident years |
75.0 | 19.7 | ||||||
|
|
|
|
|||||
Losses and LAE incurred during calendar year, net of reinsurance |
526.0 | 559.6 | ||||||
Deduct: |
||||||||
Losses and LAE payments made during current calendar year, net of reinsurance: |
||||||||
Current accident year |
58.3 | 52.2 | ||||||
Prior accident years |
256.4 | 454.7 | ||||||
|
|
|
|
|||||
Losses and LAE payments made during current calendar year, net of reinsurance: |
314.7 | 506.9 | ||||||
Add/(Deduct): |
||||||||
Divestitures (1) |
24.4 | (35.2 | ) | |||||
Retroactive reinsurance (2) |
21.7 | | ||||||
Deferred gain on U.S. loss portfolio transfer, net of amortization |
(6.0 | ) | | |||||
Syndicate 1200 loss portfolio transfer (for years of account 2018 and 2019) (3) |
| (181.2 | ) | |||||
Change in participation interest (4) |
| 28.6 | ||||||
|
|
|
|
|||||
Total net reserve adjustments |
40.1 | (187.8 | ) | |||||
Foreign exchange adjustments |
3.5 | 1.2 | ||||||
|
|
|
|
|||||
Net reserves - end of period |
2,468.0 | 2,989.3 | ||||||
Add: |
||||||||
Reinsurance recoverables on unpaid losses and LAE, end of period |
2,736.7 | 2,606.2 | ||||||
|
|
|
|
|||||
Gross reserves - end of period |
$ | 5,204.7 | $ | 5,595.5 | ||||
|
|
|
|
(1) | For the six months ended June 30, 2023, the adjustment relates to the year-to-date activity of Syndicate 1200 and on reinsurance contracts with AUA subsidiaries. Refer to the sale of AUA in Note 1, Business and Significant Accounting Policies for additional information. For the six months ended June 30, 2022, refer to the sale of Argo Seguros and AGSE in Note 1, Business and Significant Accounting Policies for additional information. |
(2) | In connection with the sale of AUA, the Company entered into two retroactive reinsurance agreements with AUA subsidiaries. |
(3) | Loss portfolio transfer on Syndicate 1200s reserves for the 2018 and 2019 years of account. Refer to Note 1, Business and Significant Accounting Policies for additional information. |
(4) | Amount represents the change in reserves due to changing our participation in Syndicates 1200 and 1910. For the six months ended June 30, 2023, the balance has been reduced to zero as a result of the sale of AUA. |
Reserves for losses and LAE represent the estimated indemnity cost and related adjustment expenses necessary to investigate and settle claims. Such estimates are based upon individual case estimates for reported claims, estimates from ceding companies for reinsurance assumed and actuarial estimates for losses that have been incurred but not yet reported to the insurer. Any change in probable ultimate liabilities is reflected in current operating results.
25
The impact from the (favorable) unfavorable development of prior accident years loss and LAE reserves on each reporting segment is presented below:
For the Six Months Ended June 30, |
||||||||
(in millions) | 2023 | 2022 | ||||||
U.S. Operations |
$ | 65.1 | $ | 11.7 | ||||
International Operations |
8.2 | 5.2 | ||||||
Run-off Lines |
1.7 | 2.8 | ||||||
|
|
|
|
|||||
Total (favorable) unfavorable prior-year development |
$ | 75.0 | $ | 19.7 | ||||
|
|
|
|
The following describes the primary factors behind each segments net prior accident year reserve development for the six months ended June 30, 2023 and 2022:
Six months ended June 30, 2023:
| U.S. Operations: Net unfavorable development primarily related to liability and professional lines partially offset by favorable development in specialty lines. The liability lines development was driven by businesses we have exited. The professional lines development was driven by movements on individual management liability claims. The favorable development in specialty lines was due to a lack of claim activity in surety business. |
| International Operations: Net unfavorable development primarily related to movements on claims in professional lines in Bermuda operations and specialty lines in Europe partially offset by favorable development in runoff Reinsurance lines. |
| Run-off Lines: Net unfavorable loss reserve development on prior accident years in other run-off lines. |
Six months ended June 30, 2022:
| U.S. Operations: Unfavorable development primarily related to liability, including the impact of large losses, and professional lines, partially offset by favorable development in property and specialty lines. |
| International Operations: Unfavorable development primarily related to professional and liability losses in our Bermuda insurance operations partially offset by favorable development from Syndicate 1200 property and liability lines. |
| Run-off Lines: Unfavorable loss reserve development on prior accident years in other run-off lines. |
Our reserves represent the best estimate of our ultimate liabilities, based on currently known facts, current law, current technology and reasonable assumptions where facts are not known. Due to the significant uncertainties and related management judgments, there can be no assurance that future favorable or unfavorable loss development, which may be material, will not occur.
6. | Disclosures About Fair Value of Financial Instruments |
Cash. The carrying amount approximates fair value.
Investment securities, commercial mortgage loan investments, and short-term investments. See Note 3, Investments, for additional information.
Premiums receivable and reinsurance recoverables on paid losses. The carrying value of current receivables and reinsurance recoverables on paid losses approximates fair value due to short term nature.
Debt. At June 30, 2023 and December 31, 2022, the fair value of our debt instruments is determined using both Level 1 and Level 2 inputs, as previously defined in Note 3, Investments.
We receive fair value prices from third-party pricing services for our financial instruments as well as for similar financial instruments. These prices are determined using observable market information such as publicly traded quoted prices, and trading prices for similar financial instruments actively being traded in the current market. We have reviewed the processes used by the third-party providers for pricing the instruments and have determined that these processes result in fair values consistent with GAAP requirements. In addition, we review these prices for reasonableness, and have not adjusted any prices received from the third-party providers as of June 30, 2023 and December 31, 2022. A description of the valuation techniques we use to measure these liabilities at fair value is as follows:
26
Senior Unsecured Fixed Rate Notes Level 1:
| Our senior unsecured fixed rate notes are valued using Level 1 inputs. For these securities, we obtain fair value measurements from a third-party pricing service using quoted prices (unadjusted) in active markets at the reporting date. |
Junior Subordinated Debentures and Floating Rate Loan Stock Level 2:
| Our trust preferred debentures, subordinated debentures and floating rate loan stock are typically valued using Level 2 inputs. For these securities, we obtain fair value measurements from a third-party pricing service using quoted prices for similar securities being traded in active markets at the reporting date, as our specific debt instruments are less frequently traded. |
A summary of our financial instruments whose carrying value did not equal fair value is shown below:
June 30, 2023 | December 31, 2022 | |||||||||||||||
(in millions) | Carrying Amount |
Fair Value |
Carrying Amount |
Fair Value |
||||||||||||
Junior subordinated debentures: |
||||||||||||||||
Trust preferred debentures |
$ | 172.7 | $ | 150.0 | $ | 172.7 | $ | 165.8 | ||||||||
Subordinated debentures |
86.1 | 79.8 | 85.9 | 88.1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total junior subordinated debentures |
258.8 | 229.8 | 258.6 | 253.9 | ||||||||||||
Senior unsecured fixed rate notes |
140.6 | 129.4 | 140.5 | 112.7 | ||||||||||||
Floating rate loan stock (1) |
| | 54.7 | 52.5 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 399.4 | $ | 359.2 | $ | 453.8 | $ | 419.1 | |||||||||
|
|
|
|
|
|
|
|
(1) | As of December 31, 2022, floating rate loan stock reclassified to liabilities held-for-sale. See Note 1, Business and Significant Accounting Policies for additional information. |
Based on an analysis of the inputs, our financial instruments measured at fair value for disclosure purposes have been categorized as follows:
Fair Value Measurements at Reporting Date Using | ||||||||||||||||
(in millions) | June 30, 2023 | Level 1 (1) | Level 2 (2) | Level 3 (3) | ||||||||||||
Junior subordinated debentures: |
||||||||||||||||
Trust preferred debentures |
$ | 150.0 | $ | | $ | 150.0 | $ | | ||||||||
Subordinated debentures |
79.8 | | 79.8 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total junior subordinated debentures |
229.8 | | 229.8 | | ||||||||||||
Senior unsecured fixed rate notes |
129.4 | 129.4 | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 359.2 | $ | 129.4 | $ | 229.8 | $ | | |||||||||
|
|
|
|
|
|
|
|
(1) | Quoted prices in active markets for identical assets |
(2) | Significant other observable inputs |
(3) | Significant unobservable inputs |
Fair Value Measurements at Reporting Date Using | ||||||||||||||||
(in millions) | December 31, 2022 |
Level 1 (1) | Level 2 (2) | Level 3 (3) | ||||||||||||
Junior subordinated debentures: |
||||||||||||||||
Trust preferred debentures |
$ | 165.8 | $ | | $ | 165.8 | $ | | ||||||||
Subordinated debentures |
88.1 | | 88.1 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total junior subordinated debentures |
253.9 | | 253.9 | | ||||||||||||
Senior unsecured fixed rate notes |
112.7 | 112.7 | | | ||||||||||||
Floating rate loan stock |
52.5 | | 52.5 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 419.1 | $ | 112.7 | $ | 306.4 | $ | | |||||||||
|
|
|
|
|
|
|
|
(1) | Quoted prices in active markets for identical assets |
(2) | Significant other observable inputs |
(3) | Significant unobservable inputs |
27
7. | Shareholders Equity |
Dividends
Common Shares
On February 8, 2023, the Company entered into a definitive agreement and plan of merger (the Merger Agreement) with Brookfield Reinsurance Ltd. (Brookfield Reinsurance) and BNRE Bermuda Merger Sub Ltd., a wholly owned subsidiary of Brookfield Reinsurance (Merger Sub). As part of the Merger Agreement, the Company has agreed to suspend common stock dividends that would otherwise be declared and paid on the Company shares during the period from the date of the Merger Agreement through the earlier of the closing of the transaction and the termination of the Merger Agreement.
On May 5, 2022, our Board of Directors declared a quarterly cash dividend in the amount of $0.31 on each common share outstanding. On June 15, 2022, we paid $10.5 million to our shareholders of record on May 31, 2022.
Preferred Shares
On May 4, 2023, our Board of Directors declared a quarterly cash dividend in the amount of $437.50 per share on our 7.00% Resettable Fixed Rate Preference Shares, Series A, par value of $1.00 per share, with a liquidation preference of $25,000 per share (the Series A Preference Shares). Holders of depositary shares, each representing a 1/1,000th interest in a Series A Preference Share (the Depositary Shares), received $0.43750 per Depositary Share. On June 15, 2023, we paid $2.7 million to our shareholders of record of Series A Preference Shares on May 31, 2023.
On May 5, 2022, our Board of Directors declared a quarterly cash dividend in the amount of $437.50 per share on our 7.00% Resettable Fixed Rate Preference Shares, Series A, par value of $1.00 per share, with a liquidation preference of $25,000 per share (the Series A Preference Shares). Holders of depositary shares, each representing a 1/1,000th interest in a Series A Preference Share (the Depositary Shares), received $0.43750 per Depositary Share. On June 15, 2022, we paid $2.7 million to our shareholders of record of Series A Preference Shares on May 31, 2022.
Stock Repurchases
On May 3, 2016, our Board of Directors authorized the repurchase of up to $150.0 million of our common shares (2016 Repurchase Authorization). The 2016 Repurchase Authorization supersedes all previous repurchase authorizations. As of June 30, 2023, availability under the 2016 Repurchase Authorization for future repurchases of our common shares was $53.3 million. However, the Company does not anticipate repurchasing shares at this time.
We did not repurchase any common shares for the six months ended June 30, 2023 and June 30, 2022.
8. | Accumulated Other Comprehensive Income (Loss) |
A summary of changes in accumulated other comprehensive (loss) income, net of taxes (where applicable) by component for the six months ended June 30, 2023 and 2022 is presented below:
(in millions) | Foreign Currency Translation Adjustments |
Unrealized Holding Gains (Losses) on Securities |
Defined Benefit Pension Plans |
Total | ||||||||||||
Balance, January 1, 2023 |
$ | (4.2 | ) | $ | (293.1 | ) | $ | (7.8 | ) | $ | (305.1 | ) | ||||
Other comprehensive income before reclassifications |
0.5 | 17.0 | 0.8 | 18.3 | ||||||||||||
Amounts reclassified from accumulated other comprehensive loss |
| 20.5 | | 20.5 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net current-period other comprehensive income (loss) |
0.5 | 37.5 | 0.8 | 38.8 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, June 30, 2023 |
$ | (3.7 | ) | $ | (255.6 | ) | $ | (7.0 | ) | $ | (266.3 | ) | ||||
|
|
|
|
|
|
|
|
28
(in millions) | Foreign Currency Translation Adjustments |
Unrealized Holding Gains (Losses) on Securities |
Defined Benefit Pension Plans |
Total | ||||||||||||
Balance, January 1, 2022 |
$ | (35.3 | ) | $ | 19.7 | $ | (7.1 | ) | $ | (22.7 | ) | |||||
Other comprehensive income (loss) before reclassifications |
(0.4 | ) | (260.3 | ) | | (260.7 | ) | |||||||||
Amounts reclassified from accumulated other comprehensive loss |
31.8 | (4.4 | ) | | 27.4 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net current-period other comprehensive income (loss) |
31.4 | (264.7 | ) | | (233.3 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, June 30, 2022 |
$ | (3.9 | ) | $ | (245.0 | ) | $ | (7.1 | ) | $ | (256.0 | ) | ||||
|
|
|
|
|
|
|
|
The amounts reclassified from accumulated other comprehensive income (loss) shown in the above table have been included in the following captions in our Condensed Consolidated Statements of Income (Loss):
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | ||||||||||||
Unrealized gains and losses on securities: |
||||||||||||||||
Net realized investment and other gains (losses) |
$ | (3.7 | ) | $ | | $ | (25.9 | ) | $ | 5.4 | ||||||
Provision for income taxes |
0.7 | | 5.4 | (1.0 | ) | |||||||||||
Foreign currency translation adjustments: |
||||||||||||||||
Net realized investment and other gains (losses) (1) |
| (4.5 | ) | | (31.8 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total, net of taxes |
$ | (3.0 | ) | $ | | $ | (20.5 | ) | $ | (27.4 | ) | |||||
|
|
|
|
|
|
|
|
(1) | Foreign currency translation losses were realized as a result of the sale of Argo Seguros and AGSE. Refer to the sale of Argo Seguros and AGSE in Note 1, Business and Significant Accounting Policies for additional information. |
Income tax effects are released from accumulated other comprehensive income (loss) for unrealized gains or losses when the gains or losses are realized, and are taxed at the statutory rate based on jurisdiction of the underlying transaction.
9. | Net Income (Loss) Per Common Share |
The following table presents the calculation of net income (loss) per common share on a basic and diluted basis:
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||
(in millions, except number of shares and per share amounts) | 2023 | 2022 | 2023 | 2022 | ||||||||||||
Net income (loss) |
$ | 2.2 | $ | (16.2 | ) | $ | (31.6 | ) | $ | (17.2 | ) | |||||
Less: Preferred share dividends |
2.7 | 2.7 | 5.3 | 5.3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to common shareholders |
(0.5 | ) | (18.9 | ) | (36.9 | ) | (22.5 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average common shares outstanding - basic |
35,176,248 | 34,964,773 | 35,138,385 | 34,928,555 | ||||||||||||
Effect of dilutive securities: |
||||||||||||||||
Equity compensation awards |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average common shares outstanding - diluted |
35,176,248 | 34,964,773 | 35,138,385 | 34,928,555 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) per common share: |
||||||||||||||||
Basic |
$ | (0.01 | ) | $ | (0.54 | ) | $ | (1.05 | ) | $ | (0.64 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
$ | (0.01 | ) | $ | (0.54 | ) | $ | (1.05 | ) | $ | (0.64 | ) | ||||
|
|
|
|
|
|
|
|
Excluded from the weighted average common shares outstanding calculation at June 30, 2023 and 2022 are 11,318,339 and 11,315,889 shares, respectively, which are held as treasury shares. The shares are excluded as of their repurchase date. Excluded from the computation of diluted net loss per common shares were 35,458 and 49,107 potentially dilutive shares for the three and six months ended June 30, 2023, respectively. The potentially dilutive shares were excluded due to the net loss incurred for the periods presented. Excluded from the computation of diluted net loss per common shares were 107,431 and 140,487 potentially dilutive shares for the three and six months ended June 30, 2022, respectively.
29
10. | Supplemental Cash Flow Information |
Interest paid and income taxes paid (recovered) were as follows:
For the Six Months Ended June 30, |
||||||||
(in millions) | 2023 | 2022 | ||||||
Senior unsecured fixed rate notes |
$ | 4.7 | $ | 4.7 | ||||
Junior subordinated debentures |
11.1 | 5.4 | ||||||
Other indebtedness |
0.8 | 1.0 | ||||||
|
|
|
|
|||||
Total interest paid |
$ | 16.6 | $ | 11.1 | ||||
|
|
|
|
|||||
Income taxes paid |
$ | 0.2 | $ | 10.1 | ||||
Income taxes recovered |
(0.1 | ) | (0.5 | ) | ||||
|
|
|
|
|||||
Income taxes paid, net |
$ | 0.1 | $ | 9.6 | ||||
|
|
|
|
11. | Share-based Compensation |
Argo Groups 2019 Omnibus Incentive Plan
In May 2019, our shareholders approved the 2019 Omnibus Incentive Plan (the 2019 Plan), which provides equity-based and cash-based incentives to key employees and non-employee directors. The intent of the 2019 Plan is to encourage and provide for the acquisition of an ownership interest in Argo Group, enabling us to attract and retain qualified and competent persons to serve as members of our management team and Board of Directors. The 2019 Plan authorizes 1,885,000 common shares to be granted as equity-based awards. No further grants will be made under any prior plan; however, any awards under a prior plan that are outstanding as of the effective date shall remain subject to the terms and conditions of, and be governed by, such prior plan.
Awards granted under the 2019 Plan may be in the form of stock options, stock appreciation rights, restricted stock awards, restricted stock unit awards, performance awards, other stock-based awards or other cash-based awards. Awards may be granted either alone, in addition to or in tandem with other awards authorized under the 2019 Plan. Awards that are settled in stock will count as one share for the purposes of reducing the share reserve under the 2019 Plan. Shares issued under this plan may be shares that are authorized and unissued or shares that we have reacquired, including shares purchased on the open market.
Stock options and stock appreciation rights are required to have an exercise price that is not less than the fair market value on the date of grant. The term of these awards is not to exceed ten years.
Restricted Shares
A summary of non-vested restricted share activity as of June 30, 2023 and changes during the six months then ended is as follows:
Shares | Weighted-Average Grant Date Fair Value |
|||||||
Outstanding at January 1, 2023 |
341,670 | $ | 42.19 | |||||
|
|
|||||||
Granted |
| | ||||||
Vested and issued |
(108,197 | ) | 42.85 | |||||
Expired or forfeited |
(86,338 | ) | 43.78 | |||||
|
|
|||||||
Outstanding at June 30, 2023 |
147,135 | $ | 40.78 | |||||
|
|
The restricted shares generally vest over one to four years. Expense recognized under this plan for the restricted shares was $0.6 million and $1.8 million for the three and six months ended June 30, 2023, respectively, as compared to $1.1 million and $3.3 million for the three and six months ended June 30, 2022, respectively. Compensation expense for all share-based compensation awards is included in Underwriting, acquisition and insurance expenses in the accompanying Condensed Consolidated Statements of Income (Loss). As of June 30, 2023, there was $5.1 million of total unrecognized compensation, excluding any potential forfeitures, cost related to restricted share compensation arrangements granted by Argo Group.
30
Performance Shares
We have issued to certain employees non-vested restricted stock awards whose vesting is subject to the achievement of certain performance measures. The non-vested performance share awards vest over three to four years. Non-vested performance share awards are valued based on the fair market value as of the grant date. Vesting of the awards is subject to the achievement of defined performance measures and the number of shares vested may be adjusted based on the achievement of certain targets. We evaluate the likelihood of the employee achieving the performance condition and include this estimate in the determination of the forfeiture factor for these grants.
A summary of non-vested performance share activity as of June 30, 2023 and changes during the six months then ended is as follows:
Shares | Weighted-Average Grant Date Fair Value |
|||||||
Outstanding at January 1, 2022 |
124,974 | $ | 46.41 | |||||
|
|
|||||||
Granted |
| | ||||||
Vested and issued |
| | ||||||
Expired or forfeited |
(56,762 | ) | 45.01 | |||||
|
|
|||||||
Outstanding at June 30, 2023 |
68,212 | $ | 47.57 | |||||
|
|
Net expense recouped for the performance shares under this plan was $2.7 million and $2.4 million for the three and six months ended June 30, 2023, respectively, compared to $1.1 million and $0.6 million for the three and six months ended June 30, 2022, respectively. The recoupment of expense in 2023, producing a net benefit to the Condensed Consolidated Statements of Income (Loss), was primarily due to the reduction of the expense for employees who did not achieve the required performance measures and the adjustment of the expected forfeitures on the remaining awards. The recoupment of expenses recognized in 2022 was primarily attributable to the forfeiture of awards due to the departure of our former president and chief executive officer. As of June 30, 2023, there was $1.3 million of total unrecognized compensation cost, excluding any potential forfeitures, related to performance share compensation arrangements granted by Argo Group.
Stock-settled Share Appreciation Rights
In June 2022, we issued 135,000 stock-settled share appreciation rights (SSARs) to our Chief Executive Officer. The SSARs vest on a pro rata basis over a three year period, and have an exercise price of $43.80 per share. We valued the shares using the Black Scholes model, which resulted in a grant date fair value of $8.28 per share. For the three and six months ended June 30, 2023, we recognized $0.1 million and $0.2 million in expense, respectively, compared to nil for each period ended 2022. Unamortized expense at June 30, 2023 was $0.7 million.
12. | Underwriting, Acquisition and Insurance Expenses |
Underwriting, acquisition and insurance expenses were as follows:
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | ||||||||||||
Commissions |
$ | 40.4 | $ | 61.3 | $ | 97.9 | $ | 139.2 | ||||||||
Other underwriting and insurance expenses |
70.2 | 97.1 | 156.2 | 200.3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total underwriting, acquisition and insurance expenses before deferral |
110.6 | 158.4 | 254.1 | 339.5 | ||||||||||||
Net deferral of policy acquisition costs |
0.3 | 2.6 | (6.2 | ) | (5.6 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total underwriting, acquisition and insurance expenses |
$ | 110.9 | $ | 161.0 | $ | 247.9 | $ | 333.9 | ||||||||
|
|
|
|
|
|
|
|
13. | Income Taxes |
We are incorporated under the laws of Bermuda and, under current Bermuda law, are not obligated to pay any taxes in Bermuda based upon income or capital gains. We have received an undertaking from the Supervisor of Insurance in Bermuda pursuant to the provisions of the Exempted Undertakings Tax Protection Amendment Act, 2011, which exempts us from any Bermuda taxes computed on profits, income or any capital asset, gain or appreciation or any tax in the nature of estate, duty or inheritance tax, at least until the year 2035.
31
Argo Group International Holdings, Ltd. does not consider itself to be engaged in a trade or business in the U.S. or the U.K. and, accordingly, does not expect to be subject to direct U.S. or U.K. income taxation.
We have a subsidiary based in the U.K. that is subject to the tax laws of that country. Under current law, the subsidiary is taxed at the applicable corporate tax rates. On February 2, 2023, Argo completed the sale of the entire issued share capital of AUA. Refer to the sale of AUA in Note 1, Business and Significant Accounting Policies for additional information. Certain of the U.K. subsidiaries included in the AUA sale were deemed to be engaged in business in the U.S., and therefore, subject to U.S. corporate tax in respect of a proportion of their U.S. underwriting business only. Relief was available against the U.K. tax liabilities in respect of overseas taxes paid that arose from the underwriting business. Our U.K. subsidiaries file separate U.K. income tax returns.
We have subsidiaries based in the U.S. that are subject to U.S. tax laws. Under current law, these subsidiaries are taxed at the applicable corporate tax rates. Our U.S. subsidiaries file a consolidated U.S. federal income tax return.
We also have operations in Ireland and Italy which also are subject to income taxes imposed by the jurisdiction in which they operate. Additionally, we have operations in Barbados which is not subject to income tax under the laws of that country.
On August 16, 2022, U.S. legislation referred to as the Inflation Reduction Act of 2022 was enacted. This legislation enacted a new Corporate Alternative Minimum Tax and Excise Tax on Repurchases of Corporate Stock. The Company does not anticipate an impact to our financial statements in regard to the recent legislative change.
Our expected income tax provision computed on pre-tax income (loss) at the weighted average tax rate has been calculated as the sum of the pre-tax income (loss) in each jurisdiction multiplied by that jurisdictions applicable statutory tax rate. For the three and six months ended June 30, 2023 and 2022, pre-tax income (loss) attributable to our operations and the corresponding operations effective tax rates were as follows:
For the Three Months Ended June 30, | ||||||||||||||||
2023 | 2022 | |||||||||||||||
(in millions) | Pre-Tax Income (Loss) |
Effective Tax Rate |
Pre-Tax Income (Loss) |
Effective Tax Rate |
||||||||||||
Bermuda |
3.6 | | % | $ | (49.1 | ) | | % | ||||||||
United States |
(5.7 | ) | 95.9 | % | 46.0 | 21.4 | % | |||||||||
United Kingdom |
(1.5 | ) | 18.9 | % | 8.7 | 26.8 | % | |||||||||
Barbados |
| (1) | | % | | | % | |||||||||
United Arab Emirates |
| | % | 0.2 | | % | ||||||||||
Ireland |
| (1) | | % | (4.6 | ) | | % | ||||||||
Italy |
| (1) | (2.7 | )% | (0.2 | ) | 46.7 | % | ||||||||
Malta |
| | % | (5.1 | ) | | % | |||||||||
|
|
|
|
|||||||||||||
Pre-tax income (loss) |
(3.6 | ) | 158.8 | % | (4.1 | ) | (295.1 | )% | ||||||||
|
|
|
|
(1) | Pre-tax income (loss) for the respective year was less than $0.1 million. |
32
For the Six Months Ended June 30, | ||||||||||||||||
2023 | 2022 | |||||||||||||||
(in millions) | Pre-Tax Income (Loss) |
Effective Tax Rate |
Pre-Tax Income (Loss) |
Effective Tax Rate |
||||||||||||
Bermuda |
$ | (11.5 | ) | | % | $ | (49.0 | ) | | % | ||||||
United States |
(13.1 | ) | 53.1 | % | 84.7 | 21.7 | % | |||||||||
United Kingdom |
(21.6 | ) | 34.3 | % | 13.7 | 46.6 | % | |||||||||
Barbados |
| (1) | | % | | | % | |||||||||
Brazil |
| | % | (0.1 | ) | (422.4 | )% | |||||||||
United Arab Emirates |
0.3 | | % | 0.8 | | % | ||||||||||
Ireland |
| (1) | | % | (38.0 | ) | | % | ||||||||
Italy |
| (1) | (338.5 | )% | (0.1 | ) | (28.9 | )% | ||||||||
Malta |
| | % | (4.1 | ) | | % | |||||||||
|
|
|
|
|||||||||||||
Pre-tax income (loss) |
$ | (45.9 | ) | 31.0 | % | $ | 7.9 | 320.4 | % | |||||||
|
|
|
|
(1) | Pre-tax income (loss) for the respective year was less than $0.1 million. |
Our effective tax rate may vary significantly from period to period depending on the jurisdiction generating the pre-tax income (loss) and its corresponding statutory tax rate. The geographic distribution of pre-tax income (loss) can fluctuate significantly between periods given the inherent nature of our business.
A reconciliation of the difference between the provision for income taxes and the expected tax provision at the weighted average tax rate is as follows:
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | ||||||||||||
Income tax provision at expected rate |
$ | (1.5 | ) | $ | 9.5 | $ | (6.9 | ) | $ | 18.9 | ||||||
Tax effect of: |
||||||||||||||||
Nontaxable investment income |
| (0.1 | ) | (0.1 | ) (1) | (0.2 | ) | |||||||||
Foreign exchange adjustments |
0.7 | (2.6 | ) | 0.7 | ||||||||||||
Base Erosion and Anti-Abuse Tax |
(3.5 | ) | | (3.5 | ) | | ||||||||||
Withholding taxes |
| | 0.1 | | ||||||||||||
Sale of Brazil and Malta Operations |
| 4.9 | | 6.5 | ||||||||||||
U.S. state tax expense, net of federal income tax effect |
(1.3 | ) | | (1.2 | ) | | ||||||||||
Change in uncertain tax position liability |
1.2 | 0.5 | 1.2 | 0.6 | ||||||||||||
Change in valuation allowance |
| (3.5 | ) | (0.1 | ) | (5.4 | ) | |||||||||
Impact of change in tax rate related to Finance Act 2021 |
| 0.8 | (0.4 | ) | 1.3 | |||||||||||
Prior period adjustment |
| (0.3 | ) | (0.1 | ) | 0.9 | ||||||||||
Other, net |
(0.7 | ) | (0.4 | ) | (0.7 | ) | 1.8 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Income tax provision (benefit) |
$ | (5.8 | ) | $ | 12.1 | $ | (14.3 | ) | $ | 25.1 | ||||||
|
|
|
|
|
|
|
|
(1) | Rate impact for the respective year was less than $0.1 million. |
33
Our gross deferred tax assets are supported by taxes paid in previous periods, reversal of taxable temporary differences and recognition of future taxable income. Management regularly evaluates the recoverability of the deferred tax assets and makes any necessary adjustments to them based upon any changes in managements expectations of future taxable income. Realization of deferred tax assets is dependent upon our generation of future taxable income sufficient to recover tax benefits that cannot be recovered from taxes paid in the carryback period, generally for our U.S. property and casualty insurers two years for net operating losses and for all our U.S. subsidiaries three years for capital losses. If a company determines that any of its deferred tax assets will not result in future tax benefits, a valuation allowance must be established for the portion of these assets that are not expected to be realized. For the three and six months ended June 30, 2023, the net change in valuation allowance for deferred tax assets was $0.0 million and $(0.1) million, respectively. . Existing valuation allowances pertain to the following: Internal Revenue Code Section 382 limited net operating loss carryforwards within the United States, cumulative losses incurred since inception, and valuation allowances acquired through or related to acquisitions or disposals. Based upon a review of our available evidence, both positive and negative discussed above, our management concluded that it is more-likely-than-not that the other deferred tax assets will be realized.
For any uncertain tax positions not meeting the more-likely-than-not recognition threshold, accounting standards require recognition, measurement and disclosure in a companys Condensed Consolidated Financial Statements. For the three and six months ended June 30, 2023, the Company had a net increase of uncertain tax positions in the amount of $1.2 million and $1.2 million related to federal or state income tax liability. A net increase of interest in the amount of $0.0 million and $0.1 million has been recorded in the line item Interest expense in our Condensed Consolidated Statements of Income (Loss) for the three and six months ended June 30, 2023. No change to penalties were recorded for the three and six months ended June 30, 2023.
Our U.S. subsidiaries are no longer subject to U.S. federal and state income tax examinations by tax authorities for years before 2019. Our U.K. subsidiary is no longer subject to U.K. income tax examinations by His Majestys Revenue and Customs for years before 2021.
14. | Commitments and Contingencies |
Legal Actions
Argo Groups subsidiaries are parties to legal actions incidental to their business. As of June 30, 2023, management believed that the resolution of these matters would not materially affect our financial condition or results of operations.
Federal Securities Class Action
The Police & Fire Retirement System City of Detroit v. Argo Group International Holdings, Ltd., et al., No. 22-cv-8971 (S.D.N.Y.)
On October 20, 2022, a securities class action lawsuit was filed in the United States District Court for the Southern District of New York against the Company and certain of its current and former officers, alleging securities fraud violations under sections 10(b) and 20(a) of the Securities Exchange Act of 1934. On January 18, 2023, U.S. District Judge Lewis A. Kaplan granted the Police and Fire Retirement System City of Detroit and the Oklahoma Law Enforcement Retirement Systems joint motion for appointment as lead plaintiff. On March 27, 2023, lead plaintiffs filed an Amended Class Action Complaint, which alleges that from June 11, 2018 through August 9, 2022, defendants made false and misleading statements concerning the Companys reserves and underwriting standards. Defendants filed a motion to dismiss the amended complaint on May 26, 2023. Lead plaintiffs filed an opposition to such motion on July 13, 2023, and Defendants anticipate filing a reply on or before August 14, 2023.
The Company is not able at this time to determine or predict the ultimate outcome of this proceeding or provide a reasonable estimate or range of estimates of the possible outcome or loss, if any, in this matter.
Transaction-Related Shareholder Litigation
Following the announcement of the proposed transaction with Brookfield Reinsurance Ltd. and BNRE Bermuda Merger Sub Ltd., complaints were filed in the United Stated District Court for the Southern District of New York: Stein v. Argo Group Intl Holdings. Ltd., et al., 1:23-cv -01947 (S.D.N.Y); ODell v. Argo Group Intl Holdings, Ltd., et al., C.A. No. 1:23-cv-1999 (S.D.N.Y.); Jones v. Argo Group Intl Holdings. Ltd., et al., 1:23-cv-02606 (S.D.N.Y); Ballard v. Argo Group Intl Holdings, Ltd., et al., 1:23-cv-02635 (S.D.N.Y); Montgomery v. Argo Group Intl Holdings, Ltd., et al., 1:23-cv-02749 (S.D.N.Y). The complaints each assert violations of Section 14(a) and Section 20(a) of the Exchange Act and allege that the proxy statement filed in connection with the proposed transaction between the Company and Brookfield Reinsurance Ltd. and BNRE Bermuda Merger Sub Ltd. omitted certain purportedly material information that rendered the proxy statement incomplete and misleading. The complaints sought, among other things, an order to enjoin the transaction unless additional disclosures were issued; and, if the transaction closes, damages. All of the complaints have been voluntarily dismissed.
34
Contractual Commitments
We have contractual commitments to invest up to $102.7 million related to our limited partnership investments at June 30, 2023, as further disclosed in Note 3, Investments. These commitments will be funded as required by the partnership agreements which can be called to be fulfilled at any time, not to exceed twelve years.
15. | Segment Information |
We are primarily engaged in underwriting property and casualty insurance. We have two ongoing reporting segments: U.S. Operations and International Operations. Additionally, we have Run-off Lines for certain products that we no longer underwrite.
We consider many factors, including the nature of each segments insurance and reinsurance products, production sources, distribution strategies and the regulatory environment, in determining how to aggregate reporting segments.
In evaluating the operating performance of our segments, we focus on core underwriting and investing results before the consideration of realized gains or losses from investments. Realized investment gains are reported as a component of the Corporate and Other segment, as decisions regarding the acquisition and disposal of securities reside with the corporate investment function and are not under the control of the individual business segments. Identifiable assets by segment are those assets used in the operation of each segment.
Revenue and income (loss) before income taxes for each segment were as follows:
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | ||||||||||||
Revenue: |
||||||||||||||||
Earned premiums |
||||||||||||||||
U.S. Operations |
$ | 311.2 | $ | 332.8 | $ | 636.8 | $ | 669.2 | ||||||||
International Operations |
18.6 | 121.3 | 82.9 | 265.5 | ||||||||||||
Run-off Lines |
0.1 | 0.2 | 0.1 | 0.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total earned premiums |
329.9 | 454.3 | 719.8 | 934.9 | ||||||||||||
Net investment income |
||||||||||||||||
U.S. Operations |
27.1 | 20.0 | 51.5 | 45.6 | ||||||||||||
International Operations |
5.0 | 8.7 | 9.6 | 20.1 | ||||||||||||
Run-off Lines |
0.7 | 0.6 | 1.4 | 1.3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total net investment income |
32.8 | 29.3 | 62.5 | 67.0 | ||||||||||||
Net investment and other gains (losses) |
1.6 | (40.4 | ) | (16.3 | ) | (74.9 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
$ | 364.3 | $ | 443.2 | $ | 766.0 | $ | 927.0 | ||||||||
|
|
|
|
|
|
|
|
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | ||||||||||||
Income (loss) before income taxes |
||||||||||||||||
U.S. Operations |
$ | (4.6 | ) | $ | 43.0 | $ | (9.2 | ) | $ | 86.9 | ||||||
International Operations |
9.5 | 2.6 | 11.9 | 25.3 | ||||||||||||
Run-off Lines |
(0.3 | ) | (1.5 | ) | (1.0 | ) | (2.5 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total segment income (loss) before income taxes |
4.6 | 44.1 | 1.7 | 109.7 | ||||||||||||
Corporate and Other |
(9.1 | ) | (18.1 | ) | (27.9 | ) | (34.3 | ) | ||||||||
Net investment and other gains (losses) |
1.6 | (40.4 | ) | (16.3 | ) | (74.9 | ) | |||||||||
Foreign currency exchange gains (losses) |
(0.7 | ) | 10.3 | (3.4 | ) | 7.4 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total income (loss) before income taxes |
$ | (3.6 | ) | $ | (4.1 | ) | $ | (45.9 | ) | $ | 7.9 | |||||
|
|
|
|
|
|
|
|
35
The table below presents earned premiums by geographic location for the three and six months ended June 30, 2023 and 2022. For this disclosure, we determine geographic location by the country of domicile of our subsidiaries that underwrite the business and not by the location of insureds or reinsureds from whom the business was generated.
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | ||||||||||||
United States |
$ | 311.3 | $ | 333.0 | $ | 636.9 | $ | 669.4 | ||||||||
United Kingdom |
| 109.0 | 48.3 | 236.1 | ||||||||||||
Bermuda |
18.6 | 11.0 | 34.6 | 17.4 | ||||||||||||
Malta |
| 1.3 | | 3.6 | ||||||||||||
All other jurisdictions |
| | | 8.4 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total earned premiums |
$ | 329.9 | $ | 454.3 | $ | 719.8 | $ | 934.9 | ||||||||
|
|
|
|
|
|
|
|
The following table represents identifiable assets:
(in millions) | June 30, 2023 | December 31, 2022 | ||||||
U.S. Operations |
$ | 6,002.6 | $ | 5,815.0 | ||||
International Operations |
1,807.0 | 3,791.6 | ||||||
Run-off Lines |
259.2 | 284.4 | ||||||
Corporate and Other |
118.3 | 143.4 | ||||||
|
|
|
|
|||||
Total assets |
$ | 8,187.1 | $ | 10,034.4 | ||||
|
|
|
|
Included in total assets at December 31, 2022 are $303.7 million in assets associated with trade capital providers.
16. | Subsequent Events |
In July 2023, the Company and Argo Group U.S. entered into two amendments to the Credit Agreement (as defined below), whereby the requisite lenders thereunder consented to the acquisition of the Company by Brookfield Reinsurance Ltd. pursuant to the Merger Agreement (as defined below) and extension of the maturity date with respect to certain commitments under the Companys revolving credit facility from November 2, 2023 to November 2, 2024. We anticipate the Credit Agreement will decrease from $220.0 million to $200.0 million with effect from November 2, 2023.
36
Exhibit 99.5
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY AND SUBSIDIARIES
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULES
YEARS ENDED DECEMBER 31, 2022, 2021 and 2020
Reports of Independent Registered Public Accounting Firm |
F-2 | |||
Consolidated Financial Statements: |
||||
Consolidated Balance Sheets |
F-5 | |||
Consolidated Statements of Operations |
F-7 | |||
Consolidated Statements of Comprehensive Income (Loss) |
F-8 | |||
Consolidated Statements of Changes in Stockholders Equity |
F-9 | |||
Consolidated Statements of Cash Flows |
F-10 | |||
Notes to Consolidated Financial Statements |
||||
Note 1. Significant Accounting Policies |
F-12 | |||
Note 2. Fair Value of Financial Instruments |
F-19 | |||
Note 3. Investments |
F-26 | |||
Note 4. Mortgage Loans on Real Estate |
F-32 | |||
Note 5. Variable Interest Entities |
F-37 | |||
Note 6. Derivative Instruments |
F-39 | |||
Note 7. Deferred Policy Acquisition Costs and Deferred Sales Inducements |
F-42 | |||
Note 8. Policyholder Liabilities |
F-43 | |||
Note 9. Reinsurance and Policy Provisions |
F-49 | |||
Note 10. Income Taxes |
F-52 | |||
Note 11. Notes and Loan Payable |
F-54 | |||
Note 12. Subordinated Debentures |
F-54 | |||
Note 13. Retirement and Share-based Compensation Plans |
F-55 | |||
Note 14. Statutory Financial Information and Dividend Restrictions |
F-57 | |||
Note 15. Commitments and Contingencies |
F-57 | |||
Note 16. Earnings Per Common Share and Stockholders Equity |
F-58 | |||
Schedules: |
||||
Schedule ISummary of InvestmentsOther Than Investments in Related Parties |
F-60 | |||
Schedule IICondensed Financial Information of Registrant |
F-61 | |||
Schedule IIISupplementary Insurance Information |
F-65 | |||
Schedule IVReinsurance |
F-66 |
F-1
Report of Independent Registered Public Accounting Firm
To the Stockholders and the Board of Directors of
American Equity Investment Life Holding Company
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheet of American Equity Investment Life Holding Company and subsidiaries (the Company) as of December 31, 2022 and 2021, the related consolidated statements of operations, comprehensive income (loss), changes in stockholders equity and cash flows for each of the two years in the period ended December 31, 2022, and the related notes and financial statement schedules I to IV (collectively referred to as the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2022 and 2021, and the results of its operations and its cash flows for each of the two years in the period December 31, 2022, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Companys internal control over financial reporting as of December 31, 2022, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) and our report dated February 28, 2023 expressed an unqualified opinion thereon.
Adoption of ASU No. 2018-12
As discussed in Note 1 to the consolidated financial statements, the Company changed its method of accounting for long-duration contracts in each of the two years in the period ended December 31, 2022 due to the adoption of ASU No. 2018-12, Financial Services Insurance (Topic 944), Targeted Improvements to the Accounting for Long-Duration Contracts.
Basis for Opinion
These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on the Companys financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
F-2
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Fixed Index Annuity Embedded Derivative Liability and Market Risk Benefits | ||
Description of the Matter | As of December 31, 2022, the fair value of the Companys fixed index annuity embedded derivative liability totaled $4.8 billion, net of coinsurance ceded. The Companys fixed index annuity contracts contain crediting features, where amounts credited to the contracts account value are linked to the performance of certain market indices. The index crediting feature is accounted for as an embedded derivative liability and reported at fair value as discussed in Notes 1 and 2 to the consolidated financial statements. A subset of fixed index annuity and fixed rate annuity contracts include guaranteed minimum withdrawal benefits and guaranteed minimum death benefit features that are market risk benefits (MRB) measured at fair value as discussed in Notes 1, 2, and 8 to the consolidated financial statements. The Companys MRB assets and MRB liabilities totaled $229.9 million and $2,455.5 million, respectively, as of December 31, 2022.
Auditing the valuation of the Companys fixed index annuity embedded derivative and MRBs was complex because of the highly judgmental nature of the determination of the assumptions required to determine the fair value of the embedded derivative and MRBs. In particular, the fair value was sensitive to the significant assumptions including the expected cost of annual call options and those used to determine future policy growth including lapse, partial withdrawal, mortality, lifetime income benefit rider (LIBR) reset, and LIBR utilization. Nonperformance risk and capital market performance are additional significant assumptions used in the valuation of the MRBs. | |
How We Addressed the Matter in Our Audit | We obtained an understanding, evaluated the design, and tested the operating effectiveness of the Companys controls over managements process for the development of the significant assumptions used in measuring the fair value of the embedded derivative for fixed index annuities and MRBs. These controls included, among others, the review and approval process management has in place for the development of the significant assumptions. To evaluate the judgment used by management in determining the assumptions used in measuring the fair value of the fixed index annuity embedded derivative and MRBs, among other procedures, we involved actuarial specialists and evaluated the methodology applied by management in determining the fair value with those used in the prior period and in the industry.
To evaluate the significant assumptions used by management in the methodology applied, we compared as applicable the significant assumptions noted above to historical experience, observable market data, and managements estimates of prospective changes in these assumptions. We also performed an independent recalculation of the embedded derivative and MRB for a sample of policies for comparison with the actuarial model used by management. |
/s/ Ernst & Young LLP
We have served as the Companys auditor since 2020.
Des Moines, Iowa
February 28, 2023, except for the effect of the adoption of ASU No. 2018-12 disclosed in Note 1, as to which the date is August 9, 2023
F-3
Report of Independent Registered Public Accounting Firm
To the Stockholders and Board of Directors
American Equity Investment Life Holding Company:
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated statements of operations, comprehensive income, changes in stockholders equity, and cash flows of American Equity Investment Life Holding Company and subsidiaries (the Company) for the year ended December 31, 2020, and the related notes (and financial statement schedules II to IV) (collectively, the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the results of its operations and its cash flows for the year ended December 31, 2020, in conformity with U.S. generally accepted accounting principles.
Basis for Opinion
These consolidated financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. Our audit included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audit provides a reasonable basis for our opinion.
/s/ KPMG LLP
We served as the Companys auditor from 2005 to 2020.
Des Moines, Iowa
March 1, 2021
F-4
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except share and per share data)
December 31, | ||||||||
2022 | 2021 | |||||||
Assets |
| |||||||
Investments: |
||||||||
Fixed maturity securities, available for sale, at fair value (amortized cost of $44,866,019 as of 2022 and $46,999,183 as of 2021; allowance for credit losses of $3,347 as of 2022 and $2,846 as of 2021) |
$ | 39,804,617 | $ | 51,305,943 | ||||
Mortgage loans on real estate (net of allowance for credit losses of $36,972 as of 2022 and $24,024 as of 2021) |
6,949,027 | 5,687,998 | ||||||
Real estate investments related to consolidated variable interest entities |
1,056,063 | 337,939 | ||||||
Limited partnerships and limited liability companies (2022 and 2021 include $684,834 and $168,711 related to consolidated variable interest entities) |
1,266,779 | 520,120 | ||||||
Derivative instruments |
431,727 | 1,277,480 | ||||||
Other investments |
1,817,085 | 1,247,024 | ||||||
|
|
|
|
|||||
Total investments |
51,325,298 | 60,376,504 | ||||||
Cash and cash equivalents (2022 and 2021 include $27,235 and $23,763 related to consolidated variable interest entities) |
1,919,669 | 4,508,982 | ||||||
Coinsurance deposits (net of allowance for credit losses of $8,737 as of 2022 and $2,264 as of 2021) |
13,254,956 | 8,988,891 | ||||||
Market risk benefits |
229,871 | 526,373 | ||||||
Accrued investment income (2022 and 2021 include $3,444 and $3 related to consolidated variable interest entities) |
497,851 | 445,097 | ||||||
Deferred policy acquisition costs |
2,773,643 | 3,062,204 | ||||||
Deferred sales inducements |
2,045,683 | 2,119,962 | ||||||
Deferred income taxes |
438,434 | | ||||||
Income taxes recoverable |
55,498 | 166,586 | ||||||
Other assets (2022 and 2021 include $10,690 and $1,524 related to consolidated variable interest entities) |
642,696 | 349,023 | ||||||
|
|
|
|
|||||
Total assets |
$ | 73,183,599 | $ | 80,543,622 | ||||
|
|
|
|
F-5
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except share and per share data)
December 31, | ||||||||
2022 | 2021 | |||||||
Liabilities and Stockholders Equity |
| |||||||
Liabilities: |
||||||||
Policy benefit reserves |
$ | 58,781,836 | $ | 62,614,822 | ||||
Market risk benefits |
2,455,492 | 3,162,162 | ||||||
Other policy funds and contract claims |
512,790 | 226,844 | ||||||
Notes and loan payable |
792,073 | 496,250 | ||||||
Subordinated debentures |
78,753 | 78,421 | ||||||
Deferred income taxes |
| 914,417 | ||||||
Funds withheld for reinsurance liabilities |
6,577,426 | 3,124,740 | ||||||
Other liabilities (2022 and 2021 include $78,644 and $20,168 related to consolidated variable interest entities) |
1,614,479 | 2,187,249 | ||||||
|
|
|
|
|||||
Total liabilities |
70,812,849 | 72,804,905 | ||||||
|
|
|
|
|||||
Stockholders equity: |
||||||||
Preferred stock, Series A; par value $1 per share; $400,000 aggregate liquidation preference; 20,000 shares authorized; issued and outstanding: 2022 and 2021 -16,000 shares |
16 | 16 | ||||||
Preferred stock, Series B; par value $1 per share; $300,000 aggregate liquidation preference; 12,000 shares authorized; issued and outstanding: 2022 and 2021 - 12,000 shares |
12 | 12 | ||||||
Common stock; par value $1 per share; 200,000,000 shares authorized; issued and outstanding: |
||||||||
2022 - 84,810,255 shares (excluding 24,590,353 treasury shares); |
||||||||
2021 - 92,513,517 shares (excluding 9,936,715 treasury shares) |
84,810 | 92,514 | ||||||
Additional paid-in capital |
1,325,316 | 1,614,374 | ||||||
Accumulated other comprehensive income (loss) |
(3,746,230 | ) | 3,192,547 | |||||
Retained earnings |
4,685,593 | 2,839,254 | ||||||
Total stockholders equity attributable to American Equity Investment Life Holding Company |
2,349,517 | 7,738,717 | ||||||
|
|
|
|
|||||
Noncontrolling interests |
21,233 | | ||||||
|
|
|
|
|||||
Total stockholders equity |
2,370,750 | 7,738,717 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders equity |
$ | 73,183,599 | $ | 80,543,622 | ||||
|
|
|
|
See accompanying notes to consolidated financial statements.
F-6
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share data)
Year Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
Revenues: |
||||||||||||
Premiums and other considerations |
$ | 19,739 | $ | 58,202 | $ | 39,382 | ||||||
Annuity product charges |
230,354 | 242,631 | 251,227 | |||||||||
Net investment income |
2,307,463 | 2,037,475 | 2,182,078 | |||||||||
Change in fair value of derivatives |
(1,138,128 | ) | 1,348,735 | 34,666 | ||||||||
Net realized losses on investments |
(47,848 | ) | (13,242 | ) | (80,680 | ) | ||||||
Other revenue |
42,245 | 16,160 | | |||||||||
Loss on extinguishment of debt |
| | (2,024 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total revenues |
1,413,825 | 3,689,961 | 2,424,649 | |||||||||
|
|
|
|
|
|
|||||||
Benefits and expenses: |
||||||||||||
Insurance policy benefits and change in future policy benefits (remeasurement losses of future policy benefit reserves of $(1,959) for 2022 and $(1,907) for 2021) |
33,220 | 73,896 | 49,742 | |||||||||
Interest sensitive and index product benefits |
554,871 | 2,231,567 | 1,543,270 | |||||||||
Market risk benefits (gains) losses |
3,684 | 268,973 | | |||||||||
Amortization of deferred sales inducements |
181,970 | 191,884 | 438,164 | |||||||||
Change in fair value of embedded derivatives |
(2,352,598 | ) | (358,302 | ) | (1,286,787 | ) | ||||||
Interest expense on notes and loan payable |
32,098 | 25,581 | 25,552 | |||||||||
Interest expense on subordinated debentures |
5,331 | 5,324 | 5,557 | |||||||||
Amortization of deferred policy acquisition costs |
284,011 | 306,370 | 649,554 | |||||||||
Other operating costs and expenses |
239,526 | 241,882 | 183,636 | |||||||||
|
|
|
|
|
|
|||||||
Total benefits and expenses |
(1,017,887 | ) | 2,987,175 | 1,608,688 | ||||||||
|
|
|
|
|
|
|||||||
Income before income taxes |
2,431,712 | 702,786 | 815,961 | |||||||||
Income tax expense |
511,135 | 149,763 | 144,501 | |||||||||
|
|
|
|
|
|
|||||||
Net income |
1,920,577 | 553,023 | 671,460 | |||||||||
Less: Net income available to noncontrolling interests |
358 | | | |||||||||
|
|
|
|
|
|
|||||||
Net income available to American Equity Investment Life Holding Company stockholders |
1,920,219 | 553,023 | 671,460 | |||||||||
Less: Preferred stock dividends |
43,675 | 43,675 | 33,515 | |||||||||
|
|
|
|
|
|
|||||||
Net income available to American Equity Investment Life Holding Company common stockholders |
$ | 1,876,544 | $ | 509,348 | $ | 637,945 | ||||||
|
|
|
|
|
|
|||||||
Earnings per common share |
$ | 20.72 | $ | 5.43 | $ | 6.93 | ||||||
Earnings per common share - assuming dilution |
$ | 20.50 | $ | 5.39 | $ | 6.90 | ||||||
Weighted average common shares outstanding (in thousands): |
||||||||||||
Earnings per common share |
90,558 | 93,860 | 92,055 | |||||||||
Earnings per common share - assuming dilution |
91,538 | 94,491 | 92,392 |
See accompanying notes to consolidated financial statements.
F-7
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Dollars in thousands)
Year Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
Net income |
$ | 1,920,577 | $ | 553,023 | $ | 671,460 | ||||||
Other comprehensive income (loss): |
||||||||||||
Change in net unrealized investment gains/losses (1) |
(9,361,135 | ) | (978,461 | ) | 1,058,289 | |||||||
Change in current discount rate for liability for future policy benefits |
73,091 | 19,065 | | |||||||||
Changes in instrument-specific credit risk for market risk benefits |
519,525 | (18,514 | ) | | ||||||||
Reclassification of unrealized investment gains/losses to net income (1) |
(13,893 | ) | (8,973 | ) | 16,690 | |||||||
|
|
|
|
|
|
|||||||
Other comprehensive income (loss) before income tax |
(8,782,412 | ) | (986,883 | ) | 1,074,979 | |||||||
Income tax effect related to other comprehensive income (loss) |
1,843,635 | 207,353 | (225,746 | ) | ||||||||
|
|
|
|
|
|
|||||||
Other comprehensive income (loss) |
(6,938,777 | ) | (779,530 | ) | 849,233 | |||||||
|
|
|
|
|
|
|||||||
Comprehensive income (loss) |
$ | (5,018,200 | ) | $ | (226,507 | ) | $ | 1,520,693 | ||||
|
|
|
|
|
|
(1) | Net of related adjustments to amortization of deferred sales inducements, deferred policy acquisition costs and policy benefit reserves for 2020. |
See accompanying notes to consolidated financial statements.
F-8
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY
(Dollars in thousands, except per share data)
Preferred Stock |
Common Stock |
Additional Paid-in Capital |
Accumulated Other Comprehensive Income (Loss) |
Retained Earnings |
Noncontrolling Interest |
Total Stockholders Equity |
||||||||||||||||||||||
Balance at December 31, 2019 |
$ | 16 | $ | 91,107 | $ | 1,212,311 | $ | 1,354,324 | $ | 1,768,764 | $ | | $ | 4,426,522 | ||||||||||||||
Net income for the year |
| | | | 671,460 | | 671,460 | |||||||||||||||||||||
Other comprehensive income |
| | | 849,233 | | | 849,233 | |||||||||||||||||||||
Issuance of preferred stock |
12 | | 290,248 | | | | 290,260 | |||||||||||||||||||||
Share-based compensation |
| | 10,215 | | | | 10,215 | |||||||||||||||||||||
Issuance of common stock |
| 10,053 | 328,008 | | | | 338,061 | |||||||||||||||||||||
Treasury stock acquired, common |
| (5,439 | ) | (159,655 | ) | | | | (165,094 | ) | ||||||||||||||||||
Cumulative effect of change in accounting principle |
| | | | (9,295 | ) | | (9,295 | ) | |||||||||||||||||||
Dividends on preferred stock |
| | | | (33,515 | ) | | (33,515 | ) | |||||||||||||||||||
Dividends on common stock ($0.32 per share) |
| | | | (28,859 | ) | | (28,859 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance at December 31, 2020 |
28 | 95,721 | 1,681,127 | 2,203,557 | 2,368,555 | | 6,348,988 | |||||||||||||||||||||
Cumulative effect of change in accounting principle |
| | | 1,768,520 | (7,199 | ) | | 1,761,321 | ||||||||||||||||||||
Net income for the year |
| | | | 553,023 | | 553,023 | |||||||||||||||||||||
Other comprehensive loss |
| | | (779,530 | ) | | | (779,530 | ) | |||||||||||||||||||
Share-based compensation |
| | 24,601 | | | | 24,601 | |||||||||||||||||||||
Issuance of common stock |
| 460 | 4,394 | | | | 4,854 | |||||||||||||||||||||
Treasury stock acquired, common |
| (3,667 | ) | (95,748 | ) | | | | (99,415 | ) | ||||||||||||||||||
Dividends on preferred stock |
| | | | (43,675 | ) | | (43,675 | ) | |||||||||||||||||||
Dividends on common stock ($0.34 per share) |
| | | | (31,450 | ) | | (31,450 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance at December 31, 2021 |
28 | 92,514 | 1,614,374 | 3,192,547 | 2,839,254 | | 7,738,717 | |||||||||||||||||||||
Net income for the year |
| | | | 1,920,219 | 358 | 1,920,577 | |||||||||||||||||||||
Other comprehensive loss |
| | | (6,938,777 | ) | | | (6,938,777 | ) | |||||||||||||||||||
Share-based compensation |
| | 15,827 | | | | 15,827 | |||||||||||||||||||||
Issuance of common stock |
| 7,112 | 246,866 | | | | 253,978 | |||||||||||||||||||||
Treasury stock acquired, common |
| (14,816 | ) | (551,751 | ) | | | | (566,567 | ) | ||||||||||||||||||
Dividends on preferred stock |
| | | | (43,675 | ) | | (43,675 | ) | |||||||||||||||||||
Dividends on common stock ($0.36 per share) |
| | | | (30,205 | ) | | (30,205 | ) | |||||||||||||||||||
Contributions from noncontrolling interests |
| | | | | 20,875 | 20,875 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance at December 31, 2022 |
$ | 28 | $ | 84,810 | $ | 1,325,316 | $ | (3,746,230 | ) | $ | 4,685,593 | $ | 21,233 | $ | 2,370,750 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
F-9
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
Year Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
Operating activities |
||||||||||||
Net income |
$ | 1,920,577 | $ | 553,023 | $ | 671,460 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||
Interest sensitive and index product benefits |
554,871 | 2,231,567 | 1,543,270 | |||||||||
Amortization of deferred sales inducements |
181,970 | 191,884 | 438,164 | |||||||||
Annuity product charges |
(230,354 | ) | (242,631 | ) | (251,227 | ) | ||||||
Change in fair value of embedded derivatives |
(2,352,598 | ) | (358,302 | ) | (1,286,787 | ) | ||||||
Change in traditional life and accident and health insurance reserves |
(83,456 | ) | 83,734 | 8,694 | ||||||||
Policy acquisition costs deferred |
(199,075 | ) | (309,683 | ) | (255,154 | ) | ||||||
Amortization of deferred policy acquisition costs |
284,011 | 306,370 | 649,554 | |||||||||
Provision for depreciation and other amortization |
14,185 | 5,527 | 5,199 | |||||||||
Amortization of discounts and premiums on investments |
2,640 | 19,861 | 57,437 | |||||||||
Loss on extinguishment of debt |
| | 2,024 | |||||||||
Realized gains/losses on investments |
47,848 | 13,242 | 80,680 | |||||||||
Change in fair value of derivatives |
1,138,127 | (1,348,704 | ) | (34,668 | ) | |||||||
Distributions from equity method investments |
4,090 | 12,409 | 1,968 | |||||||||
Deferred income taxes |
490,926 | 149,431 | 141,071 | |||||||||
Share-based compensation |
15,827 | 24,601 | 10,215 | |||||||||
Change in accrued investment income |
(52,754 | ) | (47,015 | ) | 74,744 | |||||||
Change in income taxes recoverable/payable |
111,088 | (165,724 | ) | (1,291 | ) | |||||||
Change in other assets |
2,852 | (5,085 | ) | (849 | ) | |||||||
Change in other policy funds and contract claims |
279,936 | (19,809 | ) | (21,865 | ) | |||||||
Change in market risk benefits, net |
(22,915 | ) | 208,257 | | ||||||||
Change in collateral held for derivatives |
(851,971 | ) | 17,423 | (72,413 | ) | |||||||
Change in collateral held for securities lending |
| | (495,039 | ) | ||||||||
Change in funds withheld from reinsurers |
931,600 | 3,124,740 | | |||||||||
Change in other liabilities |
9,033 | (224,171 | ) | 38,995 | ||||||||
Other |
(152,639 | ) | 12,219 | 804 | ||||||||
|
|
|
|
|
|
|||||||
Net cash provided by operating activities |
2,043,819 | 4,233,164 | 1,304,986 | |||||||||
|
|
|
|
|
|
|||||||
Investing activities |
||||||||||||
Sales, maturities, or repayments of investments: |
||||||||||||
Fixed maturity securities, available for sale |
9,691,210 | 4,490,736 | 8,291,316 | |||||||||
Mortgage loans on real estate |
1,916,328 | 862,666 | 378,812 | |||||||||
Derivative instruments |
584,055 | 2,260,959 | 860,520 | |||||||||
Other investments |
739,027 | 368,837 | 4,324 | |||||||||
Acquisitions of investments: |
||||||||||||
Fixed maturity securities, available for sale |
(8,894,629 | ) | (9,206,733 | ) | (2,429,114 | ) | ||||||
Mortgage loans on real estate |
(3,092,385 | ) | (2,386,712 | ) | (1,121,756 | ) | ||||||
Real estate investments acquired |
(724,484 | ) | (335,767 | ) | | |||||||
Derivative instruments |
(790,229 | ) | (748,061 | ) | (730,333 | ) | ||||||
Other investments |
(1,842,843 | ) | (1,512,123 | ) | (105,925 | ) | ||||||
Purchases of property, furniture and equipment |
(40,961 | ) | (18,109 | ) | (13,240 | ) | ||||||
|
|
|
|
|
|
|||||||
Net cash provided by (used in) investing activities |
(2,454,911 | ) | (6,224,307 | ) | 5,134,604 | |||||||
|
|
|
|
|
|
F-10
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Dollars in thousands)
Year Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
Financing activities |
||||||||||||
Receipts credited to annuity policyholder account balances |
$ | 3,316,221 | $ | 5,910,024 | $ | 3,648,936 | ||||||
Coinsurance deposits |
(186,637 | ) | (3,187,332 | ) | 430,644 | |||||||
Return of annuity policyholder account balances |
(5,257,487 | ) | (5,145,193 | ) | (4,040,054 | ) | ||||||
Repayment of loan payable |
(3,750 | ) | | | ||||||||
Proceeds from issuance of loan payable |
300,000 | | | |||||||||
Repayment of subordinated debentures |
| | (81,450 | ) | ||||||||
Proceeds from issuance of common stock, net |
253,978 | 4,854 | 338,061 | |||||||||
Acquisition of treasury stock |
(566,567 | ) | (99,415 | ) | (165,094 | ) | ||||||
Proceeds from issuance of preferred stock, net |
| | 290,260 | |||||||||
Change in checks in excess of cash balance |
39,901 | (3,210 | ) | 3,611 | ||||||||
Dividends paid on common stock |
(30,205 | ) | (31,450 | ) | (28,859 | ) | ||||||
Dividends paid on preferred stock |
(43,675 | ) | (43,675 | ) | (33,515 | ) | ||||||
|
|
|
|
|
|
|||||||
Net cash provided by (used in) financing activities |
(2,178,221 | ) | (2,595,397 | ) | 362,540 | |||||||
|
|
|
|
|
|
|||||||
Increase (decrease) in cash and cash equivalents |
(2,589,313 | ) | (4,586,540 | ) | 6,802,130 | |||||||
Cash and cash equivalents at beginning of year |
4,508,982 | 9,095,522 | 2,293,392 | |||||||||
|
|
|
|
|||||||||
Cash and cash equivalents at end of year |
$ | 1,919,669 | $ | 4,508,982 | $ | 9,095,522 | ||||||
|
|
|
|
|
|
|||||||
Supplemental disclosures of cash flow information |
||||||||||||
Cash paid during the year for: |
||||||||||||
Interest expense |
$ | 36,289 | $ | 30,000 | $ | 31,427 | ||||||
Income taxes |
4,873 | 165,537 | 4,842 | |||||||||
Income tax refunds received |
98,644 | | | |||||||||
Non-cash operating activity: |
||||||||||||
Deferral of sales inducements |
107,691 | 95,161 | 93,610 |
See accompanying notes to consolidated financial statements.
F-11
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. | Significant Accounting Policies |
Nature of Operations
American Equity Investment Life Holding Company (we, us, our or parent company), through its wholly-owned subsidiaries, American Equity Investment Life Insurance Company (American Equity Life), American Equity Investment Life Insurance Company of New York (American Equity Life of New York) and Eagle Life Insurance Company (Eagle Life), is licensed to sell insurance products in 50 states and the District of Columbia at December 31, 2022. We operate solely in the insurance business.
We market fixed index and fixed rate annuities. Annuity deposits (net of coinsurance) collected in 2022, 2021 and 2020, by product type were as follows:
Year Ended December 31, | ||||||||||||
Product Type |
2022 | 2021 | 2020 | |||||||||
(Dollars in thousands) | ||||||||||||
Fixed index annuities |
$ | 2,202,688 | $ | 3,026,211 | $ | 2,309,580 | ||||||
Annual reset fixed rate annuities |
5,535 | 6,000 | 7,846 | |||||||||
Multi-year fixed rate annuities |
139,092 | 2,452,994 | 1,295,843 | |||||||||
Single premium immediate annuities (SPIA) |
18,935 | 59,816 | 33,461 | |||||||||
|
|
|
|
|
|
|||||||
$ | 2,366,250 | $ | 5,545,021 | $ | 3,646,730 | |||||||
|
|
|
|
|
|
Agents contracted with us through four national marketing organizations accounted for more than 10% of annuity deposits we collected during 2022 representing 22%, 16%, 10%, and 10% individually, of the annuity deposits collected. Agents contracted with us through two national marketing organization accounted for more than 10% of annuity deposits we collected during 2021 representing 14% and 11%, individually, of the annuity deposits collected. Agents contracted with us through two national marketing organization accounted for more than 10% of annuity deposits we collected during 2020 representing 17% and 10%, individually, of the annuity deposits collected.
Consolidation and Basis of Presentation
The consolidated financial statements include our accounts and our wholly-owned subsidiaries: American Equity Life, American Equity Life of New York, Eagle Life, AERL, L.C., AE Capital, LLC., American Equity Investment Properties, L.C., High Trestle Investment Management, LLC., AEL RE Vermont, Inc., AEL Re Bermuda, Ltd, NC Securities Holdco, LLC, AEL Financial Services, LLC, and North Wolf Bay Holdings, LLC. All significant intercompany accounts and transactions have been eliminated.
In addition, our consolidated financial statements include variable interest entities (VIEs) in which we are the primary beneficiary. We have relationships with various special purpose entities and other legal entities that must be evaluated to determine if the entities meet the criteria of a VIE. This assessment is performed by reviewing contractual, ownership and other rights and requires use of judgment. First, we determine if we hold a variable interest in an entity by assessing if we have the right to receive expected losses and expected residual returns of the entity. If we hold a variable interest, then the entity is assessed to determine if it is a VIE. An entity is a VIE if the equity at risk is not sufficient to support its activities, if the equity holders lack a controlling financial interest or if the entity is structured with non-substantive voting rights. In addition to the previous criteria, if the entity is a limited partnership or similar entity, it is a VIE if the limited partners do not have the power to direct the entitys most significant activities through substantive kick-out rights or participating rights. A VIE is evaluated to determine the primary beneficiary. The primary beneficiary of a VIE is the enterprise with (1) the power to direct the activities of a VIE that most significantly impact the entitys economic performance and (2) the obligation to absorb losses of the entity or the right to receive benefits from the entity that could potentially be significant to the VIE. When we are the primary beneficiary, we are required to consolidate the entity in our financial statements. We reassess our involvement with VIEs on a quarterly basis. For further information about VIEs, refer to Note 5 - Variable Interest Entities.
Estimates and Assumptions
The preparation of consolidated financial statements in conformity with U.S. generally accepted accounting principles (GAAP) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates and assumptions are utilized in the calculation of deferred policy acquisition costs, deferred sales inducements, policy benefit reserves, including the fair value of embedded derivatives in fixed index annuity contracts, market risk benefits, valuation of derivatives, valuation of investments, valuation of real estate, allowances for credit losses on available-for-sale fixed maturity securities, allowances for loan losses on mortgage loans and valuation allowances on deferred tax assets. A description of each critical estimate is incorporated within the discussion of the related accounting policies which follow. It is reasonably possible that actual experience could differ from the estimates and assumptions utilized.
F-12
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Investments
Fixed maturity securities (bonds maturing more than one year after issuance) that may be sold prior to maturity are classified as available for sale. Available for sale securities are reported at fair value and unrealized gains and losses, if any, on these securities are included directly in a separate component of stockholders equity, net of income taxes and certain adjustments for assumed changes in amortization of deferred policy acquisition costs, deferred sales inducements and policy benefit reserves. Fair values, as reported herein, of fixed maturity securities are based on quoted market prices in active markets when available, or for those fixed maturity securities not actively traded, yield data and other factors relating to instruments or securities with similar characteristics are used. See Note 2 - Fair Value of Financial Instruments for more information on the determination of fair value. Premiums and discounts are amortized/accrued using methods which result in a constant yield over the securities expected lives. Amortization/accrual of premiums and discounts on residential and commercial mortgage backed securities incorporate prepayment assumptions to estimate the securities expected lives. Interest income is recognized as earned.
Available-for-sale fixed maturity securities are subject to an allowance for credit loss and changes in the allowance are reported in net income as a component of net realized losses on investments. See Note 3 - Investments for further discussion of the allowance for credit losses on available-for-sale fixed maturity securities.
Mortgage loans on real estate are reported at cost adjusted for amortization of premiums and accrual of discounts and net of valuation allowances. Interest income is recorded when earned; however, interest ceases to accrue for loans on which interest is more than 90 days past due based upon contractual terms and/or when the collection of interest is not considered probable. Interest income on impaired loans is recorded on a cash basis. Any changes in the loan valuation allowances are reported in net realized losses on investments. See Note 4 - Mortgage Loans on Real Estate for further discussion of the valuation allowance on the mortgage loan portfolios.
Beginning in 2021, we held residential real estate investments through consolidation of an investment company VIE. As this is an investment company VIE, the residential real estate investments are reported at fair value and the change in fair value on these investments is reported in net income as a component of net investment income. Fair values of residential real estate investments are initially based on the cost to purchase the properties and subsequently based on a discounted cash flow methodology. See Note 2 - Fair Values of Financial Instruments for more information on the determination of fair value. The residential real estate investments are leased to renters through operating lease arrangements. Rental income is recognized on a straight-line basis over the term of the respective leases.
Beginning in 2022, we held a commercial real estate investment in the ultra-luxury hospitality sector through consolidation of a VIE that is not an investment company. The commercial real estate investment is held at depreciated cost and was initially held at the cost to purchase the property.
Our limited partnerships and limited liability companies are accounted for either using the equity method of accounting, NAV as a practical expedient, or fair value. For our equity method investments, we record our share of earnings and losses of the limited partnership or limited liability company as a component of net investment income. Our consolidated limited partnerships are measured using NAV as a practical expedient, as the investments do not have a readily determinable fair value and the investments are in an investment company within scope of Topic 946. Our consolidated real estate limited liability companies are fair valued on a recurring basis using the methods described in Note 2 - Fair Values of Financial Instruments. For all of our limited partnerships and limited liability company investments, recognition of income is reported on a quarter lag due to the availability of the related financial statements of the limited partnerships and limited liability companies.
Other invested assets include company owned life insurance, equity securities, short-term debt securities with maturities of greater than three months but less than twelve months when purchased, and short-term loans and collateral loans with maturities less than one year. Company owned life insurance is recorded at the amount that can be realized under the insurance contract at the end of the reporting period, which is the cash surrender value adjusted for other charges or other amounts due that are probable at settlement. Dividends are recognized when declared.
Realized gains and losses on sales of investments are determined on the basis of specific identification based on the trade date.
Federal Home Loan Bank
During the first quarter of 2022, American Equity Life became a member of the Federal Home Loan Bank (FHLB) which provides access to collateralized borrowings and other FHLB products. We may also issue funding agreements to the FHLB. Both the collateralized borrowings and funding agreements require us to pledge qualified assets as collateral. Obligations arising from funding agreements are used in investment spread activities and reported in Other policy funds and contract claims on the Consolidated Balance Sheets. See Note 15 - Commitments and Contingencies for more information on the funding agreements issued. Entering into FHLB membership, borrowings and funding agreements requires the ownership of FHLB stock and the pledge of assets as collateral. See Note 2 - Fair Value of Financial Instruments and Note 15 - Commitments and Contingencies for more information on the common stock purchased and assets pledged as collateral.
F-13
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Derivative Instruments
Our derivative instruments include call options used to fund fixed index annuity credits and interest rate swaps which were designated as fair value hedges. Our call option derivative instruments are recognized in the balance sheet at fair value and changes in fair value are recognized immediately in operations.
A fair value hedge is a hedge of the exposure to changes in the fair value of a recognized asset or liability, or of an unrecognized firm commitment, that are attributable to a particular risk. The accounting for a fair value hedge is determined at hedge inception. Hedge accounting can be applied if, at inception, and throughout the hedging period, the changes in the fair value of the derivative are highly effective at offsetting the changes in fair value of the hedged asset, liability or unrecognized firm commitment that are attributable to the risk being hedged. When hedge accounting is applied, the change in fair value of the hedged asset, liability or unrecognized firm commitment attributable to the hedged risk are reported in the same line item in the Consolidated Statements of Operations as the changes in fair value of the derivative instrument. For fair value hedges of fixed maturity securities, the change in fair value attributable to the risk being hedged is recognized in the Change in fair value of derivatives line item of the Consolidated Statements of Operations. For any change in fair value of our interest rate swaps that are excluded from hedge effectiveness, we have elected to recognize the change immediately in earnings rather than amortizing over the life of the hedge.
At hedge inception, we formally document our risk management objective and strategy for entering into hedging relationships for any fair value hedge. We also quantitatively test for hedge effectiveness using statistical regression analysis on both a prospective and retrospective basis. The results of the testing determine whether we have a highly effective hedging relationship and can apply hedge accounting.
Prior to the redemption of our floating rate subordinated debentures in 2020, our derivative instruments also included an interest rate swap and interest rate caps which were used to manage interest rate risk associated with the floating rate component on certain of our subordinated debentures. These interest rate swaps and interest rate caps were recognized in the balance sheet at fair value and changes in fair value were recognized immediately in operations.
See Note 6 - Derivative Instruments for more information on derivative instruments.
Cash and Cash Equivalents
We consider all highly liquid debt instruments purchased with an original maturity of three months or less to be cash equivalents.
Book Overdrafts
Under our cash management system, checks issued but not yet presented to banks frequently result in overdraft balances for accounting purposes and are classified as Other liabilities on our consolidated balance sheets. We report the changes in the amount of the overdraft balance as a financing activity in our consolidated statement of cash flows as Change in checks in excess of cash balance.
Deferred Income Taxes
Deferred income tax assets or liabilities are computed based on the temporary differences between the financial statement and income tax bases of assets and liabilities using the enacted marginal tax rate. The effect on deferred income tax assets and liabilities resulting from a change in the enacted marginal tax rate is recognized in income in the period that includes the enactment date. Deferred income tax expenses or benefits are based on the changes in the asset or liability from period to period. Deferred income tax assets are subject to ongoing evaluation of whether such assets will more likely than not be realized. The realization of deferred income tax assets primarily depends on generating future taxable income during the periods in which temporary differences become deductible. Deferred income tax assets are reduced by a valuation allowance if, based on the weight of available evidence, it is more likely than not that some portion or all of the deferred tax asset will not be realized. In making such a determination, all available positive and negative evidence, including scheduled reversals of deferred tax liabilities, projected future taxable income, tax planning strategies and recent financial operations, is considered. The realization of deferred income tax assets related to unrealized losses on available-for-sale fixed maturity securities is also based upon our intent and ability to hold those securities for a period of time sufficient to allow for a recovery in fair value and not realize the unrealized loss. See Note 10 - Income Taxes for more information on deferred income taxes.
Recognition of Premium Revenues and Costs
Revenues for annuity products include surrender and living income benefit rider charges assessed against policyholder account balances during the period. Interest sensitive and index product benefits related to annuity products include interest credited or index credits to policyholder account balances pursuant to accounting by insurance companies for certain long-duration contracts. The change in fair value of the embedded derivatives for fixed index annuities equals the change in the difference between policy benefit reserves for fixed index annuities computed under the derivative accounting standard and the long-duration contracts accounting standard at each balance sheet date.
Considerations from immediate annuities and supplemental contract annuities with life contingencies are recognized as revenue when the policy is issued.
F-14
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
All insurance-related revenues, including the change in the fair value of derivatives for call options related to the business ceded under coinsurance agreements (see Note 9 - Reinsurance and Policy Provisions), benefits, losses and expenses are reported net of reinsurance ceded. Revenue and fees associated with reinsurance agreements (see Note 9 - Reinsurance and Policy Provisions) are recognized in Other revenue when earned over the life of the reinsured policies or when service is performed.
Other Comprehensive Income (Loss)
Other comprehensive income (loss) includes all changes in stockholders equity during a period except those resulting from investments by and distributions to stockholders. Other comprehensive income (loss) excludes net realized investment gains (losses) included in net income which represents transfers from unrealized to realized gains and losses.
Reclassifications
Certain amounts in the prior years consolidated financial statements and related footnotes thereto have been reclassified to conform with the current year presentation.
The following accounting policies were applicable prior to the adoption of LDTI accounting guidance which was effective January 1, 2023 with a transition date of January 1, 2021:
Deferred Policy Acquisition Costs (DAC) and Deferred Sales Inducements (DSI)
For annuity products, these costs are being amortized in proportion to actual and expected gross profits. Actual and expected gross profits include the excess of net investment income earned over the interest credited or the cost of providing index credits to the policyholders, or the investment spread; and to a lesser extent, product charges and fees net of expected excess payments for lifetime income benefit riders and certain policy expenses. Actual and expected gross profits for fixed index annuities also include the impact of amounts recorded for the change in fair value of derivatives and the change in fair value of embedded derivatives. Current period amortization is adjusted retrospectively through an unlocking process when estimates of actual and expected gross profits (including the impact of net realized gains (losses) on investments) to be realized from a group of products are revised. Deferred policy acquisition costs and deferred sales inducements are also adjusted for the change in amortization that would have occurred if available for sale fixed maturity securities had been sold at their aggregate fair value at the end of the reporting period and the proceeds reinvested at current yields. The impact of this adjustment is included in accumulated other comprehensive income (loss) within consolidated stockholders equity, net of applicable taxes.
Policy Benefit Reserves
Policy benefit reserves for fixed index annuities with returns linked to the performance of a specified market index are equal to the sum of the fair value of the embedded derivatives and the host (or guaranteed) component of the contracts. The host value is established at inception of the contract and accreted over the policys life at a constant rate of interest. Future policy benefit reserves for fixed index annuities earning a fixed rate of interest and other deferred annuity products are computed under a retrospective deposit method and represent policy account balances before applicable surrender charges. For the years ended December 31, 2022, 2021 and 2020, interest crediting rates for these products ranged from 1.45% to 2.65%.
The liability for lifetime income benefit riders is based on the actual and present value of expected benefit payments to be paid in excess of projected policy values recognizing the excess over the expected lives of the underlying policies based on the actual and present value of expected assessments including investment spreads, product charges and fees. The inputs used in the calculation of the liability for lifetime income benefit riders include actual policy values, actual income account values, actual payout factors, actual roll-up rates and our best estimate assumptions for future policy growth, expected utilization of lifetime income benefit riders, which includes the ages at which policyholders are expected to elect to begin to receive lifetime income benefit payments and the percentage of policyholders who elect to receive lifetime income benefit payments, the type of income benefit payments selected upon election and future assumptions for lapse, partial withdrawal and mortality rates.
Policy benefit reserves are not reduced for amounts ceded under coinsurance agreements which are reported as coinsurance deposits on our consolidated balance sheets. See Note 9 - Reinsurance and Policy Provisions for more information on reinsurance.
F-15
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The following accounting policies were new or changed subsequent to the adoption of LDTI accounting guidance which was effective January 1, 2023 with a transition date of January 1, 2021:
Deferred Policy Acquisition Costs (DAC) and Deferred Sales Inducements (DSI)
The Company incurs costs in connection with acquiring new and renewal business. The portion of these costs which are incremental and direct to the acquisition of a new or renewal policy are deferred as they are incurred. DAC and DSI are amortized on a constant level basis over the expected term of the contracts based on projected policy counts. Contracts are grouped consistent with the grouping used in the estimating of the liability. The assumptions used in the calculation of DAC and DSI include full surrenders, partial withdrawals, mortality, utilization and reset assumptions associated with lifetime income benefit riders, and the option budget assumption. If the actual experience is different from our expectations, the amortization pattern is adjusted prospectively. See Note 7 - Deferred Policy Acquisition Costs and Deferred Sales Inducements for more information on DAC and DSI.
Policy Benefit Reserves
Policy benefit reserves for fixed index annuities with returns linked to the performance of a specified market index are equal to the sum of the fair value of the embedded derivatives and the host (or guaranteed) component of the contracts. The host value is established at inception of the contract and accreted over the policys life at a constant rate of interest. Future policy benefit reserves for fixed index annuities earning a fixed rate of interest and other deferred annuity products are computed under a retrospective deposit method and represent policy account balances before applicable surrender charges. For the years ended December 31, 2022, 2021 and 2020, interest crediting rates for these products ranged from 1.45% to 2.65%.
A liability for future policy benefits is recorded for our traditional limited-payment insurance contracts and is generally equal to the present value of expected future policy benefit payments. The present value calculation uses assumptions for mortality, morbidity, termination, and expense. The contracts are grouped into cohorts based on issue year and product type.
The liability for future policy benefits is discounted using an upper-medium grade fixed-income instrument yield that reflects the duration characteristics of the liabilities and maximizes the use of observable data. The discount rate is updated each reporting period and any changes in the liability resulting from changes in the upper medium grade fixed income instrument yield are recognized in AOCI. Any changes to the liability as a result of assumption changes will be recognized as remeasurement gains (losses) in insurance policy benefits and change in future policy benefits in the Consolidated Statement of Operations. See Note 8 - Policyholder Liabilities for more information on the liability for future policy benefits.
Market Risk Benefits
Market risk benefits (MRBs) are contracts or contract features that both provide protection to the policyholder from other-than-nominal capital market risk and expose the Company to other-than-nominal capital market risk. We issue certain fixed indexed annuity and fixed rate annuity contracts that provide minimum guarantees to policyholders including guaranteed minimum withdrawal benefits (GMWB) and guaranteed minimum death benefits (GMDB) that are MRBs.
MRBs are measured at fair value, at the individual contract level, and can be either an asset or a liability. Contracts which contain more than one MRB feature are combined into one single MRB. The fair value is calculated using stochastic models that include a risk margin and incorporate a spread for our instrument specific credit risk. At contract inception, attributed fees are calculated based on the present value of the fees and assessments collectible from the policyholder relative to the present value of expected benefits paid attributable to the MRB. The attributed fees remain static over the life of the MRB and is used to calculate the fair value of the MRB using a risk neutral valuation method. The attributed fees cannot be negative and cannot exceed the total explicit fees collectible from the policyholder.
The MRB assets and liabilities are presented separately on the Consolidated Balance Sheets. The ceded MRB assets are presented in coinsurance deposits on the Consolidated Balance Sheets. Changes in fair value of the MRB are recognized in market risk benefits (gains) losses on the Consolidated Statements of Operations each period with the exception of the portion of the change in fair value related to a changes in our nonperformance risk, which is recognized in other comprehensive income (OCI). See Note 8 - Policyholder Liabilities for more information on MRBs.
F-16
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Adopted Accounting Pronouncements
Financial Instruments - Credit Losses
In June 2016, the Financial Accounting Standards Board (FASB) issued an accounting standards update (ASU) that significantly changed the impairment model for most financial assets that are measured at amortized cost and certain other instruments from an incurred loss model to an expected loss model that requires these assets be presented at the net amount expected to be collected. In addition, credit losses on available-for-sale debt securities are recorded through an allowance account subsequent to the adoption of this ASU. We adopted this ASU on January 1, 2020. The adoption of this ASU resulted in an increase in our mortgage loan allowance for credit losses of $8.6 million and the recognition of an allowance for credit losses on our reinsurance recoverable/coinsurance deposits balances of $3.2 million on the date of adoption. Retained earnings was decreased by $9.3 million, which reflects the net of tax impact of the increase in the mortgage loan allowance for credit losses and the recognition of an allowance for credit losses on our reinsurance recoverable/coinsurance deposits balances on the date of adoption.
Targeted Improvements to the Accounting for Long-Duration Insurance Contracts
In August 2018, the FASB issued an ASU that revises certain aspects of the measurement models and disclosure requirements for long duration insurance and investment contracts. The FASBs objective in issuing this ASU is to improve, simplify, and enhance the accounting for long-duration contracts. The revisions include updating cash flow assumptions in the calculation of the liability for traditional life products, introducing the term market risk benefit (MRB) and requiring all contract features meeting the definition of an MRB to be measured at fair value with the change in fair value recognized in net income excluding the change in fair value related to our own-credit risk which is recognized in AOCI and simplifying the method used to amortize deferred policy acquisition costs and deferred sales inducements to a constant level basis over the expected term of the related contracts rather than based on actual and estimated gross profits and enhancing disclosure requirements. While this ASU was effective for us January 1, 2023, the transition date (the remeasurement date) was January 1, 2021. We adopted the guidance for the liability for future policyholder benefits, deferred acquisition costs, and deferred sales inducements on a modified retrospective basis such that those balances were adjusted to conform to ASU 2018-12 on January 1, 2021. The guidance for market risk benefits was applied retrospectively. Below are the transition date impacts for each of these items.
Liability for Future Policy Benefits for Payout Annuity With Life Contingency |
||||
(Dollars in thousands) | ||||
Pre-adoption 1/1/2021 balance |
$ | 337,467 | ||
Adjustment to opening retained earnings for expected future policy benefits |
2,566 | |||
Adjustment for the effect of remeasurement of liability at current single A rate |
68,717 | |||
|
|
|||
Post adoption 1/1/2021 balance |
$ | 408,750 | ||
|
|
|||
Market Risk Benefit Liability |
||||
(Dollars in thousands) | ||||
Pre-adoption 1/1/2021 carrying amount for features now classified as MRBs |
$ | 2,547,231 | ||
Adjustment for the removal of shadow adjustments |
(584,636 | ) | ||
Adjustment for the cumulative effect of the changes in the instrument-specific credit risk between the original contract issuance date and the transition date |
229,108 | |||
Adjustment for the remaining difference between previous carrying amount and fair value measurement for the MRB, exclusive of the instrument specific credit risk |
33,781 | |||
|
|
|||
Post adoption 1/1/2021 balance |
$ | 2,225,484 | ||
|
|
|||
Ceded Market Risk |
||||
(Dollars in thousands) | ||||
Pre-adoption 1/1/2021 carrying amount for features now classified as MRBs |
$ | 62,108 | ||
Adjustment for the difference between previous carrying amount and fair value measurement for the MRB, exclusive of the instrument specific credit risk |
27,230 | |||
|
|
|||
Post adoption 1/1/2021 ceded MRB balance |
$ | 89,338 | ||
|
|
F-17
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Deferred Policy Acquisition Costs |
||||
Fixed Index Annuities and Fixed Rate Annuities |
||||
(Dollars in thousands) | ||||
Pre-adoption 1/1/2021 balance |
$ | 2,225,199 | ||
Adjustments for the removal of shadow adjustments |
1,183,306 | |||
|
|
|||
Post adoption 1/1/2021 balance |
$ | 3,408,505 | ||
|
|
|||
Deferred Sales |
||||
Fixed Index Annuities and Fixed Rate Annuities |
||||
(Dollars in thousands) | ||||
Pre-adoption 1/1/2021 balance |
$ | 1,448,375 | ||
Adjustments for the removal of shadow adjustments |
768,310 | |||
|
|
|||
Post adoption 1/1/2021 balance |
$ | 2,216,685 | ||
|
|
For deferred acquisition costs, the Company removed shadow adjustments previously recorded in accumulated other comprehensive income for the impact of unrealized gains and losses that were included in the pre-ASU 2018-12 expected gross profits amortization calculation as of the transition date.
As a result of the adoption of ASU 2018-12, the Company decreased beginning retained earnings by $7.2 million and increased accumulated other comprehensive income by $1.8 billion as of January 1, 2021.
Certain amounts in the 2022 and 2021 consolidated financial statements and related footnotes thereto have been recast, to the extent impacted by ASU 2018-12, to conform to the new guidance. ASU 2018-12 also requires disaggregated roll forwards for the liability for future policy benefits, MRBs, DAC and DSI. We disaggregated the roll forwards by product type consistent with how we internally view our business.
F-18
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
2. | Fair Values of Financial Instruments |
The following sets forth a comparison of the carrying amounts and fair values of our financial instruments:
December 31, | ||||||||||||||||
2022 | 2021 | |||||||||||||||
Carrying Amount |
Fair Value | Carrying Amount |
Fair Value | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Assets |
||||||||||||||||
Fixed maturity securities, available for sale |
$ | 39,804,617 | $ | 39,804,617 | $ | 51,305,943 | $ | 51,305,943 | ||||||||
Mortgage loans on real estate |
6,949,027 | 6,502,463 | 5,687,998 | 5,867,227 | ||||||||||||
Real estate investments |
1,056,063 | 1,056,063 | 337,939 | 337,939 | ||||||||||||
Limited partnerships and limited liability companies |
684,835 | 684,835 | 168,711 | 168,711 | ||||||||||||
Derivative instruments |
431,727 | 431,727 | 1,277,480 | 1,277,480 | ||||||||||||
Other investments |
1,817,085 | 1,817,085 | 1,247,024 | 1,247,024 | ||||||||||||
Cash and cash equivalents |
1,919,669 | 1,919,669 | 4,508,982 | 4,508,982 | ||||||||||||
Coinsurance deposits |
13,254,956 | 12,640,797 | 8,988,891 | 8,188,338 | ||||||||||||
Market risk benefits |
229,871 | 229,871 | 526,373 | 526,373 | ||||||||||||
Liabilities |
||||||||||||||||
Policy benefit reserves |
58,419,911 | 55,572,896 | 62,169,441 | 56,375,076 | ||||||||||||
Market risk benefits |
2,455,492 | 2,455,492 | 3,162,162 | 3,162,162 | ||||||||||||
Single premium immediate annuity (SPIA) benefit reserves |
212,119 | 221,130 | 226,207 | 235,891 | ||||||||||||
Other policy funds - FHLB |
300,000 | 300,000 | | | ||||||||||||
Notes and loan payable |
792,073 | 774,220 | 496,250 | 569,485 | ||||||||||||
Subordinated debentures |
78,753 | 87,293 | 78,421 | 93,721 |
Fair value is the price that would be received to sell an asset or paid to transfer a liability (exit price) in an orderly transaction between market participants at the measurement date. The objective of a fair value measurement is to determine that price for each financial instrument at each measurement date. We meet this objective using various methods of valuation that include market, income and cost approaches.
We categorize our financial instruments into three levels of fair value hierarchy based on the priority of inputs used in determining fair value. The hierarchy defines the highest priority inputs (Level 1) as quoted prices in active markets for identical assets or liabilities. The lowest priority inputs (Level 3) are our own assumptions about what a market participant would use in determining fair value such as estimated future cash flows. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, a financial instruments level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the financial instrument. We categorize financial assets and liabilities recorded at fair value in the consolidated balance sheets as follows:
Level 1 | Quoted prices are available in active markets for identical financial instruments as of the reporting date. We do not adjust the quoted price for these financial instruments, even in situations where we hold a large position and a sale could reasonably impact the quoted price. | |
Level 2 | Quoted prices in active markets for similar financial instruments, quoted prices for identical or similar financial instruments in markets that are not active; and models and other valuation methodologies using inputs other than quoted prices that are observable. | |
Level 3 | Models and other valuation methodologies using significant inputs that are unobservable for financial instruments and include situations where there is little, if any, market activity for the financial instrument. The inputs into the determination of fair value require significant management judgment or estimation. Financial instruments that are included in Level 3 are securities for which no market activity or data exists and for which we used discounted expected future cash flows with our own assumptions about what a market participant would use in determining fair value. | |
NAV | Our consolidated limited partnership funds are typically measured using NAV as a practical expedient in determining fair value and are not classified in the fair value hierarchy. Our carrying value reflects our pro rata ownership percentage as indicated by NAV in the investment fund financial statements and is recorded on a quarter lag due to the timing of when financial statements are available. |
Transfers of securities among the levels occur at times and depend on the type of inputs used to determine fair value of each security.
F-19
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Our assets and liabilities which are measured at fair value on a recurring basis as of December 31, 2022 and 2021 are presented below based on the fair value hierarchy levels:
Total Fair Value |
NAV | Quoted Prices in Active Markets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
December 31, 2022 |
||||||||||||||||||||
Assets |
||||||||||||||||||||
Fixed maturity securities, available for sale: |
||||||||||||||||||||
U.S. Government and agencies |
$ | 169,071 | $ | | $ | 26,184 | $ | 142,887 | $ | | ||||||||||
States, municipalities and territories |
3,822,982 | | | 3,822,982 | | |||||||||||||||
Foreign corporate securities and foreign governments |
676,852 | | | 676,852 | | |||||||||||||||
Corporate securities |
24,161,921 | | | 23,759,573 | 402,348 | |||||||||||||||
Residential mortgage backed securities |
1,377,611 | | | 1,377,611 | | |||||||||||||||
Commercial mortgage backed securities |
3,687,478 | | | 3,687,478 | | |||||||||||||||
Other asset backed securities |
5,908,702 | | | 5,465,784 | 442,918 | |||||||||||||||
Other investments |
1,013,297 | | 398,280 | 615,017 | | |||||||||||||||
Real estate investments |
940,559 | | | | 940,559 | |||||||||||||||
Limited partnerships and limited liability companies |
684,835 | 620,626 | | | 64,209 | |||||||||||||||
Derivative instruments |
431,727 | | | 431,727 | | |||||||||||||||
Cash and cash equivalents |
1,919,669 | | 1,919,669 | | | |||||||||||||||
Market risk benefits (a) |
229,871 | | | | 229,871 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | 45,024,575 | $ | 620,626 | $ | 2,344,133 | $ | 39,979,911 | $ | 2,079,905 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities |
||||||||||||||||||||
Funds withheld liability - embedded derivative |
$ | (441,864 | ) | $ | | $ | | $ | | $ | (441,864 | ) | ||||||||
Fixed index annuities - embedded derivatives |
4,820,845 | | | | 4,820,845 | |||||||||||||||
Market risk benefits (a) |
2,455,492 | | | | 2,455,492 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | 6,834,473 | $ | | $ | | $ | | $ | 6,834,473 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
December 31, 2021 |
||||||||||||||||||||
Assets |
||||||||||||||||||||
Fixed maturity securities, available for sale: |
||||||||||||||||||||
U.S. Government and agencies |
$ | 1,078,746 | $ | | $ | 32,737 | $ | 1,046,009 | $ | | ||||||||||
States, municipalities and territories |
3,927,201 | | | 3,927,201 | | |||||||||||||||
Foreign corporate securities and foreign governments |
402,545 | | | 402,545 | | |||||||||||||||
Corporate securities |
34,660,234 | | 32,700 | 34,627,534 | | |||||||||||||||
Residential mortgage backed securities |
1,125,049 | | | 1,125,049 | | |||||||||||||||
Commercial mortgage backed securities |
4,840,311 | | | 4,840,311 | | |||||||||||||||
Other asset backed securities |
5,271,857 | | | 5,271,857 | | |||||||||||||||
Other investments |
12,226 | | | 5,877 | 6,349 | |||||||||||||||
Real estate investments |
337,939 | | | | 337,939 | |||||||||||||||
Limited partnerships and limited liability companies |
168,711 | 168,711 | | | | |||||||||||||||
Derivative instruments |
1,277,480 | | | 1,277,480 | | |||||||||||||||
Cash and cash equivalents |
4,508,982 | | 4,508,982 | | | |||||||||||||||
Market risk benefits (a) |
526,373 | | | | 526,373 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | 58,137,654 | $ | 168,711 | $ | 4,574,419 | $ | 52,523,863 | $ | 870,661 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities |
||||||||||||||||||||
Funds withheld liability - embedded derivative |
$ | (2,362 | ) | $ | | $ | | $ | (2,362 | ) | $ | | ||||||||
Fixed index annuities - embedded derivatives |
7,964,961 | | | | 7,964,961 | |||||||||||||||
Market risk benefits (a) |
3,162,162 | | | | 3,162,162 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | 11,124,761 | $ | | $ | | $ | (2,362 | ) | $ | 11,127,123 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(a) | See Note 8 - Policyholder Liabilities for additional information related to market risk benefits, including the balances of and changes in market risk benefits as well as significant inputs and assumptions used in the fair value measurements of market risk benefits. |
F-20
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The following methods and assumptions were used in estimating the fair values of financial instruments during the periods presented in these consolidated financial statements.
Fixed maturity securities
The fair values of fixed maturity securities in an active and orderly market are determined by utilizing independent pricing services. The independent pricing services incorporate a variety of observable market data in their valuation techniques, including:
| reported trading prices, |
| benchmark yields, |
| broker-dealer quotes, |
| benchmark securities, |
| bids and offers, |
| credit ratings, |
| relative credit information, and |
| other reference data. |
The independent pricing services also take into account perceived market movements and sector news, as well as a securitys terms and conditions, including any features specific to that issue that may influence risk and marketability. Depending on the security, the priority of the use of observable market inputs may change as some observable market inputs may not be relevant or additional inputs may be necessary.
The independent pricing services provide quoted market prices when available. Quoted prices are not always available due to market inactivity. When quoted market prices are not available, the third parties use yield data and other factors relating to instruments or securities with similar characteristics to determine fair value for securities that are not actively traded. We generally obtain one value from our primary external pricing service. In situations where a price is not available from this service, we may obtain quotes or prices from additional parties as needed. Market indices of similar rated asset class spreads are considered for valuations and broker indications of similar securities are compared. Inputs used by the broker include market information, such as yield data and other factors relating to instruments or securities with similar characteristics. Valuations and quotes obtained from third party commercial pricing services are non-binding and do not represent quotes on which one may execute the disposition of the assets.
We validate external valuations at least quarterly through a combination of procedures that include the evaluation of methodologies used by the pricing services, comparison of the prices to a secondary pricing source, analytical reviews and performance analysis of the prices against trends, and maintenance of a securities watch list. Additionally, as needed we utilize discounted cash flow models or perform independent valuations on a case-by-case basis using inputs and assumptions similar to those used by the pricing services. Although we do identify differences from time to time as a result of these validation procedures, we did not make any significant adjustments as of December 31, 2022 and 2021.
Fixed maturity security valuations that include at least one significant unobservable input are reflected in Level 3 in the fair value hierarchy and can include fixed maturity securities across all asset classes. Quantitative information about the significant unobservable inputs used are provided below for fixed maturity securities that were either valued internally or were valued by a third party and the inputs were reasonably available. The fair value of corporate securities that utilized at least one significant unobservable input was $84.7 million and $0 million as of December 31, 2022 and 2021, respectively. A discounted cash flow methodology was utilized in the valuation, which included an unobservable liquidity premium of 20 basis points being incorporated along with other observable market data. The fair value of other asset backed securities that utilized at least one significant unobservable input was $296.8 million and $0 million as of December 31, 2022 and 2021, respectively. A discounted cash flow methodology was utilized in the valuation, which included unobservable discount rates and weighted average lives being incorporated along with other observable market data. At December 31, 2022, the discount rates used in the fair value calculations ranged from 4.04% to 28.58% with a weighted average rate of 4.36%. At December 31, 2022, the weighted average lives used in the fair value calculations ranged from 8.79 years to 12.48 years with a weighted average of 9.29 years.
Mortgage loans on real estate
Mortgage loans on real estate are not measured at fair value on a recurring basis. The fair values of mortgage loans on real estate are calculated using discounted expected cash flows using competitive market interest rates currently being offered for similar loans. The fair values of impaired mortgage loans on real estate that we have considered to be collateral dependent are based on the fair value of the real estate collateral (based on appraised values) less estimated costs to sell. The inputs utilized to determine fair value of all mortgage loans are unobservable market data (competitive market interest rates); therefore, fair value of mortgage loans falls into Level 3 in the fair value hierarchy.
F-21
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Real estate investments
The fair values of residential real estate investments held through consolidation of investment company VIEs are initially calculated based on the cost to purchase the properties and subsequently calculated based on a discounted cash flow methodology. Under the discounted cash flow method, net operating income is forecasted assuming a 10-year hold period commencing as of the valuation date. An additional year is forecasted in order to determine the residual sale price at the end of the hold period, using a residual (terminal) capitalization rate. The significant inputs into the fair value calculation under the discounted cash flow method include the residual capitalization rate and discount rate. These inputs are unobservable market data; therefore, fair value of residential real estate investments falls into Level 3 in the fair value hierarchy. At December 31, 2022, the residual capitalization rates used in the fair value calculations ranged from 4.75% to 6.50% with an average rate of 5.44%. At December 31, 2022, the discount rates used in the fair value calculations ranged from 6.00% to 8.00% with an average rate of 6.91%. At December 31, 2021, the residual capitalization rates used in the fair value calculations ranged from 5.00% to 6.25% with an average rate of 5.72%. At December 31, 2021, the discount rates used in the fair value calculations ranged from 6.25% to 7.50% with an average rate of 6.97%.
In Q4 2022, we purchased one real estate investment through consolidation of a VIE that is not measured at fair value on a recurring basis. Due to the proximity of the purchase date to year end, the cost to purchase the property approximates fair value.
Limited partnerships and limited liability companies
Two of our consolidated variable interest entities, which are fair valued on a recurring basis, invest in limited liability companies that invest in operating entities which hold multifamily real estate properties. The fair value of our variable interest entities was $64.2 million as of December 31, 2022 and falls within Level 3 of the fair value hierarchy. The fair value of the limited liability companies was obtained from a third party and is based on the fair value of the underlying real estate held by the various operating entities. The real estate is initially calculated based on the cost to purchase the properties and subsequently calculated based on a discounted cash flow methodology. At December 31, 2022, the residual capitalization rates used in the fair value calculations of the underlying real estate ranged from 4.25% to 4.75% with a weighted average rate of 4.46%. The discount rates used in the fair value calculations of the underlying real estate ranged from 5.75% to 6.00% with a weighted average rate of 5.86%. The fair value of this investment falls within Level 3 of the fair value hierarchy.
Each of our consolidated limited partnership funds, which are measured using NAV as a practical expedient, are closed-end funds that invest in infrastructure credit assets and tech-centric middle-market loans, respectively. Redemptions are not allowed until the funds termination dates and liquidations begin. At December 31, 2022, our unfunded commitments for our consolidated limited partnership funds are $926.3 million.
Derivative instruments
The fair values of our call options are based upon the amount of cash that we will receive to settle each derivative instrument on the reporting date. These amounts are determined by our investment team using industry accepted valuation models and are adjusted for the nonperformance risk of each counterparty net of any collateral held. Inputs include market volatility and risk free interest rates and are used in income valuation techniques in arriving at a fair value for each option contract. The nonperformance risk for each counterparty is based upon its credit default swap rate. We have no performance obligations related to the call options purchased to fund our fixed index annuity policy liabilities.
The fair values of our pay fixed/receive float interest rate swaps are determined using internal valuation models that generate discounted expected future cash flows by constructing a projected Secured Overnight Financing Rate (SOFR) curve over the term of the swap.
Other investments
Equity securities and short-term debt securities with maturities of greater than three months but less than twelve months when purchased are the only financial instruments included in other investments that are measured at fair value on a recurring basis. The fair value for these investments are determined using the same methods discussed above for fixed maturity securities. Financial instruments included in other investments that are not measured at fair value on a recurring basis are FHLB common stock, short-term loans, collateral loans and company owned life insurance (COLI). FHLB common stock is carried at cost which approximates fair value. FHLB common stock was $22.0 million as of December 31, 2022 and falls within Level 2 of the fair value hierarchy. Due to the short-term nature of the investments, the fair value of a portion of our short-term loans approximates the carrying value. The fair value of short-term loans was $316.4 million and $320.0 million as of December 31, 2022 and December 31, 2021, respectively. Our short-term loans fall within Level 2 of the fair value hierarchy. For our collateral loans, we have concluded the fair value approximates carrying value and falls within Level 2 of the fair value hierarchy. The fair value of collateral loans was $64.6 million and $0 million as of December 31, 2022 and December 31, 2021, respectively. The fair value of our COLI approximates the cash surrender value of the policies and falls within Level 2 of the fair value hierarchy. The fair value of COLI was $397.7 million and $384.3 million as of December 31, 2022 and December 31, 2021, respectively.
Cash and cash equivalents
Amounts reported in the consolidated balance sheets for these instruments are reported at their historical cost which approximates fair value due to the nature of the assets assigned to this category.
F-22
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Policy benefit reserves, coinsurance deposits and SPIA benefit reserves
The fair values of the liabilities under contracts not involving significant mortality or morbidity risks (principally deferred annuities), are stated at the cost we would incur to extinguish the liability (i.e., the cash surrender value) as these contracts are generally issued without an annuitization date. The coinsurance deposits related to the annuity benefit reserves have fair values determined in a similar fashion. For period-certain annuity benefit contracts, the fair value is determined by discounting the benefits at the interest rates currently in effect for newly issued immediate annuity contracts. We are not required to and have not estimated the fair value of the liabilities under contracts that involve significant mortality or morbidity risks, as these liabilities fall within the definition of insurance contracts that are exceptions from financial instruments that require disclosures of fair value. Policy benefit reserves, coinsurance deposits and SPIA benefit reserves without life contingencies are not measured at fair value on a recurring basis. SPIA benefit reserves without life contingencies are recognized in other policy funds and contract claims on the Consolidated Balance Sheets. All of the fair values presented within these categories fall within Level 3 of the fair value hierarchy as most of the inputs are unobservable market data.
Other policy funds - FHLB
The fair values of the Companys funding agreements with the FHLB are estimated using discounted cash flow calculations based on interest rates currently being offered for similar agreements with similar maturities.
Notes and loan payable
The fair value of our senior unsecured notes is based upon quoted market price. The carrying value of the term loan approximates fair value as the interest rate is reset on a quarterly basis utilizing SOFR adjusted for a credit spread. Both of these are categorized as Level 2 within the fair value hierarchy and are not remeasured at fair value on a recurring basis.
Subordinated debentures
Fair values for subordinated debentures are estimated using discounted cash flow calculations based principally on observable inputs including our incremental borrowing rates, which reflect our credit rating, for similar types of borrowings with maturities consistent with those remaining for the debt being valued. These fair values are categorized as Level 2 within the fair value hierarchy. Subordinated debentures are not measured at fair value on a recurring basis.
Funds withheld liability - embedded derivative
We estimate the fair value of the embedded derivative based on the fair value of the assets supporting the funds withheld payable under modified coinsurance and funds withheld coinsurance reinsurance agreements. The fair value of the embedded derivative is classified as Level 3 based on valuation methods used for the assets held supporting the reinsurance agreements.
Fixed index annuities - embedded derivatives
We estimate the fair value of the embedded derivative component of our fixed index annuity policy benefit reserves at each valuation date by (i) projecting policy contract values and minimum guaranteed contract values over the expected lives of the contracts and (ii) discounting the excess of the projected contract value amounts at the applicable risk free interest rates adjusted for our nonperformance risk related to those liabilities. The projections of policy contract values are based on our best estimate assumptions for future policy growth and future policy decrements. Our best estimate assumptions for future policy growth include assumptions for the expected index credit on the next policy anniversary date which are derived from the fair values of the underlying call options purchased to fund such index credits and the expected costs of annual call options we will purchase in the future to fund index credits beyond the next policy anniversary. The projections of minimum guaranteed contract values include the same best estimate assumptions for policy decrements as were used to project policy contract values.
Within this determination we have the following significant unobservable inputs: 1) the expected cost of annual call options we will purchase in the future to fund index credits beyond the next policy anniversary and 2) our best estimates for future policy decrements, primarily lapse, partial withdrawal and mortality rates. As of December 31, 2022 and 2021, we utilized an estimate of 2.40% and 2.10%, respectively, for the expected cost of annual call options, which is based on estimated long-term account value growth and a historical review of our actual option costs.
F-23
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Our best estimate assumptions for lapse, partial withdrawal and mortality rates are based on our actual experience and our outlook as to future expectations for such assumptions. These assumptions, which are consistent with the assumptions used in calculating deferred policy acquisition costs and deferred sales inducements, are reviewed on a quarterly basis and are updated as our experience develops and/or as future expectations change. The following table presents average lapse rate and partial withdrawal rate assumptions, by contract duration, used in estimating the fair value of the embedded derivative component of our fixed index annuity policy benefit reserves at each reporting date:
Average Lapse Rates | Average Partial Withdrawal Rates |
|||||||||||||||
Contract Duration (Years) |
December 31, 2022 |
December 31, 2021 |
December 31, 2022 |
December 31, 2021 |
||||||||||||
1 - 5 |
2.17 | % | 3.04 | % | 1.86 | % | 2.19 | % | ||||||||
6 - 10 |
3.28 | % | 2.84 | % | 1.97 | % | 2.26 | % | ||||||||
11 - 15 |
3.63 | % | 4.47 | % | 1.86 | % | 2.14 | % | ||||||||
16 - 20 |
8.55 | % | 8.93 | % | 2.96 | % | 1.33 | % | ||||||||
20+ |
4.90 | % | 4.93 | % | 1.81 | % | | % |
Lapse rates are generally expected to increase as surrender charge percentages decrease for policies without a lifetime income benefit rider. Lapse expectations reflect a significant increase in the year in which the surrender charge period on a contract ends.
The following table provides a reconciliation of the beginning and ending balances for our Level 3 assets and liabilities, which are measured at fair value on a recurring basis using significant unobservable inputs for the years ended December 31, 2022 and 2021:
Year Ended December 31, |
||||||||
2022 | 2021 | |||||||
(Dollars in thousands) | ||||||||
Fixed maturity securities, available for sale - Corporate securities |
| |||||||
Beginning balance |
$ | | $ | | ||||
Purchases |
2,233 | | ||||||
Transfers in |
391,702 | | ||||||
Transfers out |
| | ||||||
Total realized/unrealized gains (losses): |
||||||||
Included in net income |
| | ||||||
Included in other comprehensive income (loss) |
8,413 | | ||||||
|
|
|
|
|||||
Ending balance |
$ | 402,348 | $ | | ||||
|
|
|
|
|||||
Fixed maturity securities, available for sale - Other asset backed securities |
||||||||
Beginning balance |
$ | | $ | | ||||
Purchases |
296,800 | | ||||||
Transfers in |
153,669 | | ||||||
Transfers out |
| | ||||||
Total realized/unrealized gains (losses): |
||||||||
Included in net income |
| | ||||||
Included in other comprehensive income (loss) |
(7,551 | ) | | |||||
|
|
|
|
|||||
Ending balance |
$ | 442,918 | $ | | ||||
|
|
|
|
|||||
Other investments |
||||||||
Beginning balance |
$ | 6,349 | $ | | ||||
Transfers in |
| 6,349 | ||||||
Transfers out |
(3,867 | ) | | |||||
Total realized/unrealized gains (losses): |
||||||||
Included in net income |
(2,482 | ) | | |||||
Included in other comprehensive income (loss) |
| | ||||||
|
|
|
|
|||||
Ending balance |
$ | | $ | 6,349 | ||||
|
|
|
|
F-24
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Year Ended December 31, |
||||||||
2022 | 2021 | |||||||
(Dollars in thousands) | ||||||||
Real estate investments |
| |||||||
Beginning balance |
$ | 337,939 | $ | | ||||
Purchases and sales, net |
602,298 | 335,767 | ||||||
Change in fair value |
322 | 2,172 | ||||||
|
|
|
|
|||||
Ending balance |
$ | 940,559 | $ | 337,939 | ||||
|
|
|
|
|||||
Limited partnerships and limited liability companies |
||||||||
Beginning balance |
$ | | $ | | ||||
Purchases and sales, net |
57,574 | | ||||||
Change in fair value |
6,635 | | ||||||
|
|
|
|
|||||
Ending balance |
$ | 64,209 | $ | | ||||
|
|
|
|
|||||
Funds withheld liability - embedded derivative |
||||||||
Beginning balance |
$ | | $ | | ||||
Transfers in |
(441,864 | ) | | |||||
Change in fair value |
| | ||||||
|
|
|
|
|||||
Ending balance |
$ | (441,864 | ) | $ | | |||
|
|
|
|
|||||
Fixed index annuities - embedded derivatives |
||||||||
Beginning balance |
$ | 7,964,961 | $ | 7,938,281 | ||||
Premiums less benefits |
(125,940 | ) | 1,424,372 | |||||
Change in fair value, net |
(2,561,676 | ) | (876,803 | ) | ||||
Reserve release related to in-force ceded reinsurance |
(456,500 | ) | (520,889 | ) | ||||
|
|
|
|
|||||
Ending balance |
$ | 4,820,845 | $ | 7,964,961 | ||||
|
|
|
|
Transfers into Level 3 during the years ended December 31, 2022 and 2021 were the result of changes in observable pricing information for certain fixed maturity securities.
The fair value of our fixed index annuities embedded derivatives is net of coinsurance ceded of $1,173.4 million and $1,245.0 million as of December 31, 2022 and 2021, respectively. Change in fair value, net for each period in our embedded derivatives is included in Change in fair value of embedded derivatives in the Consolidated Statements of Operations.
Certain derivatives embedded in our fixed index annuity contracts are our most significant financial instrument measured at fair value that are categorized as Level 3 in the fair value hierarchy. The contractual obligations for future annual index credits within our fixed index annuity contracts are treated as a series of embedded derivatives over the expected life of the applicable contracts. We estimate the fair value of these embedded derivatives at each valuation date by the method described above under fixed index annuities - embedded derivatives. The projections of minimum guaranteed contract values include the same best estimate assumptions for policy decrements as were used to project policy contract values.
The most sensitive assumption in determining policy liabilities for fixed index annuities is the rates used to discount the excess projected contract values. As indicated above, the discount rate reflects our nonperformance risk. If the discount rates used to discount the excess projected contract values at December 31, 2022, were to increase by 100 basis points, the fair value of the embedded derivatives would decrease by $336.2 million recorded through operations as a decrease in the change in fair value of embedded derivatives. A decrease by 100 basis points in the discount rates used to discount the excess projected contract values would increase the fair value of the embedded derivatives by $386.4 million recorded through operations as an increase in the change in fair value of embedded derivatives.
We review these assumptions quarterly and as a result of these reviews, we made updates to assumptions in 2022, 2021 and 2020.
The most significant assumption update to the calculation of the fair value of the embedded derivative component of our fixed index annuity policy benefit reserves in 2022 was the change in the discount rate. The discount rate assumption was increased, and the period over which the discount rate assumption grades to an ultimate assumption was adjusted. This resulted in a decrease in the fair value of the embedded derivative.
The most significant assumption update to the calculation of the fair value of the embedded derivative component of our fixed index annuity benefit policy reserves in 2021 was changes in lapse rate assumptions. For certain annuity products without a lifetime income benefit rider, the lapse rate assumption was increased in more recent cohorts to reflect higher lapses on policies with a market value adjustment (MVA)
F-25
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
feature. For other annuity products with a lifetime income benefit rider, the population was bifurcated based on whether policies had utilized the rider. For those policies which had utilized the rider, the lapse rate assumption was decreased in later durations. The net impact of the updates to the lapse rate assumption resulted in a decrease in the embedded derivative component of our fixed index annuity policy benefit reserves as less funds ultimately qualify for excess benefits.
The most significant assumption update to the calculation of the fair value of the embedded derivative component of our fixed index annuity policy benefit reserves in 2020 was a decrease in the crediting rate/option budget to 2.10% from 2.90% as a result of a revised estimate of the cost of options. This assumption change resulted in a decrease in the fair value of the embedded derivative component of our fixed index annuity policy benefit reserves due to a reduction in the projected policy contract values over the expected lives of the contracts. During 2020, we revised the derivation of the discount rate used in calculating the fair value of embedded derivatives which increased the discount rate and resulted in a decrease in the change in fair value of embedded derivatives. The net impact of the updates to lapse and partial withdrawal assumptions resulted in an increase in the embedded derivative component of our fixed index annuity policy benefit reserves as more funds ultimately qualify for excess benefits.
3. | Investments |
At December 31, 2022 and 2021, the amortized cost and fair value of fixed maturity securities were as follows:
Amortized Cost (1) |
Gross Unrealized Gains |
Gross Unrealized Losses (2) |
Allowance for Credit Losses |
Fair Value | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
December 31, 2022 |
||||||||||||||||||||
Fixed maturity securities, available for sale: |
||||||||||||||||||||
U.S. Government and agencies |
$ | 173,638 | $ | 70 | $ | (4,637 | ) | $ | | $ | 169,071 | |||||||||
States, municipalities and territories |
4,356,251 | 41,565 | (574,834 | ) | | 3,822,982 | ||||||||||||||
Foreign corporate securities and foreign governments |
748,770 | 11,661 | (83,579 | ) | | 676,852 | ||||||||||||||
Corporate securities |
27,706,440 | 146,065 | (3,687,370 | ) | (3,214 | ) | 24,161,921 | |||||||||||||
Residential mortgage backed securities |
1,492,242 | 11,870 | (126,368 | ) | (133 | ) | 1,377,611 | |||||||||||||
Commercial mortgage backed securities |
4,098,755 | 493 | (411,770 | ) | | 3,687,478 | ||||||||||||||
Other asset backed securities |
6,289,923 | 14,068 | (395,289 | ) | | 5,908,702 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | 44,866,019 | $ | 225,792 | $ | (5,283,847 | ) | $ | (3,347 | ) | $ | 39,804,617 | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
December 31, 2021 |
||||||||||||||||||||
Fixed maturity securities, available for sale: |
||||||||||||||||||||
U.S. Government and agencies |
$ | 1,046,029 | $ | 32,841 | $ | (124 | ) | $ | | $ | 1,078,746 | |||||||||
States, municipalities and territories |
3,495,563 | 437,456 | (3,042 | ) | (2,776 | ) | 3,927,201 | |||||||||||||
Foreign corporate securities and foreign governments |
380,646 | 22,742 | (843 | ) | | 402,545 | ||||||||||||||
Corporate securities |
31,084,629 | 3,614,047 | (38,442 | ) | | 34,660,234 | ||||||||||||||
Residential mortgage backed securities |
1,056,778 | 70,434 | (2,093 | ) | (70 | ) | 1,125,049 | |||||||||||||
Commercial mortgage backed securities |
4,708,878 | 149,152 | (17,719 | ) | | 4,840,311 | ||||||||||||||
Other asset backed securities |
5,226,660 | 95,304 | (50,107 | ) | | 5,271,857 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | 46,999,183 | $ | 4,421,976 | $ | (112,370 | ) | $ | (2,846 | ) | $ | 51,305,943 | |||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Amortized cost excludes accrued interest receivable of $425.4 million and $400.7 million as of December 31, 2022 and 2021, respectively. |
(2) | Gross unrealized losses are net of allowance for credit losses. |
F-26
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The amortized cost and fair value of fixed maturity securities at December 31, 2022, by contractual maturity are shown below. Actual maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. All of our mortgage and other asset backed securities provide for periodic payments throughout their lives and are shown below as separate lines.
Available for sale | ||||||||
Amortized Cost |
Fair Value | |||||||
(Dollars in thousands) | ||||||||
Due in one year or less |
$ | 1,184,147 | $ | 1,180,124 | ||||
Due after one year through five years |
5,641,072 | 5,406,059 | ||||||
Due after five years through ten years |
6,254,569 | 5,672,730 | ||||||
Due after ten years through twenty years |
9,853,998 | 8,817,815 | ||||||
Due after twenty years |
10,051,313 | 7,754,098 | ||||||
|
|
|
|
|||||
32,985,099 | 28,830,826 | |||||||
Residential mortgage backed securities |
1,492,242 | 1,377,611 | ||||||
Commercial mortgage backed securities |
4,098,755 | 3,687,478 | ||||||
Other asset backed securities |
6,289,923 | 5,908,702 | ||||||
|
|
|
|
|||||
$ | 44,866,019 | $ | 39,804,617 | |||||
|
|
|
|
Net unrealized gains (losses) on available for sale fixed maturity securities reported as a separate component of stockholders equity were comprised of the following:
December 31, | ||||||||
2022 | 2021 | |||||||
(Dollars in thousands) | ||||||||
Net unrealized gains (losses) on available for sale fixed maturity securities |
$ | (5,065,422 | ) | $ | 4,309,606 | |||
Deferred income tax valuation allowance reversal |
22,534 | 22,534 | ||||||
Deferred income tax expense |
1,063,441 | (905,047 | ) | |||||
|
|
|
|
|||||
Net unrealized gains (losses) reported as accumulated other comprehensive income (loss) |
$ | (3,979,447 | ) | $ | 3,427,093 | |||
|
|
|
|
The National Association of Insurance Commissioners (NAIC) assigns designations to fixed maturity securities. These designations range from Class 1 (highest quality) to Class 6 (lowest quality). In general, securities are assigned a designation based upon the ratings they are given by the Nationally Recognized Statistical Rating Organizations (NRSROs). The NAIC designations are utilized by insurers in preparing their annual statutory statements. NAIC Class 1 and 2 designations are considered investment grade while NAIC Class 3 through 6 designations are considered non-investment grade. Based on the NAIC designations, we had 98% of our fixed maturity portfolio rated investment grade at both December 31, 2022 and 2021, respectively.
The following table summarizes the credit quality, as determined by NAIC designation, of our fixed maturity portfolio as of the dates indicated:
December 31, | ||||||||||||||||
2022 | 2021 | |||||||||||||||
NAIC |
Amortized Cost |
Fair Value |
Amortized Cost |
Fair Value |
||||||||||||
(Dollars in thousands) | ||||||||||||||||
1 |
$ | 27,061,903 | $ | 24,211,086 | $ | 26,157,531 | $ | 28,785,839 | ||||||||
2 |
17,023,157 | 14,944,131 | 19,758,594 | 21,396,020 | ||||||||||||
3 |
595,193 | 510,392 | 909,311 | 941,210 | ||||||||||||
4 |
109,409 | 91,495 | 133,070 | 147,160 | ||||||||||||
5 |
61,721 | 36,738 | 16,496 | 15,357 | ||||||||||||
6 |
14,636 | 10,775 | 24,181 | 20,357 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 44,866,019 | $ | 39,804,617 | $ | 46,999,183 | $ | 51,305,943 | |||||||||
|
|
|
|
|
|
|
|
F-27
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The following table shows our investments gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities (consisting of 4,510 and 1,427 securities, respectively) have been in a continuous unrealized loss position, at December 31, 2022 and 2021:
Less than 12 months | 12 months or more | Total | ||||||||||||||||||||||
Fair Value | Unrealized Losses (1) |
Fair Value | Unrealized Losses (1) |
Fair Value | Unrealized Losses (1) |
|||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
December 31, 2022 |
||||||||||||||||||||||||
Fixed maturity securities, available for sale: |
||||||||||||||||||||||||
U.S. Government and agencies |
$ | 160,201 | $ | (4,512 | ) | $ | 908 | $ | (125 | ) | $ | 161,109 | $ | (4,637 | ) | |||||||||
States, municipalities and territories |
2,595,122 | (537,313 | ) | 95,184 | (37,521 | ) | 2,690,306 | (574,834 | ) | |||||||||||||||
Foreign corporate securities and foreign governments |
522,826 | (76,957 | ) | 21,816 | (6,622 | ) | 544,642 | (83,579 | ) | |||||||||||||||
Corporate securities |
18,784,181 | (3,218,323 | ) | 1,411,177 | (469,047 | ) | 20,195,358 | (3,687,370 | ) | |||||||||||||||
Residential mortgage backed securities |
992,783 | (101,100 | ) | 116,388 | (25,268 | ) | 1,109,171 | (126,368 | ) | |||||||||||||||
Commercial mortgage backed securities |
2,941,293 | (302,513 | ) | 651,923 | (109,257 | ) | 3,593,216 | (411,770 | ) | |||||||||||||||
Other asset backed securities |
2,561,390 | (162,821 | ) | 1,924,026 | (232,468 | ) | 4,485,416 | (395,289 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$ | 28,557,796 | $ | (4,403,539 | ) | $ | 4,221,422 | $ | (880,308 | ) | $ | 32,779,218 | $ | (5,283,847 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
December 31, 2021 |
||||||||||||||||||||||||
Fixed maturity securities, available for sale: |
||||||||||||||||||||||||
U.S. Government and agencies |
$ | 760,977 | $ | (124 | ) | $ | | $ | | $ | 760,977 | $ | (124 | ) | ||||||||||
States, municipalities and territories |
168,942 | (2,468 | ) | 15,711 | (3,350 | ) | 184,653 | (5,818 | ) | |||||||||||||||
Foreign corporate securities and foreign governments |
42,861 | (843 | ) | | | 42,861 | (843 | ) | ||||||||||||||||
Corporate securities |
2,375,603 | (30,070 | ) | 116,819 | (8,372 | ) | 2,492,422 | (38,442 | ) | |||||||||||||||
Residential mortgage backed securities |
250,964 | (1,408 | ) | 26,917 | (755 | ) | 277,881 | (2,163 | ) | |||||||||||||||
Commercial mortgage backed securities |
784,464 | (5,500 | ) | 142,224 | (12,219 | ) | 926,688 | (17,719 | ) | |||||||||||||||
Other asset backed securities |
1,351,324 | (11,345 | ) | 1,771,182 | (38,762 | ) | 3,122,506 | (50,107 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$ | 5,735,135 | $ | (51,758 | ) | $ | 2,072,853 | $ | (63,458 | ) | $ | 7,807,988 | $ | (115,216 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Unrealized losses have not been reduced to reflect the allowance for credit losses of $3.3 million and $2.8 million as of December 31, 2022 and 2021, respectively. |
The unrealized losses at December 31, 2022 are principally related to the timing of the purchases of certain securities, which carry less yield than those available at December 31, 2022. Approximately 98% and 85% of the unrealized losses on fixed maturity securities shown in the above table for December 31, 2022 and 2021, respectively, are on securities that are rated investment grade, defined as being the highest two NAIC designations.
We expect to recover our amortized cost on all securities except for those securities on which we recognized an allowance for credit loss. In addition, because we did not have the intent to sell fixed maturity securities with unrealized losses and it was not more likely than not that we would be required to sell these securities prior to recovery of the amortized cost, which may be maturity, we did not write down these investments to fair value through the consolidated statements of operations.
Changes in net unrealized gains/losses on investments for the years ended December 31, 2022, 2021 and 2020 are as follows:
Year Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
(Dollars in thousands) | ||||||||||||
Fixed maturity securities available for sale carried at fair value |
$ | (9,375,028 | ) | $ | (987,434 | ) | $ | 1,955,496 | ||||
Adjustment for effect on other balance sheet accounts: |
||||||||||||
Deferred policy acquisition costs, deferred sales inducements and policy benefit reserves |
| | (880,517 | ) | ||||||||
Deferred income tax asset/liability |
1,968,488 | 207,361 | (225,746 | ) | ||||||||
|
|
|
|
|
|
|||||||
1,968,488 | 207,361 | (1,106,263 | ) | |||||||||
|
|
|
|
|
|
|||||||
Change in net unrealized gains/losses on investments carried at fair value |
$ | (7,406,540 | ) | $ | (780,073 | ) | $ | 849,233 | ||||
|
|
|
|
|
|
F-28
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Components of net investment income are as follows:
Year Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
(Dollars in thousands) | ||||||||||||
Fixed maturity securities |
$ | 1,849,915 | $ | 1,772,675 | $ | 2,035,762 | ||||||
Real estate investments |
40,243 | 14,138 | | |||||||||
Mortgage loans on real estate |
301,118 | 215,138 | 170,749 | |||||||||
Cash and cash equivalents |
24,985 | 3,385 | 4,871 | |||||||||
Limited partnerships and limited liability companies |
188,131 | 67,157 | (12,204 | ) | ||||||||
Other investments |
49,537 | 29,399 | 15,372 | |||||||||
|
|
|
|
|
|
|||||||
2,453,929 | 2,101,892 | 2,214,550 | ||||||||||
Less: investment expenses |
(146,466 | ) | (64,417 | ) | (32,472 | ) | ||||||
|
|
|
|
|
|
|||||||
Net investment income |
$ | 2,307,463 | $ | 2,037,475 | $ | 2,182,078 | ||||||
|
|
|
|
|
|
Proceeds from sales of available for sale fixed maturity securities for the years ended December 31, 2022, 2021 and 2020 were $7.8 billion, $0.8 billion and $5.4 billion, respectively. Scheduled principal repayments, calls and tenders for available for sale fixed maturity securities for the years ended December 31, 2022, 2021 and 2020 were $2.8 billion, $3.7 billion and $2.9 billion, respectively.
Net realized losses on investments for the years ended December 31, 2022, 2021 and 2020 are as follows:
Year Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
(Dollars in thousands) | ||||||||||||
Fixed maturity securities, available for sale: |
||||||||||||
Gross realized gains |
$ | 139,819 | $ | 10,167 | $ | 305,170 | ||||||
Gross realized losses |
(153,712 | ) | (19,140 | ) | (276,847 | ) | ||||||
Net credit loss (provision) release |
(15,536 | ) | (6,241 | ) | (94,560 | ) | ||||||
|
|
|
|
|
|
|||||||
(29,429 | ) | (15,214 | ) | (66,237 | ) | |||||||
Mortgage loans on real estate: |
| |||||||||||
Decrease (increase) in allowance for credit losses |
(15,126 | ) | 7,005 | (15,447 | ) | |||||||
Recovery of specific allowance |
1,677 | | 712 | |||||||||
Gain (loss) on sale of mortgage loans |
(4,970 | ) | (5,033 | ) | 292 | |||||||
|
|
|
|
|
|
|||||||
(18,419 | ) | 1,972 | (14,443 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total net realized losses |
$ | (47,848 | ) | $ | (13,242 | ) | $ | (80,680 | ) | |||
|
|
|
|
|
|
Realized losses on available for sale fixed maturity securities in 2022, 2021 and 2020 were realized primarily due to strategies to reposition the fixed maturity security portfolio that result in improved net investment income, credit risk or duration profiles as they pertain to our asset liability management. In addition, certain realized gains and losses on available for sale fixed maturity securities in 2020 were realized as a result of efforts to de-risk the portfolio. Realized gains and losses on sales are determined on the basis of specific identification of investments based on the trade date.
The following table summarizes the carrying value of our investments that have been non-income producing for 12 consecutive months:
December 31, | ||||||||
2022 | 2021 | |||||||
(Dollars in thousands) | ||||||||
Fixed maturity securities, available for sale |
$ | 10,708 | $ | 4,118 | ||||
Mortgage loans on real estate |
1,483 | | ||||||
|
|
|
|
|||||
$ | 12,191 | $ | 4,118 | |||||
|
|
|
|
We review and analyze all investments on an ongoing basis for changes in market interest rates and credit deterioration. This review process includes analyzing our ability to recover the amortized cost basis of each investment that has a fair value that is materially lower than its amortized cost and requires a high degree of management judgment and involves uncertainty. The evaluation of securities for credit loss is a quantitative and qualitative process, which is subject to risks and uncertainties.
F-29
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
We have a policy and process to identify securities that could potentially have credit loss. This process involves monitoring market events and other items that could impact issuers. The evaluation includes but is not limited to such factors as:
| the extent to which the fair value has been less than amortized cost or cost; |
| whether the issuer is current on all payments and all contractual payments have been made as agreed; |
| the remaining payment terms and the financial condition and near-term prospects of the issuer; |
| the lack of ability to refinance due to liquidity problems in the credit market; |
| the fair value of any underlying collateral; |
| the existence of any credit protection available; |
| our intent to sell and whether it is more likely than not we would be required to sell prior to recovery for debt securities; |
| consideration of rating agency actions; and |
| changes in estimated cash flows of mortgage and asset backed securities. |
We determine whether an allowance for credit loss should be established for debt securities by assessing pertinent facts and circumstances surrounding each security. Where the decline in fair value of debt securities is attributable to changes in market interest rates or to factors such as market volatility, liquidity and spread widening, and we anticipate recovery of all contractual or expected cash flows, we do not consider these investments to have credit loss because we do not intend to sell these investments and it is not more likely than not we will be required to sell these investments before a recovery of amortized cost, which may be maturity.
If we intend to sell a debt security or if it is more likely than not that we will be required to sell a debt security before recovery of its amortized cost basis, credit loss has occurred and the difference between amortized cost and fair value will be recognized as a loss in operations.
If we do not intend to sell and it is not more likely than not we will be required to sell the debt security but also do not expect to recover the entire amortized cost basis of the security, a credit loss would be recognized in operations for the amount of the expected credit loss. We determine the amount of expected credit loss by calculating the present value of the cash flows expected to be collected discounted at each securitys acquisition yield based on our consideration of whether the security was of high credit quality at the time of acquisition. The difference between the present value of expected future cash flows and the amortized cost basis of the security is the amount of credit loss recognized in operations. The recognized credit loss is limited to the total unrealized loss on the security (i.e., the fair value floor).
The determination of the credit loss component of a mortgage backed security is based on a number of factors. The primary consideration in this evaluation process is the issuers ability to meet current and future interest and principal payments as contractually stated at time of purchase. Our review of these securities includes an analysis of the cash flow modeling under various default scenarios considering independent third party benchmarks, the seniority of the specific tranche within the structure of the security, the composition of the collateral and the actual default, loss severity and prepayment experience exhibited. With the input of third party assumptions for default projections, loss severity and prepayment expectations, we evaluate the cash flow projections to determine whether the security is performing in accordance with its contractual obligation.
We utilize models from a leading structured product software specialist serving institutional investors. These models incorporate each securitys seniority and cash flow structure. In circumstances where the analysis implies a potential for principal loss at some point in the future, we use the best estimate cash flow projection discounted at the securitys effective yield at acquisition to determine the amount of our potential credit loss associated with this security. The discounted expected future cash flows equates to our expected recovery value. Any shortfall of the expected recovery when compared to the amortized cost of the security will be recorded as credit loss.
The determination of the credit loss component of a corporate bond is based on the underlying financial performance of the issuer and their ability to meet their contractual obligations. Considerations in our evaluation include, but are not limited to, credit rating changes, financial statement and ratio analysis, changes in management, significant changes in credit spreads, breaches of financial covenants and a review of the economic outlook for the industry and markets in which they trade. In circumstances where an issuer appears unlikely to meet its future obligation, an estimate of credit loss is determined. Credit loss is calculated using default probabilities as derived from the credit default swaps markets in conjunction with recovery rates derived from independent third party analysis or a best estimate of credit loss. This credit loss rate is then incorporated into a present value calculation based on an expected principal loss in the future discounted at the yield at the date of purchase and compared to amortized cost to determine the amount of credit loss associated with the security.
We do not measure a credit loss allowance on accrued interest receivable as we write off any accrued interest receivable balance to net investment income in a timely manner when we have concerns regarding collectability.
Amounts on available for sale fixed maturities that are deemed to be uncollectible are written off and removed from the allowance for credit loss. A write-off may also occur if we intend to sell a security or when it is more likely than not we will be required to sell the security before the recovery of its amortized cost.
F-30
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The following table provides a rollforward of the allowance for credit loss:
Year Ended December 31, 2022 | ||||||||||||||||
States, Municipalities and Territories |
Corporate Securities |
Residential Mortgage Backed Securities |
Total | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Beginning balance |
$ | 2,776 | $ | | $ | 70 | $ | 2,846 | ||||||||
Additions for credit losses not previously recorded |
| 3,825 | 1,070 | 4,895 | ||||||||||||
Change in allowance on securities with previous allowance |
(2,776 | ) | (611 | ) | (579 | ) | (3,966 | ) | ||||||||
Reduction for securities with credit losses due to intent to sell |
| | | | ||||||||||||
Reduction for securities sold during the period |
| | (428 | ) | (428 | ) | ||||||||||
Write-offs charged against the allowance |
| | | | ||||||||||||
Recoveries of amounts previously written off |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending balance |
$ | | $ | 3,214 | $ | 133 | $ | 3,347 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Year Ended December 31, 2021 |
||||||||||||||||
States, Municipalities and Territories |
Corporate Securities |
Residential Mortgage Backed Securities |
Total | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Beginning balance |
$ | 2,844 | $ | 60,193 | $ | 1,734 | $ | 64,771 | ||||||||
Additions for credit losses not previously recorded |
| 705 | 407 | 1,112 | ||||||||||||
Change in allowance on securities with previous allowance |
(68 | ) | 443 | (857 | ) | (482 | ) | |||||||||
Reduction for securities with credit losses due to intent to sell |
| (209 | ) | | (209 | ) | ||||||||||
Reduction for securities sold during the period |
| (50,758 | ) | | (50,758 | ) | ||||||||||
Write-offs charged against the allowance |
| (10,032 | ) | | (10,032 | ) | ||||||||||
Recoveries of amounts previously written off |
| (342 | ) | (1,214 | ) | (1,556 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending balance |
$ | 2,776 | $ | | $ | 70 | $ | 2,846 | ||||||||
|
|
|
|
|
|
|
|
At December 31, 2022 and 2021, cash and invested assets of $51.0 billion and $49.3 billion, respectively, were on deposit with state agencies to meet regulatory requirements including deposits for the benefit of all policyholders. There are no restrictions on these assets.
At December 31, 2022 and 2021, we had no investment in any person or its affiliates, other than U.S. Government and its agencies, that exceeded 10% of stockholders equity.
F-31
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
4. | Mortgage Loans on Real Estate |
Our financing receivables consist of the following three portfolio segments: commercial mortgage loans, agricultural mortgage loans and residential mortgage loans. Our mortgage loan portfolios are summarized in the following table. There were commitments outstanding of $420.2 million at December 31, 2022.
December 31, | ||||||||
2022 | 2021 | |||||||
(Dollars in thousands) | ||||||||
Commercial mortgage loans: |
||||||||
Principal outstanding |
$ | 3,560,903 | $ | 3,633,131 | ||||
Deferred fees and costs, net |
(6,345 | ) | (4,629 | ) | ||||
|
|
|
|
|||||
Amortized cost |
3,554,558 | 3,628,502 | ||||||
Valuation allowance |
(22,428 | ) | (17,926 | ) | ||||
|
|
|
|
|||||
Commercial mortgage loans, carrying value |
3,532,130 | 3,610,576 | ||||||
Agricultural mortgage loans: |
||||||||
Principal outstanding |
567,630 | 408,135 | ||||||
Deferred fees and costs, net |
(1,667 | ) | (1,136 | ) | ||||
|
|
|
|
|||||
Amortized cost |
565,963 | 406,999 | ||||||
Valuation allowance |
(1,021 | ) | (519 | ) | ||||
|
|
|
|
|||||
Agricultural mortgage loans, carrying value |
564,942 | 406,480 | ||||||
Residential mortgage loans: |
||||||||
Principal outstanding |
2,807,652 | 1,652,910 | ||||||
Deferred fees and costs, net |
1,909 | 1,468 | ||||||
Unamortized discounts and premiums, net |
55,917 | 22,143 | ||||||
|
|
|
|
|||||
Amortized cost |
2,865,478 | 1,676,521 | ||||||
Valuation allowance |
(13,523 | ) | (5,579 | ) | ||||
|
|
|
|
|||||
Residential mortgage loans, carrying value |
2,851,955 | 1,670,942 | ||||||
|
|
|
|
|||||
Mortgage loans, carrying value |
$ | 6,949,027 | $ | 5,687,998 | ||||
|
|
|
|
F-32
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Our commercial mortgage loan portfolio consists of loans collateralized by the related properties and diversified as to property type, location and loan size. Our lending policies establish limits on the amount that can be loaned to one borrower and other criteria to attempt to reduce the risk of default. The commercial mortgage loan portfolio is summarized by geographic region and property type as follows:
December 31, | ||||||||||||||||
2022 | 2021 | |||||||||||||||
Principal | Percent | Principal | Percent | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Geographic distribution |
||||||||||||||||
East |
$ | 502,659 | 14.1 | % | $ | 614,406 | 16.9 | % | ||||||||
Middle Atlantic |
280,993 | 7.9 | % | 293,494 | 8.1 | % | ||||||||||
Mountain |
416,307 | 11.7 | % | 452,818 | 12.5 | % | ||||||||||
New England |
73,631 | 2.1 | % | 60,172 | 1.6 | % | ||||||||||
Pacific |
858,812 | 24.1 | % | 863,879 | 23.8 | % | ||||||||||
South Atlantic |
934,007 | 26.2 | % | 785,679 | 21.6 | % | ||||||||||
West North Central |
205,568 | 5.8 | % | 235,864 | 6.5 | % | ||||||||||
West South Central |
288,926 | 8.1 | % | 326,819 | 9.0 | % | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 3,560,903 | 100.0 | % | $ | 3,633,131 | 100.0 | % | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Property type distribution |
||||||||||||||||
Office |
$ | 378,713 | 10.6 | % | $ | 315,374 | 8.7 | % | ||||||||
Medical Office |
10,265 | 0.3 | % | 10,827 | 0.3 | % | ||||||||||
Retail |
896,351 | 25.2 | % | 1,016,101 | 28.0 | % | ||||||||||
Industrial/Warehouse |
866,623 | 24.3 | % | 924,779 | 25.4 | % | ||||||||||
Apartment |
912,984 | 25.6 | % | 864,580 | 23.8 | % | ||||||||||
Hotel |
285,271 | 8.0 | % | 283,500 | 7.8 | % | ||||||||||
Mixed Use/Other |
210,696 | 6.0 | % | 217,970 | 6.0 | % | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 3,560,903 | 100.0 | % | $ | 3,633,131 | 100.0 | % | |||||||||
|
|
|
|
|
|
|
|
Our agricultural mortgage loan portfolio consists of loans with an outstanding principal balance of $567.6 million and $408.1 million as of December 31, 2022 and 2021, respectively. These loans are collateralized by agricultural land and are diversified as to location within the United States. Our residential mortgage loan portfolio consists of loans with an outstanding principal balance of $2.8 billion and $1.7 billion as of December 31, 2022 and 2021, respectively. These loans are collateralized by the related properties and diversified as to location within the United States.
Mortgage loans on real estate are generally reported at cost adjusted for amortization of premiums and accrual of discounts, computed using the interest method and net of valuation allowances. Interest income is accrued on the principal amount of the loan based on the loans contractual interest rate. Interest income is included in Net investment income on our Consolidated Statements of Operations. Accrued interest receivable, which was $58.2 million and $37.0 million as of December 31, 2022 and 2021, respectively, is included in Accrued investment income on our consolidated balance sheets.
Loan Valuation Allowance
We establish a valuation allowance to provide for the risk of credit losses inherent in our mortgage loan portfolios. The valuation allowance is maintained at a level believed adequate by management to absorb estimated expected credit losses. The valuation allowance is based on amortized cost, which excludes accrued interest receivable. We do not measure a credit loss allowance on accrued interest receivable as we write off any uncollectible accrued interest receivable balances to net investment income in a timely manner. We did not charge off any uncollectible accrued interest receivable on our commercial, agricultural or residential mortgage loan portfolios for the years ended December 31, 2022 or 2021, respectively.
The valuation allowances for each of our mortgage loan portfolios are estimated by deriving probability of default and recovery rate assumptions based on the characteristics of the loans in each portfolio, historical economic data and loss information, and current and forecasted economic conditions. Key loan characteristics impacting the estimate for our commercial mortgage loan portfolio include the current state of the borrowers credit quality, which considers factors such as loan-to-value (LTV) and debt service coverage (DSC) ratios, loan performance, underlying collateral type, delinquency status, time to maturity, and original credit scores. Key loan characteristics impacting the estimate for our agricultural and residential mortgage loan portfolios include the current state of the borrowers credit quality, delinquency status, time to maturity and original credit scores.
F-33
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The following table represents a rollforward of the valuation allowance on our mortgage loan portfolios:
Year Ended December 31, 2022 | ||||||||||||||||
Commercial | Agricultural | Residential | Total | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Beginning allowance balance |
$ | (17,926 | ) | $ | (519 | ) | $ | (5,579 | ) | $ | (24,024 | ) | ||||
Charge-offs |
501 | | | 501 | ||||||||||||
Recoveries |
1,677 | | | 1,677 | ||||||||||||
Change in provision for credit losses |
(6,680 | ) | (502 | ) | (7,944 | ) | (15,126 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending allowance balance |
$ | (22,428 | ) | $ | (1,021 | ) | $ | (13,523 | ) | $ | (36,972 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Year Ended December 31, 2021 |
||||||||||||||||
Commercial | Agricultural | Residential | Total | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Beginning allowance balance |
$ | (25,529 | ) | $ | (2,130 | ) | $ | (3,370 | ) | $ | (31,029 | ) | ||||
Charge-offs |
| | | | ||||||||||||
Recoveries |
| | | | ||||||||||||
Change in provision for credit losses |
7,603 | 1,611 | (2,209 | ) | 7,005 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending allowance balance |
$ | (17,926 | ) | $ | (519 | ) | $ | (5,579 | ) | $ | (24,024 | ) | ||||
|
|
|
|
|
|
|
|
Charge-offs include allowances that have been established on loans that were satisfied either by taking ownership of the collateral or by some other means such as discounted pay-off or loan sale. When ownership of the property is taken it is recorded at the lower of the loans carrying value or the propertys fair value (based on appraised values) less estimated costs to sell. The real estate owned is recorded as a component of Real estate investments and the loan is recorded as fully paid, with any allowance for credit loss that has been established charged off. Fair value of the real estate is determined by third party appraisal. There is no real estate in which ownership of the property was taken to satisfy an outstanding loan held in Real estate investments as of December 31, 2022 or December 31, 2021. Recoveries are situations where we have received a payment from the borrower in an amount greater than the carrying value of the loan (principal outstanding less specific allowance).
Credit Quality Indicators
We evaluate the credit quality of our commercial and agricultural mortgage loans by analyzing LTV and DSC ratios and loan performance. We evaluate the credit quality of our residential mortgage loans by analyzing loan performance.
LTV and DSC ratios for our commercial mortgage loans are originally calculated at the time of loan origination and are updated annually for each loan using information such as rent rolls, assessment of lease maturity dates and property operating statements, which are reviewed in the context of current leasing and in place rents compared to market leasing and market rents. A DSC ratio of less than 1.0 indicates that a propertys operations do not generate sufficient income to cover debt payments. An LTV ratio in excess of 100% indicates the unpaid loan amount exceeds the value of the underlying collateral. All of our commercial mortgage loans that have a debt service coverage ratio of less than 1.0 are performing under the original contractual loan terms at December 31, 2022 and 2021.
F-34
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The amortized cost of our commercial mortgage loan portfolio by LTV and DSC ratios based on the most recent information collected was as follows at December 31, 2022 and 2021 (by year of origination):
2022 | 2021 | 2020 | 2019 | 2018 | Prior | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||
As of December 31, 2022: | Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
||||||||||||||||||||||||||||||||||||||||||
Debt Service Coverage Ratio: | (Dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Greater than or equal to 1.5 |
$ | 249,328 | 63 | % | $ | 257,746 | 61 | % | $ | 421,391 | 57 | % | $ | 429,596 | 58 | % | $ | 325,117 | 53 | % | $ | 813,319 | 44 | % | $ | 2,496,497 | 53 | % | ||||||||||||||||||||||||||||
Greater than or equal to 1.2 and less than 1.5 |
6,488 | 70 | % | 123,038 | 55 | % | 46,804 | 58 | % | 115,977 | 66 | % | 67,642 | 67 | % | 145,703 | 60 | % | 505,652 | 62 | % | |||||||||||||||||||||||||||||||||||
Greater than or equal to 1.0 and less than 1.2 |
170,059 | 52 | % | 211,684 | 43 | % | 18,144 | 79 | % | 39,396 | 73 | % | 10,348 | 76 | % | 58,021 | 47 | % | 507,652 | 51 | % | |||||||||||||||||||||||||||||||||||
Less than 1.0 |
| | % | | | % | | | % | 6,107 | 64 | % | 13,025 | 70 | % | 25,625 | 65 | % | 44,757 | 66 | % | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Total |
$ | 425,875 | 59 | % | $ | 592,468 | 53 | % | $ | 486,339 | 58 | % | $ | 591,076 | 61 | % | $ | 416,132 | 57 | % | $ | 1,042,668 | 47 | % | $ | 3,554,558 | 54 | % | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
2021 | 2020 | 2019 | 2018 | 2017 | Prior | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||
As of December 31, 2021: | Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
||||||||||||||||||||||||||||||||||||||||||
Debt Service Coverage Ratio: | (Dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Greater than or equal to 1.5 |
$ | 260,623 | 64 | % | $ | 454,828 | 60 | % | $ | 464,059 | 61 | % | $ | 344,170 | 58 | % | $ | 246,854 | 52 | % | $ | 758,494 | 45 | % | $ | 2,529,028 | 55 | % | ||||||||||||||||||||||||||||
Greater than or equal to 1.2 and less than 1.5 |
12,836 | 67 | % | 58,960 | 66 | % | 128,301 | 70 | % | 89,293 | 66 | % | 135,818 | 66 | % | 129,833 | 57 | % | 555,041 | 65 | % | |||||||||||||||||||||||||||||||||||
Greater than or equal to 1.0 and less than 1.2 |
318,636 | 45 | % | 17,762 | 82 | % | 69,684 | 72 | % | 11,937 | 75 | % | 6,343 | 60 | % | 42,125 | 58 | % | 466,487 | 53 | % | |||||||||||||||||||||||||||||||||||
Less than 1.0 |
| | % | 3,289 | 61 | % | 26,147 | 63 | % | 14,051 | 76 | % | 13,385 | 73 | % | 21,074 | 54 | % | 77,946 | 65 | % | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Total |
$ | 592,095 | 54 | % | $ | 534,839 | 61 | % | $ | 688,191 | 64 | % | $ | 459,451 | 60 | % | $ | 402,400 | 58 | % | $ | 951,526 | 47 | % | $ | 3,628,502 | 56 | % | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LTV and DSC ratios for our agricultural mortgage loans are calculated at the time of loan origination and are evaluated annually for each loan using land value averages. A DSC ratio of less than 1.0 indicates that a propertys operations do not generate sufficient income to cover debt payments. An LTV ratio in excess of 100% indicates the unpaid loan amount exceeds the value of the underlying collateral. All of our agricultural mortgage loans that have a debt service coverage ratio of less than 1.0 are performing under the original contractual loan terms at December 31, 2022 and 2021.
The amortized cost of our agricultural mortgage loan portfolio by LTV and DSC ratios based on the most recent information collected was as follows at December 31, 2022 and 2021 (by year of origination):
2022 | 2021 | 2020 | 2019 | 2018 | Prior | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||
As of December 31, 2022: | Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
||||||||||||||||||||||||||||||||||||||||||
Debt Service Coverage Ratio: | (Dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Greater than or equal to 1.5 |
$ | 85,367 | 47 | % | $ | 84,186 | 46 | % | $ | 97,143 | 41 | % | $ | | | % | $ | | | % | $ | | | % | $ | 266,696 | 45 | % | ||||||||||||||||||||||||||||
Greater than or equal to 1.2 and less than 1.5 |
107,856 | 54 | % | 67,630 | 52 | % | 61,103 | 32 | % | | | % | | | % | | | % | 236,589 | 48 | % | |||||||||||||||||||||||||||||||||||
Greater than or equal to 1.0 and less than 1.2 |
3,124 | 56 | % | 8,825 | 38 | % | 3,125 | 25 | % | | | % | | | % | | | % | 15,074 | 39 | % | |||||||||||||||||||||||||||||||||||
Less than 1.0 |
| | % | | | % | 7,975 | 35 | % | 5,629 | 41 | % | 34,000 | 31 | % | | | % | 47,604 | 33 | % | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Total |
$ | 196,347 | 51 | % | $ | 160,641 | 48 | % | $ | 169,346 | 37 | % | $ | 5,629 | 41 | % | $ | 34,000 | 31 | % | $ | | | % | $ | 565,963 | 45 | % | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
2021 | 2020 | 2019 | 2018 | 2017 | Prior | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||
As of December 31, 2021: | Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
||||||||||||||||||||||||||||||||||||||||||
Debt Service Coverage Ratio: | (Dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Greater than or equal to 1.5 |
$ | 62,548 | 54 | % | $ | 80,919 | 56 | % | $ | 11,645 | 49 | % | $ | 25,000 | 11 | % | $ | | | % | $ | | | % | $ | 180,112 | 49 | % | ||||||||||||||||||||||||||||
Greater than or equal to 1.2 and less than 1.5 |
95,738 | 55 | % | 102,958 | 43 | % | 3,335 | 22 | % | | | % | | | % | | | % | 202,031 | 48 | % | |||||||||||||||||||||||||||||||||||
Greater than or equal to 1.0 and less than 1.2 |
7,478 | 44 | % | 4,092 | 36 | % | 4,734 | 50 | % | | | % | | | % | | | % | 16,304 | 44 | % | |||||||||||||||||||||||||||||||||||
Less than 1.0 |
| | % | 8,552 | 59 | % | | | % | | | % | | | % | | | % | 8,552 | 59 | % | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Total |
$ | 165,764 | 54 | % | $ | 196,521 | 49 | % | $ | 19,714 | 45 | % | $ | 25,000 | 11 | % | $ | | | % | $ | | | % | $ | 406,999 | 48 | % | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-35
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
We closely monitor loan performance for our commercial, agricultural and residential mortgage loan portfolios. Aging of financing receivables is summarized in the following table (by year of origination):
2022 | 2021 | 2020 | 2019 | 2018 | Prior | Total | ||||||||||||||||||||||
As of December 31, 2022: | (Dollars in thousands) | |||||||||||||||||||||||||||
Commercial mortgage loans |
| |||||||||||||||||||||||||||
Current |
$ | 425,875 | $ | 592,468 | $ | 486,339 | $ | 591,076 | $ | 416,132 | $ | 1,042,668 | $ | 3,554,558 | ||||||||||||||
30 - 59 days past due |
| | | | | | | |||||||||||||||||||||
60 - 89 days past due |
| | | | | | | |||||||||||||||||||||
Over 90 days past due |
| | | | | | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total commercial mortgage loans |
$ | 425,875 | $ | 592,468 | $ | 486,339 | $ | 591,076 | $ | 416,132 | $ | 1,042,668 | $ | 3,554,558 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Agricultural mortgage loans |
||||||||||||||||||||||||||||
Current |
$ | 196,347 | $ | 160,641 | $ | 166,211 | $ | 5,629 | $ | 34,000 | $ | | $ | 562,828 | ||||||||||||||
30 - 59 days past due |
| | | | | | | |||||||||||||||||||||
60 - 89 days past due |
| | | | | | | |||||||||||||||||||||
Over 90 days past due |
| | 3,135 | | | | 3,135 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total agricultural mortgage loans |
$ | 196,347 | $ | 160,641 | $ | 169,346 | $ | 5,629 | $ | 34,000 | $ | | $ | 565,963 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Residential mortgage loans |
||||||||||||||||||||||||||||
Current |
$ | 1,915,169 | $ | 595,363 | $ | 211,119 | $ | 27,483 | $ | 1,710 | $ | 417 | $ | 2,751,261 | ||||||||||||||
30 - 59 days past due |
39,179 | 8,238 | 13,073 | 1,960 | | | 62,450 | |||||||||||||||||||||
60 - 89 days past due |
6,668 | 7,165 | 3,034 | 57 | | | 16,924 | |||||||||||||||||||||
Over 90 days past due |
9,702 | 14,068 | 6,515 | 1,762 | 2,796 | | 34,843 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total residential mortgage loans |
$ | 1,970,718 | $ | 624,834 | $ | 233,741 | $ | 31,262 | $ | 4,506 | $ | 417 | $ | 2,865,478 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2021 | 2020 | 2019 | 2018 | 2017 | Prior | Total | ||||||||||||||||||||||
As of December 31, 2021: | (Dollars in thousands) | |||||||||||||||||||||||||||
Commercial mortgage loans |
||||||||||||||||||||||||||||
Current |
$ | 592,095 | $ | 534,839 | $ | 688,191 | $ | 459,451 | $ | 402,400 | $ | 951,526 | $ | 3,628,502 | ||||||||||||||
30 - 59 days past due |
| | | | | | | |||||||||||||||||||||
60 - 89 days past due |
| | | | | | | |||||||||||||||||||||
Over 90 days past due |
| | | | | | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total commercial mortgage loans |
$ | 592,095 | $ | 534,839 | $ | 688,191 | $ | 459,451 | $ | 402,400 | $ | 951,526 | $ | 3,628,502 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Agricultural mortgage loans |
||||||||||||||||||||||||||||
Current |
$ | 165,764 | $ | 196,521 | $ | 19,714 | $ | 25,000 | $ | | $ | | $ | 406,999 | ||||||||||||||
30 - 59 days past due |
| | | | | | | |||||||||||||||||||||
60 - 89 days past due |
| | | | | | | |||||||||||||||||||||
Over 90 days past due |
| | | | | | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total agricultural mortgage loans |
$ | 165,764 | $ | 196,521 | $ | 19,714 | $ | 25,000 | $ | | $ | | $ | 406,999 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Residential mortgage loans |
||||||||||||||||||||||||||||
Current |
$ | 1,092,438 | $ | 454,532 | $ | 67,380 | $ | 16,898 | $ | 751 | $ | | $ | 1,631,999 | ||||||||||||||
30 - 59 days past due |
10,284 | 12,363 | 11,373 | 427 | | | 34,447 | |||||||||||||||||||||
60 - 89 days past due |
1,838 | 1,090 | 102 | | | | 3,030 | |||||||||||||||||||||
Over 90 days past due |
679 | 5,459 | 907 | | | | 7,045 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total residential mortgage loans |
$ | 1,105,239 | $ | 473,444 | $ | 79,762 | $ | 17,325 | $ | 751 | $ | | $ | 1,676,521 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-36
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Commercial, agricultural and residential mortgage loans are considered nonperforming when they become 90 days or more past due. When loans become nonperforming, we place them on non-accrual status and discontinue recognizing interest income. If payments are received on a nonperforming loan, interest income is recognized to the extent it would have been recognized if normal principal and interest would have been received timely. If payments are received to bring a nonperforming loan back to less than 90 days past due, we will resume accruing interest income on that loan. There were 59 loans in non-accrual status at December 31, 2022 and 13 loans in non-accrual status at December 31, 2021. During the years ended December 31, 2022 and 2021, we recognized interest income of $670 thousand and $36 thousand, respectively, on loans which were in non-accrual status at the respective period end. During the year ended December 31, 2020 we recognized no interest income on loans which were in non-accrual status at the respective period end.
Troubled Debt Restructuring
A Troubled Debt Restructuring (TDR) is a situation where we have granted a concession to a borrower for economic or legal reasons related to the borrowers financial difficulties that we would not otherwise consider. A mortgage loan that has been granted new terms, including workout terms as described previously, would be considered a TDR if it meets conditions that would indicate a borrower is experiencing financial difficulty and the new terms constitute a concession on our part. We analyze all loans where we have agreed to workout terms and all loans that we have refinanced to determine if they meet the definition of a TDR. We consider the following factors in determining whether or not a borrower is experiencing financial difficulty:
| borrower is in default, |
| borrower has declared bankruptcy, |
| there is growing concern about the borrowers ability to continue as a going concern, |
| borrower has insufficient cash flows to service debt, |
| borrowers inability to obtain funds from other sources, and |
| there is a breach of financial covenants by the borrower. |
If the borrower is determined to be in financial difficulty, we consider the following conditions to determine if the borrower is granted a concession:
| assets used to satisfy debt are less than our recorded investment, |
| interest rate is modified, |
| maturity date extension at an interest rate less than market rate, |
| capitalization of interest, |
| delaying principal and/or interest for a period of three months or more, and |
| partial forgiveness of the balance or charge-off. |
Mortgage loan workouts, refinances or restructures that are classified as TDRs are individually evaluated and measured for impairment. There were no mortgage loans that we determined to be a TDR at December 31, 2022 and 2021, respectively.
5. | Variable Interest Entities |
We have relationships with various types of entities which may be VIEs. Certain VIEs are consolidated in our financial results. See Note 1 - Significant Accounting Policies for further details on our consolidation accounting policies.
Consolidated Variable Interest Entities
We are invested in four investment company real estate limited partnerships which own various limited liability companies that invest in residential real estate properties and one real estate limited liability company that invests in a commercial real estate property. These entities are VIEs as the legal entities equity investors have insufficient equity at risk and lack of power to direct the activities that most significantly impact the economic performance. We determined we are the primary beneficiary as a result of our power to control the entities through our significant ownership. Due to the nature of the investment company real estate investments, the investments balance will fluctuate based on changes in the fair value of the properties as well as when purchases and sales of properties are made. The investment balance in the commercial real estate property is held at depreciated cost, and is expected to decrease over time.
We are invested in two limited liability companies that invest in operating entities which hold multifamily real estate properties. The entity is a VIE and we have determined we are the primary beneficiary as a result of our power to control the entity through our significant ownership. The investment balance, which represents an equity interest in the limited liability company, fluctuates based on changes in the fair value of the properties and the performance of the operating entities.
We are invested in two limited partnership feeder funds which each invest in a separate limited partnership fund. One fund holds infrastructure credit assets and the other holds tech-centric middle-market loans. In both cases, the feeder fund limited partnerships are VIEs, and we determined we are the primary beneficiary as a result of our significant ownership of the limited partnerships and our obligation to absorb losses or receive benefits from the VIEs. We have consolidated the assets and liabilities of the limited partnerships, which primarily consist of equity interests in limited partnerships.
F-37
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The carrying amounts of our consolidated VIE assets, which can only be used to settle obligations of the consolidated VIEs, and liabilities of consolidated VIEs for which creditors do not have recourse were as follows:
December 31, | ||||||||||||||||
2022 | 2021 | |||||||||||||||
Total Assets |
Total Liabilities |
Total Assets |
Total Liabilities |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
Real estate investments |
$ | 1,095,267 | $ | 78,244 | $ | 363,229 | $ | 20,168 | ||||||||
Real estate limited liability companies |
66,258 | 287 | | | ||||||||||||
Limited partnership funds |
620,741 | 113 | 168,711 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 1,782,266 | $ | 78,644 | $ | 531,940 | $ | 20,168 | |||||||||
|
|
|
|
|
|
|
|
Unconsolidated Variable Interest Entities
We provided debt funding to various special purpose vehicles, which are used to acquire and hold various types of loans or receivables. These legal entities are deemed VIEs because there is insufficient equity at risk. We have determined we are not the primary beneficiary as we do not control the activities that most significantly impact the economic performance of the VIEs. Our investments in these VIEs are reported in Fixed maturity securities, available for sale in the Consolidated Balance Sheets.
In 2021, we provided funding to a limited partnership which purchased a residential business purpose loan originator. The limited partnership was deemed a VIE based on insufficient equity at risk, however, we are not the primary beneficiary due to our lack of control of the limited partnership. In Q4 2022, as a result of equity capital raised from third party investors, the debt funding was repaid to us. We have reassessed the VIE conclusion and concluded the limited partnership no longer meets the definition of a variable interest entity. The unconsolidated VIE disclosures are no longer applicable. The investment will be accounted for as an equity method investment and still be reported in Limited partnerships and limited liability companies in the Consolidated Balance Sheets.
The carrying value and maximum loss exposure for our unconsolidated VIEs were as follows:
December 31, | ||||||||||||||||
2022 | 2021 | |||||||||||||||
Asset Carrying Value |
Maximum Exposure to Loss |
Asset Carrying Value |
Maximum Exposure to Loss |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
Fixed maturity securities, available for sale |
$ | 1,178,110 | $ | 1,178,110 | $ | 459,681 | $ | 459,681 | ||||||||
Other investments |
| | 345,000 | 345,000 |
F-38
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
6. | Derivative Instruments |
We use derivative instruments to manage risks. We have derivatives that are designated as hedging instruments and others that are not designated as hedging instruments. Any change in the fair value of the derivatives is recognized immediately in the Consolidated Statements of Operations.
The notional and fair values of our derivative instruments, including derivative instruments embedded in fixed index annuity contracts, presented in the Consolidated Balance Sheets are as follows:
December 31, 2022 | December 31, 2021 | |||||||||||||||
Notional | Fair Value | Notional | Fair Value | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Derivatives designated as hedging instruments |
||||||||||||||||
Assets |
||||||||||||||||
Derivative instruments |
||||||||||||||||
Interest rate swaps |
$ | 408,369 | $ | 32,769 | $ | | $ | | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Derivatives not designated as hedging instruments |
||||||||||||||||
Assets |
||||||||||||||||
Derivative instruments |
||||||||||||||||
Call options |
$ | 38,927,534 | $ | 397,789 | $ | 40,091,353 | $ | 1,276,574 | ||||||||
Warrants |
2,020 | 1,169 | 2,020 | 906 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 38,929,554 | $ | 398,958 | $ | 40,093,373 | $ | 1,277,480 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities |
||||||||||||||||
Policy benefit reserves - annuity products |
||||||||||||||||
Fixed index annuities - embedded derivatives, net |
$ | 4,820,845 | $ | 7,964,961 | ||||||||||||
Funds withheld for reinsurance liabilities |
||||||||||||||||
Reinsurance related embedded derivative |
(441,864 | ) | (2,362 | ) | ||||||||||||
|
|
|
|
|||||||||||||
$ | 4,378,981 | $ | 7,962,599 | |||||||||||||
|
|
|
|
Derivatives Designated as Hedging Instruments
We use interest rate swaps that are designated and accounted for as fair value hedges to protect a portfolio of fixed-rate fixed maturity securities against changes in fair value due to changes in interest rates. Our interest rate swap contracts allow us to pay a fixed rate and receive a floating rate utilizing the Secured Overnight Financing Rate at specified intervals based on a notional amount. Interest rate swaps are carried at fair value and presented as Derivative instruments on the Consolidated Balance Sheets.
For derivative instruments that are designated and qualify as a fair value hedge, the gain or loss on the portion of the derivative instrument included in the assessment of hedge effectiveness and the offsetting gain or loss on the hedged item attributable to the hedged risk are recognized in the same line item in the Consolidated Statements of Operations. The change in unrealized gain or loss attributable to interest rate changes on the fixed maturity securities that are designated as part of the hedge are reclassified out of Accumulated other comprehensive income (loss) into Change in fair value of derivatives in the Consolidated Statements of Operations. The remaining change in unrealized gain or loss on the hedged item not associated with the risk being hedged is recognized as a component of Other comprehensive income.
The following represents the amortized cost and cumulative fair value hedging adjustments included in the hedged assets:
Line Item in the Consolidated Balance Sheets in Which |
Amortized Cost of Hedged Item |
Cumulative Amount of Fair Value Basis Adjustment Gain (Loss) |
||||||||||||||
December 31, 2022 |
December 31, 2021 |
December 31, 2022 |
December 31, 2021 |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
Fixed maturities, available for sale: |
||||||||||||||||
Current hedging relationships |
$ | 389,060 | $ | | $ | (39,128 | ) | $ | | |||||||
Discontinued hedging relationships |
1,594,736 | | (94,681 | ) | |
F-39
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The following represents a summary of the gains (losses) related to the derivatives and hedged items that qualify for fair value hedge accounting:
Derivative | Hedged Item |
Net | Amount Excluded: Recognized in Income Immediately |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
For the year ended December 31, 2022 |
||||||||||||||||
Interest rate swaps |
$ | 215,587 | $ | (249,168 | ) | $ | (33,581 | ) | $ | 13,957 | ||||||
For the year ended December 31, 2021 |
||||||||||||||||
Interest rate swaps |
$ | | $ | | $ | | $ | | ||||||||
For the year ended December 31, 2020 |
||||||||||||||||
Interest rate swaps |
$ | | $ | | $ | | $ | |
Derivatives Not Designated as Hedging Instruments
We have fixed index annuity products that guarantee the return of principal to the policyholder and credit interest based on a percentage of the gain in a specified market index. When fixed index annuity deposits are received, a portion of the deposit is used to purchase derivatives consisting of call options on the applicable market indices to fund the index credits due to fixed index annuity policyholders. Substantially all such call options are one year options purchased to match the funding requirements of the underlying policies. The call options are marked to fair value with the change in fair value included as a component of revenues. The change in fair value of derivatives includes the gains or losses recognized at the expiration of the option term and the changes in fair value for open positions. On the respective anniversary dates of the index policies, the index used to compute the index credit is reset and we purchase new call options to fund the next index credit. We manage the cost of these purchases through the terms of our fixed index annuities, which permit us to change caps, participation rates, and/or asset fees, subject to guaranteed minimums on each policys anniversary date. By adjusting caps, participation rates, or asset fees, we can generally manage option costs except in cases where the contractual features would prevent further modifications.
The changes in fair value of derivatives not designated as hedging instruments included in the Consolidated Statements of Operations are as follows:
Year Ended December 31, |
||||||||||||
2022 | 2021 | 2020 | ||||||||||
(Dollars in thousands) | ||||||||||||
Change in fair value of derivatives: |
||||||||||||
Call options |
$ | (1,118,768 | ) | $ | 1,347,925 | $ | 34,604 | |||||
Warrants |
264 | 810 | | |||||||||
Interest rate swaps |
13,957 | | | |||||||||
Interest rate caps |
| | 62 | |||||||||
|
|
|
|
|
|
|||||||
$ | (1,104,547 | ) | $ | 1,348,735 | $ | 34,666 | ||||||
|
|
|
|
|
|
|||||||
Change in fair value of embedded derivatives: |
||||||||||||
Fixed index annuities - embedded derivatives |
$ | (1,913,096 | ) | $ | (355,940 | ) | $ | (1,286,787 | ) | |||
Reinsurance related embedded derivative |
(439,502 | ) | (2,362 | ) | | |||||||
|
|
|
|
|
|
|||||||
$ | (2,352,598 | ) | $ | (358,302 | ) | $ | (1,286,787 | ) | ||||
|
|
|
|
|
|
Derivative Exposure
We attempt to mitigate potential risk of loss due to the nonperformance of the counterparties through a regular monitoring process which evaluates the programs effectiveness. We do not purchase derivative instruments that would require payment or collateral to another institution and our derivative instruments do not contain counterparty credit-risk-related contingent features. We are exposed to risk of loss in the event of nonperformance by the counterparties and, accordingly, we purchase our derivative instruments from multiple counterparties and evaluate the creditworthiness of all counterparties prior to purchase of the contracts. All non-exchange traded derivative instruments have been purchased from nationally recognized financial institutions with a Standard and Poors credit rating of A- or higher at the time of purchase and the maximum credit exposure to any single counterparty is subject to concentration limits. Both our call options and interest rate swaps fall under the same credit support agreements with each counterparty that allow us to request the counterparty to provide collateral to us when the fair value of our exposure to the counterparty exceeds specified amounts.
F-40
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The notional amount and fair value of our call options and interest rate swaps by counterparty and each counterpartys current credit rating are as follows:
December 31, | ||||||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||||||
Counterparty |
Credit Rating (S&P) |
Credit Rating (Moodys) |
Notional Amount |
Fair Value | Notional Amount |
Fair Value | ||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Bank of America |
A+ | Aa2 | $ | 3,574,125 | $ | 26,080 | $ | 3,556,256 | $ | 99,229 | ||||||||||||||
Barclays |
A | A1 | 3,686,896 | 39,657 | 4,213,658 | 157,865 | ||||||||||||||||||
Canadian Imperial Bank of Commerce |
A+ | Aa2 | 2,707,734 | 34,218 | 3,956,329 | 141,540 | ||||||||||||||||||
Citibank, N.A. |
A+ | Aa3 | 3,748,162 | 29,873 | 3,190,833 | 115,860 | ||||||||||||||||||
Credit Suisse |
A- | A3 | 2,086,470 | 20,691 | 3,716,868 | 113,295 | ||||||||||||||||||
J.P. Morgan |
A+ | Aa2 | 6,501,103 | 69,006 | 4,482,832 | 105,899 | ||||||||||||||||||
Morgan Stanley |
A+ | Aa3 | 2,957,389 | 38,470 | 2,223,743 | 47,950 | ||||||||||||||||||
Royal Bank of Canada |
AA- | A2 | 4,378,132 | 58,026 | 3,567,972 | 100,472 | ||||||||||||||||||
Societe Generale |
A | A1 | 2,099,081 | 17,157 | 2,548,072 | 86,494 | ||||||||||||||||||
Truist |
A | A2 | 1,960,787 | 32,885 | 2,547,808 | 94,924 | ||||||||||||||||||
Wells Fargo |
A+ | Aa2 | 5,436,824 | 61,840 | 5,820,381 | 206,403 | ||||||||||||||||||
Exchange traded |
199,200 | 2,655 | 266,601 | 6,643 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
$ | 39,335,903 | $ | 430,558 | $ | 40,091,353 | $ | 1,276,574 | |||||||||||||||||
|
|
|
|
|
|
|
|
As of December 31, 2022 and 2021, we held $0.4 billion and $1.3 billion, respectively, of cash and cash equivalents and other investments from counterparties for derivative collateral, which is included in Other liabilities on our Consolidated Balance Sheets. This derivative collateral limits the maximum amount of economic loss due to credit risk that we would incur if the counterparties failed completely to perform according to the terms of the contracts to $3.3 million and $8.5 million at December 31, 2022 and 2021, respectively.
The future index credits on our fixed index annuities are treated as a series of embedded derivatives over the expected life of the applicable contract. We do not purchase call options to fund the index liabilities which may arise after the next policy anniversary date. We must value both the call options and the related forward embedded options in the policies at fair value.
We cede certain fixed index annuity product liabilities to third party reinsurers on a modified coinsurance basis which results in an embedded derivative. The obligation to pay the total return on the assets supporting liabilities associated with this reinsurance agreement represents a total return swap. The fair value of the total return swap is based on the unrealized gains and losses of the underlying assets held in the modified coinsurance portfolio. The reinsurance related embedded derivative is reported in Funds withheld for reinsurance liabilities on the Consolidated Balance Sheets and the change in the fair value of the embedded derivative is reported in Change in fair value of embedded derivatives on the Consolidated Statements of Operations. See Note 9 - Reinsurance and Policy Provisions for further discussion on these reinsurance agreements.
F-41
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
7. | Deferred Policy Acquisition Costs and Deferred Sales Inducements |
Deferred Policy Acquisition Costs
The following tables present the balances and changes in deferred policy acquisition costs:
December 31, 2022 | ||||||||||||||||
Fixed Index Annuities |
Fixed Rate Annuities |
Single Premium Immediate Annuities |
Total | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Balance, beginning of year |
$ | 2,906,684 | $ | 151,322 | $ | 4,198 | $ | 3,062,204 | ||||||||
Write-off related to in-force ceded reinsurance |
(196,417 | ) | (7,209 | ) | | (203,626 | ) | |||||||||
Capitalizations |
193,989 | 4,424 | 663 | 199,076 | ||||||||||||
Amortization expense |
(254,934 | ) | (28,432 | ) | (645 | ) | (284,011 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, end of year |
$ | 2,649,322 | $ | 120,105 | $ | 4,216 | $ | 2,773,643 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
December 31, 2021 | ||||||||||||||||
Fixed Index Annuities |
Fixed Rate Annuities |
Single Premium Immediate Annuities |
Total | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Balance, beginning of year |
$ | 3,286,059 | $ | 119,805 | $ | 2,641 | $ | 3,408,505 | ||||||||
Write-off related to in-force ceded reinsurance |
(349,614 | ) | | | (349,614 | ) | ||||||||||
Capitalizations |
250,070 | 57,344 | 2,269 | 309,683 | ||||||||||||
Amortization expense |
(279,831 | ) | (25,827 | ) | (712 | ) | (306,370 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, end of year |
$ | 2,906,684 | $ | 151,322 | $ | 4,198 | $ | 3,062,204 | ||||||||
|
|
|
|
|
|
|
|
Deferred Sales Inducements
The following tables present the balances and changes in deferred sales inducements:
December 31, 2022 | ||||||||||||
Fixed Index Annuities |
Fixed Rate Annuities |
Total | ||||||||||
(Dollars in thousands) | ||||||||||||
Balance, beginning of year |
$ | 2,088,591 | $ | 31,371 | $ | 2,119,962 | ||||||
Capitalizations |
107,684 | 7 | 107,691 | |||||||||
Amortization expense |
(178,315 | ) | (3,655 | ) | (181,970 | ) | ||||||
|
|
|
|
|
|
|||||||
Balance, end of year |
$ | 2,017,960 | $ | 27,723 | $ | 2,045,683 | ||||||
|
|
|
|
|
|
|||||||
December 31, 2021 | ||||||||||||
Fixed Index Annuities |
Fixed Rate Annuities |
Total | ||||||||||
(Dollars in thousands) | ||||||||||||
Balance, beginning of year |
$ | 2,180,980 | $ | 35,705 | $ | 2,216,685 | ||||||
Capitalizations |
95,104 | 57 | 95,161 | |||||||||
Amortization expense |
(187,493 | ) | (4,391 | ) | (191,884 | ) | ||||||
|
|
|
|
|
|
|||||||
Balance, end of year |
$ | 2,088,591 | $ | 31,371 | $ | 2,119,962 | ||||||
|
|
|
|
|
|
F-42
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
8. | Policyholder Liabilities |
Liability for Future Policy Benefits
The liability for future policy benefits consists only of the liability associated with single premium immediate annuities (SPIA) with life contingencies. As this business has no future expected premiums, the rollforward presented below is the present value of expected future benefits. The balances of and changes in the liability for future policy benefits for the the years ended December 31, 2022 and 2021 is as follows:
Present Value of Expected Future Policy Benefits |
||||||||
December 31, | ||||||||
2022 | 2021 | |||||||
(Dollars in thousands) | ||||||||
Balance, beginning of year |
$ | 402,305 | $ | 384,510 | ||||
Beginning balance at original discount rate |
352,708 | 315,793 | ||||||
Effect of changes in cash flow assumptions |
1,277 | 7,892 | ||||||
Effect of actual variances from expected experience |
(1,941 | ) | (1,908 | ) | ||||
|
|
|
|
|||||
Adjusted beginning of year balance |
352,044 | 321,777 | ||||||
Issuances |
16,072 | 55,229 | ||||||
Interest accrual |
14,664 | 14,819 | ||||||
Benefit payments |
| | ||||||
Net premiums collected |
| | ||||||
Derecognition (lapses) |
(40,327 | ) | (39,117 | ) | ||||
|
|
|
|
|||||
Ending balance at original discount rate |
342,453 | 352,708 | ||||||
Effect of changes in discount rate assumptions |
(23,776 | ) | 49,597 | |||||
|
|
|
|
|||||
Balance, end of year |
$ | 318,677 | $ | 402,305 | ||||
|
|
|
|
The reconciliation of the net liability for future policy benefits to the liability for future policy benefits included in policy benefit reserves in the consolidated balance sheets is as follows:
December 31, | ||||||||
2022 | 2021 | |||||||
(Dollars in thousands) | ||||||||
Liability for future policy benefits |
$ | 318,677 | $ | 402,305 | ||||
Deferred profit liability |
19,223 | 18,716 | ||||||
|
|
|
|
|||||
337,900 | 421,021 | |||||||
Less: Reinsurance recoverable |
(1,259 | ) | (1,283 | ) | ||||
|
|
|
|
|||||
Net liability for future policy benefits, after reinsurance recoverable |
$ | 336,641 | $ | 419,738 | ||||
|
|
|
|
The weighted-average liability duration of the liability for future policy benefits is as follows:
December 31, | ||||||||
2022 | 2021 | |||||||
SPIA With Life Contingency: |
||||||||
Weighted-average liability duration of the liability for future policy benefits (years) |
6.78 | 7.57 |
The following table presents the amount of undiscounted expected future benefit payments and expected gross premiums:
December 31, | ||||||||
2022 | 2021 | |||||||
(Dollars in thousands) | ||||||||
SPIA With Life Contingency: |
| |||||||
Expected future benefit payments |
$ | 467,627 | $ | 485,411 | ||||
Expected future gross premiums |
| |
F-43
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The amount of revenue and interest associated with the liability for future policy benefits recognized in the statement of operations for the the years ended December 31, 2022 and 2021 is as follows:
December 31, 2022 | December 31, 2021 | |||||||||||||||
Gross Premiums or Assessments |
Interest Expense |
Gross Premiums or Assessments |
Interest Expense |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
SPIA With Life Contingency |
$ | 16,994 | $ | 14,613 | $ | 53,778 | $ | 14,777 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 16,994 | $ | 14,613 | $ | 53,778 | $ | 14,777 | ||||||||
|
|
|
|
|
|
|
|
The weighted-average interest rate is as follows:
December 31, | ||||||||
2022 | 2021 | |||||||
Interest accretion rate |
4.25 | % | 4.29 | % | ||||
Current discount rate |
5.37 | % | 1.74 | % |
Market Risk Benefits
The balances of and changes in the liability for market risk benefits (MRB) for the years ended December 31, 2022 and 2021 is as follows:
December 31, 2022 | December 31, 2021 | |||||||||||||||
Fixed Rate Annuities |
Fixed Index Annuities |
Fixed Rate Annuities |
Fixed Index Annuities |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
MRB Liability |
||||||||||||||||
Balance, beginning of year |
$ | 78,411 | $ | 2,557,378 | $ | 73,904 | $ | 2,294,129 | ||||||||
Balance, beginning of year, before effect of changes in the instrument-specific credit risk |
77,731 | 2,310,437 | 74,371 | 2,064,555 | ||||||||||||
Issuances |
376 | 59,452 | 23 | 22,836 | ||||||||||||
Interest accrual |
1,349 | 72,551 | 986 | 39,614 | ||||||||||||
Attributed fees collected |
1,270 | 125,168 | 1,326 | 122,756 | ||||||||||||
Benefits payments |
| | | | ||||||||||||
Effect of changes in interest rates |
(19,421 | ) | (952,265 | ) | (4,091 | ) | (206,055 | ) | ||||||||
Effect of changes in equity markets |
| 186,618 | | (151,145 | ) | |||||||||||
Effect of changes in equity index volatility |
| 241,563 | | (57,940 | ) | |||||||||||
Actual policyholder behavior different from expected behavior |
| | | | ||||||||||||
Effect of changes in future expected policyholder behavior |
602 | 46,567 | 369 | 142,713 | ||||||||||||
Effect of changes in other future expected assumptions |
(17,552 | ) | 363,078 | 4,747 | 333,103 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, end of year, before effect of changes in the instrument-specific credit |
44,355 | 2,453,169 | 77,731 | 2,310,437 | ||||||||||||
Effect of changes in the instrument-specific credit risk |
(6,492 | ) | (265,411 | ) | 680 | 246,941 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, end of year |
37,863 | 2,187,758 | 78,411 | 2,557,378 | ||||||||||||
Reinsured MRB, end of period |
10,656 | 593,959 | | 156,931 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, end of period, net of reinsurance |
$ | 27,207 | $ | 1,593,799 | $ | 78,411 | $ | 2,400,447 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net amount at risk (a) |
$ | 258,826 | $ | 10,987,198 | $ | 239,995 | $ | 10,001,385 | ||||||||
Weighted average attained age of contract holders (years) |
69 | 71 | 69 | 70 |
(a) | Net amount at risk is defined as the current guarantee amount in excess of the current account balance. |
F-44
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The following is a reconciliation of market risk benefits by amounts in an asset position and in liability position to market risk benefit amounts included in other assets and market risk benefit reserves, respectively, in the Consolidated Balance Sheets:
December 31, 2022 | ||||||||||||
Asset | Liability | Net Liability |
||||||||||
(Dollars in thousands) | ||||||||||||
Fixed Index Annuities |
$ | 226,294 | $ | 2,414,052 | $ | 2,187,758 | ||||||
Fixed Rate Annuities |
3,577 | 41,440 | 37,863 | |||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 229,871 | $ | 2,455,492 | $ | 2,225,621 | ||||||
|
|
|
|
|
|
|||||||
December 31, 2021 | ||||||||||||
Asset | Liability | Net Liability |
||||||||||
(Dollars in thousands) | ||||||||||||
Fixed Index Annuities |
$ | 520,566 | $ | 3,077,944 | $ | 2,557,378 | ||||||
Fixed Rate Annuities |
5,807 | 84,218 | 78,411 | |||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 526,373 | $ | 3,162,162 | $ | 2,635,789 | ||||||
|
|
|
|
|
|
Reinsured Market Risk Benefits
The following table presents the balances and changes in reinsured market risk benefits associated with fixed index annuities for the years ended December 31, 2022 and 2021:
December 31, 2022 | December 31, 2021 | |||||||||||||||
Fixed Rate Annuities |
Fixed Index Annuities |
Fixed Rate Annuities |
Fixed Index Annuities |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
Ceded MRB |
||||||||||||||||
Balance, beginning of year |
$ | | $ | 156,931 | $ | | $ | 90,022 | ||||||||
Inception of in-force ceded reinsurance |
10,091 | 334,835 | | 100,327 | ||||||||||||
Issuances |
| 36,036 | | 915 | ||||||||||||
Interest accrual |
104 | 7,598 | | 414 | ||||||||||||
Attributed fees collected |
28 | 23,745 | | 9,904 | ||||||||||||
Benefits payments |
| | | | ||||||||||||
Effect of changes in interest rates |
135 | (171,948 | ) | | 1,601 | |||||||||||
Effect of changes in equity markets |
118 | 43,799 | | (6,148 | ) | |||||||||||
Effect of changes in equity index volatility |
| 34,278 | | (9,074 | ) | |||||||||||
Actual policyholder behavior different from expected behavior |
| | | | ||||||||||||
Effect of changes in future expected policyholder behavior |
180 | 12,598 | | 16,878 | ||||||||||||
Effect of changes in other future expected assumptions |
| 116,087 | | (47,908 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, end of year |
$ | 10,656 | $ | 593,959 | $ | | $ | 156,931 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net amount at risk (a) |
$ | 72,350 | $ | 2,402,964 | $ | | $ | 582,315 | ||||||||
Weighted average attained age of contract holders (years) |
70 | 71 | 0.00 | 69 |
(a) | Net amount at risk is defined as the current guarantee amount in excess of the current account balance. |
F-45
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The following is a reconciliation of reinsurance market risk benefits by amounts in an asset position and in liability position to market risk benefit amounts included in coinsurance deposits and other liabilities, respectively, in the Consolidated Balance Sheets:
December 31, 2022 | ||||||||||||
Asset | Liability | Net Asset |
||||||||||
(Dollars in thousands) | ||||||||||||
Fixed Index Annuities |
$ | 629,611 | $ | 35,652 | $ | 593,959 | ||||||
Fixed Rate Annuities |
11,070 | 414 | 10,656 | |||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 640,681 | $ | 36,066 | $ | 604,615 | ||||||
|
|
|
|
|
|
|||||||
December 31, 2021 | ||||||||||||
Asset | Liability | Net Asset |
||||||||||
(Dollars in thousands) | ||||||||||||
Fixed Index Annuities |
$ | 250,046 | $ | 93,115 | $ | 156,931 | ||||||
Fixed Rate Annuities |
| | | |||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 250,046 | $ | 93,115 | $ | 156,931 | ||||||
|
|
|
|
|
|
Significant Inputs for Fair Value Measurement - Market Risk Benefits
The following tables provides a summary of the significant inputs and assumptions used in the fair value measurements of market risk benefits:
December 31, 2022 | ||||||||||||||||||
Fair Value | Valuation Technique |
Significant Inputs and Assumptions |
Range | Weighted Average |
||||||||||||||
(in thousands) | ||||||||||||||||||
Market risk benefits |
$ | 2,225,621 | Discounted cash flow | Utilization (a) | 0.04% - 78.75 | % | 4.24 | % | ||||||||||
Ceded market risk benefits |
604,615 | Option budget (b) | 1.65% - 2.50 | % | 2.31 | % | ||||||||||||
Risk-free interest rate (c) | 2.51% - 4.90 | % | 3.31 | % | ||||||||||||||
Nonperformance risk (d) | 0.06% - 3.27 | % | 2.59 | % | ||||||||||||||
December 31, 2021 | ||||||||||||||||||
Fair Value | Valuation Technique |
Significant Inputs and Assumptions |
Range | Weighted Average |
||||||||||||||
(in thousands) | ||||||||||||||||||
Market risk benefits |
$ | 2,635,789 | Discounted cash flow | Utilization (a) | % - 60.00 | % | 3.25 | % | ||||||||||
Ceded market risk benefits |
156,931 | Option budget (b) | 1.55% - 2.50 | % | 2.02 | % | ||||||||||||
Risk-free interest rate (c) | 0.53% - 2.05 | % | 1.77 | % | ||||||||||||||
Nonperformance risk (d) | 0.07% -2.50 | % | 1.49 | % |
(a) | The utilization assumption represents the percentage of policyholders who will elect to receive lifetime income benefit payments in a given year. A decrease (increase) in the utilization assumption used in the fair value of market risk benefits could lead to favorable (unfavorable) changes in the market risk benefits. |
(b) | The option budget assumption represents the expected cost of annual call options we will purchases in the future. An increase (decrease) in the option budget assumption used in the fair value of market risk benefits could lead to favorable (unfavorable) changes in the market risk benefits. |
(c) | The risk-free interest rate assumption impacts the discount rate used in the discounted future cash flow valuation. An increase (decrease) in the risk-free interest rate assumption used in the fair value of market risk benefits could lead to favorable (unfavorable) changes in the market risk benefits. |
F-46
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(d) | The nonperformance risk assumption impacts the discount rate used in the discounted future cash flow valuation and includes our own credit risk based on the current market credit spreads for debt-like instruments we have issued and are available in the market. Additionally, the nonperformance risk assumption includes the counterparty credit risk used in the fair value measurement of ceded market risk benefits which is determined using the current market credit spreads based on the counterparty credit rating. An increase (decrease) in the nonperformance risk assumption for own credit risk used in the fair value of market risk benefits could lead to favorable (unfavorable) changes in the market risk benefits. An decrease (increase) in the nonperformance risk assumption for counterparty credit risk used in the fair value of ceded market risk benefits could lead to favorable (unfavorable) changes in the ceded market risk benefits. |
During the year ended December 31, 2022, the Company made the following notable changes to significant inputs and assumptions resulting in changes in the fair value measurement of market risk benefits:
| Utilization assumptions were increased resulting in an increase to the market risk benefits liability and a decrease to net income. |
| Option budget assumptions were increased resulting in a decrease to the market risk benefits liability and an increase to net income. |
During the year ended December 31, 2021, the Company made the following notable changes to significant inputs and assumptions resulting in changes in the fair value measurement and market risk benefits:
| Utilization assumptions were decreased resulting in a decrease to the market risk benefits liability and an increase to net income. |
| Option budget assumptions were decreased resulting in an increase to the market risk benefits liability and a decrease to net income. |
Policyholder Account Balances
The following table presents the balances and changes in policyholders account balances:
December 31, 2022 | December 31, 2021 | |||||||||||||||
Fixed Rate Annuities |
Fixed Index Annuities |
Fixed Rate Annuities |
Fixed Index Annuities |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
Balance, beginning of year |
$ | 6,860,060 | $ | 55,003,305 | $ | 5,083,537 | $ | 53,612,622 | ||||||||
Issuances |
159,570 | 3,001,738 | 2,523,061 | 3,194,663 | ||||||||||||
Premiums received |
4,811 | 170,493 | (3,649 | ) | 258,159 | |||||||||||
Policy charges |
(6,587 | ) | (272,604 | ) | (4,706 | ) | (258,552 | ) | ||||||||
Surrenders and withdrawals |
(574,590 | ) | (3,945,504 | ) | (883,440 | ) | (3,644,593 | ) | ||||||||
Benefit payments |
(11,328 | ) | (727,847 | ) | (9,304 | ) | (621,700 | ) | ||||||||
Interest credited |
151,762 | 599,259 | 154,267 | 2,464,347 | ||||||||||||
Other |
5,879 | (2,606 | ) | 294 | (1,641 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, end of period |
$ | 6,589,577 | $ | 53,826,234 | $ | 6,860,060 | $ | 55,003,305 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted-average crediting rate |
2.28 | % | 1.11 | % | 2.62 | % | 4.64 | % | ||||||||
Net amount at risk (a) |
$ | 258,826 | $ | 10,987,198 | $ | 239,995 | $ | 10,001,385 | ||||||||
Cash surrender value |
6,208,597 | 49,551,657 | 6,392,133 | 50,177,630 |
(a) | Net amount at risk is defined as the current guarantee amount in excess of the current account balance. |
The following table presents the reconciliation of policyholders account balances to policy benefit reserves in the Consolidated Balance Sheets:
December 31, 2022 |
December 31, 2021 |
|||||||
(Dollars in thousands) | ||||||||
Fixed index annuities policyholder account balances |
$ | 53,826,234 | $ | 55,003,305 | ||||
Fixed rate annuities policyholder account balances |
6,589,577 | 6,860,060 | ||||||
Embedded derivative adjustment (b) |
(1,996,640 | ) | 305,340 | |||||
Liability for future policy benefits |
318,677 | 402,305 | ||||||
Deferred profit liability |
19,223 | 18,716 | ||||||
Other |
24,765 | 25,096 | ||||||
|
|
|
|
|||||
Total |
$ | 58,781,836 | $ | 62,614,822 | ||||
|
|
|
|
(b) | The embedded derivative adjustment reconciles the account balance to the gross GAAP liability and represents the combination of the host contract and the fair value of the embedded derivatives. |
F-47
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The following table presents the balance of account values by range of guaranteed minimum crediting rates and the related range of the difference, in basis points, between rates being credited to policyholders and the respective guaranteed minimums:
December 31, 2022 | ||||||||||||||||||||||||
Range of guaranteed minimum crediting rate |
At guaranteed minimum |
1 to 50 | 51 to 150 | Greater than 150 basis points above |
Total | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Fixed Index Annuities |
0.00% - 0.50% | $ | | $ | 462,356 | $ | 407,426 | $ | 314,929 | $ | 1,184,711 | |||||||||||||
0.50% - 1.00% | 2,421,795 | 1,098,332 | 2,258,992 | 77,901 | 5,857,020 | |||||||||||||||||||
1.00% - 1.50% | 51,586 | 9,391 | | | 60,977 | |||||||||||||||||||
1.50% - 2.00% | 57 | | | | 57 | |||||||||||||||||||
2.00% - 2.50% | 133,059 | 100,205 | 8 | | 233,272 | |||||||||||||||||||
2.50% - 3.00% | 939,684 | | | | 939,684 | |||||||||||||||||||
Greater than 3.00% | | | | | | |||||||||||||||||||
Allocated to index strategies | 45,550,513 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 3,546,181 | $ | 1,670,284 | $ | 2,666,426 | $ | 392,830 | $ | 53,826,234 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Fixed Rate Annuities |
0.00% - 0.50% | $ | 61 | $ | | $ | | $ | | $ | 61 | |||||||||||||
0.50% - 1.00% | 55,458 | 203,523 | 4,000,203 | 701,836 | 4,961,020 | |||||||||||||||||||
1.00% - 1.50% | 454,728 | 231 | | | 454,959 | |||||||||||||||||||
1.50% - 2.00% | 281,694 | 96,767 | 277,053 | 189 | 655,703 | |||||||||||||||||||
2.00% - 2.50% | 21,887 | 22 | | | 21,909 | |||||||||||||||||||
2.50% - 3.00% | 434,042 | 7,417 | | | 441,459 | |||||||||||||||||||
Greater than 3.00% | 54,466 | | | | 54,466 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 1,302,336 | $ | 307,960 | $ | 4,277,256 | $ | 702,025 | $ | 6,589,577 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
December 31, 2021 | ||||||||||||||||||||||||
Range of guaranteed minimum crediting rate |
At guaranteed minimum |
1 to 50 | 51 to 150 | Greater than 150 basis points above |
Total | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Fixed Index Annuities |
0.00% - 0.50% | $ | | $ | 284,190 | $ | 305,770 | $ | 133,060 | $ | 723,020 | |||||||||||||
0.50% - 1.00% | 2,020,896 | 1,383,008 | 2,422,207 | 60,413 | 5,886,524 | |||||||||||||||||||
1.00% - 1.50% | 55,375 | 10,874 | 637 | | 66,886 | |||||||||||||||||||
1.50% - 2.00% | | 84 | | | 84 | |||||||||||||||||||
2.00% - 2.50% | 134,690 | 121,299 | 151 | | 256,140 | |||||||||||||||||||
2.50% - 3.00% | 1,011,812 | | | | 1,011,812 | |||||||||||||||||||
Greater than 3.00% | | | | | | |||||||||||||||||||
Allocated to index strategies | 47,058,839 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 3,222,773 | $ | 1,799,455 | $ | 2,728,765 | $ | 193,473 | $ | 55,003,305 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Fixed Rate Annuities |
0.00% - 0.50% | $ | 108 | $ | | $ | | $ | | $ | 108 | |||||||||||||
0.50% - 1.00% | 42,216 | 119,438 | 351,059 | 24,950 | 537,663 | |||||||||||||||||||
1.00% - 1.50% | 491,489 | 226 | | | 491,715 | |||||||||||||||||||
1.50% - 2.00% | 834,249 | 99,654 | 129,943 | | 1,063,846 | |||||||||||||||||||
2.00% - 2.50% | 3,254,565 | 22 | | | 3,254,587 | |||||||||||||||||||
2.50% - 3.00% | 1,040,592 | 7,754 | | | 1,048,346 | |||||||||||||||||||
Greater than 3.00% | 463,795 | | | | 463,795 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 6,127,014 | $ | 227,094 | $ | 481,002 | $ | 24,950 | $ | 6,860,060 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
F-48
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
9. | Reinsurance and Policy Provisions |
Coinsurance
We have two coinsurance agreements with EquiTrust Life Insurance Company (EquiTrust), covering 70% of certain of American Equity Lifes fixed index and fixed rate annuities issued from August 1, 2001 through December 31, 2001, 40% of those contracts issued during 2002 and 2003, and 20% of those contracts issued from January 1, 2004 to July 31, 2004. The business reinsured under these agreements may not be recaptured. Coinsurance deposits (aggregate policy benefit reserves transferred to EquiTrust under these agreements) were $323.7 million and $381.4 million at December 31, 2022 and 2021, respectively. We remain liable to policyholders with respect to the policy liabilities ceded to EquiTrust should EquiTrust fail to meet the obligations it has coinsured. The balance due from or due to EquiTrust under these agreements was a $0.8 million receivable and $7.8 million payable at December 31, 2022 and 2021, respectively, and represents the fair value of call options held by us to fund index credits related to the ceded business net of cash due to or from EquiTrust related to monthly settlements of policy activity and other expenses.
We have three coinsurance agreements with Athene Life Re Ltd. (Athene), an unauthorized life reinsurer domiciled in Bermuda. One agreement ceded 20% of certain of American Equity Lifes fixed index annuities issued from January 1, 2009 through March 31, 2010. The second agreement ceded 80% of American Equity Lifes multi-year rate guaranteed annuities issued from July 1, 2009 through December 31, 2013 and 80% of Eagle Lifes multi-year rate guaranteed annuities issued from November 20, 2013 through December 31, 2013. The third agreement ceded 80% of certain of American Equity Lifes and Eagle Lifes multi-year rate guaranteed annuities issued on or after January 1, 2014 through December 31, 2020, 80% of Eagle Lifes fixed index annuities issued prior to January 1, 2017, 50% of certain of Eagle Lifes fixed index annuities issued from January 1, 2017 through December 31, 2018, 20% of certain of Eagle Lifes fixed index annuities issued on or after January 1, 2019 through December 31, 2020 and 80% of certain of American Equity Lifes fixed index annuities issued from August 1, 2016 through December 31, 2016. Effective January 1, 2021, no new business is being ceded to Athene. The business reinsured under any of the Athene agreements may not be recaptured. Coinsurance deposits (aggregate policy benefit reserves transferred to Athene under these agreements) were $3.1 billion and $3.7 billion at December 31, 2022 and 2021, respectively. American Equity Life is an intermediary for reinsurance of Eagle Lifes business ceded to Athene. American Equity Life and Eagle Life remain liable to policyholders with respect to the policy liabilities ceded to Athene should Athene fail to meet the obligations it has coinsured. The annuity deposits that have been ceded to Athene are secured by assets held in trusts and American Equity Life is the sole beneficiary of the trusts. The assets in the trusts are required to remain at a value that is sufficient to support the current balance of policy benefit liabilities of the ceded business on a statutory basis. If the value of the trust accounts would ever be less than the amount of the ceded policy benefit liabilities on a statutory basis, Athene is required to either establish a letter of credit or deposit securities in the trusts for the amount of any shortfall. The balance due under these agreements to Athene was $16.9 million and $74.8 million at December 31, 2022 and 2021, respectively, and represents the fair value of call options held by us to fund index credits related to the ceded business net of cash due from Athene related to monthly settlements of policy activity.
Effective July 1, 2021 American Equity Life entered into a reinsurance agreement with North End Re (North End Re reinsurance treaty), a wholly-owned subsidiary of Brookfield Asset Management Reinsurance Partners Ltd. (Brookfield Reinsurance or Brookfield) to reinsure approximately $4.4 billion of in-force fixed indexed annuity product liabilities as of the effective date of the reinsurance agreement, 70% on a modified coinsurance (modco) basis and 30% on a coinsurance basis. The liabilities reinsured on a coinsurance basis are secured by assets held in both a statutory and supplemental trust (collectively referred to as the trusts). The liabilities reinsured on a modco basis are secured by a segregated modco account in which the assets are maintained by American Equity Life. American Equity Life transferred cash of $2.6 billion to the segregated modco account and $1.1 billion to the statutory trust at close of this reinsurance agreement on October 8, 2021. American Equity Life will receive an annual ceding commission equal to 49 basis points and the Company will receive an annual asset liability management fee equal to 30 basis points calculated based on the initial cash surrender value of liabilities ceded. Such fees are fixed and contractually guaranteed for six years with the additional and final seventh year payment partially contingent on certain performance obligations for both parties. The initial net present value of the ceding commission related to the in-force business was $114.1 million.
As part of the North End Re reinsurance treaty, American Equity Life is also ceding 75% of certain fixed index annuities issued after the effective date of the agreement, 70% on a modco basis and 30% on a coinsurance basis to North End Re. Effective July 1, 2022, the North End Re reinsurance treaty was amended to include additional fixed index annuity products. As part of this amendment, 75% of an additional block of in-force fixed indexed annuity product liabilities issued after July 1, 2021 was ceded, 70% on a modco basis and 30% on a coinsurance basis. On sales subsequent to the effective date of the North End Re reinsurance treaty, American Equity Life will receive an annual ceding commission equal to 140 basis points and the Company will receive an annual asset liability management fee equal to 30 basis points calculated based on the initial cash surrender value of liabilities ceded. Such fees are fixed and contractually guaranteed for six years with the additional and final seventh year payment being contingent on certain performance obligations for both parties. The initial net present value of the ceding commission related to the flow business ceded in 2022 and 2021 was $67.7 million and $27.1 million, respectively. The asset liability management fee recognized in Other revenue in 2022 and 2021 was $12.7 million and $5.5 million, respectively.
In addition, American Equity Life will receive certain acquisition cost reimbursements and an on-going annual expense reimbursement on each policy subject to the reinsurance agreement for the entirety of the policy duration. Acquisition cost reimbursements will reduce policy acquisition costs deferred.
F-49
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
As a result of the North End Re reinsurance treaty, there is a deferred gain of $480.5 million and $335.4 million which is recorded in Other liabilities as of December 31, 2022 and 2021, respectively. This deferred gain represents the unamortized portion of the cost of reinsurance related to the in-force business and new business which will be amortized over the life of the underlying reinsured policies. The deferred gain consists primarily of the difference between liabilities ceded and assets transferred as part of the reinsurance agreement and the present value of the ceding commissions previously noted offset by a reduction in deferred policy acquisition costs associated with the the in-force business ceded. The amortization of the deferred gain recognized in Other revenue in 2022 and 2021 was $24.2 million and $9.6 million, respectively.
American Equity Life remains liable to policyholders with respect to the policy liabilities ceded to North End Re should North End Re fail to meet the obligations it has reinsured.
The assets in the trusts and modco account are required to remain at a value that is sufficient to support the current balance of policy benefit liabilities of the ceded business on a statutory basis. The assets in the trusts and modco account are subject to investment management agreements between American Equity Life and North End Re. The assets in the modco account earned net investment income of $95.4 million and $11.4 million during 2022 and 2021, respectively, which are reflected within the Net investment income line in the Consolidated Statements of Operations and presented net of amounts earned for the benefit of the reinsurer.
As of December 31, 2022 and 2021, coinsurance deposits (aggregate policy benefits reserves transferred to North End Re under these agreements) were $5.8 billion and $4.8 billion, respectively. The balance due under these agreements to North End Re was $124.2 million and $127.9 million which is recorded in Other liabilities at December 31, 2022 and 2021, respectively.
Separate from the reinsurance transaction, Brookfield Reinsurance, has an approximate 18.7% interest in the Companys outstanding common stock as of December 31, 2022. See Note 16 - Earnings Per Common Share and Stockholders Equity for further discussion of Brookfields ownership.
Effective October 1, 2022 American Equity Life entered into a reinsurance agreement with an unaffiliated reinsurer AeBe ISA LTD (AeBe), a Bermuda exempted company affiliated with 26North Holdings LP (26North), that is an incorporated segregated account licensed as a Class E reinsurer. Under the agreement, American Equity Life ceded $4.2 billion of certain in-force fixed indexed and fixed rate annuity product liabilities as of October 3, 2022, the effective date of the reinsurance agreement, 75% on a funds withheld coinsurance basis and 25% on a coinsurance basis. The liabilities reinsured on a coinsurance basis are secured by assets held in both a statutory and supplemental trust (collectively referred to as the trusts). The liabilities reinsured on a funds withheld basis are secured by a segregated funds withheld account in which the assets are maintained by American Equity Life. American Equity Life transferred cash and investments with a fair value of $3.0 billion to the segregated funds withheld account and $1.0 billion to the statutory trust at close of this reinsurance agreement on October 3, 2022. At the close of the reinsurance agreement, American Equity Life received a closing ceding commission of $70.0 million. American Equity Life will also receive certain acquisition cost reimbursements and an on-going annual expense reimbursement on each policy subject to the reinsurance agreement for the entirety of the policy duration.
As a result of the AeBe reinsurance treaty, there is a deferred gain of $51.6 million which is recorded in Other liabilities as of December 31, 2022. This deferred gain represents the unamortized portion of the cost of reinsurance related to the in-force business which will be amortized over the life of the underlying reinsured policies. The deferred gain consists primarily of the difference between liabilities ceded and assets transferred as part of the reinsurance agreement and the closing ceding commission previously noted offset by a reduction in deferred policy acquisition costs associated with the in-force business ceded. The amortization of the deferred gain recognized in Other revenue in 2022 was $1.1 million.
American Equity Life remains liable to policyholders with respect to the policy liabilities ceded to AeBe should AeBe fail to meet the obligations it has reinsured.
The assets in the trusts and funds withheld account are required to remain at a value that is sufficient to support the current balance of policy benefit liabilities of the ceded business on a statutory basis. The assets in the trusts and funds withheld account are subject to investment management agreements between American Equity Life and 26North. The assets in the funds withheld account earned net investment income of $42.3 million during 2022, which is reflected within the Net investment income line in the Consolidated Statements of Operations and presented net of amounts earned for the benefit of the reinsurer.
As of December 31, 2022, coinsurance deposits (aggregate policy benefits reserves transferred to AeBe under these agreements) were $4.1 billion. The balance due under these agreements to AeBe was $38.0 million which is recorded in Other liabilities at December 31, 2022.
American Equity Life has the option to cede liabilities of certain single premium fixed deferred annuities, or policies as otherwise agreed to by parties issued after the treaty effective date, at risk adjusted pricing terms that may be acceptable to American Equity Life at that time. For flow business ceded, American Equity Life will receive an annual ceding commission over the term of the policy of up to 0.50% of the premium received.
Amounts ceded to EquiTrust, Athene, North End Re and AeBe under these agreements are as follows:
F-50
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Year Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
(Dollars in thousands) | ||||||||||||
Consolidated Statements of Operations |
| |||||||||||
Annuity product charges |
$ | 49,093 | $ | 20,351 | $ | 7,021 | ||||||
Change in fair value of derivatives |
(184,388 | ) | 140,641 | 43,080 | ||||||||
|
|
|
|
|
|
|||||||
$ | (135,295 | ) | $ | 160,992 | $ | 50,101 | ||||||
|
|
|
|
|
|
|||||||
Interest sensitive and index product benefits |
$ | 103,542 | $ | 303,035 | $ | 152,485 | ||||||
Change in fair value of embedded derivatives |
81,907 | (76,915 | ) | 4,352 | ||||||||
Other operating costs and expenses |
18,318 | 16,440 | 17,663 | |||||||||
|
|
|
|
|
|
|||||||
$ | 203,767 | $ | 242,560 | $ | 174,500 | |||||||
|
|
|
|
|
|
|||||||
Consolidated Statements of Cash Flows |
||||||||||||
Annuity deposits |
$ | (982,176 | ) | $ | (424,819 | ) | $ | (35,667 | ) | |||
Cash payments to policyholders |
1,029,667 | 984,260 | 466,311 | |||||||||
|
|
|
|
|
|
|||||||
$ | 47,491 | $ | 559,441 | $ | 430,644 | |||||||
|
|
|
|
|
|
We calculate estimated losses on reinsurance recoverable balances by determining an expected loss ratio. The expected loss ratio is based on industry historical loss experience and expected recovery timing adjusted for certain current and forecasted environmental factors management believes to be relevant. Estimated losses related to our reinsurance recoverable balances were $8.7 million and $2.3 million as of December 31, 2022 and 2021, respectively.
We monitor concentration of reinsurance risk with third party reinsurers and monitor concentration as well as financial strength ratings of our reinsurers.
Financing Arrangements
Effective April 1, 2019, we entered into a reinsurance agreement with Hannover Life Reassurance Company of America (Hannover), which was treated as reinsurance under statutory accounting practices and as a financing arrangement under GAAP. The statutory surplus benefit under this agreement was eliminated under GAAP and the associated charges were recorded as risk charges and included in Other operating costs and expenses in the Consolidated Statements of Operations. The 2019 Hannover Agreement was a coinsurance funds withheld reinsurance agreement for statutory purposes covering 80% of lifetime income benefit rider payments in excess of policy fund values and waived surrender charges related to penalty free withdrawals on certain business.
We paid a quarterly risk charge based on the pretax statutory benefit as of the end of each calendar quarter. Risk charges attributable to our 2019 agreement with Hannover were $33.1 million and $44.7 million during 2021 and 2020, respectively. Effective October 1, 2021, we recaptured the 2019 Hannover agreement.
Intercompany Reinsurance Agreements
Effective October 1, 2021, American Equity Life entered into a reinsurance agreement with AEL Re Vermont, a wholly-owned captive reinsurance company, to cede a portion of lifetime income benefit rider payments in excess of policy fund values on a funds withheld basis (The AEL Re Vermont Agreement). In connection with the agreement, AEL Re Vermont entered into an excess of loss (XOL) reinsurance agreement with Hannover to retrocede the lifetime income benefit rider payments in excess of the policy fund values ceded under the AEL Re Vermont Agreement after the funds withheld account balance is exhausted. AEL Re Vermont is permitted to carry the XOL treaty as an admitted asset on the AEL Re Vermont statutory balance sheet. The effects of this agreement are not accounted for as reinsurance as it does not satisfy the risk transfer requirements for GAAP. AEL Re Vermont incurred risk charges of $11.7 million and $2.8 million during the years ended December 31, 2022 and 2021, respectively, in relation to this XOL agreement with Hannover. The risk charges are included in Other operating costs and expenses in the Consolidated Statements of Operations.
Effective December 31, 2021, American Equity Life executed a coinsurance agreement with AEL Re Bermuda, an affiliated Bermuda reinsurer, wholly-owned by American Equity Investment Life Holding Company, to reinsure a quota share of fixed index annuities issued from January 1, 1997 through December 31, 2007. The treaty is maintained on a funds withheld basis.
All intercompany balances have been eliminated in the preparation of the accompanying financial statements.
F-51
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
10. | Income Taxes |
We file consolidated federal income tax returns that include all of our wholly-owned subsidiaries. Our income tax expense as presented in the consolidated financial statements is summarized as follows:
Year Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
(Dollars in thousands) | ||||||||||||
Consolidated statements of operations: |
||||||||||||
Current income taxes |
$ | 20,209 | $ | 332 | $ | 3,430 | ||||||
Deferred income taxes |
490,926 | 149,431 | 141,071 | |||||||||
|
|
|
|
|
|
|||||||
Total income tax expense included in consolidated statements of operations |
511,135 | 149,763 | 144,501 | |||||||||
Stockholders equity: |
||||||||||||
Expense (benefit) relating to: |
||||||||||||
Adoption of expected credit loss model |
| | (2,543 | ) | ||||||||
Changes in other comprehensive income |
(1,843,635 | ) | 207,353 | 225,746 | ||||||||
|
|
|
|
|
|
|||||||
Total income tax expense included in consolidated financial statements |
$ | (1,332,500 | ) | $ | 357,116 | $ | 367,704 | |||||
|
|
|
|
|
|
Income tax expense in the consolidated statements of operations differed from the amount computed at the applicable statutory federal income tax rates of 21% for the years ended December 31, 2022, 2021, and 2020 as follows:
Year Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
(Dollars in thousands) | ||||||||||||
Income before income taxes |
$ | 2,431,712 | $ | 702,786 | $ | 815,961 | ||||||
|
|
|
|
|
|
|||||||
Income tax expense on income before income taxes |
$ | 510,660 | $ | 147,585 | $ | 171,352 | ||||||
Tax effect of: |
||||||||||||
State income taxes |
2,564 | 5,239 | 5,749 | |||||||||
Tax exempt net investment income |
(4,065 | ) | (4,715 | ) | (4,602 | ) | ||||||
Tax rate differential on net operating loss carryback |
| | (30,041 | ) | ||||||||
Other |
1,976 | 1,654 | 2,043 | |||||||||
|
|
|
|
|
|
|||||||
Income tax expense |
$ | 511,135 | $ | 149,763 | $ | 144,501 | ||||||
|
|
|
|
|
|
|||||||
Effective tax rate |
21.0 | % | 21.3 | % | 17.7 | % | ||||||
|
|
|
|
|
|
The effective tax rate for the year ended December 31, 2020 was positively impacted by $30.0 million related to the provision of the CARES ACT which allowed net operating losses for 2018 through 2020 to be carried back to previous tax years in which a 35% statutory tax rate was in effect.
F-52
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Deferred income tax assets or liabilities are established for temporary differences between the financial reporting amounts and tax bases of assets and liabilities that will result in deductible or taxable amounts, respectively, in future years. The tax effects of temporary differences that give rise to the deferred tax assets and liabilities at December 31, 2022 and 2021, are as follows:
December 31, | ||||||||
2022 | 2021 | |||||||
(Dollars in thousands) | ||||||||
Deferred income tax assets: |
||||||||
Policy benefit reserves |
$ | | $ | 445,793 | ||||
Credit losses/impairments |
10,531 | 15,275 | ||||||
Net unrealized losses on available for sale fixed maturity |
1,063,441 | | ||||||
Amounts due reinsurer |
1,030,759 | 748,812 | ||||||
Other policyholder funds |
358 | 3,332 | ||||||
Deferred compensation |
3,866 | 3,434 | ||||||
Share-based compensation |
422 | 5,171 | ||||||
Net operating loss carryforwards |
50,913 | 87,314 | ||||||
Other |
71,417 | 1,140 | ||||||
|
|
|
|
|||||
Gross deferred tax assets |
2,231,707 | 1,310,271 | ||||||
|
|
|
|
|||||
Deferred income tax liabilities: |
||||||||
Deferred policy acquisition costs and deferred sales inducements |
(976,103 | ) | (1,051,900 | ) | ||||
Net unrealized gains on available for sale fixed maturity securities |
| (905,050 | ) | |||||
Derivative instruments |
(145,785 | ) | (107,717 | ) | ||||
Policy benefit reserves |
(612,454 | ) | (98,616 | ) | ||||
Investment income items |
(39,309 | ) | (56,285 | ) | ||||
Other |
(19,622) | (5,120) | ||||||
Gross deferred tax liabilities |
(1,793,273 | ) | (2,224,688 | ) | ||||
|
|
|
|
|||||
Net deferred income tax asset (liability) |
$ | 438,434 | $ | (914,417 | ) | |||
|
|
|
|
Included in deferred income taxes is the expected income tax benefit attributable to unrealized losses on available for sale fixed maturity securities. There is no valuation allowance provided for the deferred income tax asset attributable to unrealized losses on available for sale fixed maturity securities. We have the intent and ability to hold these securities to maturity or recovery of value, whichever is sooner. Realization of our deferred income tax assets is more likely than not based on expectations as to our future taxable income and considering all other available evidence, both positive and negative. Therefore, no valuation allowance against deferred income tax assets has been established as of December 31, 2022 and 2021.
There were no material income tax contingencies requiring recognition in our consolidated financial statements as of December 31, 2022. Our tax returns are subject to audit by various federal, state and local tax authorities. The Companys income tax returns are subject to examination by the IRS and state tax authorities, generally for three years after they are due or filed, whichever is later. Tax years ended before December 31, 2019 are no longer open to examination by the IRS.
At December 31, 2022 and 2021, we had federal net operating losses of $170.5 million and $419.5 million, respectively, primarily related to a reinsurance transaction that occurred in 2021. The federal net operating losses are carried forward indefinitely. Additionally, at December 31, 2022 and 2021, we had $45.7 million and $0 million, respectively, of capital loss carryforwards for federal income tax purposes that can be carried forward for five years.
F-53
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
11. | Notes and Loan Payable |
Notes and loan payable includes the following:
December 31, | ||||||||
2022 | 2021 | |||||||
(Dollars in thousands) | ||||||||
Senior notes due 2027 |
||||||||
Principal |
$ | 500,000 | $ | 500,000 | ||||
Unamortized debt issue costs |
(2,960 | ) | (3,537 | ) | ||||
Unamortized discount |
(178 | ) | (213 | ) | ||||
Term loan due 2027 |
||||||||
Principal |
300,000 | | ||||||
Principal paydown |
(3,750 | ) | | |||||
Unamortized debt issue costs |
(1,039 | ) | | |||||
|
|
|
|
|||||
$ | 792,073 | $ | 496,250 | |||||
|
|
|
|
On June 16, 2017, we issued $500 million aggregate principal amount of senior unsecured notes due 2027 which bear interest at 5.0% per year and will mature on June 15, 2027 (the 2027 Notes). The 2027 Notes were issued at a $0.3 million discount, which is being amortized over the term of the 2027 Notes using the effective interest method. Contractual interest is payable semi-annually in arrears each June 15th and December 15th. The initial transaction fees and costs totaling $5.8 million were capitalized as deferred financing costs and are being amortized over the term of the 2027 Notes using the effective interest method.
On February 15, 2022, we entered into a five-year, $300 million unsecured delayed draw term loan credit agreement. On July 6, 2022, we borrowed $300 million under this agreement. We will pay a floating rate of interest on the term loan utilizing SOFR adjusted for a credit spread. The term loan matures on February 15, 2027 and is amortizing at 2.5% annually for the first three years and 5.0% for the last two years.
On September 30, 2016, we entered into a credit agreement with six banks that provided for a $150 million unsecured revolving line of credit that terminated on September 30, 2021 and a $100 million term loan that was scheduled to terminate on September 30, 2019 but was repaid on June 16, 2017 without penalty.
12. | Subordinated Debentures |
Our wholly-owned subsidiary trust (which is not consolidated) has issued fixed rate and floating rate trust preferred securities and has used the proceeds from these offerings to purchase subordinated debentures from us. We also issued subordinated debentures to the trust in exchange for all of the common securities of the trust. The sole assets of the trust are the subordinated debentures and any interest accrued thereon. The interest payment dates on the subordinated debentures correspond to the distribution dates on the trust preferred securities issued by the trust. The trust preferred securities mature simultaneously with the subordinated debentures. Our obligations under the subordinated debentures and related agreements provide a full and unconditional guarantee of payments due under the trust preferred securities.
Following is a summary of subordinated debt obligations to the trusts at December 31, 2022 and 2021:
December 31, | ||||||||||||||||
2022 | 2021 | Interest Rate | Due Date | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
American Equity Capital Trust II |
$ | 78,753 | $ | 78,421 | 5 | % | June 1, 2047 | |||||||||
|
|
|
|
The principal amount of the subordinated debentures issued by us to American Equity Capital Trust II (Trust II) is $100.0 million. These debentures were assigned a fair value of $74.7 million at the date of issue (based upon an effective yield-to-maturity of 6.8%). The difference between the fair value at the date of issue and the principal amount is being accreted over the life of the debentures. The trust preferred securities issued by Trust II were issued to Iowa Farm Bureau Federation, which owns a majority of FBL Financial Group, Inc. (FBL). The consideration received by Trust II in connection with the issuance of its trust preferred securities consisted of fixed income securities of equal value which were issued by FBL.
F-54
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
13. | Retirement and Share-based Compensation Plans |
We have adopted a contributory defined contribution plan which is qualified under Section 401(k) of the Internal Revenue Code. The plan covers substantially all of our full-time employees subject to minimum eligibility requirements. Employees can contribute a percentage of their annual salary (up to a maximum annual contribution of $20,500 in 2022, $19,500 in 2021 and $19,500 in 2020) to the plan. We contribute an additional amount, subject to limitations, based on the voluntary contribution of the employee. Further, the plan provides for additional employer contributions based on the discretion of the Board of Directors. Plan contributions charged to expense were $3.3 million, $2.7 million and $2.4 million for the years ended December 31, 2022, 2021 and 2020, respectively.
The following table summarizes compensation expense recognized for employees and directors as a result of share-based compensation:
Year Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
(Dollars in thousands) | ||||||||||||
ESOP |
$ | 4,152 | $ | 3,377 | $ | 2,908 | ||||||
Employee Incentive Plans |
14,454 | 22,886 | 7,855 | |||||||||
Director Equity Plans |
1,053 | 1,262 | 1,056 | |||||||||
|
|
|
|
|
|
|||||||
$ | 19,659 | $ | 27,525 | $ | 11,819 | |||||||
|
|
|
|
|
|
ESOP
The principal purpose of the American Equity Investment Employee Stock Ownership Plan (ESOP) is to provide each eligible employee with an equity interest in us. Employees become eligible once they have completed a minimum of six months of service. Employees become 100% vested after two years of service. Our contribution to the ESOP is determined by the Board of Directors.
Employee Incentive Plans
During 2020, the 2016 Employee Incentive Plan (2016 Plan) was amended and renamed the American Equity Investment Life Holding Company Amended and Restated Equity Incentive Plan (Amended Plan). The Amended Plan increased the number of shares of Common stock reserved for issuance by 3,000,000 shares to 5,500,000 shares of our Common stock which may be issued in the form of grants of options, stock appreciation rights, restricted stock awards and restricted stock units. In addition, the Amended Plan allows for awards to be granted to members of the Board of Directors of the Company.
At December 31, 2022, we had 776,516 shares of common stock available for future grant under the Amended Plan.
We have a long-term performance incentive plan under which certain members of our management team are granted performance-based restricted stock units pursuant to the Amended Plan or the 2016 Plan. During 2022, 2021 and 2020, we granted 229,880, 186,091 and 217,781 restricted stock units under these plans, respectively. For the 2022 and 2021 grants, vesting is tied to threshold, target and maximum performance goals for the three year periods ending December 31, 2024 and December 31, 2023, respectively. Fifty percent of the restricted stock units will vest if we meet threshold goals, 100% of the restricted stock units will vest if we meet target performance goals and 200% of the restricted stock units will vest if we meet maximum performance goals. For the 2020 grant, vesting is tied to threshold, target and maximum performance goals for the three year period ending December 31, 2022. Fifty percent of the restricted stock units will vest if we meet threshold goals, 100% of the restricted stock units will vest if we meet target performance goals and 150% of the restricted stock units will vest if we meet maximum performance goals. Compensation expense is recognized over the three year vesting period based on the likelihood of meeting threshold, target and maximum goals. Restricted stock units that ultimately vest are payable in an equal number of shares of our common stock. Restricted stock units are accounted for as equity awards and the estimated fair value of restricted stock units is based upon the closing price of our common stock on the date of grant.
During 2022, 2021 and 2020 we granted 159,494, 199,597 and 133,429, respectively, time-based restricted stock units to employees under the Amended Plan or the 2016 Plan. These grants vest one to three years following the grant date provided the participant remains employed with us. Shares will vest early upon an employee reaching 65 years of age with 10 years of service with us. Compensation expense is recognized over the vesting period. Restricted stock units that ultimately vest are payable in an equal number of shares of our common stock. Restricted stock units are accounted for as equity awards and the estimated fair value of restricted stock units is based upon the closing price of our common stock on the date of grant.
During 2022, 2021 and 2020, we granted 0, 391,553 and 105,809, respectively, options to employees under the Amended Plan or the 2016 Plan at an exercise price equal to the fair market value of our common stock on the date of grant. These options vest over a period of one to five years and expire 10 years after the grant date. Compensation expense is recognized over the vesting period.
During 2022, a strategic incentive award was approved under the Amended Plan in which the Chief Executive Officer has the opportunity to earn the value of up to 1.2 million shares of AEL common stock based upon attainment of specified significant sustained increases in AELs common stock price on or before December 31, 2027. The award has four tranches with a share value objective for each tranche based on AELs 30-day volume weighted average common stock price. Fifty percent of each tranche is paid in shares of AEL common stock, subject
F-55
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
to a stay requirement up to 2 years, and fifty percent of each tranche is paid in cash upon attainment of the share value objective. The portion of the award payable in shares is accounted for as an equity award, and the portion of the award payable in cash is accounted for as a liability award. The fair value of both the equity award and liability award were calculated using a Monte Carlo simulation. Compensation expense is recognized over a service period which is the longer of the stay requirement, where applicable, or a derived service period calculated using a Monte Carlo simulation. There was $4.2 million of compensation expense recognized for the year ended December 31, 2022 for this award.
During 2021 and 2020, we granted 855,052 and 709,958 performance-based options (Performance Options) to employees under the Amended Plan at an exercise price equal to the fair market value of our common stock on the date of grant. These Performance Options vest based upon the timing of meeting the market condition of a 30-day volume weighted average common stock price of $37.00 per common share. Fifty percent of the Performance Options granted vest upon the later of: (i) the market condition noted above being met; and (ii) the one year anniversary of the Grant Date. The remaining fifty percent of the Performance Options granted vest on the one year anniversary of the vesting of the initial fifty percent of the Performance Options. The market condition for these performance options was met on January 4, 2022. Compensation expense for the Performance Options is recognized over the requisite service period.
Director Equity Plans
During 2022, 2021 and 2020, we issued 32,409, 39,273 and 51,450 shares of common stock under the Amended Plan to our Directors, all of which are restricted stock, and which vest on the earlier of the next annual meeting date or one year from the grant date provided the individual remains a Director during that time period.
Changes in the number of stock options granted to employees outstanding during the years ended December 31, 2022, 2021 and 2020 are as follows:
Number of Shares |
Weighted-Average Exercise Price per Share |
Total Exercise Price |
||||||||||
(Dollars in thousands, except per share data) | ||||||||||||
Outstanding at January 1, 2020 |
828,913 | $ | 19.91 | $ | 16,506 | |||||||
Granted |
815,767 | 26.70 | 21,778 | |||||||||
Canceled |
(31,200 | ) | 21.50 | (670 | ) | |||||||
Exercised |
(355,563 | ) | 16.98 | (6,038 | ) | |||||||
|
|
|
|
|||||||||
Outstanding at December 31, 2020 |
1,257,917 | 25.10 | 31,576 | |||||||||
Granted |
1,246,605 | 29.15 | 36,336 | |||||||||
Canceled |
(146,803 | ) | 25.44 | (3,735 | ) | |||||||
Exercised |
(295,000 | ) | 22.88 | (6,749 | ) | |||||||
|
|
|
|
|||||||||
Outstanding at December 31, 2021 |
2,062,719 | 27.84 | 57,428 | |||||||||
Granted |
| | | |||||||||
Canceled |
(102,143 | ) | 27.49 | (2,808 | ) | |||||||
Exercised |
(173,782 | ) | 24.59 | (4,273 | ) | |||||||
|
|
|
|
|||||||||
Outstanding at December 31, 2022 |
1,786,794 | 28.18 | $ | 50,347 | ||||||||
|
|
|
|
The following table summarizes information about stock options outstanding at December 31, 2022:
Stock Options Outstanding | Stock Options Vested | |||||||||||||||||||||||
Range of Exercise Prices | Number of Awards |
Remaining Life (yrs) |
Weighted-Average Exercise Price Per Share |
Number of Awards |
Remaining Life (yrs) |
Weighted-Average Exercise Price Per Share |
||||||||||||||||||
$21.89 - $26.72 |
375,820 | 7.83 | $ | 26.07 | 126,224 | 8.01 | $ | 26.72 | ||||||||||||||||
$27.05 - $32.58 |
1,410,974 | 8.10 | 28.74 | 606,322 | 8.09 | 28.71 | ||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
$21.89 - $32.58 |
1,786,794 | 8.05 | 28.18 | 732,546 | 8.08 | 28.37 | ||||||||||||||||||
|
|
|
|
The aggregate intrinsic value for stock options outstanding and vested awards was $31.2 million and $12.6 million, respectively, at December 31, 2022. For the years ended December 31, 2022, 2021 and 2020, the total intrinsic value of options exercised by officers, directors and employees was $3.7 million, $1.2 million and $2.2 million, respectively. Intrinsic value for stock options is calculated as the difference between the exercise price of the underlying awards and the price of our common stock as of the reporting date. Cash received from stock options exercised for the years ended December 31, 2022, 2021 and 2020 was $4.3 million, $6.7 million and $6.0 million, respectively.
During 2022, a new incentive plan was approved under which certain members of management are awarded an initial cash grant that can accumulate additional value based on the performance of certain private asset investments during the vesting period. The cash grant cliff vests after three years. Plan participants must remain employed during the three-year vesting period to earn the award. The award may continue to grow in value subsequent to the three-year vesting period, assuming the plan participant remains employed by the Company. Plan participants can elect either a lump sum cash payout or annual cash installments over time (up to 15 years). There was $6.7 million of compensation expense recognized for the year ended December 31, 2022 for these awards.
F-56
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
14. | Statutory Financial Information and Dividend Restrictions |
Statutory accounting practices prescribed or permitted by regulatory authorities for our life insurance subsidiaries differ from GAAP. Net income (loss) for our primary life insurance subsidiary as determined in accordance with statutory accounting practices was as follows:
Year Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
(Dollars in thousands) | ||||||||||||
American Equity Life |
$ | 151,857 | $ | (863,818 | ) | $ | (34,467 | ) |
Statutory capital and surplus for our primary life insurance subsidiary was as follows:
December 31, | ||||||||
2022 | 2021 | |||||||
(Dollars in thousands) | ||||||||
American Equity Life |
$ | 3,692,602 | $ | 4,078,532 |
American Equity Life is domiciled in the State of Iowa and is regulated by the Iowa Insurance Division. In some instances, the Iowa Insurance Division has adopted prescribed or permitted statutory accounting practices that differ from the required accounting outlined in National Association of Insurance Commissioners (NAIC) Statutory Accounting Principles (SAP). For the year ended December 31, 2022, American Equity Lifes use of prescribed statutory accounting practices resulted in higher statutory capital and surplus of $83.0 million relative to NAIC SAP due to its accounting for call option derivative instruments and fixed index annuity reserves. For the year ended December 31, 2021, American Equity Lifes use of the same prescribed statutory accounting practice resulted in lower statutory capital and surplus of $210.2 million. We purchase call options to hedge the growth in interest credited on fixed index products. The Iowa Insurance Division allows an insurer to elect (1) to use an amortized cost method to account for such call options and (2) to use a fixed index annuity reserve calculation methodology under which call options associated with the current index interest crediting term are valued at zero.
Prior approval of regulatory authorities is required for the payment of dividends to the parent company by American Equity Life which exceed an annual limitation. American Equity Life may pay dividends without prior approval, unless such payments, together with all other such payments within the preceding twelve months, exceed the greater of (1) net gain from operations before net realized capital gains/losses for the preceding calendar year or, (2) 10% of the American Equity Lifes surplus at the preceding year-end. The amount of dividends permitted to be paid by American Equity Life to its parent company without prior approval of regulatory authorities is $369.3 million as of December 31, 2022.
The Parent Company relies on its subsidiaries for cash flow, which has primarily been in the form of investment management fees and dividends. Retained earnings in our consolidated financial statements primarily represent undistributed earnings of American Equity Life. As such, our ability to pay dividends is limited by the regulatory restriction placed upon insurance companies as described above. In addition, American Equity Life retains funds to allow for sufficient capital for growth.
15. | Commitments and Contingencies |
We lease our office spaces and certain equipment under various operating leases. Rent expense for the years ended December 31, 2022, 2021 and 2020 totaled $5.2 million, $3.8 million and $4.2 million, respectively. At December 31, 2022, the aggregate future minimum lease payments are $28.5 million. The following represents payments due by period for operating lease obligations as of December 31, 2022 (dollars in thousands):
Year Ending December 31: | ||||
2023 |
$ | 3,792 | ||
2024 |
4,112 | |||
2025 |
3,985 | |||
2026 |
3,587 | |||
2027 |
2,014 | |||
2028 and thereafter |
11,013 |
We are occasionally involved in litigation, both as a defendant and as a plaintiff. In addition, state and federal regulatory bodies, such as state insurance departments, the Securities and Exchange Commission (SEC) and the Department of Labor, regularly make inquiries and conduct examinations or investigations concerning our compliance with, among other things, insurance laws, securities laws and the Employee Retirement Income Security Act of 1974, as amended.
F-57
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
In accordance with applicable accounting guidelines, we establish an accrued liability for litigation and regulatory matters when those matters present loss contingencies that are both probable and estimable. As a litigation or regulatory matter is developing we, in conjunction with outside counsel, evaluate on an ongoing basis whether the matter presents a loss contingency that meets conditions indicating the need for accrual and/or disclosure, and if not, the matter will continue to be monitored for further developments. If and when the loss contingency related to litigation or regulatory matters is deemed to be both probable and estimable, we will establish an accrued liability with respect to that matter and will continue to monitor the matter for further developments that may affect the amount of the accrued liability.
There can be no assurance that any pending or future litigation will not have a material adverse effect on our business, financial condition, or results of operations.
In addition to our commitments to fund mortgage loans, we have unfunded commitments at December 31, 2022 to limited partnerships of $1.7 billion and to fixed maturity securities of $237.4 million.
Through our FHLB membership, we have issued funding agreements to the FHLB in exchange for cash advances. As of December 31, 2022, we had $300.0 million of FHLB funding agreements outstanding. We are required to provide collateral in excess of the funding agreement amounts outstanding. The fixed maturity security investments pledged for collateral had a fair value of $1.2 billion at December 31, 2022.
16. | Earnings Per Common Share and Stockholders Equity |
Earnings Per Common Share
The following table sets forth the computation of earnings per common share and earnings per common shareassuming dilution:
Year Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
(Dollars in thousands, except per share data) | ||||||||||||
Numerator: |
||||||||||||
Net income available to common stockholders - numerator for earnings per common share |
$ | 1,876,544 | $ | 509,348 | $ | 637,945 | ||||||
|
|
|
|
|
|
|||||||
Denominator: |
||||||||||||
Weighted average common shares outstanding |
90,558,121 | 93,860,378 | 92,055,035 | |||||||||
Effect of dilutive securities: |
||||||||||||
Stock options and deferred compensation agreements |
523,248 | 271,422 | 93,014 | |||||||||
Restricted stock and restricted stock units |
456,759 | 359,359 | 244,447 | |||||||||
|
|
|
|
|
|
|||||||
Denominator for earnings per common share - assuming dilution |
91,538,128 | 94,491,159 | 92,392,496 | |||||||||
|
|
|
|
|
|
|||||||
Earnings per common share |
$ | 20.72 | $ | 5.43 | $ | 6.93 | ||||||
Earnings per common share - assuming dilution |
$ | 20.50 | $ | 5.39 | $ | 6.90 |
There were no options to purchase shares of our common stock outstanding excluded from the computation of diluted earnings per common share during the years ended December 31, 2022, 2021 and 2020, as the exercise price of all options outstanding was less than the average market price of our common shares for those periods.
Stockholders Equity
On June 10, 2020, we issued 12,000 shares of 6.625% Fixed-Rate Reset Non-Cumulative Preferred Stock, Series B (Series B) with a $1.00 par value per share and a liquidation preference of $25,000 per share, for aggregate net proceeds of $290.3 million.
On November 21, 2019 we issued 16,000 shares of 5.95% Fixed-Rate Reset Non-Cumulative Preferred Stock, Series A (Series A) with a $1.00 par value per share and a liquidation preference of $25,000 per share, for aggregate net proceeds of $388.9 million.
Dividends on the Series A and Series B preferred stock are payable on a non-cumulative basis only when, as and if declared, quarterly in arrears on the first day of March, June, September and December of each year, commencing on March 1, 2020 for Series A and on December 1, 2020 for Series B. For the year ended December 31, 2022, 2021, and 2020, we paid dividends totaling $23.8 million, $23.8 million, and $24.5 million, respectively, for Series A preferred stock and $19.9 million, $19.9 million, and $9.0 million, respectively, for Series B preferred stock. The Series A and Series B preferred stock rank senior to our common stock with respect to dividends, to the extent declared, and in liquidation, to the extent of the liquidation preference. The Series A and Series B preferred stock are not subject to any mandatory redemption, sinking fund, retirement fund, purchase fund or similar provisions.
F-58
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Brookfield Asset Management Equity Investment
On October 18, 2020, we announced an agreement with Brookfield Asset Management, Inc. and its affiliated entities (collectively, Brookfield) under which Brookfield would acquire up to a 19.9% ownership interest of common stock in the Company. The equity investment by Brookfield took place in two stages: an initial purchase of a 9.9% equity interest at $37.00 per share which closed on November 30, 2020 with Brookfield purchasing 9,106,042 shares, and a second purchase of an additional 6,775,000 shares which were issued to Brookfield at $37.33 per share in January of 2022, resulting in total ownership of approximately 16%. Brookfield also received the right to nominate one candidate for the Companys Board of Directors following the initial equity investment.
Share Repurchase Program
As part of a share repurchase program, the Companys Board of Directors approved the repurchase of Company common stock of $500 million on October 18, 2020, an additional $500 million on November 19, 2021, and an additional $400 million on November 11, 2022. The share repurchase program has offset dilution from the issuance of shares to Brookfield, and its purpose remains to institute a regular cash return program for shareholders.
From the 2020 inception of the share repurchase program through December 31, 2022, we have repurchased approximately 23.9 million shares of our common stock at an average price of $34.74 per common share, including 14.8 million shares repurchased during the year ended December 31, 2022. As of December 31, 2022, we had $569 million remaining under our share repurchase program.
Treasury Stock
As of December 31, 2022, we held 24,590,353 shares of treasury stock with a carrying value of $823.1 million. As of December 31, 2021, we held 9,936,715 shares of treasury stock with a carrying value of $260.6 million.
F-59
Schedule ISummary of Investments
Other Than Investments in Related Parties
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
December 31, 2022
Column A |
Column B | Column C | Column D | |||||||||
Type of Investment |
Amortized Cost (1) |
Fair Value |
Amount at which shown in the balance sheet |
|||||||||
(Dollars in thousands) | ||||||||||||
Fixed maturity securities: |
||||||||||||
Available for sale: |
||||||||||||
U.S. Government and agencies |
$ | 173,638 | $ | 169,071 | $ | 169,071 | ||||||
States, municipalities and territories |
4,356,251 | 3,822,982 | 3,822,982 | |||||||||
Foreign corporate securities and foreign governments |
748,770 | 676,852 | 676,852 | |||||||||
Corporate securities |
27,706,440 | 24,161,921 | 24,161,921 | |||||||||
Residential mortgage backed securities |
1,492,242 | 1,377,611 | 1,377,611 | |||||||||
Commercial mortgage backed securities |
4,098,755 | 3,687,478 | 3,687,478 | |||||||||
Other asset backed securities |
6,289,923 | 5,908,702 | 5,908,702 | |||||||||
|
|
|
|
|
|
|||||||
Total fixed maturity securities |
44,866,019 | 39,804,617 | 39,804,617 | |||||||||
|
|
|
|
|
|
|||||||
Mortgage loans on real estate |
6,949,027 | 6,502,463 | 6,949,027 | |||||||||
Real estate investments |
1,053,569 | 1,056,063 | 1,056,063 | |||||||||
Derivative instruments |
425,097 | 431,727 | 431,727 | |||||||||
Limited partnerships and limited liability companies |
1,266,779 | 1,266,779 | ||||||||||
Other investments |
1,818,144 | 1,817,085 | ||||||||||
|
|
|
|
|||||||||
Total investments |
$ | 56,378,635 | $ | 51,325,298 | ||||||||
|
|
|
|
(1) | On the basis of cost adjusted for repayments and amortization of premiums and accrual of discounts for fixed maturity securities and short-term investments, unpaid principal balance less allowance for credit losses for mortgage loans, original cost reduced by impairments and/or depreciation for real estate investments, amortized cost for derivative instruments and original cost adjusted for equity in earnings and distributions for limited partnerships and limited liability companies. |
See accompanying Report of Independent Registered Public Accounting Firm.
F-60
Schedule IICondensed Financial Information of Registrant
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY (PARENT COMPANY)
Condensed Balance Sheets
(Dollars in thousands)
December 31, | ||||||||
2022 | 2021 | |||||||
Assets |
| |||||||
Cash and cash equivalents |
$ | 531,347 | $ | 362,245 | ||||
Equity securities of subsidiary trusts |
2,360 | 2,353 | ||||||
Receivable from subsidiaries |
8,868 | 2,783 | ||||||
Notes receivable from subsidiaries |
85,654 | 165,000 | ||||||
Federal income tax recoverable, including amount from subsidiaries |
267,076 | 217,174 | ||||||
Other assets |
33,990 | 20,134 | ||||||
|
|
|
|
|||||
929,295 | 769,689 | |||||||
Investment in and advances to subsidiaries |
2,617,873 | 7,803,501 | ||||||
|
|
|
|
|||||
Total assets |
$ | 3,547,168 | $ | 8,573,190 | ||||
|
|
|
|
|||||
Liabilities and Stockholders Equity |
||||||||
Liabilities: |
||||||||
Notes and loan payable |
$ | 792,073 | $ | 496,250 | ||||
Subordinated debentures payable to subsidiary trusts |
78,753 | 78,421 | ||||||
Deferred income taxes |
268,639 | 223,304 | ||||||
Other liabilities |
58,186 | 36,499 | ||||||
|
|
|
|
|||||
Total liabilities |
1,197,651 | 834,474 | ||||||
Stockholders equity: |
||||||||
Preferred stock, Series A |
16 | 16 | ||||||
Preferred stock, Series B |
12 | 12 | ||||||
Common stock |
84,810 | 92,514 | ||||||
Additional paid-in capital |
1,325,316 | 1,614,374 | ||||||
Accumulated other comprehensive income (loss) |
(3,746,230 | ) | 3,192,547 | |||||
Retained earnings |
4,685,593 | 2,839,254 | ||||||
|
|
|
|
|||||
Total stockholders equity attributable to American Equity Investment Life Holding Company |
2,349,517 | 7,738,717 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders equity |
$ | 3,547,168 | $ | 8,573,191 | ||||
|
|
|
|
See accompanying note to condensed financial statements.
See accompanying Report of Independent Registered Public Accounting Firm.
F-61
Schedule IICondensed Financial Information of Registrant (Continued)
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY (PARENT COMPANY)
Condensed Statements of Operations
(Dollars in thousands)
Year Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
Revenues: |
||||||||||||
Net investment income |
$ | 6,733 | $ | 114 | $ | 1,115 | ||||||
Dividends from subsidiary trusts |
155 | 159 | 167 | |||||||||
Dividends from subsidiaries |
325,000 | 250,000 | | |||||||||
Investment advisory fees |
110,094 | 126,643 | 114,228 | |||||||||
Surplus note interest from subsidiary |
4,080 | 4,080 | 4,080 | |||||||||
Change in fair value of derivatives |
| | 62 | |||||||||
Loss on extinguishment of debt |
| | (2,024 | ) | ||||||||
Other revenue |
19,153 | 8,511 | 346 | |||||||||
|
|
|
|
|
|
|||||||
Total revenues |
465,215 | 389,507 | 117,974 | |||||||||
Expenses: |
||||||||||||
Interest expense on notes and loan payable |
32,098 | 25,581 | 25,552 | |||||||||
Interest expense on subordinated debentures issued to subsidiary trusts |
5,331 | 5,324 | 5,557 | |||||||||
Other operating costs and expenses |
114,792 | 72,435 | 46,686 | |||||||||
|
|
|
|
|
|
|||||||
Total expenses |
152,221 | 103,340 | 77,795 | |||||||||
|
|
|
|
|
|
|||||||
Income before income taxes and equity in undistributed income of subsidiaries |
312,994 | 286,167 | 40,179 | |||||||||
Income tax expense (benefit) |
(1,067 | ) | 11,565 | 13,142 | ||||||||
|
|
|
|
|
|
|||||||
Income before equity in undistributed income of subsidiaries |
314,061 | 274,602 | 27,037 | |||||||||
Equity in undistributed income of subsidiaries |
1,606,158 | 278,421 | 644,423 | |||||||||
|
|
|
|
|
|
|||||||
Net income available to American Equity Investment Life Holding Company stockholders |
1,920,219 | 553,023 | 671,460 | |||||||||
Less: Preferred stock dividends |
43,675 | 43,675 | 33,515 | |||||||||
|
|
|
|
|
|
|||||||
Net income available to American Equity Investment Life Holding Company common stockholders |
$ | 1,876,544 | $ | 509,348 | $ | 637,945 | ||||||
|
|
|
|
|
|
See accompanying note to condensed financial statements.
See accompanying Report of Independent Registered Public Accounting Firm.
F-62
Schedule IICondensed Financial Information of Registrant (Continued)
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY (PARENT COMPANY)
Condensed Statements of Cash Flows
(Dollars in thousands)
Year Ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
Operating activities |
| |||||||||||
Net income available to American Equity Investment Life Holding Company stockholders |
$ | 1,920,219 | $ | 553,023 | $ | 671,460 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||
Provision for depreciation and amortization |
4,925 | 1,232 | 1,138 | |||||||||
Accrual of discount on equity security |
(7 | ) | (10 | ) | (3 | ) | ||||||
Equity in undistributed income of subsidiaries |
(1,606,158 | ) | (278,421 | ) | (644,423 | ) | ||||||
Non cash dividend from subsidiaries |
| (80,000 | ) | | ||||||||
Change in fair value of derivatives |
| | (62 | ) | ||||||||
Loss on extinguishment of debt |
| | 2,024 | |||||||||
Accrual of discount on debenture issued to subsidiary trust |
332 | 309 | 289 | |||||||||
Share-based compensation |
6,023 | 10,235 | 3,303 | |||||||||
Deferred income taxes |
45,335 | 222,714 | 6,408 | |||||||||
Changes in operating assets and liabilities: |
||||||||||||
Receivable from subsidiaries |
(6,085 | ) | (365 | ) | (1,208 | ) | ||||||
Federal income tax recoverable/payable |
(49,902 | ) | (222,569 | ) | (3,879 | ) | ||||||
Other assets |
(16,363 | ) | (5,054 | ) | (320 | ) | ||||||
Other liabilities |
21,687 | 21,819 | 7,617 | |||||||||
|
|
|
|
|
|
|||||||
Net cash provided by operating activities |
320,006 | 222,913 | 42,344 | |||||||||
|
|
|
|
|
|
|||||||
Investing activities |
||||||||||||
Change in notes receivable from subsidiaries |
79,346 | (165,000 | ) | | ||||||||
Repayment of equity securities |
| | 2,445 | |||||||||
Contribution to subsidiaries |
(137,002 | ) | | (210,000 | ) | |||||||
Purchases of property, plant and equipment |
(1,432 | ) | (12,642 | ) | (48 | ) | ||||||
|
|
|
|
|
|
|||||||
Net cash used in investing activities |
(59,088 | ) | (177,642 | ) | (207,603 | ) | ||||||
|
|
|
|
|
|
|||||||
Financing activities |
||||||||||||
Financing fees incurred and deferred |
(1,235 | ) | | | ||||||||
Repayment of loan payable |
(3,750 | ) | | | ||||||||
Proceeds from issuance of loan payable |
300,000 | | | |||||||||
Repayment of subordinated debentures |
| | (81,450 | ) | ||||||||
Proceeds from issuance of common stock |
253,978 | 4,844 | 338,061 | |||||||||
Acquisition of treasury stock |
(566,567 | ) | (99,415 | ) | (165,094 | ) | ||||||
Proceeds from issuance of preferred stock, net |
| | 290,260 | |||||||||
Dividends paid on common stock |
(30,567 | ) | (31,450 | ) | (28,859 | ) | ||||||
Dividends paid on preferred stock |
(43,675 | ) | (43,675 | ) | (33,515 | ) | ||||||
|
|
|
|
|
|
|||||||
Net cash provided by (used in) financing activities |
(91,816 | ) | (169,696 | ) | 319,403 | |||||||
|
|
|
|
|
|
|||||||
Increase (decrease) in cash and cash equivalents |
169,102 | (124,425 | ) | 154,144 | ||||||||
Cash and cash equivalents at beginning of year |
362,245 | 486,670 | 332,526 | |||||||||
|
|
|
|
|
|
|||||||
Cash and cash equivalents at end of year |
$ | 531,347 | $ | 362,245 | $ | 486,670 | ||||||
|
|
|
|
|
|
|||||||
Supplemental disclosures of cash flow information |
||||||||||||
Cash paid during the year for: |
||||||||||||
Interest on notes and loan payable |
$ | 31,288 | $ | 25,000 | $ | 25,000 | ||||||
Interest on subordinated debentures |
5,000 | 5,000 | 6,181 |
See accompanying note to condensed financial statements.
See accompanying Report of Independent Registered Public Accounting Firm.
F-63
Schedule IICondensed Financial Information of Registrant (Continued)
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY (PARENT COMPANY)
Note to Condensed Financial Statements
December 31, 2022
1. | Basis of Presentation |
The accompanying condensed financial statements should be read in conjunction with the consolidated financial statements and notes thereto of American Equity Investment Life Holding Company (Parent Company).
In the Parent Company financial statements, its investment in and advances to subsidiaries are stated at cost plus equity in undistributed income (losses) of subsidiaries since the date of acquisition and net unrealized gains/losses on the subsidiaries fixed maturity securities classified as available for sale and equity securities.
See Note 11 - Notes and Loan Payable and Note 12 - Subordinated Debentures to our audited consolidated financial statements in this document for a description of the Parent Companys notes payable and subordinated debentures payable to subsidiary trusts.
F-64
Schedule IIISupplementary Insurance Information
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Column A |
Column B | Column C | Column D | Column E | ||||||||||||
Deferred policy acquisition costs |
Future policy benefits, losses, claims and loss expenses |
Unearned premiums |
Other policy claims and benefits payable |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
As of December 31, 2022: Life insurance |
$ | 2,773,643 | $ | 58,781,836 | $ | | $ | 512,790 | ||||||||
As of December 31, 2021: Life insurance |
$ | 3,062,204 | $ | 62,614,822 | $ | | $ | 226,844 | ||||||||
As of December 31, 2020: Life insurance |
$ | 2,225,199 | $ | 62,352,882 | $ | | $ | 240,904 |
Column A |
Column F | Column G | Column H | Column I | Column J | |||||||||||||||
Premium revenue |
Net investment income |
Benefits, claims, losses and settlement expenses |
Amortization of deferred policy acquisition costs |
Other operating expenses |
||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
For the year ended December 31, 2022: Life insurance |
$ | 250,093 | $ | 2,307,463 | $ | (1,582,537 | ) | $ | 284,011 | $ | 276,955 | |||||||||
For the year ended December 31, 2021: Life insurance |
$ | 300,833 | $ | 2,037,475 | $ | 2,139,045 | $ | 306,370 | $ | 272,787 | ||||||||||
For the year ended December 31, 2020: Life insurance |
$ | 290,609 | $ | 2,182,078 | $ | 744,389 | $ | 649,554 | $ | 214,745 |
See accompanying Report of Independent Registered Public Accounting Firm.
F-65
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Column A |
Column B | Column C | Column D | Column E | Column F | |||||||||||||||
Gross amount |
Ceded to other companies |
Assumed from other companies |
Net amount |
Percent of amount assumed to net |
||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Year ended December 31, 2022 |
||||||||||||||||||||
Life insurance in force, at end of year |
$ | 44,003 | $ | 4,761 | $ | 43,607 | $ | 82,849 | 52.63 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Insurance premiums and other considerations: |
||||||||||||||||||||
Annuity product charges |
$ | 279,447 | $ | 49,093 | $ | | $ | 230,354 | | |||||||||||
Traditional life, accident and health insurance, and life contingent immediate annuity premiums |
19,660 | 91 | 170 | 19,739 | 0.86 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | 299,107 | $ | 49,184 | $ | 170 | $ | 250,093 | 0.07 | % | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Year ended December 31, 2021 |
||||||||||||||||||||
Life insurance in force, at end of year |
$ | 48,943 | $ | 5,131 | $ | 46,119 | $ | 89,931 | 51.28 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Insurance premiums and other considerations: |
||||||||||||||||||||
Annuity product charges |
$ | 262,982 | $ | 20,351 | $ | | $ | 242,631 | | |||||||||||
Traditional life, accident and health insurance, and life contingent immediate annuity premiums |
58,150 | 117 | 169 | 58,202 | 0.29 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | 321,132 | $ | 20,468 | $ | 169 | $ | 300,833 | 0.06 | % | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Year ended December 31, 2020 |
||||||||||||||||||||
Life insurance in force, at end of year |
$ | 52,234 | $ | 5,925 | $ | 49,577 | $ | 95,886 | 51.70 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Insurance premiums and other considerations: |
||||||||||||||||||||
Annuity product charges |
$ | 258,248 | $ | 7,021 | $ | | $ | 251,227 | | |||||||||||
Traditional life, accident and health insurance, and life contingent immediate annuity premiums |
39,323 | 139 | 198 | 39,382 | 0.50 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | 297,571 | $ | 7,160 | $ | 198 | $ | 290,609 | 0.07 | % | |||||||||||
|
|
|
|
|
|
|
|
|
|
See accompanying Report of Independent Registered Public Accounting Firm.
F-66
Exhibit 99.6
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except share and per share data)
(Unaudited)
June 30, 2023 | December 31, 2022 (a) | |||||||
Assets |
||||||||
Investments: |
||||||||
Fixed maturity securities, available for sale, at fair value (amortized cost of $43,323,015 as of 2023 and $44,866,019 as of 2022; allowance for credit losses of $4,146 as of 2023 and $3,347 as of 2022) |
$ | 38,680,457 | $ | 39,804,617 | ||||
Mortgage loans on real estate (net of allowance for credit losses of $40,395 as of 2023 and $36,972 as of 2022) |
7,373,609 | 6,949,027 | ||||||
Real estate investments related to consolidated variable interest entities |
1,270,213 | 1,056,063 | ||||||
Limited partnerships and limited liability companies (2023 and 2022 include $1,069,965 and $684,834 related to consolidated variable interest entities) |
1,649,959 | 1,266,779 | ||||||
Derivative instruments |
1,131,597 | 431,727 | ||||||
Other investments |
1,412,939 | 1,817,085 | ||||||
|
|
|
|
|||||
Total investments |
51,518,774 | 51,325,298 | ||||||
Cash and cash equivalents (2023 and 2022 include $44,919 and $27,235 related to consolidated variable interest entities) |
5,000,657 | 1,919,669 | ||||||
Coinsurance deposits (net of allowance for credit losses of $3,392 as of 2023 and $8,737 as of 2022) |
14,247,284 | 13,254,956 | ||||||
Market risk benefits |
234,470 | 229,871 | ||||||
Accrued investment income (2023 and 2022 include $3,745 and $3,444 related to consolidated variable interest entities) |
488,396 | 497,851 | ||||||
Deferred policy acquisition costs |
2,842,615 | 2,773,643 | ||||||
Deferred sales inducements |
2,134,254 | 2,045,683 | ||||||
Deferred income taxes |
293,466 | 438,434 | ||||||
Income taxes recoverable |
55,678 | 55,498 | ||||||
Other assets (2023 and 2022 include $19,726 and $10,690 related to consolidated variable interest entities) |
829,831 | 642,696 | ||||||
|
|
|
|
|||||
Total assets |
$ | 77,645,425 | $ | 73,183,599 | ||||
|
|
|
|
2
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except share and per share data)
(Unaudited)
June 30, 2023 | December 31, 2022 (a) | |||||||
Liabilities and Stockholders Equity |
| |||||||
Liabilities: |
||||||||
Policy benefit reserves |
$ | 59,856,677 | $ | 58,781,836 | ||||
Market risk benefits |
2,673,272 | 2,455,492 | ||||||
Other policy funds and contract claims |
202,251 | 512,790 | ||||||
Notes and loan payable |
788,754 | 792,073 | ||||||
Subordinated debentures |
78,927 | 78,753 | ||||||
Funds withheld for reinsurance liabilities |
7,565,295 | 6,577,426 | ||||||
Other liabilities (2023 and 2022 include $94,705 and $78,644 related to consolidated variable interest entities) |
3,885,208 | 1,614,479 | ||||||
|
|
|
|
|||||
Total liabilities |
75,050,384 | 70,812,849 | ||||||
|
|
|
|
|||||
Stockholders equity: |
||||||||
Preferred stock, Series A; par value $1 per share; $400,000 aggregate liquidation preference; 20,000 shares authorized; issued and outstanding: 2023 and 2022 - 16,000 shares |
16 | 16 | ||||||
Preferred stock, Series B; par value $1 per share; $300,000 aggregate liquidation preference; 12,000 shares authorized; issued and outstanding: 2023 and 2022 - 12,000 shares |
12 | 12 | ||||||
Common stock; par value $1 per share; 200,000,000 shares authorized; issued and
outstanding: |
78,048 | 84,810 | ||||||
Additional paid-in capital |
1,055,963 | 1,325,316 | ||||||
Accumulated other comprehensive loss |
(3,425,248 | ) | (3,746,230 | ) | ||||
Retained earnings |
4,863,124 | 4,685,593 | ||||||
|
|
|
|
|||||
Total stockholders equity attributable to American Equity Investment Life Holding Company |
2,571,915 | 2,349,517 | ||||||
Noncontrolling interests |
23,126 | 21,233 | ||||||
|
|
|
|
|||||
Total stockholders equity |
2,595,041 | 2,370,750 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders equity |
$ | 77,645,425 | $ | 73,183,599 | ||||
|
|
|
|
(a) | Certain prior period amounts have been recast. See Note 1 - Significant Accounting Policies for more information. |
See accompanying notes to unaudited consolidated financial statements.
3
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share data)
(Unaudited)
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2023 | 2022 (a) | 2023 | 2022 (a) | |||||||||||||
Revenues: |
| |||||||||||||||
Premiums and other considerations |
$ | 2,516 | $ | 3,831 | $ | 6,653 | $ | 13,909 | ||||||||
Annuity product charges |
71,642 | 55,514 | 134,233 | 107,869 | ||||||||||||
Net investment income |
542,685 | 592,308 | 1,104,008 | 1,159,731 | ||||||||||||
Change in fair value of derivatives |
242,739 | (506,181 | ) | 288,629 | (983,700 | ) | ||||||||||
Net realized losses on investments |
(24,679 | ) | (33,272 | ) | (52,466 | ) | (46,399 | ) | ||||||||
Other revenue |
16,736 | 9,408 | 33,130 | 18,225 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
851,639 | 121,608 | 1,514,187 | 269,635 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Benefits and expenses: |
||||||||||||||||
Insurance policy benefits and change in future policy benefits (remeasurement gains (losses) of future policy benefit reserves of $997 and $138 for three months ended and $1,351 and $775 for six months ended June 30, 2023 and 2022, respectively) |
5,125 | 6,998 | 12,333 | 20,613 | ||||||||||||
Interest sensitive and index product benefits |
122,387 | 140,346 | 180,298 | 428,263 | ||||||||||||
Market risk benefits (gains) losses |
(144,124 | ) | (299,278 | ) | 39,570 | (107,385 | ) | |||||||||
Amortization of deferred sales inducements |
46,951 | 44,696 | 93,552 | 89,781 | ||||||||||||
Change in fair value of embedded derivatives |
213,764 | (885,984 | ) | 618,204 | (2,279,633 | ) | ||||||||||
Interest expense on notes and loan payable |
11,227 | 6,461 | 22,245 | 12,886 | ||||||||||||
Interest expense on subordinated debentures |
1,338 | 1,346 | 2,674 | 2,663 | ||||||||||||
Amortization of deferred policy acquisition costs |
68,476 | 72,485 | 136,711 | 145,454 | ||||||||||||
Other operating costs and expenses |
75,697 | 59,872 | 149,701 | 117,667 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total benefits and expenses |
400,841 | (853,058 | ) | 1,255,288 | (1,569,691 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes |
450,798 | 974,666 | 258,899 | 1,839,326 | ||||||||||||
Income tax expense |
95,652 | 211,377 | 59,644 | 396,572 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
355,146 | 763,289 | 199,255 | 1,442,754 | ||||||||||||
Less: Net loss available to noncontrolling interests |
(217 | ) | (4 | ) | (114 | ) | (4 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income available to American Equity Investment Life Holding Company stockholders |
355,363 | 763,293 | 199,369 | 1,442,758 | ||||||||||||
Less: Preferred stock dividends |
10,919 | 10,919 | 21,838 | 21,838 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income available to American Equity Investment Life Holding Company common stockholders |
$ | 344,444 | $ | 752,374 | $ | 177,531 | $ | 1,420,920 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings per common share |
$ | 4.43 | $ | 8.13 | $ | 2.20 | $ | 15.01 | ||||||||
Earnings per common share - assuming dilution |
$ | 4.36 | $ | 8.06 | $ | 2.17 | $ | 14.86 | ||||||||
Weighted average common shares outstanding (in thousands): |
||||||||||||||||
Earnings per common share |
77,767 | 92,544 | 80,576 | 94,693 | ||||||||||||
Earnings per common share - assuming dilution |
78,928 | 93,375 | 81,824 | 95,652 |
(a) | Certain prior period amounts have been recast. See Note 1 - Significant Accounting Policies for more information. |
See accompanying notes to unaudited consolidated financial statements.
4
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Dollars in thousands)
(Unaudited)
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2023 | 2022 (a) | 2023 | 2022 (a) | |||||||||||||
Net income |
$ | 355,146 | $ | 763,289 | $ | 199,255 | $ | 1,442,754 | ||||||||
Other comprehensive income (loss): |
||||||||||||||||
Change in net unrealized investment gains/losses |
(421,329 | ) | (3,419,845 | ) | 430,402 | (7,435,675 | ) | |||||||||
Change in current discount rate for liability for future policy benefits |
5,342 | 23,683 | 551 | 56,681 | ||||||||||||
Change in instrument-specific credit risk for market risk benefits |
(98,909 | ) | 55,065 | (28,904 | ) | 535,475 | ||||||||||
Reclassification of unrealized investment gains/losses to net income |
22,721 | (23,546 | ) | 4,258 | (22,087 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive income (loss) before income tax |
(492,175 | ) | (3,364,643 | ) | 406,307 | (6,865,606 | ) | |||||||||
Income tax effect related to other comprehensive income (loss) |
103,356 | 706,559 | (85,325 | ) | 1,441,465 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive income (loss) |
(388,819 | ) | (2,658,084 | ) | 320,982 | (5,424,141 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income (loss) |
$ | (33,673 | ) | $ | (1,894,795 | ) | $ | 520,237 | $ | (3,981,387 | ) | |||||
|
|
|
|
|
|
|
|
(a) | Certain prior period amounts have been recast. See Note 1 - Significant Accounting Policies for more information. |
See accompanying notes to unaudited consolidated financial statements.
5
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY
(Dollars in thousands)
(Unaudited)
Preferred Stock |
Common Stock |
Additional Paid-in Capital |
Accumulated Other Comprehensive Loss |
Retained Earnings |
Noncontrolling Interest |
Total Stockholders Equity |
||||||||||||||||||||||
For the three months ended June 30, 2023 |
| |||||||||||||||||||||||||||
Balance at March 31, 2023 |
$ | 28 | $ | 77,753 | $ | 1,045,453 | $ | (3,036,429 | ) | $ | 4,518,680 | $ | 23,324 | $ | 2,628,809 | |||||||||||||
Net income (loss) for period |
| | | | 355,363 | (217 | ) | 355,146 | ||||||||||||||||||||
Other comprehensive loss |
| | | (388,819 | ) | | | (388,819 | ) | |||||||||||||||||||
Share-based compensation |
| | 10,973 | | | | 10,973 | |||||||||||||||||||||
Issuance of common stock |
| 295 | 2,469 | | | | 2,764 | |||||||||||||||||||||
Treasury stock acquired, common |
| | (2,932 | ) | | | | (2,932 | ) | |||||||||||||||||||
Dividends on preferred stock |
| | | | (10,919 | ) | | (10,919 | ) | |||||||||||||||||||
Contributions from noncontrolling interests |
| | | | | 19 | 19 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance at June 30, 2023 |
$ | 28 | $ | 78,048 | $ | 1,055,963 | $ | (3,425,248 | ) | $ | 4,863,124 | $ | 23,126 | $ | 2,595,041 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Preferred Stock |
Common Stock |
Additional Paid-in Capital |
Accumulated Other Comprehensive Income (Loss) |
Retained Earnings |
Noncontrolling Interest |
Total Stockholders Equity |
||||||||||||||||||||||
For the three months ended June 30, 2022 (a) |
|
|||||||||||||||||||||||||||
Balance at March 31, 2022 |
$ | 28 | $ | 95,020 | $ | 1,689,606 | $ | 426,490 | $ | 3,507,800 | $ | 1,084 | $ | 5,720,028 | ||||||||||||||
Net income (loss) for period |
| | | | 763,293 | (4 | ) | 763,289 | ||||||||||||||||||||
Other comprehensive loss |
| | | (2,658,084 | ) | | | (2,658,084 | ) | |||||||||||||||||||
Share-based compensation |
| | 824 | | | | 824 | |||||||||||||||||||||
Issuance of common stock |
| 94 | 1,210 | | | | 1,304 | |||||||||||||||||||||
Treasury stock acquired, common |
| (4,945 | ) | (184,039 | ) | | | | (188,984 | ) | ||||||||||||||||||
Dividends on preferred stock |
| | | | (10,919 | ) | | (10,919 | ) | |||||||||||||||||||
Contributions from noncontrolling interests |
| | | | | 89 | 89 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance at June 30, 2022 |
$ | 28 | $ | 90,169 | $ | 1,507,601 | $ | (2,231,594 | ) | $ | 4,260,174 | $ | 1,169 | $ | 3,627,547 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY
(Dollars in thousands)
(Unaudited)
Preferred Stock |
Common Stock |
Additional Paid-in Capital |
Accumulated Other Comprehensive Loss |
Retained Earnings |
Noncontrolling Interest |
Total Stockholders Equity |
||||||||||||||||||||||
For the six months ended June 30, 2023 |
| |||||||||||||||||||||||||||
Balance at December 31, 2022 |
$ | 28 | $ | 84,810 | $ | 1,325,316 | $ | (3,746,230 | ) | $ | 4,685,593 | $ | 21,233 | $ | 2,370,750 | |||||||||||||
Net income (loss) for period |
| | | | 199,369 | (114 | ) | 199,255 | ||||||||||||||||||||
Other comprehensive income |
| | | 320,982 | | | 320,982 | |||||||||||||||||||||
Share-based compensation |
| | 20,877 | | | | 20,877 | |||||||||||||||||||||
Issuance of common stock |
| 506 | (1,373 | ) | | | | (867 | ) | |||||||||||||||||||
Treasury stock acquired, common |
| (7,268 | ) | (288,857 | ) | | | | (296,125 | ) | ||||||||||||||||||
Dividends on preferred stock |
| | | | (21,838 | ) | | (21,838 | ) | |||||||||||||||||||
Contributions from noncontrolling interests |
| | | | | 2,007 | 2,007 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance at June 30, 2023 |
$ | 28 | $ | 78,048 | $ | 1,055,963 | $ | (3,425,248 | ) | $ | 4,863,124 | $ | 23,126 | $ | 2,595,041 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Preferred Stock |
Common Stock |
Additional Paid-in Capital |
Accumulated Other Comprehensive Income (Loss) |
Retained Earnings |
Noncontrolling Interest |
Total Stockholders Equity |
||||||||||||||||||||||
For the six months ended June 30, 2022 (a) |
|
|||||||||||||||||||||||||||
Balance at December 31, 2021 |
$ | 28 | $ | 92,514 | $ | 1,614,374 | $ | 3,192,547 | $ | 2,839,254 | $ | | $ | 7,738,717 | ||||||||||||||
Net income (loss) for period |
| | | | 1,442,758 | (4 | ) | 1,442,754 | ||||||||||||||||||||
Other comprehensive loss |
| | | (5,424,141 | ) | | | (5,424,141 | ) | |||||||||||||||||||
Share-based compensation |
| | 6,420 | | | | 6,420 | |||||||||||||||||||||
Issuance of common stock |
| 7,052 | 245,790 | | | | 252,842 | |||||||||||||||||||||
Treasury stock acquired, common |
| (9,397 | ) | (358,983 | ) | | | | (368,380 | ) | ||||||||||||||||||
Dividends on preferred stock |
| | | | (21,838 | ) | | (21,838 | ) | |||||||||||||||||||
Contributions from noncontrolling interests |
| | | | | 1,173 | 1,173 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance at June 30, 2022 |
$ | 28 | $ | 90,169 | $ | 1,507,601 | $ | (2,231,594 | ) | $ | 4,260,174 | $ | 1,169 | $ | 3,627,547 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) | Certain prior period amounts have been recast. See Note 1 - Significant Accounting Policies for more information. |
See accompanying notes to unaudited consolidated financial statements.
7
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
(Unaudited)
Six Months Ended June 30, |
||||||||
2023 | 2022 (a) | |||||||
Operating activities |
| |||||||
Net income |
$ | 199,255 | $ | 1,442,754 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Interest sensitive and index product benefits |
180,298 | 428,263 | ||||||
Amortization of deferred sales inducements |
93,552 | 89,781 | ||||||
Annuity product charges |
(134,233 | ) | (107,869 | ) | ||||
Change in fair value of embedded derivatives |
618,204 | (2,279,633 | ) | |||||
Change in traditional life and accident and health insurance reserves |
(8,664 | ) | (57,896 | ) | ||||
Policy acquisition costs deferred |
(205,683 | ) | (105,290 | ) | ||||
Amortization of deferred policy acquisition costs |
136,711 | 145,454 | ||||||
Provision for depreciation and other amortization |
3,921 | 10,264 | ||||||
Amortization of discounts and premiums on investments |
31,785 | (4,711 | ) | |||||
Realized gains/losses on investments |
52,466 | 46,399 | ||||||
Distributions from equity method investments |
40,845 | 2,204 | ||||||
Change in fair value of derivatives |
(288,629 | ) | 983,700 | |||||
Deferred income taxes |
59,643 | 381,964 | ||||||
Share-based compensation |
20,877 | 6,420 | ||||||
Change in accrued investment income |
9,455 | (47,442 | ) | |||||
Change in income taxes recoverable/payable |
(180 | ) | 31,345 | |||||
Change in other assets |
(204,847 | ) | (29,655 | ) | ||||
Change in other policy funds and contract claims |
(313,591 | ) | 293,303 | |||||
Change in market risk benefits, net |
36,864 | (116,966 | ) | |||||
Change in collateral held for derivatives |
619,829 | (1,051,808 | ) | |||||
Change in funds withheld from reinsurers |
943,237 | 213,493 | ||||||
Change in other liabilities |
1,364,474 | 78,642 | ||||||
Other |
(8,098 | ) | (40,346 | ) | ||||
|
|
|
|
|||||
Net cash provided by operating activities |
3,247,491 | 312,370 | ||||||
|
|
|
|
|||||
Investing activities |
||||||||
Sales, maturities, or repayments of investments: |
||||||||
Fixed maturity securities, available for sale |
5,105,068 | 3,456,943 | ||||||
Mortgage loans on real estate |
556,786 | 1,082,235 | ||||||
Real estate investments sold |
1,842 | | ||||||
Derivative instruments |
124,339 | 373,481 | ||||||
Other investments |
969,525 | 354,056 | ||||||
Acquisitions of investments: |
||||||||
Fixed maturity securities, available for sale |
(3,175,094 | ) | (4,883,166 | ) | ||||
Mortgage loans on real estate |
(1,091,795 | ) | (1,664,966 | ) | ||||
Real estate investments acquired |
(231,575 | ) | (361,820 | ) | ||||
Derivative instruments |
(472,354 | ) | (393,783 | ) | ||||
Other investments |
(1,191,870 | ) | (589,861 | ) | ||||
Purchases of property, furniture and equipment |
(13,567 | ) | (8,327 | ) | ||||
|
|
|
|
|||||
Net cash provided by (used in) investing activities |
581,305 | (2,635,208 | ) | |||||
|
|
|
|
8
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Dollars in thousands)
(Unaudited)
Six Months Ended June 30, |
||||||||
2023 | 2022 (a) | |||||||
Financing activities |
| |||||||
Receipts credited to annuity policyholder account balances |
$ | 3,371,142 | $ | 1,666,306 | ||||
Coinsurance deposits |
(512,172 | ) | 45,108 | |||||
Return of annuity policyholder account balances |
(3,249,645 | ) | (2,449,267 | ) | ||||
Repayment of loan payable |
(3,749 | ) | | |||||
Acquisition of treasury stock |
(296,125 | ) | (368,380 | ) | ||||
Proceeds from issuance of common stock, net |
(867 | ) | 252,842 | |||||
Change in checks in excess of cash balance |
(34,554 | ) | (23,690 | ) | ||||
Dividends paid on preferred stock |
(21,838 | ) | (21,838 | ) | ||||
|
|
|
|
|||||
Net cash used in financing activities |
(747,808 | ) | (898,919 | ) | ||||
|
|
|
|
|||||
Increase (decrease) in cash and cash equivalents |
3,080,988 | (3,221,757 | ) | |||||
Cash and cash equivalents at beginning of period |
1,919,669 | 4,508,982 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 5,000,657 | $ | 1,287,225 | ||||
|
|
|
|
|||||
Supplemental disclosures of cash flow information |
||||||||
Cash paid during period for: |
||||||||
Interest expense |
$ | 18,026 | $ | 1,250 | ||||
Income taxes |
1,899 | | ||||||
Income tax refunds received |
53 | | ||||||
Non-cash operating activity: |
||||||||
Deferral of sales inducements |
182,123 | 23,446 |
(a) | Certain prior period amounts have been recast. See Note 1 - Significant Accounting Policies for more information. |
See accompanying notes to unaudited consolidated financial statements.
9
AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2023
(Unaudited)
1. Significant Accounting Policies
Consolidation and Basis of Presentation
The accompanying consolidated financial statements of American Equity Investment Life Holding Company (we, us, our or the Company) have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X. The consolidated financial statements include variable interest entities (VIE) in which we are the primary beneficiary. All of the adjustments in the consolidated financial statements are normal recurring items which are necessary to present fairly our financial position and results of operations on a basis consistent with the prior audited consolidated financial statements. Operating results for the three and six month periods ended June 30, 2023 are not necessarily indicative of the results that may be expected for any other period, including for the year ended December 31, 2023. All significant intercompany accounts and transactions have been eliminated. The preparation of financial statements requires management estimates and assumptions using subjective and complex judgments that frequently require assumptions about matters that are inherently uncertain. Our actual results could differ from these estimates. For further information related to a description of areas of judgment and estimates and other information necessary to understand our financial position and results of operations, refer to the audited consolidated financial statements and notes included in our Annual Report on Form 10-K for the year ended December 31, 2022.
Adopted Accounting Pronouncements
Troubled Debt Restructurings and Vintage Disclosures
In March 2022, the Financial Accounting Standards Board (FASB) issued an accounting standards update (ASU) on troubled debt restructurings (TDR) and vintage disclosures related to current period gross write-offs and recoveries. This guidance eliminates the accounting guidance for TDRs by creditors and enhances disclosure requirements for certain refinancing and restructuring of loans by creditors when a borrower is experiencing financial difficulty. The guidance also requires companies to disclosure current-period gross write-offs by year of origination for financing receivables and net investments in leases. This ASU was adopted on January 1, 2023 and will be applied prospectively. This guidance did not have a material impact on our consolidated financial statements.
Targeted Improvements to the Accounting for Long-Duration Insurance Contracts
In August 2018, the FASB issued an ASU that revises certain aspects of the measurement models and disclosure requirements for long duration insurance and investment contracts. The FASBs objective in issuing this ASU is to improve, simplify, and enhance the accounting for long-duration contracts. The revisions include updating cash flow assumptions in the calculation of the liability for traditional life products, introducing the term market risk benefit (MRB) and requiring all contract features meeting the definition of an MRB to be measured at fair value with the change in fair value recognized in net income excluding the change in fair value related to our own-credit risk which is recognized in AOCI and simplifying the method used to amortize deferred policy acquisition costs and deferred sales inducements to a constant level basis over the expected term of the related contracts rather than based on actual and estimated gross profits and enhancing disclosure requirements. While this ASU was effective for us January 1, 2023, the transition date (the remeasurement date) was January 1, 2021. We adopted the guidance for the liability for future policyholder benefits, deferred acquisition costs, and deferred sales inducements on a modified retrospective basis such that those balances were adjusted to conform to ASU 2018-12 on January 1, 2021. The guidance for market risk benefits was applied retrospectively. Below are the transition date impacts for each of these items.
Liability for Future Policy Benefits for Payout Annuity With Life Contingency |
||||
(Dollars in thousands) | ||||
Pre-adoption 1/1/2021 balance |
$ | 337,467 | ||
Adjustment to opening retained earnings for expected future policy benefits |
2,566 | |||
Adjustment for the effect of remeasurement of liability at current single A rate |
68,717 | |||
|
|
|||
Post adoption 1/1/2021 balance |
$ | 408,750 | ||
|
|
10
Market Risk Benefit Liability |
||||
(Dollars in thousands) | ||||
Pre-adoption 1/1/2021 carrying amount for features now classified as MRBs |
$ | 2,547,231 | ||
Adjustment for the removal of shadow adjustments |
(584,636 | ) | ||
Adjustment for the cumulative effect of the changes in the instrument-specific credit risk between the original contract issuance date and the transition date |
229,108 | |||
Adjustment for the remaining difference between previous carrying amount and fair value measurement for the MRB, exclusive of the instrument specific credit risk |
33,781 | |||
|
|
|||
Post adoption 1/1/2021 MRB balance |
$ | 2,225,484 | ||
|
|
|||
Ceded Market Risk Benefit (a) |
||||
(Dollars in thousands) | ||||
Pre-adoption 1/1/2021 carrying amount for features now classified as MRBs |
$ | 62,108 | ||
Adjustment for the difference between previous carrying amount and fair value measurement for the MRB, exclusive of the instrument specific credit risk |
27,230 | |||
|
|
|||
Post adoption 1/1/2021 ceded MRB balance |
$ | 89,338 | ||
|
|
(a) | The ceded market risk benefit is recognized in coinsurance deposits on the Consolidated Balance Sheets. |
Deferred Policy Acquisition Costs |
||||
Fixed Index Annuities and Fixed Rate Annuities |
||||
(Dollars in thousands) | ||||
Pre-adoption 1/1/2021 balance |
$ | 2,225,199 | ||
Adjustments for the removal of shadow adjustments |
1,183,306 | |||
|
|
|||
Post adoption 1/1/2021 balance |
$ | 3,408,505 | ||
|
|
|||
Deferred Sales Inducements |
||||
Fixed Index Annuities and Fixed Rate Annuities |
||||
(Dollars in thousands) | ||||
Pre-adoption 1/1/2021 balance |
$ | 1,448,375 | ||
Adjustments for the removal of shadow adjustments |
768,310 | |||
|
|
|||
Post adoption 1/1/2021 balance |
$ | 2,216,685 | ||
|
|
For deferred acquisition costs, the Company removed shadow adjustments previously recorded in accumulated other comprehensive income for the impact of unrealized gains and losses that were included in the pre-ASU 2018-12 expected gross profits amortization calculation as of the transition date.
As a result of the adoption of ASU 2018-12, the Company decreased beginning retained earnings by $7.2 million and increased accumulated other comprehensive income by $1.8 billion as of January 1, 2021.
Certain amounts in the prior years consolidated financial statements and related footnotes thereto have been recast, to the extent impacted by ASU 2018-12, to conform to the new guidance.
Market Risk Benefits Accounting Policy
Market risk benefits (MRBs) are contracts or contract features that both provide protection to the policyholder from other-than-nominal capital market risk and expose the Company to other-than-nominal capital market risk. We issue certain fixed indexed annuity and fixed rate annuity contracts that provide minimum guarantees to policyholders including guaranteed minimum withdrawal benefits (GMWB) and guaranteed minimum death benefits (GMDB) that are MRBs.
MRBs are measured at fair value, at the individual contract level, and can be either an asset or a liability. Contracts which contain more than one MRB feature are combined into one single MRB. The fair value is calculated using stochastic models that include a risk margin and incorporate a spread for our instrument specific credit risk. At contract inception, attributed fees are calculated based on the present value of the fees and assessments collectible from the policyholder relative to the present value of expected benefits paid attributable to the MRB. The attributed fees remain static over the life of the MRB and is used to calculate the fair value of the MRB using a risk neutral valuation method. The attributed fees cannot be negative and cannot exceed the total explicit fees collectible from the policyholder.
11
The MRB assets and liabilities are presented separately on the Consolidated Balance Sheets. The ceded MRB assets are presented in coinsurance deposits on the Consolidated Balance Sheets. Changes in fair value of the MRB are recognized in market risk benefits (gains) losses on the Consolidated Statements of Operations each period with the exception of the portion of the change in fair value related to a changes in our nonperformance risk, which is recognized in other comprehensive income (OCI). See Note 8 - Policyholder Liabilities for more information on MRBs.
Deferred Policy Acquisition Costs (DAC) and Deferred Sales Inducements (DSI) Accounting Policy
The Company incurs costs in connection with acquiring new and renewal business. The portion of these costs which are incremental and direct to the acquisition of a new or renewal policy are deferred as they are incurred. DAC and DSI are amortized on a constant level basis over the expected term of the contracts based on projected policy counts. Contracts are grouped consistent with the grouping used in the estimating of the liability. The assumptions used in the calculation of DAC and DSI include full surrenders, partial withdrawals, mortality, utilization and reset assumptions associated with lifetime income benefit riders, and the option budget assumption. If the actual experience is different from our expectations, the amortization pattern is adjusted prospectively. See Note 7 - Deferred Policy Acquisition Costs and Deferred Sales Inducements for more information on DAC and DSI.
Liability for Future Policy Benefits Accounting Policy
A liability for future policy benefits is recorded for our traditional limited-payment insurance contracts and is generally equal to the present value of expected future policy benefit payments. The present value calculation uses assumptions for mortality, morbidity, termination, and expense. The contracts are grouped into cohorts based on issue year and product type.
The liability for future policy benefits is discounted using an upper-medium grade fixed-income instrument yield that reflects the duration characteristics of the liabilities and maximizes the use of observable data. The discount rate is updated each reporting period and any changes in the liability resulting from changes in the upper medium grade fixed income instrument yield are recognized in AOCI. Any changes to the liability as a result of assumption changes will be recognized as remeasurement gains (losses) in insurance policy benefits and change in future policy benefits in the Consolidated Statement of Operations. See Note 8 - Policyholder Liabilities for more information on the liability for future policy benefits.
ASU 2018-12 also requires disaggregated roll forwards for the liability for future policy benefits, MRBs, DAC and DSI. We disaggregated the roll forwards by product type consistent with how we internally view our business.
12
2. Fair Values of Financial Instruments
The following sets forth a comparison of the carrying amounts and fair values of our financial instruments:
June 30, 2023 | December 31, 2022 | |||||||||||||||
Carrying Amount |
Fair Value | Carrying Amount |
Fair Value | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Assets |
||||||||||||||||
Fixed maturity securities, available for sale |
$ | 38,680,457 | $ | 38,680,457 | $ | 39,804,617 | $ | 39,804,617 | ||||||||
Mortgage loans on real estate |
7,373,609 | 6,900,291 | 6,949,027 | 6,502,463 | ||||||||||||
Real estate investments |
1,158,772 | 1,158,772 | 1,056,063 | 1,056,063 | ||||||||||||
Limited partnerships and limited liability companies |
1,069,965 | 1,069,965 | 684,835 | 684,835 | ||||||||||||
Derivative instruments |
1,131,597 | 1,131,597 | 431,727 | 431,727 | ||||||||||||
Other investments |
1,412,939 | 1,412,939 | 1,817,085 | 1,817,085 | ||||||||||||
Cash and cash equivalents |
5,000,657 | 5,000,657 | 1,919,669 | 1,919,669 | ||||||||||||
Coinsurance deposits |
14,247,284 | 13,362,371 | 13,254,956 | 12,640,797 | ||||||||||||
Market risk benefits |
234,470 | 234,470 | 229,871 | 229,871 | ||||||||||||
Liabilities |
||||||||||||||||
Policy benefit reserves |
59,503,416 | 55,933,419 | 58,419,911 | 55,572,896 | ||||||||||||
Market risk benefits |
2,673,272 | 2,673,272 | 2,455,492 | 2,455,492 | ||||||||||||
Single premium immediate annuity (SPIA) benefit reserves |
201,539 | 210,273 | 212,119 | 221,130 | ||||||||||||
Other policy funds - FHLB |
| | 300,000 | 300,000 | ||||||||||||
Notes and loan payable |
788,754 | 774,860 | 792,073 | 774,220 | ||||||||||||
Subordinated debentures |
78,927 | 88,388 | 78,753 | 87,293 |
Fair value is the price that would be received to sell an asset or paid to transfer a liability (exit price) in an orderly transaction between market participants at the measurement date. The objective of a fair value measurement is to determine that price for each financial instrument at each measurement date. We meet this objective using various methods of valuation that include market, income and cost approaches.
We categorize our financial instruments into three levels of fair value hierarchy based on the priority of inputs used in determining fair value. The hierarchy defines the highest priority inputs (Level 1) as quoted prices in active markets for identical assets or liabilities. The lowest priority inputs (Level 3) are our own assumptions about what a market participant would use in determining fair value such as estimated future cash flows. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, a financial instruments level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the financial instrument. We categorize financial assets and liabilities recorded at fair value in the consolidated balance sheets as follows:
Level 1 | | Quoted prices are available in active markets for identical financial instruments as of the reporting date. We do not adjust the quoted price for these financial instruments, even in situations where we hold a large position and a sale could reasonably impact the quoted price. | ||
Level 2 | | Quoted prices in active markets for similar financial instruments, quoted prices for identical or similar financial instruments in markets that are not active; and models and other valuation methodologies using inputs other than quoted prices that are observable. | ||
Level 3 | | Models and other valuation methodologies using significant inputs that are unobservable for financial instruments and include situations where there is little, if any, market activity for the financial instrument. The inputs into the determination of fair value require significant management judgment or estimation. Financial instruments that are included in Level 3 are securities for which no market activity or data exists and for which we used discounted expected future cash flows with our own assumptions about what a market participant would use in determining fair value. | ||
NAV | | Our consolidated limited partnership funds are typically measured using NAV as a practical expedient in determining fair value and are not classified in the fair value hierarchy. Our carrying value reflects our pro rata ownership percentage as indicated by NAV in the investment fund financial statements and is recorded on a quarter lag due to the timing of when financial statements are available. |
Transfers of securities among the levels occur at times and depend on the type of inputs used to determine fair value of each security. We record transfers between levels as of the beginning of the reporting period.
13
Our assets and liabilities which are measured at fair value on a recurring basis as of June 30, 2023 and December 31, 2022 are presented below based on the fair value hierarchy levels:
Total Fair Value |
NAV | Quoted Prices in Active Markets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
June 30, 2023 |
||||||||||||||||||||
Assets |
||||||||||||||||||||
Fixed maturity securities, available for sale: |
||||||||||||||||||||
U.S. Government and agencies |
$ | 175,462 | $ | | $ | 29,718 | $ | 145,744 | $ | | ||||||||||
States, municipalities and territories |
3,261,359 | | | 3,132,056 | 129,303 | |||||||||||||||
Foreign corporate securities and foreign governments |
573,917 | | | 573,917 | | |||||||||||||||
Corporate securities |
22,069,209 | | | 21,818,072 | 251,137 | |||||||||||||||
Residential mortgage backed securities |
1,473,297 | | | 1,473,297 | | |||||||||||||||
Commercial mortgage backed securities |
3,553,618 | | | 3,553,618 | | |||||||||||||||
Other asset backed securities |
7,573,595 | | | 6,830,671 | 742,924 | |||||||||||||||
Other investments |
932,242 | | 376,022 | 532,976 | 23,244 | |||||||||||||||
Real estate investments |
1,158,772 | | | | 1,158,772 | |||||||||||||||
Limited partnerships and limited liability companies |
1,069,965 | 918,925 | | | 151,040 | |||||||||||||||
Derivative instruments |
1,131,597 | | | 1,131,597 | | |||||||||||||||
Cash and cash equivalents |
5,000,657 | | 5,000,657 | | | |||||||||||||||
Market risk benefits (a) |
234,470 | | | | 234,470 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | 48,208,160 | $ | 918,925 | $ | 5,406,397 | $ | 39,191,948 | $ | 2,690,890 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities |
||||||||||||||||||||
Funds withheld liability - embedded derivative |
$ | (397,234 | ) | $ | | $ | | $ | | $ | (397,234 | ) | ||||||||
Fixed index annuities - embedded derivatives |
5,014,697 | | | | 5,014,697 | |||||||||||||||
Market risk benefits (a) |
2,673,272 | | | | 2,673,272 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | 7,290,735 | $ | | $ | | $ | | $ | 7,290,735 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
December 31, 2022 |
||||||||||||||||||||
Assets |
||||||||||||||||||||
Fixed maturity securities, available for sale: |
||||||||||||||||||||
U.S. Government and agencies |
$ | 169,071 | $ | | $ | 26,184 | $ | 142,887 | $ | | ||||||||||
States, municipalities and territories |
3,822,982 | | | 3,822,982 | | |||||||||||||||
Foreign corporate securities and foreign governments |
676,852 | | | 676,852 | | |||||||||||||||
Corporate securities |
24,161,921 | | | 23,759,573 | 402,348 | |||||||||||||||
Residential mortgage backed securities |
1,377,611 | | | 1,377,611 | | |||||||||||||||
Commercial mortgage backed securities |
3,687,478 | | | 3,687,478 | | |||||||||||||||
Other asset backed securities |
5,908,702 | | | 5,465,784 | 442,918 | |||||||||||||||
Other investments |
1,013,297 | | 398,280 | 615,017 | | |||||||||||||||
Real estate investments |
940,559 | | | | 940,559 | |||||||||||||||
Limited partnerships and limited liability companies |
684,835 | 620,626 | | | 64,209 | |||||||||||||||
Derivative instruments |
431,727 | | | 431,727 | | |||||||||||||||
Cash and cash equivalents |
1,919,669 | | 1,919,669 | | | |||||||||||||||
Market risk benefits (a) |
229,871 | | | | 229,871 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | 45,024,575 | $ | 620,626 | $ | 2,344,133 | $ | 39,979,911 | $ | 2,079,905 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities |
||||||||||||||||||||
Funds withheld liability - embedded derivative |
$ | (441,864 | ) | $ | | $ | | $ | | $ | (441,864 | ) | ||||||||
Fixed index annuities - embedded derivatives |
4,820,845 | | | | 4,820,845 | |||||||||||||||
Market risk benefits (a) |
2,455,492 | | | | 2,455,492 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | 6,834,473 | $ | | $ | | $ | | $ | 6,834,473 | |||||||||||
|
|
|
|
|
|
|
|
|
|
(a) | See Note 8 - Policyholder Liabilities for additional information related to market risk benefits, including the balances of and changes in market risk benefits as well as significant inputs and assumptions used in the fair value measurements of market risk benefits. |
14
The following methods and assumptions were used in estimating the fair values of financial instruments during the periods presented in these consolidated financial statements.
Fixed maturity securities
The fair values of fixed maturity securities in an active and orderly market are determined by utilizing independent pricing services. The independent pricing services incorporate a variety of observable market data in their valuation techniques, including:
| reported trading prices, |
| benchmark yields, |
| broker-dealer quotes, |
| benchmark securities, |
| bids and offers, |
| credit ratings, |
| relative credit information, and |
| other reference data. |
The independent pricing services also take into account perceived market movements and sector news, as well as a securitys terms and conditions, including any features specific to that issue that may influence risk and marketability. Depending on the security, the priority of the use of observable market inputs may change as some observable market inputs may not be relevant or additional inputs may be necessary.
The independent pricing services provide quoted market prices when available. Quoted prices are not always available due to market inactivity. When quoted market prices are not available, the third parties use yield data and other factors relating to instruments or securities with similar characteristics to determine fair value for securities that are not actively traded. We generally obtain one value from our primary external pricing service. In situations where a price is not available from this service, we may obtain quotes or prices from additional parties as needed. Market indices of similar rated asset class spreads are considered for valuations and broker indications of similar securities are compared. Inputs used by the broker include market information, such as yield data and other factors relating to instruments or securities with similar characteristics. Valuations and quotes obtained from third party commercial pricing services are non-binding and do not represent quotes on which one may execute the disposition of the assets.
We validate external valuations at least quarterly through a combination of procedures that include the evaluation of methodologies used by the pricing services, comparison of the prices to a secondary pricing source, analytical reviews and performance analysis of the prices against trends, and maintenance of a securities watch list. Additionally, as needed we utilize discounted cash flow models or perform independent valuations on a case-by-case basis using inputs and assumptions similar to those used by the pricing services. Although we do identify differences from time to time as a result of these validation procedures, we did not make any significant adjustments as of June 30, 2023 and December 31, 2022.
Fixed maturity security valuations that include at least one significant unobservable input are reflected in Level 3 in the fair value hierarchy and can include fixed maturity securities across all asset classes. Quantitative information about the significant unobservable inputs used are provided below for fixed maturity securities that were either valued internally or were valued by a third party and the inputs were reasonably available. The fair value of corporate securities that utilized at least one significant unobservable input was $85.7 million and $84.7 million as of June 30, 2023 and December 31, 2022, respectively. A discounted cash flow methodology was utilized in the valuation, which included an unobservable liquidity premium of 20 basis points being incorporated along with other observable market data. The fair value of other asset backed securities that utilized at least one significant unobservable input was $595.0 million and $296.8 million as of June 30, 2023 and December 31, 2022, respectively. A discounted cash flow methodology was utilized in the valuation, which included unobservable discount rates and weighted average lives being incorporated along with other observable market data. At June 30, 2023, the discount rates used in the fair value calculations ranged from 5.50% to 9.99% with a weighted average rate of 6.38%. The weighted average lives used in the fair value calculations ranged from 1.26 years to 12.60 years with a weighted average of 7.59 years. At December 31, 2022, the discount rates used in the fair value calculations ranged from 4.04% to 28.58% with a weighted average rate of 4.36%. The weighted average lives used in the fair value calculations ranged from 8.79 years to 12.48 years with an average of 9.29 years.
Mortgage loans on real estate
Mortgage loans on real estate are not measured at fair value on a recurring basis. The fair values of mortgage loans on real estate are calculated using discounted expected cash flows using competitive market interest rates currently being offered for similar loans. The fair values of impaired mortgage loans on real estate that we have considered to be collateral dependent are based on the fair value of the real estate collateral (based on appraised values) less estimated costs to sell. The inputs utilized to determine fair value of all mortgage loans are unobservable market data (competitive market interest rates); therefore, fair value of mortgage loans falls into Level 3 in the fair value hierarchy.
15
Real estate investments
The fair values of residential real estate investments held through consolidation of investment company VIEs are initially calculated based on the cost to purchase the properties and subsequently calculated based on a discounted cash flow methodology. Under the discounted cash flow method, net operating income is forecasted assuming a 10-year hold period commencing as of the valuation date. An additional year is forecasted in order to determine the residual sale price at the end of the hold period, using a residual (terminal) capitalization rate. The significant inputs into the fair value calculation under the discounted cash flow method include the residual capitalization rate and discount rate. These inputs are unobservable market data; therefore, fair value of residential real estate investments falls into Level 3 in the fair value hierarchy. As of June 30, 2023, the residual capitalization rates used in the fair value calculations ranged from 4.75% to 6.50% with an average rate of 5.42%. As of December 31, 2022, the residual capitalization rates used in the fair value calculations ranged from 4.75% to 6.50% with an average rate of 5.44%. As of June 30, 2023, the discount rates used in the fair value calculations ranged from 6.00% to 7.88% with an average rate of 6.87%. As of December 31, 2022, the discount rates used in the fair value calculations ranged from 6.00% to 8.00% with an average rate of 6.91%.
Limited partnerships and limited liability companies
Two of our consolidated variable interest entities, which are fair valued on a recurring basis, invest in limited liability companies that invest in operating entities which hold multifamily real estate properties. The fair value of these variable interest entities were $51.0 million and $64.2 million as of June 30, 2023 and December 31, 2022, respectively, and falls within Level 3 of the fair value hierarchy. The fair value of the limited liability companies was obtained from a third party and is based on the fair value of the underlying real estate held by the various operating entities. The real estate is initially calculated based on the cost to purchase the properties and subsequently calculated based on a discounted cash flow methodology. As of June 30, 2023, the residual capitalization rates used in the fair value calculations of the underlying real estate ranged from 4.48% to 4.63% with a weighted average rate of 4.55%. As of December 31, 2022, the residual capitalization rates used in the fair value calculations of the underlying real estate ranged from 4.25% to 4.75% with a weighted average rate of 4.46%. As of June 30, 2023, the discount rates used in the fair value calculations of the underlying real estate ranged from 6.50% to 9.25% with a weighted average rate of 8.03%. As of December 31, 2022, the discount rates used in the fair value calculations of the underlying real estate ranged from 5.75% to 6.00% with a weighted average rate of 5.86%. The fair value of this investment falls within Level 3 of the fair value hierarchy.
During the year, we purchased an investment in an infrastructure limited liability company through a consolidated VIE that is measured at fair value on a recurring basis. There have been no significant changes to inputs since the purchase date, and therefore, the cost to purchase the investment of $100 million approximates fair value as of June 30, 2023, and falls within Level 3 of the fair value hierarchy.
Each of our consolidated limited partnership funds, which are measured using NAV as a practical expedient, are closed-end funds that invest in infrastructure credit assets and tech-centric middle-market loans, respectively. Redemptions are not allowed until the funds termination dates and liquidations begin. As of June 30, 2023 and December 31, 2022, our unfunded commitments for our consolidated limited partnership funds were $605.8 million and $926.3 million, respectively.
Derivative instruments
The fair values of our call options are based upon the amount of cash that we will receive to settle each derivative instrument on the reporting date. These amounts are determined by our investment team using industry accepted valuation models and are adjusted for the nonperformance risk of each counterparty net of any collateral held. Inputs include market volatility and risk free interest rates and are used in income valuation techniques in arriving at a fair value for each option contract. The nonperformance risk for each counterparty is based upon its credit default swap rate. We have no performance obligations related to the call options purchased to fund our fixed index annuity policy liabilities.
The fair values of our pay fixed/receive float interest rate swaps are determined using internal valuation models that generate discounted expected future cash flows by constructing a projected Secured Overnight Financing Rate (SOFR) curve over the term of the swap.
Other investments
Certain financial instruments included in other investments are measured at fair value on a recurring basis. The fair value for these investments are determined using the same methods discussed above for fixed maturity securities. The fair value of other investments that utilized at least one significant unobservable input was $23.2 million and $0 as of June 30, 2023 and December 31, 2022, respectively and are included in Level 3 of the fair value hierarchy. For these other investments, a discounted cash flow methodology was utilized in the valuation, which included unobservable discount rates and weighted average lives being incorporated along with other observable market data. At June 30, 2023, the discount rate used in the fair value calculation was 25.0% and the weighted average lives ranged from 11.50 years to 12.41 years with a weighted average of 11.98 years.
16
Financial instruments included in other investments that are not measured at fair value on a recurring basis are FHLB common stock, short-term loans, collateral loans and company owned life insurance (COLI). FHLB common stock is carried at cost which approximates fair value. FHLB common stock was $10.0 million and $22.0 million as of June 30, 2023 and December 31, 2022, respectively, and falls within Level 2 of the fair value hierarchy. Due to the short-term nature of the investments, the fair value of a portion of our short-term loans approximates the carrying value. We had no short-term loans as of June 30, 2023. The fair value of short-term loans was $316.4 million as of December 31, 2022. Our short-term loans fall within Level 2 of the fair value hierarchy. For our collateral loans, we have concluded the carrying value approximates fair value and falls within Level 2 of the fair value hierarchy. The fair value of collateral loans was $64.6 million as of June 30, 2023 and December 31, 2022. The fair value of our COLI approximates the cash surrender value of the policies and falls within Level 2 of the fair value hierarchy. The fair value of COLI was $401.8 million and $397.7 million as of June 30, 2023 and December 31, 2022, respectively.
Cash and cash equivalents
Amounts reported in the consolidated balance sheets for these instruments are reported at their historical cost which approximates fair value due to the nature of the assets assigned to this category.
Policy benefit reserves, coinsurance deposits and SPIA benefit reserves
The fair values of the liabilities under contracts not involving significant mortality or morbidity risks (principally deferred annuities), are stated at the cost we would incur to extinguish the liability (i.e., the cash surrender value) as these contracts are generally issued without an annuitization date. The coinsurance deposits related to the annuity benefit reserves have fair values determined in a similar fashion. For period-certain annuity benefit contracts, the fair value is determined by discounting the benefits at the interest rates currently in effect for newly issued immediate annuity contracts. We are not required to and have not estimated the fair value of the liabilities under contracts that involve significant mortality or morbidity risks, as these liabilities fall within the definition of insurance contracts that are exceptions from financial instruments that require disclosures of fair value. Policy benefit reserves, coinsurance deposits and SPIA benefit reserves without life contingencies are not measured at fair value on a recurring basis. SPIA benefit reserves without life contingencies are recognized in other policy funds and contract claims on the Consoldiated Balance Sheets. All of the fair values presented within these categories fall within Level 3 of the fair value hierarchy as most of the inputs are unobservable market data.
Other policy funds - FHLB
The fair values of the Companys funding agreements with the FHLB are estimated using discounted cash flow calculations based on interest rates currently being offered for similar agreements with similar maturities.
Notes and loan payable
The fair value of our senior unsecured notes is based upon quoted market prices. The carrying value of the term loan approximates fair value as the interest rate is reset on a quarterly basis utilizing SOFR adjusted for a credit spread. Both of these are categorized as Level 2 within the fair value hierarchy, and are not remeasured at fair value on a recurring basis.
Subordinated debentures
Fair values for subordinated debentures are estimated using discounted cash flow calculations based principally on observable inputs including our incremental borrowing rates, which reflect our credit rating, for similar types of borrowings with maturities consistent with those remaining for the debt being valued. These fair values are categorized as Level 2 within the fair value hierarchy. Subordinated debentures are not measured at fair value on a recurring basis.
Funds withheld liability - embedded derivative
We estimate the fair value of the embedded derivative based on the fair value of the assets supporting the funds withheld payable under modified coinsurance and funds withheld coinsurance reinsurance agreements. The fair value of the embedded derivative is classified as Level 3 based on valuation methods used for the assets held supporting the reinsurance agreements.
Fixed index annuities - embedded derivatives
We estimate the fair value of the embedded derivative component of our fixed index annuity policy benefit reserves at each valuation date by (i) projecting policy contract values and minimum guaranteed contract values over the expected lives of the contracts and (ii) discounting the excess of the projected contract value amounts at the applicable risk free interest rates adjusted for our nonperformance risk related to those liabilities. The projections of policy contract values are based on our best estimate assumptions for future policy growth and future policy decrements. Our best estimate assumptions for future policy growth include assumptions for the expected index credit on the next policy anniversary date which are derived from the fair values of the underlying call options purchased to fund such index credits and the expected costs of annual call options we will purchase in the future to fund index credits beyond the next policy anniversary. The projections of minimum guaranteed contract values include the same best estimate assumptions for policy decrements as were used to project policy contract values.
17
Within this determination we have the following significant unobservable inputs: 1) the expected cost of annual call options we will purchase in the future to fund index credits beyond the next policy anniversary and 2) our best estimates for future policy decrements, primarily lapse, partial withdrawal and mortality rates. As of both June 30, 2023 and December 31, 2022, we utilized an estimate of 2.40% for the expected cost of annual call options, which is based on estimated long-term account value growth and a historical review of our actual option costs.
Our best estimate assumptions for lapse, partial withdrawal and mortality rates are based on our actual experience and our outlook as to future expectations for such assumptions. These assumptions are reviewed on a quarterly basis and are updated as our experience develops and/or as future expectations change. The following table presents average lapse rate and partial withdrawal rate assumptions, by contract duration, used in estimating the fair value of the embedded derivative component of our fixed index annuity policy benefit reserves at each reporting date:
Average Lapse Rates | Average Partial Withdrawal Rates | |||||||||||||||
Contract Duration (Years) |
June 30, 2023 | December 31, 2022 | June 30, 2023 | December 31, 2022 | ||||||||||||
1 - 5 |
2.07 | % | 2.17 | % | 1.87 | % | 1.86 | % | ||||||||
6 - 10 |
3.38 | % | 3.28 | % | 1.95 | % | 1.97 | % | ||||||||
11 - 15 |
3.58 | % | 3.63 | % | 1.81 | % | 1.86 | % | ||||||||
16 - 20 |
10.44 | % | 8.55 | % | 2.89 | % | 2.96 | % | ||||||||
20+ |
4.92 | % | 4.90 | % | 1.82 | % | 1.81 | % |
Lapse rates are generally expected to increase as surrender charge percentages decrease for policies without a lifetime income benefit rider. Lapse expectations reflect a significant increase in the year in which the surrender charge period on a contract ends.
The following table provides a reconciliation of the beginning and ending balances for our Level 3 assets and liabilities, which are measured at fair value on a recurring basis using significant unobservable inputs for the three and six months ended June 30, 2023 and 2022:
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Fixed maturity securities, available for sale - States, municipalities and territories |
||||||||||||||||
Beginning balance |
$ | 97,659 | $ | | $ | | $ | | ||||||||
Purchases and sales, net |
| | | | ||||||||||||
Transfers in |
11,164 | 77,726 | 108,823 | 77,726 | ||||||||||||
Transfers out |
| | | | ||||||||||||
Total realized/unrealized gains (losses) |
||||||||||||||||
Included in net income |
| | | | ||||||||||||
Included in other comprehensive income (loss) |
20,480 | | 20,480 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending balance |
$ | 129,303 | $ | 77,726 | $ | 129,303 | $ | 77,726 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Fixed maturity securities, available for sale - Corporate securities |
||||||||||||||||
Beginning balance |
$ | 375,297 | $ | | $ | 402,348 | $ | | ||||||||
Purchases and sales, net |
| | (26,278 | ) | | |||||||||||
Transfers in |
49,326 | | 49,673 | | ||||||||||||
Transfers out |
(172,174 | ) | | (172,174 | ) | | ||||||||||
Total realized/unrealized gains (losses): |
||||||||||||||||
Included in net income |
| | | | ||||||||||||
Included in other comprehensive income (loss) |
(1,312 | ) | | (2,432 | ) | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending balance |
$ | 251,137 | $ | | $ | 251,137 | $ | | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Fixed maturity securities, available for sale - Other asset backed securities |
||||||||||||||||
Beginning balance |
$ | 808,228 | $ | | $ | 442,918 | $ | | ||||||||
Purchases and sales, net |
| | 227,032 | | ||||||||||||
Transfers in |
| 64,550 | 130,502 | 64,550 | ||||||||||||
Transfers out |
(20,817 | ) | | (20,817 | ) | | ||||||||||
Total realized/unrealized gains (losses): |
||||||||||||||||
Included in net income |
| | | | ||||||||||||
Included in other comprehensive income (loss) |
(44,487 | ) | | (36,711 | ) | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending balance |
$ | 742,924 | $ | 64,550 | $ | 742,924 | $ | 64,550 | ||||||||
|
|
|
|
|
|
|
|
18
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Other investments |
||||||||||||||||
Beginning balance |
$ | | $ | 3,867 | $ | | $ | 6,349 | ||||||||
Transfers in |
9,821 | | 9,821 | | ||||||||||||
Transfers out |
| (3,867 | ) | | (3,867 | ) | ||||||||||
Total realized/unrealized gains (losses): |
||||||||||||||||
Included in net income |
| | | (2,482 | ) | |||||||||||
Included in other comprehensive income (loss) |
13,423 | | 13,423 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending balance |
$ | 23,244 | $ | | $ | 23,244 | $ | | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Real estate investments |
||||||||||||||||
Beginning balance |
$ | 1,053,631 | $ | 510,188 | $ | 940,559 | $ | 337,939 | ||||||||
Purchases and sales, net |
108,825 | 135,478 | 229,733 | 303,566 | ||||||||||||
Change in fair value |
(3,684 | ) | 26,809 | (11,520 | ) | 30,970 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending balance |
$ | 1,158,772 | $ | 672,475 | $ | 1,158,772 | $ | 672,475 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Limited partnerships and limited liability companies |
||||||||||||||||
Beginning balance |
$ | 164,327 | $ | | $ | 64,209 | $ | | ||||||||
Purchases and sales, net |
3,339 | | 97,476 | | ||||||||||||
Change in fair value |
(16,626 | ) | | (10,645 | ) | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending balance |
$ | 151,040 | $ | | $ | 151,040 | $ | | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Funds withheld liability - embedded derivative |
||||||||||||||||
Beginning balance |
$ | (377,484 | ) | $ | | $ | (441,864 | ) | $ | | ||||||
Transfers in |
| | | | ||||||||||||
Change in fair value |
(19,750 | ) | | 44,630 | | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending balance |
$ | (397,234 | ) | $ | | $ | (397,234 | ) | $ | | ||||||
|
|
|
|
|
|
|
|
|||||||||
Fixed index annuities - embedded derivatives |
||||||||||||||||
Beginning balance |
$ | 4,905,133 | $ | 6,770,915 | $ | 4,820,845 | $ | 7,964,961 | ||||||||
Premiums less benefits |
(32,309 | ) | (50,594 | ) | (153,490 | ) | 63,483 | |||||||||
Change in fair value, net |
141,873 | (884,009 | ) | 347,342 | (2,192,132 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending balance |
$ | 5,014,697 | $ | 5,836,312 | $ | 5,014,697 | $ | 5,836,312 | ||||||||
|
|
|
|
|
|
|
|
Transfers into and out of Level 3 during the three and six months ended June 30, 2023 and 2022 were primarily the result of changes in observable pricing information.
The fair value of our fixed index annuities embedded derivatives is net of coinsurance ceded of $1,195.9 million and $1,173.4 million as of June 30, 2023 and December 31, 2022, respectively. Change in fair value, net for each period in our embedded derivatives is included in Change in fair value of embedded derivatives in the Consolidated Statements of Operations.
Certain derivatives embedded in our fixed index annuity contracts are our most significant financial instrument measured at fair value that are categorized as Level 3 in the fair value hierarchy. The contractual obligations for future annual index credits within our fixed index annuity contracts are treated as a series of embedded derivatives over the expected life of the applicable contracts. We estimate the fair value of these embedded derivatives at each valuation date by the method described above under fixed index annuities - embedded derivatives. The projections of minimum guaranteed contract values include the same best estimate assumptions for policy decrements as were used to project policy contract values.
The most sensitive assumption in determining policy liabilities for fixed index annuities is the rates used to discount the excess projected contract values. As indicated above, the discount rate reflects our nonperformance risk. If the discount rates used to discount the excess projected contract values at June 30, 2023, were to increase by 100 basis points, the fair value of the embedded derivatives would decrease by $347.7 million recorded through operations as a decrease in the change in fair value of embedded derivatives. A decrease by 100 basis points in the discount rates used to discount the excess projected contract values would increase the fair value of the embedded derivatives by $400.2 million recorded through operations as an increase in the change in fair value of embedded derivatives.
19
3. Investments
At June 30, 2023 and December 31, 2022, the amortized cost and fair value of fixed maturity securities were as follows:
Amortized Cost (1) |
Gross Unrealized Gains |
Gross Unrealized Losses (2) |
Allowance for Credit Losses |
Fair Value | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
June 30, 2023 |
||||||||||||||||||||
Fixed maturity securities, available for sale: |
||||||||||||||||||||
U.S. Government and agencies |
$ | 179,087 | $ | 66 | $ | (3,691 | ) | $ | | $ | 175,462 | |||||||||
States, municipalities and territories |
3,706,837 | 25,316 | (470,794 | ) | | 3,261,359 | ||||||||||||||
Foreign corporate securities and foreign governments |
649,101 | 3,491 | (78,675 | ) | | 573,917 | ||||||||||||||
Corporate securities |
25,268,072 | 123,687 | (3,319,418 | ) | (3,132 | ) | 22,069,209 | |||||||||||||
Residential mortgage backed securities |
1,593,824 | 7,650 | (128,110 | ) | (67 | ) | 1,473,297 | |||||||||||||
Commercial mortgage backed securities |
4,041,901 | 609 | (488,892 | ) | | 3,553,618 | ||||||||||||||
Other asset backed securities |
7,884,193 | 13,330 | (322,981 | ) | (947 | ) | 7,573,595 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | 43,323,015 | $ | 174,149 | $ | (4,812,561 | ) | $ | (4,146 | ) | $ | 38,680,457 | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
December 31, 2022 |
||||||||||||||||||||
Fixed maturity securities, available for sale: |
||||||||||||||||||||
U.S. Government and agencies |
$ | 173,638 | $ | 70 | $ | (4,637 | ) | $ | | $ | 169,071 | |||||||||
States, municipalities and territories |
4,356,251 | 41,565 | (574,834 | ) | | 3,822,982 | ||||||||||||||
Foreign corporate securities and foreign governments |
748,770 | 11,661 | (83,579 | ) | | 676,852 | ||||||||||||||
Corporate securities |
27,706,440 | 146,065 | (3,687,370 | ) | (3,214 | ) | 24,161,921 | |||||||||||||
Residential mortgage backed securities |
1,492,242 | 11,870 | (126,368 | ) | (133 | ) | 1,377,611 | |||||||||||||
Commercial mortgage backed securities |
4,098,755 | 493 | (411,770 | ) | | 3,687,478 | ||||||||||||||
Other asset backed securities |
6,289,923 | 14,068 | (395,289 | ) | | 5,908,702 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | 44,866,019 | $ | 225,792 | $ | (5,283,847 | ) | $ | (3,347 | ) | $ | 39,804,617 | |||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Amortized cost excludes accrued interest receivable of $416.5 million and $425.4 million as of June 30, 2023 and December 31, 2022, respectively. |
(2) | Gross unrealized losses are net of allowance for credit losses. |
The amortized cost and fair value of fixed maturity securities at June 30, 2023, by contractual maturity are shown below. Actual maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. All of our mortgage and other asset backed securities provide for periodic payments throughout their lives and are shown below as separate lines.
Available for sale | ||||||||
Amortized Cost |
Fair Value | |||||||
(Dollars in thousands) | ||||||||
Due in one year or less |
$ | 681,287 | $ | 668,827 | ||||
Due after one year through five years |
6,111,532 | 5,857,320 | ||||||
Due after five years through ten years |
5,588,456 | 5,069,920 | ||||||
Due after ten years through twenty years |
8,060,065 | 7,137,892 | ||||||
Due after twenty years |
9,361,757 | 7,345,988 | ||||||
|
|
|
|
|||||
29,803,097 | 26,079,947 | |||||||
Residential mortgage backed securities |
1,593,824 | 1,473,297 | ||||||
Commercial mortgage backed securities |
4,041,901 | 3,553,618 | ||||||
Other asset backed securities |
7,884,193 | 7,573,595 | ||||||
|
|
|
|
|||||
$ | 43,323,015 | $ | 38,680,457 | |||||
|
|
|
|
20
Net unrealized losses on investments reported as a separate component of stockholders equity were comprised of the following:
June 30, 2023 | December 31, 2022 | |||||||
(Dollars in thousands) | ||||||||
Net unrealized losses on investments |
$ | (4,630,762 | ) | $ | (5,065,422 | ) | ||
Deferred income tax valuation allowance reversal |
22,534 | 22,534 | ||||||
Deferred income tax expense |
972,162 | 1,063,441 | ||||||
|
|
|
|
|||||
Net unrealized losses reported as accumulated other comprehensive loss |
$ | (3,636,066 | ) | $ | (3,979,447 | ) | ||
|
|
|
|
The National Association of Insurance Commissioners (NAIC) assigns designations to fixed maturity securities. These designations range from Class 1 (highest quality) to Class 6 (lowest quality). In general, securities are assigned a designation based upon the ratings they are given by the Nationally Recognized Statistical Rating Organizations (NRSROs). The NAIC designations are utilized by insurers in preparing their annual statutory statements. NAIC Class 1 and 2 designations are considered investment grade while NAIC Class 3 through 6 designations are considered non-investment grade. Based on the NAIC designations, we had 98% of our fixed maturity portfolio rated investment grade at both June 30, 2023 and December 31, 2022, respectively.
The following table summarizes the credit quality, as determined by NAIC designation, of our fixed maturity portfolio as of the dates indicated:
June 30, 2023 | December 31, 2022 | |||||||||||||||
NAIC |
Amortized Cost |
Fair Value |
Amortized Cost |
Fair Value |
||||||||||||
(Dollars in thousands) | ||||||||||||||||
1 |
$ | 26,852,711 | $ | 24,130,363 | $ | 27,061,903 | $ | 24,211,086 | ||||||||
2 |
15,733,173 | 13,925,216 | 17,023,157 | 14,944,131 | ||||||||||||
3 |
616,104 | 518,089 | 595,193 | 510,392 | ||||||||||||
4 |
102,614 | 92,058 | 109,409 | 91,495 | ||||||||||||
5 |
6,765 | 6,917 | 61,721 | 36,738 | ||||||||||||
6 |
11,648 | 7,814 | 14,636 | 10,775 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 43,323,015 | $ | 38,680,457 | $ | 44,866,019 | $ | 39,804,617 | |||||||||
|
|
|
|
|
|
|
|
21
The following table shows our investments gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities (consisting of 4,300 and 4,510 securities, respectively) have been in a continuous unrealized loss position, at June 30, 2023 and December 31, 2022:
Less than 12 months | 12 months or more | Total | ||||||||||||||||||||||
Fair Value | Unrealized Losses (1) |
Fair Value | Unrealized Losses (1) |
Fair Value | Unrealized Losses (1) |
|||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
June 30, 2023 |
||||||||||||||||||||||||
Fixed maturity securities, available for sale: |
||||||||||||||||||||||||
U.S. Government and agencies |
$ | 120,241 | $ | (2,104 | ) | $ | 24,084 | $ | (1,587 | ) | $ | 144,325 | $ | (3,691 | ) | |||||||||
States, municipalities and territories |
545,909 | (38,329 | ) | 2,077,644 | (432,465 | ) | 2,623,553 | (470,794 | ) | |||||||||||||||
Foreign corporate securities and foreign governments |
86,734 | (4,892 | ) | 404,826 | (73,783 | ) | 491,560 | (78,675 | ) | |||||||||||||||
Corporate securities |
4,341,434 | (232,048 | ) | 14,300,847 | (3,087,370 | ) | 18,642,281 | (3,319,418 | ) | |||||||||||||||
Residential mortgage backed securities |
845,456 | (50,133 | ) | 463,440 | (77,977 | ) | 1,308,896 | (128,110 | ) | |||||||||||||||
Commercial mortgage backed securities |
573,518 | (18,089 | ) | 2,888,442 | (470,803 | ) | 3,461,960 | (488,892 | ) | |||||||||||||||
Other asset backed securities |
2,010,044 | (48,514 | ) | 3,641,288 | (274,467 | ) | 5,651,332 | (322,981 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$ | 8,523,336 | $ | (394,109 | ) | $ | 23,800,571 | $ | (4,418,452 | ) | $ | 32,323,907 | $ | (4,812,561 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
December 31, 2022 |
||||||||||||||||||||||||
Fixed maturity securities, available for sale: |
||||||||||||||||||||||||
U.S. Government and agencies |
$ | 160,201 | $ | (4,512 | ) | $ | 908 | $ | (125 | ) | $ | 161,109 | $ | (4,637 | ) | |||||||||
States, municipalities and territories |
2,595,122 | (537,313 | ) | 95,184 | (37,521 | ) | 2,690,306 | (574,834 | ) | |||||||||||||||
Foreign corporate securities and foreign governments |
522,826 | (76,957 | ) | 21,816 | (6,622 | ) | 544,642 | (83,579 | ) | |||||||||||||||
Corporate securities |
18,784,181 | (3,218,323 | ) | 1,411,177 | (469,047 | ) | 20,195,358 | (3,687,370 | ) | |||||||||||||||
Residential mortgage backed securities |
992,783 | (101,100 | ) | 116,388 | (25,268 | ) | 1,109,171 | (126,368 | ) | |||||||||||||||
Commercial mortgage backed securities |
2,941,293 | (302,513 | ) | 651,923 | (109,257 | ) | 3,593,216 | (411,770 | ) | |||||||||||||||
Other asset backed securities |
2,561,390 | (162,821 | ) | 1,924,026 | (232,468 | ) | 4,485,416 | (395,289 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$ | 28,557,796 | $ | (4,403,539 | ) | $ | 4,221,422 | $ | (880,308 | ) | $ | 32,779,218 | $ | (5,283,847 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Unrealized losses have not been reduced to reflect the allowance for credit losses of $4.1 million and $3.3 million as of June 30, 2023 and December 31, 2022, respectively. |
The unrealized losses at June 30, 2023 are principally related to the timing of the purchases of certain securities, which carry less yield than those available at June 30, 2023. Approximately 98% of the unrealized losses on fixed maturity securities shown in the above table for both June 30, 2023 and December 31, 2022 are on securities that are rated investment grade, defined as being the highest two NAIC designations.
We expect to recover our amortized cost on all securities except for those securities on which we recognized an allowance for credit loss. In addition, because we did not have the intent to sell fixed maturity securities with unrealized losses and it was not more likely than not that we would be required to sell these securities prior to recovery of the amortized cost, which may be maturity, we did not write down these investments to fair value through the consolidated statements of operations.
Changes in net unrealized gains/losses on investments for the three and six months ended June 30, 2023 and 2022 are as follows:
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Fixed maturity securities available for sale carried at fair value |
$ | (398,608 | ) | $ | (3,443,391 | ) | $ | 434,660 | $ | (7,457,762 | ) | |||||
|
|
|
|
|
|
|
|
|||||||||
Adjustment for effect on other balance sheet accounts: |
||||||||||||||||
Deferred income tax asset/liability |
83,707 | 723,065 | (91,279 | ) | 1,565,847 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
83,707 | 723,065 | (91,279 | ) | 1,565,847 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Change in net unrealized gains/losses on investments carried at fair value |
$ | (314,901 | ) | $ | (2,720,326 | ) | $ | 343,381 | $ | (5,891,915 | ) | |||||
|
|
|
|
|
|
|
|
Proceeds from sales of available for sale fixed maturity securities for the six months ended June 30, 2023 and 2022 were $3.7 billion and $2.1 billion, respectively. Scheduled principal repayments, calls and tenders for available for sale fixed maturity securities for the six months ended June 30, 2023 and 2022 were $1.4 billion and $1.3 billion, respectively.
22
Net realized losses on investments for the three and six months ended June 30, 2023 and 2022, are as follows:
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Available for sale fixed maturity securities: |
||||||||||||||||
Gross realized gains |
$ | 59,056 | $ | 507 | $ | 85,044 | $ | 3,972 | ||||||||
Gross realized losses |
(36,335 | ) | (24,053 | ) | (80,786 | ) | (26,059 | ) | ||||||||
Net credit loss (provision) release |
(46,273 | ) | (5,498 | ) | (47,102 | ) | (12,854 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
(23,552 | ) | (29,044 | ) | (42,844 | ) | (34,941 | ) | |||||||||
Other investments: |
||||||||||||||||
Gross realized gains |
433 | | 2,210 | | ||||||||||||
Gross realized losses |
(4,629 | ) | | (5,061 | ) | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
(4,196 | ) | | (2,851 | ) | | |||||||||||
Mortgage loans on real estate: |
||||||||||||||||
Decrease (increase) in allowance for credit losses |
5,231 | (3,348 | ) | (3,423 | ) | (8,593 | ) | |||||||||
Recovery of specific allowance |
| 229 | | 229 | ||||||||||||
Loss on sale of mortgage loans |
(2,162 | ) | (1,109 | ) | (3,348 | ) | (3,094 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
3,069 | (4,228 | ) | (6,771 | ) | (11,458 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | (24,679 | ) | $ | (33,272 | ) | $ | (52,466 | ) | $ | (46,399 | ) | |||||
|
|
|
|
|
|
|
|
Realized losses on available for sale fixed maturity securities in 2023 and 2022 were realized primarily due to strategies to reposition the fixed maturity security portfolio that result in improved net investment income, credit risk or duration profiles as they pertain to our asset liability management. Realized gains and losses on sales are determined on the basis of specific identification of investments based on the trade date.
We review and analyze all investments on an ongoing basis for changes in market interest rates and credit deterioration. This review process includes analyzing our ability to recover the amortized cost basis of each investment that has a fair value that is materially lower than its amortized cost and requires a high degree of management judgment and involves uncertainty. The evaluation of securities for credit loss is a quantitative and qualitative process, which is subject to risks and uncertainties.
We have a policy and process to identify securities that could potentially have credit loss. This process involves monitoring market events and other items that could impact issuers. The evaluation includes but is not limited to such factors as:
| the extent to which the fair value has been less than amortized cost or cost; |
| whether the issuer is current on all payments and all contractual payments have been made as agreed; |
| the remaining payment terms and the financial condition and near-term prospects of the issuer; |
| the lack of ability to refinance due to liquidity problems in the credit market; |
| the fair value of any underlying collateral; |
| the existence of any credit protection available; |
| our intent to sell and whether it is more likely than not we would be required to sell prior to recovery for debt securities; |
| consideration of rating agency actions; and |
| changes in estimated cash flows of mortgage and asset backed securities. |
We determine whether an allowance for credit loss should be established for debt securities by assessing pertinent facts and circumstances surrounding each security. Where the decline in fair value of debt securities is attributable to changes in market interest rates or to factors such as market volatility, liquidity and spread widening, and we anticipate recovery of all contractual or expected cash flows, we do not consider these investments to have credit loss because we do not intend to sell these investments and it is not more likely than not we will be required to sell these investments before a recovery of amortized cost, which may be maturity.
If we intend to sell a debt security or if it is more likely than not that we will be required to sell a debt security before recovery of its amortized cost basis, credit loss has occurred and the difference between amortized cost and fair value will be recognized as a loss in operations.
If we do not intend to sell and it is not more likely than not we will be required to sell the debt security but also do not expect to recover the entire amortized cost basis of the security, a credit loss would be recognized in operations for the amount of the expected credit loss. We determine the amount of expected credit loss by calculating the present value of the cash flows expected to be collected discounted at each securitys acquisition yield based on our consideration of whether the security was of high credit quality at the time of acquisition. The difference between the present value of expected future cash flows and the amortized cost basis of the security is the amount of credit loss recognized in operations. The recognized credit loss is limited to the total unrealized loss on the security (i.e., the fair value floor).
23
The determination of the credit loss component of a mortgage backed security is based on a number of factors. The primary consideration in this evaluation process is the issuers ability to meet current and future interest and principal payments as contractually stated at time of purchase. Our review of these securities includes an analysis of the cash flow modeling under various default scenarios considering independent third party benchmarks, the seniority of the specific tranche within the structure of the security, the composition of the collateral and the actual default, loss severity and prepayment experience exhibited. With the input of third party assumptions for default projections, loss severity and prepayment expectations, we evaluate the cash flow projections to determine whether the security is performing in accordance with its contractual obligation.
We utilize models from a leading structured product software specialist serving institutional investors. These models incorporate each securitys seniority and cash flow structure. In circumstances where the analysis implies a potential for principal loss at some point in the future, we use the best estimate cash flow projection discounted at the securitys effective yield at acquisition to determine the amount of our potential credit loss associated with this security. The discounted expected future cash flows equates to our expected recovery value. Any shortfall of the expected recovery when compared to the amortized cost of the security will be recorded as credit loss.
The determination of the credit loss component of a corporate bond is based on the underlying financial performance of the issuer and their ability to meet their contractual obligations. Considerations in our evaluation include, but are not limited to, credit rating changes, financial statement and ratio analysis, changes in management, significant changes in credit spreads, breaches of financial covenants and a review of the economic outlook for the industry and markets in which they trade. In circumstances where an issuer appears unlikely to meet its future obligation, an estimate of credit loss is determined. Credit loss is calculated using default probabilities as derived from the credit default swaps markets in conjunction with recovery rates derived from independent third party analysis or a best estimate of credit loss. This credit loss rate is then incorporated into a present value calculation based on an expected principal loss in the future discounted at the yield at the date of purchase and compared to amortized cost to determine the amount of credit loss associated with the security.
We do not measure a credit loss allowance on accrued interest receivable as we write off any accrued interest receivable balance to net investment income in a timely manner when we have concerns regarding collectability.
Amounts on available for sale fixed maturities that are deemed to be uncollectible are written off and removed from the allowance for credit loss. A write-off may also occur if we intend to sell a security or when it is more likely than not we will be required to sell the security before the recovery of its amortized cost.
The following table provides a rollforward of the allowance for credit loss:
Three Months Ended June 30, 2023 | ||||||||||||||||||||||||
States, Municipalities and Territories |
Corporate Securities |
Commercial Mortgage Backed Securities |
Residential Mortgage Backed Securities |
Other Asset Backed Securities |
Total | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Beginning balance |
$ | | $ | 1,914 | $ | | $ | 133 | $ | | $ | 2,047 | ||||||||||||
Additions for credit losses not previously recorded |
| | | | 947 | 947 | ||||||||||||||||||
Change in allowance on securities with previous allowance |
| 1,218 | | (66 | ) | | 1,152 | |||||||||||||||||
Reduction for securities sold during the period |
| | | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Ending balance |
$ | | $ | 3,132 | $ | | $ | 67 | $ | 947 | $ | 4,146 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Three Months Ended June 30, 2022 | ||||||||||||||||||||||||
States, Municipalities and Territories |
Corporate Securities |
Commercial Mortgage Backed Securities |
Residential Mortgage Backed Securities |
Other Asset Backed Securities |
Total | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Beginning balance |
$ | 2,009 | $ | 3,825 | $ | | $ | 743 | $ | | $ | 6,577 | ||||||||||||
Additions for credit losses not previously recorded |
| | | 295 | | 295 | ||||||||||||||||||
Change in allowance on securities with previous allowance |
(175 | ) | (82 | ) | | | | (257 | ) | |||||||||||||||
Reduction for securities sold during the period |
| | | (428 | ) | | (428 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Ending balance |
$ | 1,834 | $ | 3,743 | $ | | $ | 610 | $ | | $ | 6,187 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
24
Six Months Ended June 30, 2023 | ||||||||||||||||||||||||
States, Municipalities and Territories |
Corporate Securities |
Commercial Mortgage Backed Securities |
Residential Mortgage Backed Securities |
Other Asset Backed Securities |
Total | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Beginning balance |
$ | | $ | 3,214 | $ | | $ | 133 | $ | | $ | 3,347 | ||||||||||||
Additions for credit losses not previously recorded |
| | | | 947 | 947 | ||||||||||||||||||
Change in allowance on securities with previous allowance |
| (82 | ) | | (66 | ) | | (148 | ) | |||||||||||||||
Reduction for securities sold during the period |
| | | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Ending balance |
$ | | $ | 3,132 | $ | | $ | 67 | $ | 947 | $ | 4,146 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Six Months Ended June 30, 2022 | ||||||||||||||||||||||||
States, Municipalities and Territories |
Corporate Securities |
Commercial Mortgage Backed Securities |
Residential Mortgage Backed Securities |
Other Asset Backed Securities |
Total | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Beginning balance |
$ | 2,776 | $ | | $ | | $ | 70 | $ | | $ | 2,846 | ||||||||||||
Additions for credit losses not previously recorded |
| 3,825 | | 631 | | 4,456 | ||||||||||||||||||
Change in allowance on securities with previous allowance |
(942 | ) | (82 | ) | | 337 | | (687 | ) | |||||||||||||||
Reduction for securities sold during the period |
| | | (428 | ) | | (428 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Ending balance |
$ | 1,834 | $ | 3,743 | $ | | $ | 610 | $ | | $ | 6,187 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
4. Mortgage Loans on Real Estate
Our financing receivables consist of the following three portfolio segments: commercial mortgage loans, agricultural mortgage loans and residential mortgage loans. Our mortgage loan portfolios are summarized in the following table. There were commitments outstanding of $693.0 million at June 30, 2023.
June 30, 2023 | December 31, 2022 | |||||||
(Dollars in thousands) | ||||||||
Commercial mortgage loans: |
||||||||
Principal outstanding |
$ | 3,535,506 | $ | 3,560,903 | ||||
Deferred fees and costs, net |
(4,316 | ) | (6,345 | ) | ||||
Unamortized discounts and premiums, net |
(1,821 | ) | | |||||
|
|
|
|
|||||
Amortized cost |
3,529,369 | 3,554,558 | ||||||
Valuation allowance |
(21,330 | ) | (22,428 | ) | ||||
|
|
|
|
|||||
Commercial mortgage loans, carrying value |
3,508,039 | 3,532,130 | ||||||
Agricultural mortgage loans: |
||||||||
Principal outstanding |
582,660 | 567,630 | ||||||
Deferred fees and costs, net |
(1,719 | ) | (1,667 | ) | ||||
|
|
|
|
|||||
Amortized cost |
580,941 | 565,963 | ||||||
Valuation allowance |
(895 | ) | (1,021 | ) | ||||
|
|
|
|
|||||
Agricultural mortgage loans, carrying value |
580,046 | 564,942 | ||||||
Residential mortgage loans: |
||||||||
Principal outstanding |
3,236,400 | 2,807,652 | ||||||
Deferred fees and costs, net |
1,068 | 1,909 | ||||||
Unamortized discounts and premiums, net |
66,226 | 55,917 | ||||||
|
|
|
|
|||||
Amortized cost |
3,303,694 | 2,865,478 | ||||||
Valuation allowance |
(18,170 | ) | (13,523 | ) | ||||
|
|
|
|
|||||
Residential mortgage loans, carrying value |
3,285,524 | 2,851,955 | ||||||
|
|
|
|
|||||
Mortgage loans, carrying value |
$ | 7,373,609 | $ | 6,949,027 | ||||
|
|
|
|
25
Our commercial mortgage loan portfolio consists of loans collateralized by the related properties and diversified as to property type, location and loan size. Our lending policies establish limits on the amount that can be loaned to one borrower and other criteria to attempt to reduce the risk of default. The commercial mortgage loan portfolio is summarized by geographic region and property type as follows:
June 30, 2023 | December 31, 2022 | |||||||||||||||
Principal | Percent | Principal | Percent | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Geographic distribution |
||||||||||||||||
East |
$ | 484,451 | 13.7 | % | $ | 502,659 | 14.1 | % | ||||||||
Middle Atlantic |
278,727 | 7.9 | % | 280,993 | 7.9 | % | ||||||||||
Mountain |
397,667 | 11.2 | % | 416,307 | 11.7 | % | ||||||||||
New England |
77,457 | 2.2 | % | 73,631 | 2.1 | % | ||||||||||
Pacific |
844,371 | 23.9 | % | 858,812 | 24.1 | % | ||||||||||
South Atlantic |
943,302 | 26.7 | % | 934,007 | 26.2 | % | ||||||||||
West North Central |
197,206 | 5.6 | % | 205,568 | 5.8 | % | ||||||||||
West South Central |
312,325 | 8.8 | % | 288,926 | 8.1 | % | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 3,535,506 | 100.0 | % | $ | 3,560,903 | 100.0 | % | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Property type distribution |
||||||||||||||||
Office |
$ | 366,086 | 10.3 | % | $ | 388,978 | 10.9 | % | ||||||||
Retail |
845,217 | 23.9 | % | 896,351 | 25.2 | % | ||||||||||
Industrial/Warehouse |
896,797 | 25.4 | % | 866,623 | 24.3 | % | ||||||||||
Apartment |
1,024,893 | 29.0 | % | 912,984 | 25.6 | % | ||||||||||
Hotel |
324,271 | 9.2 | % | 285,271 | 8.0 | % | ||||||||||
Mixed Use/Other |
78,242 | 2.2 | % | 210,696 | 6.0 | % | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 3,535,506 | 100.0 | % | $ | 3,560,903 | 100.0 | % | |||||||||
|
|
|
|
|
|
|
|
Our agricultural mortgage loan portfolio consists of loans with an outstanding principal balance of $582.7 million and $567.6 million as of June 30, 2023 and December 31, 2022, respectively. These loans are collateralized by agricultural land and are diversified as to location within the United States. Our residential mortgage loan portfolio consists of loans with an outstanding principal balance of $3.2 billion and $2.8 billion as of June 30, 2023 and December 31, 2022, respectively. These loans are collateralized by the related properties and diversified as to location within the United States.
Mortgage loans on real estate are generally reported at cost adjusted for amortization of premiums and accrual of discounts, computed using the interest method and net of valuation allowances. Interest income is accrued on the principal amount of the loan based on the loans contractual interest rate. Interest income is included in Net investment income on our Consolidated Statements of Operations. Accrued interest receivable, which was $62.5 million and $58.2 million as of June 30, 2023 and December 31, 2022, respectively, is included in Accrued investment income on our Consolidated Balance Sheets.
Loan Valuation Allowance
We establish a valuation allowance to provide for the risk of credit losses inherent in our mortgage loan portfolios. The valuation allowance is maintained at a level believed adequate by management to absorb estimated expected credit losses. The valuation allowance is based on amortized cost, which excludes accrued interest receivable. We do not measure a credit loss allowance on accrued interest receivable as we write off any uncollectible accrued interest receivable balances to net investment income in a timely manner. We did not charge off any uncollectible accrued interest receivable on our commercial, agricultural or residential mortgage loan portfolios for the three and six month periods ended June 30, 2023 or 2022, respectively.
The valuation allowances for each of our mortgage loan portfolios are estimated by deriving probability of default and recovery rate assumptions based on the characteristics of the loans in each portfolio, historical economic data and loss information, and current and forecasted economic conditions. Key loan characteristics impacting the estimate for our commercial mortgage loan portfolio include the current state of the borrowers credit quality, which considers factors such as loan-to-value (LTV) and debt service coverage (DSC) ratios, loan performance, underlying collateral type, delinquency status, time to maturity, and original credit scores. Key loan characteristics impacting the estimate for our agricultural and residential mortgage loan portfolios include the current state of the borrowers credit quality, delinquency status, time to maturity and original credit scores.
26
The following table represents a rollforward of the valuation allowance on our mortgage loan portfolios:
Three Months Ended June 30, 2023 | ||||||||||||||||
Commercial | Agricultural | Residential | Total | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Beginning allowance balance |
$ | (25,082 | ) | $ | (1,356 | ) | $ | (19,188 | ) | $ | (45,626 | ) | ||||
Charge-offs |
| | | | ||||||||||||
Recoveries |
| | | | ||||||||||||
Change in provision for credit losses |
3,752 | 461 | 1,018 | 5,231 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending allowance balance |
$ | (21,330 | ) | $ | (895 | ) | $ | (18,170 | ) | $ | (40,395 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Three Months Ended June 30, 2022 | ||||||||||||||||
Commercial | Agricultural | Residential | Total | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Beginning allowance balance |
$ | (24,587 | ) | $ | (558 | ) | $ | (4,124 | ) | $ | (29,269 | ) | ||||
Charge-offs |
| | | | ||||||||||||
Recoveries |
229 | | | 229 | ||||||||||||
Change in provision for credit losses |
114 | (106 | ) | (3,356 | ) | (3,348 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending allowance balance |
$ | (24,244 | ) | $ | (664 | ) | $ | (7,480 | ) | $ | (32,388 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Six Months Ended June 30, 2023 | ||||||||||||||||
Commercial | Agricultural | Residential | Total | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Beginning allowance balance |
$ | (22,428 | ) | $ | (1,021 | ) | $ | (13,523 | ) | $ | (36,972 | ) | ||||
Charge-offs |
| | | | ||||||||||||
Recoveries |
| | | | ||||||||||||
Change in provision for credit losses |
1,098 | 126 | (4,647 | ) | (3,423 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending allowance balance |
$ | (21,330 | ) | $ | (895 | ) | $ | (18,170 | ) | $ | (40,395 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Six Months Ended June 30, 2022 | ||||||||||||||||
Commercial | Agricultural | Residential | Total | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Beginning allowance balance |
$ | (17,926 | ) | $ | (519 | ) | $ | (5,579 | ) | $ | (24,024 | ) | ||||
Charge-offs |
| | | | ||||||||||||
Recoveries |
229 | | | 229 | ||||||||||||
Change in provision for credit losses |
(6,547 | ) | (145 | ) | (1,901 | ) | (8,593 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending allowance balance |
$ | (24,244 | ) | $ | (664 | ) | $ | (7,480 | ) | $ | (32,388 | ) | ||||
|
|
|
|
|
|
|
|
Charge-offs include allowances that have been established on loans that were satisfied either by taking ownership of the collateral or by some other means such as discounted pay-off or loan sale. When ownership of the property is taken it is recorded at the lower of the loans carrying value or the propertys fair value (based on appraised values) less estimated costs to sell. The real estate owned is recorded as a component of Other investments and the loan is recorded as fully paid, with any allowance for credit loss that has been established charged off. Fair value of the real estate is determined by third party appraisal. There were two real estate properties totaling $715 thousand at June 30, 2023. There were no real estate properties in which ownership of the property was taken to satisfy an outstanding loan at December 31, 2022. Recoveries are situations where we have received a payment from the borrower in an amount greater than the carrying value of the loan (principal outstanding less specific allowance).
Credit Quality Indicators
We evaluate the credit quality of our commercial and agricultural mortgage loans by analyzing LTV and DSC ratios and loan performance. We evaluate the credit quality of our residential mortgage loans by analyzing loan performance.
LTV and DSC ratios for our commercial mortgage loans are originally calculated at the time of loan origination and are updated annually for each loan using information such as rent rolls, assessment of lease maturity dates and property operating statements, which are reviewed in the context of current leasing and in place rents compared to market leasing and market rents. A DSC ratio of less than 1.0 indicates that a propertys operations do not generate sufficient income to cover debt payments. An LTV ratio in excess of 100% indicates the unpaid loan amount exceeds the value of the underlying collateral. All of our commercial mortgage loans that have a debt service coverage ratio of less than 1.0 are performing under the original contractual loan terms at June 30, 2023 and December 31, 2022.
27
The amortized cost of our commercial mortgage loan portfolio by LTV and DSC ratios based on the most recent information collected was as follows at June 30, 2023 and December 31, 2022 (by year of origination):
2023 | 2022 | 2021 | 2020 | 2019 | Prior | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||
As of June 30, 2023: | Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
||||||||||||||||||||||||||||||||||||||||||
Debt Service Coverage Ratio: | (Dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Greater than or equal to 1.5 |
$ | | | % | $ | 285,762 | 62 | % | $ | 268,348 | 61 | % | $ | 390,439 | 56 | % | $ | 443,532 | 59 | % | $ | 1,112,909 | 46 | % | $ | 2,500,990 | 53 | % | ||||||||||||||||||||||||||||
Greater than or equal to 1.2 and less than 1.5 |
| | % | | | % | 9,830 | 69 | % | 46,365 | 54 | % | 103,702 | 67 | % | 177,289 | 61 | % | 337,186 | 62 | % | |||||||||||||||||||||||||||||||||||
Greater than or equal to 1.0 and less than 1.2 |
18,444 | 18 | % | 192,832 | 43 | % | 294,759 | 45 | % | 39,486 | 60 | % | 8,318 | 66 | % | 50,856 | 56 | % | 604,695 | 46 | % | |||||||||||||||||||||||||||||||||||
Less than 1.0 |
| | % | | | % | 26,946 | 52 | % | | | % | 6,009 | 63 | % | 53,543 | 57 | % | 86,498 | 56 | % | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Total |
$ | 18,444 | 18 | % | $ | 478,594 | 55 | % | $ | 599,883 | 53 | % | $ | 476,290 | 56 | % | $ | 561,561 | 60 | % | $ | 1,394,597 | 49 | % | $ | 3,529,369 | 53 | % | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
2022 | 2021 | 2020 | 2019 | 2018 | Prior | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||
As of December 31, 2022: | Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
||||||||||||||||||||||||||||||||||||||||||
Debt Service Coverage Ratio: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Greater than or equal to 1.5 |
$ | 249,328 | 63 | % | $ | 257,746 | 61 | % | $ | 421,391 | 57 | % | $ | 429,596 | 58 | % | $ | 325,117 | 53 | % | $ | 813,319 | 44 | % | $ | 2,496,497 | 53 | % | ||||||||||||||||||||||||||||
Greater than or equal to 1.2 and less than 1.5 |
6,488 | 70 | % | 123,038 | 55 | % | 46,804 | 58 | % | 115,977 | 66 | % | 67,642 | 67 | % | 145,703 | 60 | % | 505,652 | 62 | % | |||||||||||||||||||||||||||||||||||
Greater than or equal to 1.0 and less than 1.2 |
170,059 | 52 | % | 211,684 | 43 | % | 18,144 | 79 | % | 39,396 | 73 | % | 10,348 | 76 | % | 58,021 | 47 | % | 507,652 | 51 | % | |||||||||||||||||||||||||||||||||||
Less than 1.0 |
| | % | | | % | | | % | 6,107 | 64 | % | 13,025 | 70 | % | 25,625 | 65 | % | 44,757 | 66 | % | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Total |
$ | 425,875 | 59 | % | $ | 592,468 | 53 | % | $ | 486,339 | 58 | % | $ | 591,076 | 61 | % | $ | 416,132 | 57 | % | $ | 1,042,668 | 47 | % | $ | 3,554,558 | 54 | % | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LTV and DSC ratios for our agricultural mortgage loans are calculated at the time of loan origination and are evaluated annually for each loan using land value averages. A DSC ratio of less than 1.0 indicates that a propertys operations do not generate sufficient income to cover debt payments. An LTV ratio in excess of 100% indicates the unpaid loan amount exceeds the value of the underlying collateral. All of our agricultural mortgage loans that have a debt service coverage ratio of less than 1.0 are performing under the original contractual loan terms at June 30, 2023 and December 31, 2022.
The amortized cost of our agricultural mortgage loan portfolio by LTV and DSC ratios based on the most recent information collected was as follows at June 30, 2023 and December 31, 2022 (by year of origination):
2023 | 2022 | 2021 | 2020 | 2019 | Prior | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||
As of June 30, 2023: | Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
||||||||||||||||||||||||||||||||||||||||||
Debt Service Coverage Ratio: | (Dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Greater than or equal to 1.5 |
$ | 25,736 | 59 | % | $ | 86,661 | 46 | % | $ | 70,160 | 55 | % | $ | 101,670 | 45 | % | $ | | | % | $ | | | % | $ | 284,227 | 49 | % | ||||||||||||||||||||||||||||
Greater than or equal to 1.2 and less than 1.5 |
10,007 | 58 | % | 104,193 | 55 | % | 65,945 | 53 | % | 60,530 | 45 | % | | | % | | | % | 240,675 | 52 | % | |||||||||||||||||||||||||||||||||||
Greater than or equal to 1.0 and less than 1.2 |
| | % | 3,102 | 56 | % | 8,686 | 39 | % | | | % | | | % | | | % | 11,788 | 44 | % | |||||||||||||||||||||||||||||||||||
Less than 1.0 |
| | % | | | % | | | % | 7,975 | 40 | % | 2,276 | 34 | % | 34,000 | 42 | % | 44,251 | 41 | % | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Total |
$ | 35,743 | 59 | % | $ | 193,956 | 51 | % | $ | 144,791 | 53 | % | $ | 170,175 | 45 | % | $ | 2,276 | 34 | % | $ | 34,000 | 42 | % | $ | 580,941 | 50 | % | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
2022 | 2021 | 2020 | 2019 | 2018 | Prior | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||
As of December 31, 2022: | Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
Amortized Cost |
Average LTV |
||||||||||||||||||||||||||||||||||||||||||
Debt Service Coverage Ratio: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Greater than or equal to 1.5 |
$ | 85,367 | 47 | % | $ | 84,186 | 46 | % | $ | 97,143 | 41 | % | $ | | | % | $ | | | % | $ | | | % | $ | 266,696 | 45 | % | ||||||||||||||||||||||||||||
Greater than or equal to 1.2 and less than 1.5 |
107,856 | 54 | % | 67,630 | 52 | % | 61,103 | 32 | % | | | % | | | % | | | % | 236,589 | 48 | % | |||||||||||||||||||||||||||||||||||
Greater than or equal to 1.0 and less than 1.2 |
3,124 | 56 | % | 8,825 | 38 | % | 3,125 | 25 | % | | | % | | | % | | | % | 15,074 | 39 | % | |||||||||||||||||||||||||||||||||||
Less than 1.0 |
| | % | | | % | 7,975 | 35 | % | 5,629 | 41 | % | 34,000 | 31 | % | | | % | 47,604 | 33 | % | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Total |
$ | 196,347 | 51 | % | $ | 160,641 | 48 | % | $ | 169,346 | 37 | % | $ | 5,629 | 41 | % | $ | 34,000 | 31 | % | $ | | | % | $ | 565,963 | 45 | % | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28
We closely monitor loan performance for our commercial, agricultural and residential mortgage loan portfolios. Aging of financing receivables is summarized in the following table (by year of origination):
2023 | 2022 | 2021 | 2020 | 2019 | Prior | Total | ||||||||||||||||||||||
As of June 30, 2023: | (Dollars in thousands) | |||||||||||||||||||||||||||
Commercial mortgage loans |
| |||||||||||||||||||||||||||
Current |
$ | 18,444 | $ | 478,594 | $ | 599,883 | $ | 476,290 | $ | 561,561 | $ | 1,394,597 | $ | 3,529,369 | ||||||||||||||
30 - 59 days past due |
| | | | | | | |||||||||||||||||||||
60 - 89 days past due |
| | | | | | | |||||||||||||||||||||
Over 90 days past due |
| | | | | | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total commercial mortgage loans |
$ | 18,444 | $ | 478,594 | $ | 599,883 | $ | 476,290 | $ | 561,561 | $ | 1,394,597 | $ | 3,529,369 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Agricultural mortgage loans |
||||||||||||||||||||||||||||
Current |
$ | 32,743 | $ | 193,956 | $ | 144,791 | $ | 170,175 | $ | 2,276 | $ | 34,000 | $ | 577,941 | ||||||||||||||
30 - 59 days past due |
3,000 | | | | | | 3,000 | |||||||||||||||||||||
60 - 89 days past due |
| | | | | | | |||||||||||||||||||||
Over 90 days past due |
| | | | | | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total agricultural mortgage loans |
$ | 35,743 | $ | 193,956 | $ | 144,791 | $ | 170,175 | $ | 2,276 | $ | 34,000 | $ | 580,941 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Residential mortgage loans |
||||||||||||||||||||||||||||
Current |
$ | 663,036 | $ | 1,778,621 | $ | 473,986 | $ | 186,088 | $ | 26,497 | $ | 978 | $ | 3,129,206 | ||||||||||||||
30 - 59 days past due |
39,680 | 43,994 | 14,638 | 4,650 | 2,274 | 162 | 105,398 | |||||||||||||||||||||
60 - 89 days past due |
3,901 | 10,276 | 5,427 | 1,030 | | 190 | 20,824 | |||||||||||||||||||||
Over 90 days past due |
807 | 27,268 | 10,460 | 4,882 | 1,637 | 3,212 | 48,266 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total residential mortgage loans |
$ | 707,424 | $ | 1,860,159 | $ | 504,511 | $ | 196,650 | $ | 30,408 | $ | 4,542 | $ | 3,303,694 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
2022 | 2021 | 2020 | 2019 | 2018 | Prior | Total | ||||||||||||||||||||||
As of December 31, 2022: | (Dollars in thousands) | |||||||||||||||||||||||||||
Commercial mortgage loans |
| |||||||||||||||||||||||||||
Current |
$ | 425,875 | $ | 592,468 | $ | 486,339 | $ | 591,076 | $ | 416,132 | $ | 1,042,668 | $ | 3,554,558 | ||||||||||||||
30 - 59 days past due |
| | | | | | | |||||||||||||||||||||
60 - 89 days past due |
| | | | | | | |||||||||||||||||||||
Over 90 days past due |
| | | | | | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total commercial mortgage loans |
$ | 425,875 | $ | 592,468 | $ | 486,339 | $ | 591,076 | $ | 416,132 | $ | 1,042,668 | $ | 3,554,558 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Agricultural mortgage loans |
||||||||||||||||||||||||||||
Current |
$ | 196,347 | $ | 160,641 | $ | 166,211 | $ | 5,629 | $ | 34,000 | $ | | $ | 562,828 | ||||||||||||||
30 - 59 days past due |
| | | | | | | |||||||||||||||||||||
60 - 89 days past due |
| | | | | | | |||||||||||||||||||||
Over 90 days past due |
| | 3,135 | | | | 3,135 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total agricultural mortgage loans |
$ | 196,347 | $ | 160,641 | $ | 169,346 | $ | 5,629 | $ | 34,000 | $ | | $ | 565,963 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Residential mortgage loans |
||||||||||||||||||||||||||||
Current |
$ | 1,915,169 | $ | 595,363 | $ | 211,119 | $ | 27,483 | $ | 1,710 | $ | 417 | $ | 2,751,261 | ||||||||||||||
30 - 59 days past due |
39,179 | 8,238 | 13,073 | 1,960 | | | 62,450 | |||||||||||||||||||||
60 - 89 days past due |
6,668 | 7,165 | 3,034 | 57 | | | 16,924 | |||||||||||||||||||||
Over 90 days past due |
9,702 | 14,068 | 6,515 | 1,762 | 2,796 | | 34,843 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total residential mortgage loans |
$ | 1,970,718 | $ | 624,834 | $ | 233,741 | $ | 31,262 | $ | 4,506 | $ | 417 | $ | 2,865,478 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29
Commercial, agricultural and residential mortgage loans are considered nonperforming when they become 90 days or more past due. When loans become nonperforming, we place them on non-accrual status and discontinue recognizing interest income. If payments are received on a nonperforming loan, interest income is recognized to the extent it would have been recognized if normal principal and interest would have been received timely. If payments are received to bring a nonperforming loan back to less than 90 days past due, we will resume accruing interest income on that loan. There were 93 loans in non-accrual status at June 30, 2023 and 59 loans in non-accrual status at December 31, 2022. During the three and six months ended June 30, 2023 we recognized $108 thousand and $445 thousand in interest income on loans which were in non-accrual status at the respective period end. During the three and six months ended June 30, 2022, we recognized $5 thousand and $71 thousand interest income on loans which were in non-accrual status at the respective period end.
Loan Modifications
Our commercial, agricultural and residential mortgage loans may be subject to loan modifications. Loan modifications may be granted to borrowers experiencing financial difficulty and could include principal forgiveness, interest rate reduction, an other-than-significant delay or a term extension. We consider the following factors in determining whether or not a borrower is experiencing financial difficulty:
| borrower is in default, |
| borrower has declared bankruptcy, |
| there is growing concern about the borrowers ability to continue as a going concern, |
| borrower has insufficient cash flows to service debt, |
| borrowers inability to obtain funds from other sources, and |
| there is a breach of financial covenants by the borrower. |
A loan modification typically does not result in a change in valuation allowance as it is already incorporated into our allowance methodology. However, if we grant a borrower experiencing financial difficulty principal forgiveness, the amount of principal forgiven would be written off, which would reduce the amortized cost of the loan and result in an adjustment to the valuation allowance.
There were no significant mortgage loan modifications for the three and six months ended June 30, 2023.
Prior to adoption of authoritative guidance on January 1, 2023, we evaluated whether a TDR had occurred on our commercial, agricultural or residential mortgage loans. We did not have any significant loan modifications that resulted in a TDR for the three and six months ended June 30, 2022.
5. Variable Interest Entities
We have relationships with various types of entities which may be VIEs. Certain VIEs are consolidated in our financial results.
Consolidated Variable Interest Entities
We are invested in multiple investment company real estate limited partnerships which own various limited liability companies that invest in residential real estate properties and one real estate limited liability company that invests in a commercial real estate property. These entities are VIEs as the legal entities equity investors have insufficient equity at risk and lack of power to direct the activities that most significantly impact the economic performance. We determined we are the primary beneficiary as a result of our power to control the entities through our significant ownership. Due to the nature of the investment company real estate investments, the investments balance will fluctuate based on changes in the fair value of the properties as well as when purchases and sales of properties are made. The investment balance in the commercial real estate property is held at depreciated cost, and is expected to decrease over time.
We are invested in two investment company limited liability companies that invest in operating entities which hold multifamily real estate properties. The entities are VIEs and we have determined we are the primary beneficiary as a result of our power to control the entities through our significant ownership. The investment balances, which represent equity interests in the investment company limited liability companies, fluctuate based on changes in the fair value of the properties and the performance of the operating entities.
We are invested in two limited partnership feeder funds which each invest in a separate limited partnership fund. One fund holds infrastructure credit assets and the other holds tech-centric middle-market loans. In both cases, the feeder fund limited partnerships are VIEs, and we determined we are the primary beneficiary as a result of our significant ownership of the limited partnerships and our obligation to absorb losses or receive benefits from the VIEs. We have consolidated the assets and liabilities of the limited partnerships, which primarily consist of equity interests in limited partnerships.
We are invested in one investment company limited liability company that invests in core infrastructure assets typically held through an interest in limited liability companies. The entity is a VIE and we have determined we are the primary beneficiary as a result of our power to control the entity through significant ownership and our obligation to absorb losses or receive benefits from the VIE. The VIE meets the definition of an investment company, which requires the investment balance to be held at fair value.
30
The carrying amounts of our consolidated VIE assets, which can only be used to settle obligations of the consolidated VIEs, and liabilities of consolidated VIEs for which creditors do not have recourse were as follows:
June 30, 2023 | December 31, 2022 | |||||||||||||||
Total Assets |
Total Liabilities |
Total Assets |
Total Liabilities |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
Real estate investments |
$ | 1,335,598 | $ | 94,071 | $ | 1,095,267 | $ | 78,244 | ||||||||
Real estate limited liability companies |
53,428 | 137 | 66,258 | 287 | ||||||||||||
Limited partnership funds |
918,937 | 213 | 620,741 | 113 | ||||||||||||
Infrastructure limited liability companies |
100,605 | 284 | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 2,408,568 | $ | 94,705 | $ | 1,782,266 | $ | 78,644 | |||||||||
|
|
|
|
|
|
|
|
Unconsolidated Variable Interest Entities
We provided debt funding to various special purpose vehicles, which are used to acquire and hold various types of loans or receivables. These legal entities are deemed VIEs because there is insufficient equity at risk. We have determined we are not the primary beneficiary as we do not control the activities that most significantly impact the economic performance of the VIEs. Our investments in these VIEs are reported in Fixed maturity securities, available for sale in the Consolidated Balance Sheets.
The carrying value and maximum loss exposure for our unconsolidated VIEs were as follows:
June 30, 2023 | December 31, 2022 | |||||||||||||||
Asset Carrying Value |
Maximum Exposure to Loss |
Asset Carrying Value |
Maximum Exposure to Loss |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
Fixed maturity securities, available for sale |
$ | 1,445,039 | $ | 1,445,039 | $ | 1,178,110 | $ | 1,178,110 | ||||||||
Other investments |
71,208 | 71,208 | | |
6. Derivative Instruments
We use derivative instruments to manage risks. We have derivatives that are designated as hedging instruments and others that are not designated as hedging instruments. Any change in the fair value of the derivatives is recognized immediately in the Consolidated Statements of Operations.
The notional and fair values of our derivative instruments, including derivative instruments embedded in fixed index annuity contracts, presented in the Consolidated Balance Sheets are as follows:
June 30, 2023 | December 31, 2022 | |||||||||||||||
Notional | Fair Value | Notional | Fair Value | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Derivatives designated as hedging instruments |
||||||||||||||||
Assets |
||||||||||||||||
Derivative instruments |
||||||||||||||||
Interest rate swaps |
$ | | $ | | $ | 408,369 | $ | 32,769 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Derivatives not designated as hedging instruments |
||||||||||||||||
Assets |
||||||||||||||||
Derivative instruments |
||||||||||||||||
Call options |
$ | 39,783,069 | $ | 1,131,597 | $ | 38,927,534 | $ | 397,789 | ||||||||
Warrants |
| | 2,020 | 1,169 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 39,783,069 | $ | 1,131,597 | $ | 38,929,554 | $ | 398,958 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities |
||||||||||||||||
Policy benefit reserves - annuity products |
||||||||||||||||
Fixed index annuities - embedded derivatives, net |
$ | 5,014,697 | $ | 4,820,845 | ||||||||||||
Funds withheld for reinsurance liabilities |
||||||||||||||||
Reinsurance related embedded derivative |
(397,234 | ) | (441,864 | ) | ||||||||||||
|
|
|
|
|||||||||||||
$ | 4,617,463 | $ | 4,378,981 | |||||||||||||
|
|
|
|
31
Derivatives Designated as Hedging Instruments
We used interest rate swaps designated and accounted for as fair value hedges to protect a portfolio of fixed-rate fixed maturity securities against changes in fair value due to changes in interest rates. Our interest rate swap contracts allowed us to pay a fixed rate and receive a floating rate utilizing the Secured Overnight Financing Rate at specified intervals based on a notional amount. Interest rate swaps were carried at fair value and presented as Derivative instruments on the Consolidated Balance Sheets.
For derivative instruments that were designated and qualified as a fair value hedge, the gain or loss on the portion of the derivative instrument included in the assessment of hedge effectiveness and the offsetting gain or loss on the hedged item attributable to the hedged risk were recognized in the same line item in the Consolidated Statements of Operations. The change in unrealized gain or loss attributable to interest rate changes on the fixed maturity securities that were designated as part of the hedge were reclassified out of Accumulated other comprehensive income (loss) into Change in fair value of derivatives in the Consolidated Statements of Operations. The remaining change in unrealized gain or loss on the hedged item not associated with the risk being hedged was recognized as a component of Other comprehensive income.
The following represents the amortized cost and cumulative fair value hedging adjustments included in the hedged assets:
Line Item in the Consolidated Balance Sheets in Which Hedged Item is Included |
Amortized Cost of Hedged Item |
Cumulative Amount of Fair Value Basis Adjustment Gain (Loss) |
||||||||||||||
June 30, 2023 | December 31, 2022 | June 30, 2023 | December 31, 2022 | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Fixed maturities, available for sale: |
||||||||||||||||
Current hedging relationships |
$ | | $ | 389,060 | $ | | $ | (39,128 | ) | |||||||
Discontinued hedging relationships |
1,372,336 | 1,594,736 | (80,946 | ) | (94,681 | ) |
The following represents a summary of the gains (losses) related to the derivatives and hedged items that qualify for fair value hedge accounting:
Derivative | Hedged Item |
Net | Amount Excluded: Recognized in Income Immediately |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
For the three months ended June 30, 2023 |
||||||||||||||||
Interest rate swaps |
$ | 18,847 | $ | (10,876 | ) | $ | 7,971 | $ | | |||||||
For the three months ended June 30, 2022 |
||||||||||||||||
Interest rate swaps |
$ | 26,771 | $ | (33,093 | ) | $ | (6,322 | ) | $ | 2,656 | ||||||
For the six months ended June 30, 2023 |
||||||||||||||||
Interest rate swaps |
$ | 5,856 | $ | 3,240 | $ | 9,096 | $ | | ||||||||
For the six months ended June 30, 2022 |
||||||||||||||||
Interest rate swaps |
$ | 26,771 | $ | (33,093 | ) | $ | (6,322 | ) | $ | 2,656 |
Derivatives Not Designated as Hedging Instruments
We have fixed index annuity products that guarantee the return of principal to the policyholder and credit interest based on a percentage of the gain in a specified market index. When fixed index annuity deposits are received, a portion of the deposit is used to purchase derivatives consisting of call options on the applicable market indices to fund the index credits due to fixed index annuity policyholders. Substantially all such call options are one year options purchased to match the funding requirements of the underlying policies. The call options are marked to fair value with the change in fair value included as a component of revenues. The change in fair value of derivatives includes the gains or losses recognized at the expiration of the option term and the changes in fair value for open positions. On the respective anniversary dates of the index policies, the index used to compute the index credit is reset and we purchase new call options to fund the next index credit. We manage the cost of these purchases through the terms of our fixed index annuities, which permit us to change caps, participation rates, and/or asset fees, subject to guaranteed minimums on each policys anniversary date. By adjusting caps, participation rates, or asset fees, we can generally manage option costs except in cases where the contractual features would prevent further modifications.
32
The changes in fair value of derivatives not designated as hedging instruments included in the Consolidated Statements of Operations are as follows:
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Change in fair value of derivatives: |
||||||||||||||||
Call options |
$ | 234,883 | $ | (501,765 | ) | $ | 278,327 | $ | (980,213 | ) | ||||||
Warrants |
(115 | ) | (750 | ) | 1,206 | 179 | ||||||||||
Interest rate swaps |
| 2,656 | | 2,656 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 234,768 | $ | (499,859 | ) | $ | 279,533 | $ | (977,378 | ) | |||||||
|
|
|
|
|
|
|
|
|||||||||
Change in fair value of embedded derivatives: |
||||||||||||||||
Fixed index annuities - embedded derivatives |
$ | 233,514 | $ | (686,562 | ) | $ | 573,574 | $ | (1,877,767 | ) | ||||||
Reinsurance related embedded derivative |
(19,750 | ) | (199,422 | ) | 44,630 | (401,866 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 213,764 | $ | (885,984 | ) | $ | 618,204 | $ | (2,279,633 | ) | |||||||
|
|
|
|
|
|
|
|
Derivative Exposure
We attempt to mitigate potential risk of loss due to the nonperformance of the counterparties through a regular monitoring process which evaluates the programs effectiveness. We do not purchase derivative instruments that would require payment or collateral to another institution and our derivative instruments do not contain counterparty credit-risk-related contingent features. We are exposed to risk of loss in the event of nonperformance by the counterparties and, accordingly, we purchase our derivative instruments from multiple counterparties and evaluate the creditworthiness of all counterparties prior to purchase of the contracts. All non-exchange traded derivative instruments have been purchased from nationally recognized financial institutions with a Standard and Poors credit rating of A- or higher at the time of purchase and the maximum credit exposure to any single counterparty is subject to concentration limits. Both our call options and interest rate swaps fall under the same credit support agreements with each counterparty that allow us to request the counterparty to provide collateral to us when the fair value of our exposure to the counterparty exceeds specified amounts.
The notional amount and fair value of our call options and interest rate swaps by counterparty and each counterpartys current credit rating are as follows:
June 30, 2023 | December 31, 2022 | |||||||||||||||||||||||
Counterparty |
Credit Rating (S&P) |
Credit Rating (Moodys) |
Notional Amount |
Fair Value | Notional Amount |
Fair Value | ||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Bank of America |
A+ | Aa1 | $ | 4,124,812 | $ | 81,590 | $ | 3,574,125 | $ | 26,080 | ||||||||||||||
Barclays |
A+ | A1 | 2,567,616 | 82,180 | 3,686,896 | 39,657 | ||||||||||||||||||
Canadian Imperial Bank of Commerce |
A+ | Aa2 | 1,602,801 | 58,359 | 2,707,734 | 34,218 | ||||||||||||||||||
Citibank, N.A. |
A+ | Aa3 | 4,171,072 | 102,691 | 3,748,162 | 29,873 | ||||||||||||||||||
Credit Suisse |
A | A3 | 1,955,159 | 49,252 | 2,086,470 | 20,691 | ||||||||||||||||||
J.P. Morgan |
A+ | Aa2 | 5,404,600 | 120,638 | 6,501,103 | 69,006 | ||||||||||||||||||
Mizuho |
A | A1 | 4,030,827 | 145,197 | | | ||||||||||||||||||
Morgan Stanley |
A+ | Aa3 | 1,967,830 | 45,622 | 2,957,389 | 38,470 | ||||||||||||||||||
Royal Bank of Canada |
AA- | A1 | 4,479,656 | 146,476 | 4,378,132 | 58,026 | ||||||||||||||||||
Societe Generale |
A | A1 | 2,806,536 | 69,333 | 2,099,081 | 17,157 | ||||||||||||||||||
Truist |
A | A2 | 2,004,578 | 65,032 | 1,960,787 | 32,885 | ||||||||||||||||||
UBS AG |
A+ | Aa3 | 300,708 | 8,676 | | | ||||||||||||||||||
Wells Fargo |
A+ | Aa2 | 4,283,753 | 154,506 | 5,436,824 | 61,840 | ||||||||||||||||||
Exchange traded |
83,121 | 2,045 | 199,200 | 2,655 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
$ | 39,783,069 | $ | 1,131,597 | $ | 39,335,903 | $ | 430,558 | |||||||||||||||||
|
|
|
|
|
|
|
|
As of June 30, 2023 and December 31, 2022, we held $1.1 billion and $0.4 billion, respectively, of cash and cash equivalents and other investments from counterparties for derivative collateral, which is included in Other liabilities on our Consolidated Balance Sheets. This derivative collateral limits the maximum amount of economic loss due to credit risk that we would incur if the counterparties failed completely to perform according to the terms of the contracts to $68.5 million and $3.3 million at June 30, 2023 and December 31, 2022, respectively.
The future index credits on our fixed index annuities are treated as a series of embedded derivatives over the expected life of the applicable contract. We do not purchase call options to fund the index liabilities which may arise after the next policy anniversary date. We must value both the call options and the related forward embedded options in the policies at fair value.
33
We cede certain fixed index annuity product liabilities to third party reinsurers on a modified coinsurance basis which results in an embedded derivative. The obligation to pay the total return on the assets supporting liabilities associated with this reinsurance agreement represents a total return swap. The fair value of the total return swap is based on the unrealized gains and losses of the underlying assets held in the modified coinsurance portfolio. The reinsurance related embedded derivative is reported in Funds withheld for reinsurance liabilities on the Consolidated Balance Sheets and the change in the fair value of the embedded derivative is reported in Change in fair value of embedded derivatives on the Consolidated Statements of Operations.
7. Deferred Policy Acquisition Costs and Deferred Sales Inducements
Deferred Policy Acquisition Costs
The following tables present the balances and changes in deferred policy acquisition costs:
Six Months Ended June 30, 2023 | ||||||||||||||||
Fixed Index Annuities |
Fixed Rate Annuities |
Single Premium Immediate Annuities |
Total | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Balance, beginning of period |
$ | 2,649,322 | $ | 120,105 | $ | 4,216 | $ | 2,773,643 | ||||||||
Capitalizations |
189,581 | 16,079 | 23 | 205,683 | ||||||||||||
Amortization expense |
(121,769 | ) | (14,600 | ) | (342 | ) | (136,711 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, end of period |
$ | 2,717,134 | $ | 121,584 | $ | 3,897 | $ | 2,842,615 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Year Ended December 31, 2022 | ||||||||||||||||
Fixed Index Annuities |
Fixed Rate Annuities |
Single Premium Immediate Annuities |
Total | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Balance, beginning of period |
$ | 2,906,684 | $ | 151,322 | $ | 4,198 | $ | 3,062,204 | ||||||||
Write-off related to in-force ceded reinsurance |
(196,417 | ) | (7,209 | ) | | (203,626 | ) | |||||||||
Capitalizations |
193,989 | 4,424 | 663 | 199,076 | ||||||||||||
Amortization expense |
(254,934 | ) | (28,432 | ) | (645 | ) | (284,011 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, end of period |
$ | 2,649,322 | $ | 120,105 | $ | 4,216 | $ | 2,773,643 | ||||||||
|
|
|
|
|
|
|
|
Deferred Sales Inducements
The following tables present the balances and changes in deferred sales inducements:
Six Months Ended June 30, 2023 | ||||||||||||
Fixed Index Annuities |
Fixed Rate Annuities |
Total | ||||||||||
(Dollars in thousands) | ||||||||||||
Balance, beginning of period |
$ | 2,017,960 | $ | 27,723 | $ | 2,045,683 | ||||||
Capitalizations |
182,123 | | 182,123 | |||||||||
Amortization expense |
(91,964 | ) | (1,588 | ) | (93,552 | ) | ||||||
|
|
|
|
|
|
|||||||
Balance, end of period |
$ | 2,108,119 | $ | 26,135 | $ | 2,134,254 | ||||||
|
|
|
|
|
|
|||||||
Year Ended December 31, 2022 | ||||||||||||
Fixed Index Annuities |
Fixed Rate Annuities |
Total | ||||||||||
(Dollars in thousands) | ||||||||||||
Balance, beginning of period |
$ | 2,088,591 | $ | 31,370 | $ | 2,119,961 | ||||||
Capitalizations |
107,684 | 8 | 107,692 | |||||||||
Amortization expense |
(178,315 | ) | (3,655 | ) | (181,970 | ) | ||||||
|
|
|
|
|
|
|||||||
Balance, end of period |
$ | 2,017,960 | $ | 27,723 | $ | 2,045,683 | ||||||
|
|
|
|
|
|
34
8. Policyholder Liabilities
Liability for Future Policy Benefits
The liability for future policy benefits consists only of the liability associated with single premium immediate annuities (SPIA) with life contingencies. As this business has no future expected premiums, the rollforward presented below is the present value of expected future benefits. The balances of and changes in the liability for future policy benefits for the six months ended June 30, 2023 and year ended December 31, 2022 is as follows:
Present Value of Expected Future Policy Benefits |
||||||||
Six Months Ended June 30, 2023 |
Year Ended December 31, 2022 |
|||||||
(Dollars in thousands) | ||||||||
Balance, beginning of period |
$ | 318,677 | $ | 402,305 | ||||
Beginning balance at original discount rate |
342,453 | 352,708 | ||||||
Effect of changes in cash flow assumptions |
| 1,277 | ||||||
Effect of actual variances from expected experience |
(1,341 | ) | (1,941 | ) | ||||
|
|
|
|
|||||
Adjusted beginning of year balance |
341,112 | 352,044 | ||||||
Issuances |
4,899 | 16,072 | ||||||
Interest accrual |
7,055 | 14,664 | ||||||
Benefit payments |
| | ||||||
Net premiums collected |
| | ||||||
Derecognition (lapses) |
(19,501 | ) | (40,327 | ) | ||||
|
|
|
|
|||||
Ending balance at original discount rate |
333,565 | 342,453 | ||||||
Effect of changes in discount rate assumptions |
(24,331 | ) | (23,776 | ) | ||||
|
|
|
|
|||||
Balance, end of period |
$ | 309,234 | $ | 318,677 | ||||
|
|
|
|
The reconciliation of the net liability for future policy benefits to the liability for future policy benefits included in policy benefit reserves in the consolidated balance sheets is as follows:
June 30, 2023 | December 31, 2022 | |||||||
(Dollars in thousands) | ||||||||
Liability for future policy benefits |
$ | 309,234 | $ | 318,677 | ||||
Deferred profit liability |
19,926 | 19,223 | ||||||
|
|
|
|
|||||
329,160 | 337,900 | |||||||
Less: Reinsurance recoverable |
(1,639 | ) | (1,259 | ) | ||||
|
|
|
|
|||||
Net liability for future policy benefits, after reinsurance recoverable |
$ | 327,521 | $ | 336,641 | ||||
|
|
|
|
The weighted-average liability duration of the liability for future policy benefits is as follows:
June 30, 2023 | December 31, 2022 | |||||||
SPIA With Life Contingency: |
||||||||
Weighted-average liability duration of the liability for future policy benefits (years) |
7.13 | 6.78 |
The following table presents the amount of undiscounted expected future benefit payments and expected gross premiums:
June 30, 2023 | December 31, 2022 | |||||||
(Dollars in thousands) | ||||||||
SPIA With Life Contingency: |
||||||||
Expected future benefit payments |
$ | 453,722 | $ | 467,627 | ||||
Expected future gross premiums |
| |
35
The amount of revenue and interest associated with the liability for future policy benefits recognized in the statement of operations for the six months ended June 30, 2023 and year ended December 31, 2022 is as follows:
Six Months Ended June 30, 2023 |
Year Ended December 31, 2022 |
|||||||||||||||
Gross Premiums or Assessments |
Interest Expense |
Gross Premiums or Assessments |
Interest Expense |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
SPIA With Life Contingency |
$ | 5,233 | $ | 7,023 | $ | 16,994 | $ | 14,613 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 5,233 | $ | 7,023 | $ | 16,994 | $ | 14,613 | ||||||||
|
|
|
|
|
|
|
|
The weighted-average interest rate is as follows:
June 30, 2023 | December 31, 2022 | |||||||
Interest accretion rate |
4.26 | % | 4.25 | % | ||||
Current discount rate |
5.46 | % | 5.37 | % |
Market Risk Benefits
The balances of and changes in the liability for market risk benefits (MRB) for the six months ended June 30, 2023 and year ended December 31, 2022 is as follows:
Six Months Ended June 30, 2023 |
Year Ended December 31, 2022 |
|||||||||||||||
Fixed Rate Annuities |
Fixed Index Annuities |
Fixed Rate Annuities |
Fixed Index Annuities |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
MRB Liability |
||||||||||||||||
Balance, beginning of period |
$ | 37,863 | $ | 2,187,758 | $ | 78,411 | $ | 2,557,378 | ||||||||
Balance, beginning of period, before effect of changes in the instrument-specific credit risk |
44,355 | 2,453,169 | 77,731 | 2,310,437 | ||||||||||||
Issuances |
| 161,757 | 376 | 59,452 | ||||||||||||
Interest accrual |
1,313 | 78,354 | 1,349 | 72,551 | ||||||||||||
Attributed fees collected |
584 | 60,972 | 1,270 | 125,168 | ||||||||||||
Benefits payments |
| | | | ||||||||||||
Effect of changes in interest rates |
372 | 8,175 | (19,421 | ) | (952,265 | ) | ||||||||||
Effect of changes in equity markets |
| (66,590 | ) | | 186,618 | |||||||||||
Effect of changes in equity index volatility |
| (63,759 | ) | | 241,563 | |||||||||||
Actual policyholder behavior different from expected behavior |
| | | | ||||||||||||
Effect of changes in future expected policyholder behavior |
1,127 | 1,972 | 602 | 46,567 | ||||||||||||
Effect of changes in other future expected assumptions |
| | (17,552 | ) | 363,078 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, end of period, before effect of changes in the instrument-specific credit |
47,751 | 2,634,050 | 44,355 | 2,453,169 | ||||||||||||
Effect of changes in the instrument-specific credit risk |
(6,272 | ) | (236,727 | ) | (6,492 | ) | (265,411 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, end of period |
41,479 | 2,397,323 | 37,863 | 2,187,758 | ||||||||||||
Reinsured MRB, end of period |
11,326 | 702,398 | 10,656 | 593,959 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, end of period, net of reinsurance |
$ | 30,153 | $ | 1,694,925 | $ | 27,207 | $ | 1,593,799 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net amount at risk (a) |
$ | 266,173 | $ | 11,575,916 | $ | 258,826 | $ | 10,987,198 | ||||||||
Weighted average attained age of contract holders (years) |
70 | 71 | 69 | 71 |
(a) | Net amount at risk is defined as the current guarantee amount in excess of the current account balance. |
The following is a reconciliation of market risk benefits by amounts in an asset position and in a liability position to market risk benefit amounts included in other assets and market risk benefit reserves, respectively, in the Consolidated Balance Sheets:
June 30, 2023 | ||||||||||||
Asset | Liability | Net Liability | ||||||||||
(Dollars in thousands) | ||||||||||||
Fixed Index Annuities |
$ | 231,005 | $ | 2,628,328 | $ | 2,397,323 | ||||||
Fixed Rate Annuities |
3,465 | 44,944 | 41,479 | |||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 234,470 | $ | 2,673,272 | $ | 2,438,802 | ||||||
|
|
|
|
|
|
36
December 31, 2022 | ||||||||||||
Asset | Liability | Net Liability | ||||||||||
(Dollars in thousands) | ||||||||||||
Fixed Index Annuities |
$ | 226,294 | $ | 2,414,052 | $ | 2,187,758 | ||||||
Fixed Rate Annuities |
3,577 | 41,440 | 37,863 | |||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 229,871 | $ | 2,455,492 | $ | 2,225,621 | ||||||
|
|
|
|
|
|
Reinsured Market Risk Benefits
The following table presents the balances and changes in reinsured market risk benefits associated with fixed index annuities for the six months ended June 30, 2023 and year ended December 31, 2022:
Six Months Ended June 30, 2023 |
Year Ended December 31, 2022 |
|||||||||||||||
Fixed Rate Annuities |
Fixed Index Annuities |
Fixed Rate Annuities |
Fixed Index Annuities |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
Ceded MRB |
||||||||||||||||
Balance, beginning of period |
$ | 10,656 | $ | 593,959 | $ | | $ | 156,931 | ||||||||
Write-off related to in-force ceded reinsurance |
| | 10,091 | 334,835 | ||||||||||||
Issuances |
| 114,216 | | 36,036 | ||||||||||||
Interest accrual |
286 | 16,447 | 104 | 7,598 | ||||||||||||
Attributed fees collected |
19 | 13,451 | 28 | 23,745 | ||||||||||||
Benefits payments |
| | | | ||||||||||||
Effect of changes in interest rates |
154 | 4,455 | 135 | (171,948 | ) | |||||||||||
Effect of changes in equity markets |
| (29,194 | ) | 118 | 43,799 | |||||||||||
Effect of changes in equity index volatility |
| (12,929 | ) | | 34,278 | |||||||||||
Actual policyholder behavior different from expected behavior |
| | | | ||||||||||||
Effect of changes in future expected policyholder behavior |
211 | 1,993 | 180 | 12,598 | ||||||||||||
Effect of changes in other future expected assumptions |
| | | 116,087 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, end of period |
$ | 11,326 | $ | 702,398 | $ | 10,656 | $ | 593,959 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net amount at risk (a) |
$ | 74,282 | $ | 2,761,134 | $ | 72,350 | $ | 2,402,964 | ||||||||
Weighted average attained age of contract holders (years) |
70 | 70 | 70 | 71 |
(a) | Net amount at risk is defined as the current guarantee amount in excess of the current account balance. |
The following is a reconciliation of reinsurance market risk benefits by amounts in an asset position and in liability position to market risk benefit amounts included in coinsurance deposits and other liabilities, respectively, in the consolidated balance sheets:
June 30, 2023 | ||||||||||||
Asset | Liability | Net Asset | ||||||||||
(Dollars in thousands) | ||||||||||||
Fixed Index Annuities |
$ | 744,734 | $ | 42,336 | $ | 702,398 | ||||||
Fixed Rate Annuities |
11,735 | 409 | 11,326 | |||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 756,469 | $ | 42,745 | $ | 713,724 | ||||||
|
|
|
|
|
|
|||||||
December 31, 2022 | ||||||||||||
Asset | Liability | Net Asset | ||||||||||
(Dollars in thousands) | ||||||||||||
Fixed Index Annuities |
$ | 629,611 | $ | 35,652 | $ | 593,959 | ||||||
Fixed Rate Annuities |
11,070 | 414 | 10,656 | |||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 640,681 | $ | 36,066 | $ | 604,615 | ||||||
|
|
|
|
|
|
37
Significant Inputs for Fair Value Measurement - Market Risk Benefits
The following tables provides a summary of the significant inputs and assumptions used in the fair value measurements of market risk benefits:
June 30, 2023 | ||||||||||||||||||
Fair Value | Valuation Technique |
Significant Inputs and Assumptions |
Range | Weighted Average |
||||||||||||||
(in thousands) | ||||||||||||||||||
Market risk benefits |
$ | 2,438,802 | Discounted cash flow | Utilization (a) | 0.04% - 78.75% | 4.12 | % | |||||||||||
Ceded market risk benefits |
713,724 | Option budget (b) | 1.65% - 2.50% | 2.32 | % | |||||||||||||
Risk-free interest rate (c) | 2.52% - 5.38% | 3.27 | % | |||||||||||||||
Nonperformance risk (d) | 0.53% - 3.10% | 2.54 | % |
December 31, 2022 | ||||||||||||||||||
Fair Value | Valuation Technique |
Significant Inputs and Assumptions |
Range | Weighted Average |
||||||||||||||
(in thousands) | ||||||||||||||||||
Market risk benefits |
$ | 2,225,621 | Discounted cash flow | Utilization (a) | 0.04% - 78.75% | 4.24 | % | |||||||||||
Ceded market risk benefits |
604,615 | Option budget (b) | 1.65% - 2.50% | 2.31 | % | |||||||||||||
Risk-free interest rate (c) | 2.51% - 4.90% | 3.31 | % | |||||||||||||||
Nonperformance risk (d) | 0.06% - 3.27% | 2.59 | % |
(a) | The utilization assumption represents the percentage of policyholders who will elect to receive lifetime income benefit payments in a given year. A decrease (increase) in the utilization assumption used in the fair value of market risk benefits could lead to favorable (unfavorable) changes in the market risk benefits. |
(b) | The option budget assumption represents the expected cost of annual call options we will purchases in the future. An increase (decrease) in the option budget assumption used in the fair value of market risk benefits could lead to favorable (unfavorable) changes in the market risk benefits. |
(c) | The risk-free interest rate assumption impacts the discount rate used in the discounted future cash flow valuation. An increase (decrease) in the risk-free interest rate assumption used in the fair value of market risk benefits could lead to favorable (unfavorable) changes in the market risk benefits. |
(d) | The nonperformance risk assumption impacts the discount rate used in the discounted future cash flow valuation and includes our own credit risk based on the current market credit spreads for debt-like instruments we have issued and are available in the market. Additionally, the nonperformance risk assumption includes the counterparty credit risk used in the fair value measurement of ceded market risk benefits which is determined using the current market credit spreads based on the counterparty credit rating. An increase (decrease) in the nonperformance risk assumption for own credit risk used in the fair value of market risk benefits could lead to favorable (unfavorable) changes in the market risk benefits. An decrease (increase) in the nonperformance risk assumption for counterparty credit risk used in the fair value of ceded market risk benefits could lead to favorable (unfavorable) changes in the ceded market risk benefits. |
There were no notable changes to significant inputs and assumptions used in the fair value measurement of market risk benefits during the six months ended June 30, 2023. During the year ended December 31, 2022, the Company made the following notable changes to significant inputs and assumptions resulting in changes in the fair value measurement of market risk benefits:
| Utilization assumptions were increased resulting in an increase to the market risk benefits liability and a decrease to net income. |
| Option budget assumptions were increased resulting in a decrease to the market risk benefits liability and an increase to net income. |
38
Policyholder Account Balances
The following table presents the balances and changes in policyholders account balances:
Six Months Ended June 30, 2023 |
Year Ended December 31, 2022 |
|||||||||||||||
Fixed Rate Annuities |
Fixed Index Annuities |
Fixed Rate Annuities |
Fixed Index Annuities |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||
Balance, beginning of period |
$ | 6,589,577 | $ | 53,826,234 | $ | 6,860,060 | $ | 55,003,305 | ||||||||
Issuances |
534,191 | 2,763,039 | 159,570 | 3,001,738 | ||||||||||||
Premiums received |
618 | 74,613 | 4,811 | 170,493 | ||||||||||||
Policy charges |
(3,655 | ) | (163,063 | ) | (6,587 | ) | (272,604 | ) | ||||||||
Surrenders and withdrawals |
(443,810 | ) | (2,392,211 | ) | (574,590 | ) | (3,945,504 | ) | ||||||||
Benefit payments |
(6,542 | ) | (404,942 | ) | (11,328 | ) | (727,847 | ) | ||||||||
Interest credited |
80,653 | 339,864 | 151,762 | 599,259 | ||||||||||||
Other |
(4,667 | ) | (3,296 | ) | 5,879 | (2,606 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, end of period |
$ | 6,746,365 | $ | 54,040,238 | $ | 6,589,577 | $ | 53,826,234 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted-average crediting rate |
2.43 | % | 1.26 | % | 2.28 | % | 1.11 | % | ||||||||
Net amount at risk (a) |
$ | 266,173 | $ | 11,575,916 | $ | 258,826 | $ | 10,987,198 | ||||||||
Cash surrender value |
$ | 6,354,283 | $ | 49,813,318 | $ | 6,208,597 | $ | 49,551,657 |
(a) | Net amount at risk is defined as the current guarantee amount in excess of the current account balance. |
The following table presents the reconciliation of policyholders account balances to policy benefit reserves in the consolidated balance sheets:
June 30, 2023 | December 31, 2022 | |||||||
(Dollars in thousands) | ||||||||
Fixed index annuities policyholder account balances |
$ | 54,040,238 | $ | 53,826,234 | ||||
Fixed rate annuities policyholder account balances |
6,746,365 | 6,589,577 | ||||||
Embedded derivative adjustment (b) |
(1,284,548 | ) | (1,996,640 | ) | ||||
Liability for future policy benefits |
309,234 | 318,677 | ||||||
Deferred profit liability |
19,926 | 19,223 | ||||||
Other |
25,462 | 24,765 | ||||||
|
|
|
|
|||||
Total |
$ | 59,856,677 | $ | 58,781,836 | ||||
|
|
|
|
(b) | The embedded derivative adjustment reconciles the account balance to the gross GAAP liability and represents the combination of the host contract and the fair value of the embedded derivatives. |
39
The following table presents the balance of account values by range of guaranteed minimum crediting rates and the related range of the difference, in basis points, between rates being credited to policyholders and the respective guaranteed minimums:
June 30, 2023 | ||||||||||||||||||||||||
Range of guaranteed minimum crediting rate |
At guaranteed minimum |
1 to 50 | 51 to 150 | Greater than 150 basis points above |
Total | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Fixed Index Annuities |
0.00% - 0.50% | $ | | $ | 695,154 | $ | 464,407 | $ | 654,267 | $ | 1,813,828 | |||||||||||||
0.50% - 1.00% | 2,470,011 | 1,093,223 | 2,214,702 | 106,894 | 5,884,830 | |||||||||||||||||||
1.00% - 1.50% | 48,145 | 9,350 | | | 57,495 | |||||||||||||||||||
1.50% - 2.00% | 50 | | | | 50 | |||||||||||||||||||
2.00% - 2.50% | 129,460 | 85,536 | 8 | | 215,004 | |||||||||||||||||||
2.50% - 3.00% | 865,320 | 15 | 202 | | 865,537 | |||||||||||||||||||
Greater than 3.00 | % | | | | | | ||||||||||||||||||
Allocated to index strategies | 45,203,494 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 3,512,986 | $ | 1,883,278 | $ | 2,679,319 | $ | 761,161 | $ | 54,040,238 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Fixed Rate Annuities |
0.00% - 0.50% | $ | 148 | $ | | $ | | $ | | $ | 148 | |||||||||||||
0.50% - 1.00% | 54,489 | 185,377 | 3,960,356 | 992,706 | 5,192,928 | |||||||||||||||||||
1.00% - 1.50% | 458,488 | 234 | | | 458,722 | |||||||||||||||||||
1.50% - 2.00% | 363,889 | 33,907 | 233,549 | 213 | 631,558 | |||||||||||||||||||
2.00% - 2.50% | 19,249 | 23 | | | 19,272 | |||||||||||||||||||
2.50% - 3.00% | 385,318 | 7,201 | | | 392,519 | |||||||||||||||||||
Greater than 3.00 | % | 51,218 | | | | 51,218 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 1,332,799 | $ | 226,742 | $ | 4,193,905 | $ | 992,919 | $ | 6,746,365 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||
Range of guaranteed minimum crediting rate |
At guaranteed minimum |
1 to 50 | 51 to 150 | Greater than 150 basis points above |
Total | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Fixed Index Annuities |
0.00% - 0.50% | $ | | $ | 462,356 | $ | 407,426 | $ | 314,929 | $ | 1,184,711 | |||||||||||||
0.50% - 1.00% | 2,421,795 | 1,098,332 | 2,258,992 | 77,901 | 5,857,020 | |||||||||||||||||||
1.00% - 1.50% | 51,586 | 9,391 | | | 60,977 | |||||||||||||||||||
1.50% - 2.00% | 57 | | | | 57 | |||||||||||||||||||
2.00% - 2.50% | 133,059 | 100,205 | 8 | | 233,272 | |||||||||||||||||||
2.50% - 3.00% | 939,684 | | | | 939,684 | |||||||||||||||||||
Greater than 3.00 | % | | | | | | ||||||||||||||||||
Allocated to index strategies | 45,550,513 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 3,546,181 | $ | 1,670,284 | $ | 2,666,426 | $ | 392,830 | $ | 53,826,234 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Fixed Rate Annuities |
0.00% - 0.50% | $ | 61 | $ | | $ | | $ | | $ | 61 | |||||||||||||
0.50% - 1.00% | 55,458 | 203,523 | 4,000,203 | 701,836 | 4,961,020 | |||||||||||||||||||
1.00% - 1.50% | 454,728 | 231 | | | 454,959 | |||||||||||||||||||
1.50% - 2.00% | 281,694 | 96,767 | 277,053 | 189 | 655,703 | |||||||||||||||||||
2.00% - 2.50% | 21,887 | 22 | | | 21,909 | |||||||||||||||||||
2.50% - 3.00% | 434,042 | 7,417 | | | 441,459 | |||||||||||||||||||
Greater than 3.00 | % | 54,466 | | | | 54,466 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 1,302,336 | $ | 307,960 | $ | 4,277,256 | $ | 702,025 | $ | 6,589,577 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
40
9. Notes and Loan Payable
Notes and loan payable includes the following:
June 30, 2023 | December 31, 2022 | |||||||
(Dollars in thousands) | ||||||||
Senior notes due 2027 |
||||||||
Principal |
$ | 500,000 | $ | 500,000 | ||||
Unamortized debt issue costs |
(2,661 | ) | (2,960 | ) | ||||
Unamortized discount |
(160 | ) | (178 | ) | ||||
Term loan due 2027 |
||||||||
Principal |
300,000 | 300,000 | ||||||
Principal paydown |
(7,500 | ) | (3,750 | ) | ||||
Unamortized debt issue costs |
(925 | ) | (1,039 | ) | ||||
|
|
|
|
|||||
$ | 788,754 | $ | 792,073 | |||||
|
|
|
|
On June 16, 2017, we issued $500 million aggregate principal amount of senior unsecured notes due 2027 which bear interest at 5.0% per year and will mature on June 15, 2027 (the 2027 Notes). The 2027 Notes were issued at a $0.3 million discount, which is being amortized over the term of the 2027 Notes using the effective interest method. Contractual interest is payable semi-annually in arrears each June 15th and December 15th. The initial transaction fees and costs totaling $5.8 million were capitalized as deferred financing costs and are being amortized over the term of the 2027 Notes using the effective interest method.
On February 15, 2022, we entered into a five-year, $300 million unsecured delayed draw term loan credit agreement. On July 6, 2022, we borrowed $300 million under this agreement. We will pay a floating rate of interest on the term loan utilizing SOFR adjusted for a credit spread. The term loan matures on February 15, 2027 and is amortizing at 2.5% annually for the first three years and 5.0% for the last two years.
10. Commitments and Contingencies
We are occasionally involved in litigation, both as a defendant and as a plaintiff. In addition, state and federal regulatory bodies, such as state insurance departments, the Securities and Exchange Commission (SEC) and the Department of Labor, regularly make inquiries and conduct examinations or investigations concerning our compliance with, among other things, insurance laws, securities laws and the Employee Retirement Income Security Act of 1974, as amended.
In accordance with applicable accounting guidelines, we establish an accrued liability for litigation and regulatory matters when those matters present loss contingencies that are both probable and estimable. As a litigation or regulatory matter is developing we, in conjunction with outside counsel, evaluate on an ongoing basis whether the matter presents a loss contingency that meets conditions indicating the need for accrual and/or disclosure, and if not, the matter will continue to be monitored for further developments. If and when the loss contingency related to litigation or regulatory matters is deemed to be both probable and estimable, we will establish an accrued liability with respect to that matter and will continue to monitor the matter for further developments that may affect the amount of the accrued liability.
There can be no assurance that any pending or future litigation will not have a material adverse effect on our business, financial condition, or results of operations.
In addition to our commitments to fund mortgage loans, we have unfunded commitments at June 30, 2023 to limited partnerships of $794.7 million, fixed maturity securities of $1.1 billion, and other investments of $52.3 million.
Through our FHLB membership, we have issued funding agreements to the FHLB in exchange for cash advances. As of June 30, 2023, we had no FHLB funding agreements outstanding. We are required to provide collateral in excess of the funding agreement amounts outstanding. The fixed maturity security investments pledged for collateral had a fair value of $1.5 billion at June 30, 2023.
41
11. Earnings Per Common Share and Stockholders Equity
Earnings Per Common Share
The following table sets forth the computation of earnings per common share and earnings per common share - assuming dilution:
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||||
Numerator: |
||||||||||||||||
Net income available to common stockholders - numerator for earnings per common share |
$ | 344,444 | $ | 752,374 | $ | 177,531 | $ | 1,420,920 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Denominator: |
||||||||||||||||
Weighted average common shares outstanding |
77,766,851 | 92,543,850 | 80,576,301 | 94,693,048 | ||||||||||||
Effect of dilutive securities: |
||||||||||||||||
Stock options and deferred compensation agreements |
499,921 | 487,883 | 548,520 | 550,073 | ||||||||||||
Restricted stock and restricted stock units |
661,186 | 343,005 | 699,235 | 408,964 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Denominator for earnings per common share - assuming dilution |
78,927,958 | 93,374,738 | 81,824,056 | 95,652,085 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings per common share |
$ | 4.43 | $ | 8.13 | $ | 2.20 | $ | 15.01 | ||||||||
Earnings per common share - assuming dilution |
$ | 4.36 | $ | 8.06 | $ | 2.17 | $ | 14.86 |
There were no options to purchase shares of our common stock outstanding excluded from the computation of diluted earnings per common share during the three and six months ended June 30, 2023 and 2022, as the exercise price of all options outstanding was less than the average market price of our common shares for those periods.
Stockholders Equity
On June 10, 2020, we issued 12,000 shares of 6.625% Fixed-Rate Reset Non-Cumulative Preferred Stock, Series B (Series B) with a $1.00 par value per share and a liquidation preference of $25,000 per share, for aggregate net proceeds of $290.3 million.
On November 21, 2019 we issued 16,000 shares of 5.95% Fixed-Rate Reset Non-Cumulative Preferred Stock, Series A (Series A) with a $1.00 par value per share and a liquidation preference of $25,000 per share, for aggregate net proceeds of $388.9 million.
Dividends on the Series A and Series B preferred stock are payable on a non-cumulative basis only when, as and if declared, quarterly in arrears on the first day of March, June, September and December of each year, commencing on March 1, 2020 for Series A and on December 1, 2020 for Series B. For both the three and six months ended June 30, 2023 and 2022, we paid dividends totaling $6.0 million and $11.9 million for Series A preferred stock and $4.9 million and $9.9 million for Series B preferred stock, respectively. The Series A and Series B preferred stock rank senior to our common stock with respect to dividends, to the extent declared, and in liquidation, to the extent of the liquidation preference. The Series A and Series B preferred stock are not subject to any mandatory redemption, sinking fund, retirement fund, purchase fund or similar provisions.
Brookfield Asset Management Equity Investment
On October 18, 2020, we announced an agreement with Brookfield Asset Management, Inc. and its affiliated entities (collectively, Brookfield) under which Brookfield would acquire up to a 19.9% ownership interest of common stock in the Company. The equity investment by Brookfield took place in two stages: an initial purchase of a 9.9% equity interest at $37.00 per share which closed on November 30, 2020 with Brookfield purchasing 9,106,042 shares, and a second purchase of an additional 6,775,000 shares which were issued to Brookfield at $37.33 per share in January of 2022, resulting in total ownership of approximately 16%. Brookfield also received the right to nominate one candidate for the Companys Board of Directors following the initial equity investment.
Share Repurchase Program
As part of a share repurchase program, the Companys Board of Directors approved the repurchase of Company common stock of $500 million on November 19, 2021, and an additional $400 million on November 11, 2022. The share repurchase program has offset dilution from the issuance of shares to Brookfield, and its purpose remains to institute a regular cash return program for shareholders.
On March 17, 2023 we entered into an accelerated share repurchase (ASR) agreement with JPMorgan Chase Bank, National Association to repurchase an aggregate of $200 million of our common stock. Under the ASR agreement, we received an initial share delivery of approximately 4.8 million shares representing approximately 80% of the number of shares initially underlying the ASR. The average price paid for the initial share delivery under the ASR was $33.12 per common share. The ASR agreement was determined to be an equity contract. The ASR was terminated on July 13, 2023, and a payment of $14 million was made to settle for the final volume-weighted average price associated with the initial share delivery.
42
From the 2020 inception of the share repurchase program through June 30, 2023, we have repurchased approximately 31.2 million shares of our common stock at an average price of $34.76 per common share, including 2.4 million shares repurchased in the open market during the six months ended June 30, 2023. As of June 30, 2023, we had $276 million remaining under our share repurchase program.
Treasury Stock
As of June 30, 2023, we held 31,713,969 shares of treasury stock with a carrying value of $1,072.2 million. As of December 31, 2022, we held 24,590,353 shares of treasury stock with a carrying value of $823.1 million.
12. Subsequent Events
On July 4, 2023, American Equity Investment Life Holding Company entered into an Agreement and Plan of Merger (the Agreement) with Brookfield Reinsurance Ltd. The Agreement provides that each issued and outstanding share of AEL common stock will be converted into the right to receive $38.85 per share in cash and a number of fully-paid and nonassessable share of class A limited voting shares of Brookfield Asset Management Ltd (BAM) equal to the Exchange Ratio as defined in the Agreement. The Exchange Ratio is subject to adjustment based on the 10-day volume-weighted average share price of BAM Class A Stock with total consideration ranging between $54.00 and $56.50 per share. The Agreement does not provide for the payment of any consideration with respect to the issued and outstanding shares of AEL Series A and Series B preferred stock. As such, these shares will be unaffected by the Agreement and will remain outstanding.
The closing of the Agreement is subject to a number of contingencies, including (1) receipt of American Equity Investment Life Holding Company shareholder approval, (2) receipt of certain regulatory approvals, (3) the absence of any injunction or restraint making illegal or otherwise prohibiting the consummation of the merger, (4) the effectiveness of the applicable registration statement on Form F-4 to be filed by BAM and (5) listing approval of the shares of BAM Class A Stock on the New York Stock Exchange and the Toronto Stock Exchange. BAMs obligations to close the merger are also conditioned upon the absence of a Company Material Adverse Effect (as defined in the Agreement) and the absence of the imposition of a Burdensome Condition (as defined in the Agreement) by any regulator as part of the regulatory approval process. The Agreement contains Company representations and warranties and provides for pre-closing covenants, including, subject to certain exceptions, covenants relating to the conduct by the Company in the ordinary course consistent with past practice.
The closing of the merger may not occur prior to January 5, 2024, unless BAMs parent agrees otherwise. The Agreement also provides termination rights for each of the Company and BAM, including, among others, in the event the closing of the merger does not occur on or before April 4, 2024, subject to extension under certain circumstances be extended. Should the Agreement be terminated under certain circumstances, the Company may be required to pay BAMs parent a termination fee of $102 million.
43
Exhibit 99.7
INDEPENDENT AUDITORS REPORT
To the Board of Directors of Brookfield Reinsurance Ltd.
Opinion
We have audited the accompanying combined statements of revenues and certain operating expenses of the acquired office and mixed-use portfolio (the Portfolio) for the year ended December 31, 2022, and the related notes (the Statements).
In our opinion, the accompanying Statements present fairly, in all material respects, the revenues and certain operating expenses described in Note 2 of the Statements for the year ended December 31, 2022, in accordance with accounting principles generally accepted in the United States of America.
Basis for Opinion
We conducted our audit in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditors Responsibilities for the Audit of the Statements section of our report. We are required to be independent of the Portfolio and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audit. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Emphasis of Matter
We draw attention to Note 2 to the Statements, which describes that the accompanying Statements were prepared for the purpose of complying with the rules and regulations under Rule 3-14 of Regulation S-X of the Securities and Exchange Commission and is not intended to be a complete presentation of the Portfolios revenues and expenses. As a result, the Statements may not be suitable for another purpose. Our opinion is not modified with respect to this matter.
Responsibilities of Management for the Statements
Management is responsible for the preparation and fair presentation of the Statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation and maintenance of internal control relevant to the preparation and fair presentation of the Statements that are free from material misstatement, whether due to fraud or error.
Auditors Responsibilities for the Audit of the Statements
Our objectives are to obtain reasonable assurance about whether the Statements, as a whole, are free from material misstatement, whether due to fraud or error, and to issue an auditors report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the Statements.
In performing an audit in accordance with GAAS, we:
| Exercise professional judgment and maintain professional skepticism throughout the audit. |
| Identify and assess the risks of material misstatement of the Statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the Statements. |
| Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Portfolios internal control. Accordingly, no such opinion is expressed. |
| Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the Statements. |
We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control-related matters that we identified during the audit.
/s/ Deloitte LLP
Chartered Professional Accountants
Licensed Public Accountants
Toronto, Canada
August 17, 2023
ACQUIRED OFFICE AND MIXED-USE PORTFOLIO
COMBINED STATEMENTS OF REVENUES AND CERTAIN OPERATING EXPENSES
FOR THE SIX MONTHS ENDED JUNE 30, 2023 (UNAUDITED) AND YEAR ENDED DECEMBER 31, 2022
(in USD millions)
For the | Six Months Ended June 30, 2023 (Unaudited) |
Year Ended December 31, 2022 |
||||||
Revenues |
||||||||
|
|
|
|
|||||
Rental revenue |
$ | 243 | $ | 465 | ||||
Recovery revenue |
161 | 311 | ||||||
Other revenue |
11 | 21 | ||||||
|
|
|
|
|||||
Total revenues |
415 | 797 | ||||||
Certain Operating Expenses |
||||||||
Rental property operating |
111 | 218 | ||||||
Real estate taxes |
77 | 153 | ||||||
|
|
|
|
|||||
Total certain operating expenses |
188 | 371 | ||||||
|
|
|
|
|||||
Revenues in Excess of Certain Operating Expenses |
$ | 227 | $ | 426 | ||||
|
|
|
|
See accompanying notes to the combined statements of revenues and certain operating expenses
NOTES TO COMBINED STATEMENTS OF REVENUES AND CERTAIN OPERATING EXPENSES
1. ORGANIZATION
In the first half of 2023, Brookfield Reinsurance Ltd. (Brookfield Reinsurance), through its subsidiaries, purchased partial interests in a portfolio of U.S. and Canadian office and mixed-use real estate operations (the Portfolio) that are controlled and/or managed by indirectly owned subsidiaries of Brookfield Corporation. The partial interests in the Portfolio were acquired through purchases of common stock of corporations owning the underlying interests in the Portfolio.
Economic interests in the Portfolio range from 5.8 to 49.5 percent.
Although Brookfield Reinsurance acquired less than 100% of the equity interests in the Portfolio, the combined statements of revenues and certain operating expenses (the Statements) presents 100% of the revenues and certain operating expenses for the Portfolio as discussed in Note 2, Basis of Presentation.
2. BASIS OF PRESENTATION
The Statements for the Portfolio have been prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission (the SEC) and with the rules and regulations of Rule 3-14 of Regulation S-X, promulgated under the Securities Act of 1933, as amended, which requires certain information with respect to real estate operations to be included with certain filings with the SEC. The Statements include the combined historical revenues and certain operating expenses of 100% of the Portfolio, exclusive of items which may not be comparable to the proposed future operations of the Portfolio subsequent to its acquisition by Brookfield Reinsurance. Material amounts that would not be directly attributable to future operating results of the Portfolio are excluded, and the Statements are not intended to be a complete presentation of the Portfolios revenues and expenses. Items excluded consist primarily of interest expense, depreciation and amortization expense, and ground leasehold rental expenses.
The Statements have been presented in United States Dollars (USD). Revenues and expenses associated with Canadian assets have been converted from Canadian Dollars (CAD) to USD for reporting purposes using the weighted average foreign exchange rate for the respective period presented.
The Statement for the six months ended June 30, 2023 is unaudited. In the opinion of management, the unaudited interim period includes all adjustments, which are of a normal and recurring nature, necessary for a fair and consistent presentation of the Portfolios results of operations. The results of operations for the unaudited interim period presented are not necessarily indicative of full year results of operations.
3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Principles of Combination
The Statements include selected accounts of the Portfolio as described in Note 2.
Revenue Recognition
Rental revenue is recognized on a straight-line basis. As such, the rental revenue for those leases that contain rent abatements and contractual increases are recognized on a straight-line basis over the applicable terms of the related lease. Recovery revenue represents amounts that are charged to tenants for their share of operating expenses incurred by the Portfolio in accordance with each tenants respective lease. Amounts due from tenants typically consist of costs related to common area maintenance, real estate taxes, repairs and maintenance, and other operating expenses are generally subject to recovery. Recoveries from tenants are recognized as revenue in the same period the related expenses are incurred. Other revenue largely represents parking and other revenue.
Operating Expenses
Operating expenses represent the direct expenses of operating the properties and consist primarily of repairs and maintenance, real estate taxes, management fees, insurance, utilities and other operating expenses that are expected to continue in the proposed future operations of the properties.
Use of Estimates
The preparation of these Statements in conformity with accounting principles generally accepted in the United States of America (GAAP) requires management to make estimates and assumptions that affect the reported amounts of revenues and certain operating expenses. Actual results could differ from those estimates.
4. OPERATING LEASES
The future minimum lease payments to be received under non-cancellable operating leases in effect as of December 31, 2022 are as follows (in USD millions):
Years ending December 31: |
| |||
2023 |
$ | 628 | ||
2024 |
648 | |||
2025 |
643 | |||
2026 |
634 | |||
2027 |
614 | |||
Thereafter |
4,048 | |||
|
|
|||
Total |
$ | 7,215 | ||
|
|
No tenant comprised more than 10% of the Portfolios rental revenue for the year ended December 31, 2022.
5. COMMITMENTS AND CONTINGENCIES
Liabilities for loss contingencies arising from claims, assessments, litigation, fines, penalties and other sources are recorded when it is probable that a liability has been incurred and the amount of the assessment can be reasonably estimated. Legal costs incurred in connection with loss contingencies are expensed as incurred. There is no material litigation nor to managements knowledge is any material litigation currently threatened against the Portfolio other than routine litigation, claims and administrative proceedings arising in the ordinary course of business. The settlement of these actions will not have a material effect on the Portfolios results of operations.
6. RELATED PARTY TRANSACTIONS
Management Fees
In connection with the management of the rental operations, management fees are paid to related parties. The fees are generally calculated as percentage of gross cash receipts per quarter. Total management fees of $10 million (unaudited) and $21 million were recorded for the six months ended June 30, 2023 and the year ended December 31, 2022, respectively, and are included in rental property operating expenses.
Rental Revenue
Rental revenue includes $9 million (unaudited) and $18 million received from Brookfield Corporation and its subsidiaries for the rental of office premises for the six months ended June 30, 2023 and the year end December 31, 2022, respectively.
7. SUBSEQUENT EVENTS
Brookfield Reinsurance has evaluated events through August 17, 2023, the date the Statements for the six months ended June 30, 2023 and the year ended December 31, 2022 was available to be issued, and concluded that no subsequent events have occurred that would require recognition in the financial statements or disclosure in the notes to the Statements.
Exhibit 99.8
UNAUDITED PRO FORMA FINANCIAL STATEMENTS
These Unaudited Pro Forma Financial Statements are based on the combined and consolidated financial statements of Brookfield Reinsurance Ltd. (the Company), the consolidated financial statements of American National Insurance Company (American National), Argo Group International Holdings, Ltd. (Argo) and American Equity Investment Life Holding Company (AEL), and the financial information of the Real Estate Assets (as defined below) as adjusted to give effect to the acquisitions of American National (the American National acquisition) and the Real Estate Assets and the probable acquisitions of Argo (the Argo acquisition) and American Equity Investment Life Holding Company (AEL acquisition). These Unaudited Pro Forma Financial Statements have been prepared to illustrate the effects of the following transaction accounting adjustments that occurred upon completion of the American National acquisition and the acquisition of the Real Estate Assets or are expected to occur upon completion of the Argo acquisition and the AEL acquisition (collectively, the Transactions):
Consummated transactions:
| The Company acquired a 100% interest in American National for total cash consideration of $5.1 billion. American National offers a broad portfolio of insurance products, including individual and group life insurance, annuities, health insurance, and property and casualty insurance. The Company acquired control of American National on May 25, 2022 and funded the acquisition through the issuance of $3.6 billion of junior preferred shares and class C shares to Brookfield Corporation and $1.5 billion of term loans issued to a consortium of external lenders. |
| In the first half of 2023, the Company acquired interests in a portfolio of core office and mixed-use real estate properties (Real Estate Assets) which are accounted for as equity method investments. The properties are office and mixed-use commercial properties that provide stable operating income to the Companys insurance portfolio. Total fair value of the consideration transferred in relation to the portfolio of assets acquired was approximately $800 million, and was funded with cash on hand available to the Company. |
Probable transactions:
| The Company is expected to acquire a 100% interest in Argo for total expected cash consideration of $1.1 billion. Argo is a U.S. focused underwriter of specialty insurance products in the property and casualty market. The Company is expected to fund the transaction with existing cash on hand available to the Company. |
| The Company is expected to acquire all of the outstanding shares of common stock of AEL it does not already own for total expected consideration of $3.4 billion, which values AEL at $4.3 billion. AEL is a U.S. based insurance company, specializing in the development and sale of annuity and life insurance products. The Company is expected to fund the transaction with cash on hand available to the Company, class A limited voting shares of Brookfield Asset Management Ltd. (BAM), and $350 million of debt financing. |
The information in the Unaudited Condensed Pro Forma Statement of Operating Results give effect to the pro forma adjustments as if they had been consummated on January 1, 2022. The information in the Unaudited Condensed Pro Forma Statement of Financial Position gives effect to the pro forma adjustments as if the Argo acquisition and the AEL acquisition had been consummated on June 30, 2023. As a result of the acquisition of American National on May 25, 2022, the acquired assets and liabilities of American National are included within the statement of financial position of the Company as of June 30, 2023 and the results of American National have been included in the Companys statement of operations for the six months ended June 30, 2023. As a result of the acquisition of the Real Estate Assets in the first half of 2023, the investment in the Real Estate Assets is included within the statement of financial position of the Company as of June 30, 2023. All financial data in the Unaudited Pro Forma Financial Statements is presented in U.S. dollars, and unless otherwise noted, has been prepared using accounting policies that are consistent with accounting principles generally accepted in the United States of America (U.S. GAAP).
The Unaudited Pro Forma Financial Statements are based on preliminary estimates, accounting judgments and currently available information and assumptions that management believes are reasonable. The notes to the Unaudited Pro Forma Financial Statements provide a detailed discussion of how such adjustments were derived and presented in the Unaudited Pro Forma Financial Statements. The Unaudited Pro Forma Financial Statements should be read in conjunction with:
1
| the audited financial statements of the Company as at December 31, 2022 and 2021 and for each of the years in the three years ended December 31, 2022, and the unaudited interim financial statements of the Company as at June 30, 2023 and December 31, 2022 and for the three and six months ended June 30, 2023 and 2022; |
| the audited combined statement of revenues and certain operating expenses of the Real Estate Assets for the year ended December 31, 2022, and the unaudited combined statement of revenues and certain operating expenses for the six months ended June 30, 2023; |
| the audited financial statements of American National as of December 31, 2021 and 2020 and for each of the years in the two year period ended December 31, 2021, and the unaudited interim financial statements of American National as of June 30, 2022 and December 31, 2021 and for the six months ended June 30, 2022 and 2021; |
| the audited financial statements of Argo as at December 31, 2022 and 2021 and for each of the years in the three years ended December 31, 2022, and the unaudited interim financial statements of Argo as at June 30, 2023 and December 31, 2022 and for the three and six months ended June 30, 2023 and 2022; and |
| the audited financial statements of AEL as at December 31, 2022 and 2021 and for each of the years in the three years ended December 31, 2022, and the unaudited interim financial statements of AEL as at June 30, 2023 and December 31, 2022 and for the three and six months ended June 30, 2023 and 2022, as well as |
| the accompanying notes to such financial statements. |
The historical financial statements of the Company have been prepared in accordance with U.S. GAAP. The Unaudited Pro Forma Financial Statements have been prepared for illustrative purposes only and are not necessarily indicative of the Companys financial position or results of its operations had the transactions for which we are giving pro forma effect occurred on the dates or for the periods indicated, nor is such pro forma financial information necessarily indicative of the results to be expected for any future period. The actual financial position and results of operations may differ significantly from the pro forma amounts reflected herein due to a variety of factors.
2
UNAUDITED PRO FORMA STATEMENT OF FINANCIAL POSITION
As at June 30, 2023
Brookfield Reinsurance Ltd.
Probable Transactions |
||||||||||||||||||||
As at June 30, 2023 In USD, millions |
Brookfield Reinsurance Ltd. (Historical) |
Argo (2) | AEL (3) | Pro Forma - Probable Transactions |
Pro Forma Combined |
|||||||||||||||
Assets |
||||||||||||||||||||
Available-for-sale fixed maturity securities, at fair value |
$ | 15,833 | $ | 2,590 | $ | 38,680 | $ | 41,270 | $ | 57,103 | ||||||||||
Equity securities, at fair value |
1,362 | 310 | (875 | ) | (565 | ) | 797 | |||||||||||||
Mortgage loans on real estate |
5,958 | 160 | 6,900 | 7,060 | 13,018 | |||||||||||||||
Real estate and real estate partnerships |
2,224 | | 2,920 | 2,920 | 5,144 | |||||||||||||||
Investment funds |
1,956 | 55 | | 55 | 2,011 | |||||||||||||||
Policy loans, net |
381 | | | | 381 | |||||||||||||||
Private loans |
1,337 | | | | 1,337 | |||||||||||||||
Short term investments |
2,905 | 841 | | 841 | 3,746 | |||||||||||||||
Other invested assets, net |
402 | 5 | 2,545 | 2,550 | 2,952 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total investments |
32,358 | 3,961 | 50,170 | 54,131 | 86,489 | |||||||||||||||
Cash and cash equivalents |
2,893 | (1,023 | ) | 5,001 | 3,978 | 6,871 | ||||||||||||||
Accrued investment income |
285 | 19 | 488 | 507 | 792 | |||||||||||||||
Deferred policy acquisition costs |
1,986 | | | | 1,986 | |||||||||||||||
Coinsurance deposits |
| | 13,362 | 13,362 | 13,362 | |||||||||||||||
Reinsurance funds withheld |
6,540 | | (4,938 | ) | (4,938 | ) | 1,602 | |||||||||||||
Premiums due and other receivables |
541 | 312 | | 312 | 853 | |||||||||||||||
Ceded unearned premiums |
358 | | 358 | 358 | ||||||||||||||||
Deferred tax asset |
489 | 91 | 1,036 | 1,127 | 1,616 | |||||||||||||||
Reinsurance recoverables, net |
627 | 2,908 | | 2,908 | 3,535 | |||||||||||||||
Property and equipment |
160 | | | | 160 | |||||||||||||||
Goodwill, VOBA and intangible assets |
121 | 164 | 2,502 | 2,666 | 2,787 | |||||||||||||||
Other assets |
849 | 276 | 1,120 | 1,396 | 2,245 | |||||||||||||||
Separate account assets |
1,145 | | | | 1,145 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
$ | 47,994 | $ | 7,066 | $ | 68,741 | $ | 75,807 | $ | 123,801 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities |
||||||||||||||||||||
Future policy benefits |
8,863 | | | | 8,863 | |||||||||||||||
Policyholders account balances |
23,018 | | 56,972 | 56,972 | 79,990 | |||||||||||||||
Policy and contract claims |
1,868 | 5,205 | 210 | 5,415 | 7,283 | |||||||||||||||
Deposit liabilities |
1,632 | | | | 1,632 | |||||||||||||||
Market risk benefit |
131 | | 2,673 | 2,673 | 2,804 | |||||||||||||||
Unearned premium reserve |
1,150 | 1,003 | | 1,003 | 2,153 | |||||||||||||||
Due to related parties |
525 | | | | 525 | |||||||||||||||
Other policyholder funds |
316 | | | | 316 | |||||||||||||||
Notes payable |
158 | | | | 158 | |||||||||||||||
Corporate borrowings |
1,740 | | | | 1,740 | |||||||||||||||
Subsidiary borrowings |
1,494 | 369 | 1,213 | 1,582 | 3,076 | |||||||||||||||
Liabilities issued to reinsurance entities |
217 | | | | 217 | |||||||||||||||
Other liabilities |
1,191 | 355 | 3,935 | 4,290 | 5,481 | |||||||||||||||
Separate account liabilities |
1,145 | | | | 1,145 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities |
$ | 43,448 | $ | 6,932 | $ | 65,003 | $ | 71,935 | $ | 115,383 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Junior preferred shares |
2,635 | | | | 2,635 | |||||||||||||||
Equity |
||||||||||||||||||||
Class A exchangeable, Class B, and Class C (10,450,952 class A exchangeable shares, 24,000 class B shares; par value $33.56 per share and 41,314,891 class C shares issued and outstanding; par value $1 per share) |
1,926 | | | | 1,926 | |||||||||||||||
Additional paid-in capital |
| | 3,110 | 3,110 | 3,110 | |||||||||||||||
Retained earnings |
477 | (10 | ) | | (10 | ) | 467 | |||||||||||||
Accumulated other comprehensive income (loss), net of taxes |
(501 | ) | | | | (501 | ) | |||||||||||||
Non-controlling interests |
9 | 144 | 628 | 772 | 781 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total equity |
$ | 1,911 | $ | 134 | $ | 3,738 | $ | 3,872 | $ | 5,783 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities and equity |
$ | 47,994 | $ | 7,066 | $ | 68,741 | $ | 75,807 | $ | 123,801 | ||||||||||
|
|
|
|
|
|
|
|
|
|
3
UNAUDITED PRO FORMA STATEMENT OF OPERATING RESULTS
For the Six Months Ended June 30, 2023
Brookfield Reinsurance Ltd.
Probable Transactions | ||||||||||||||||||||||||||||||||
For the six months ended June 30, 2023 In USD, millions (except per share |
Brookfield Reinsurance Ltd. (Historical) |
Real Estate Assets (Consum-mated Transactions) (1) |
Pro Forma - Consummated Transactions (Subtotal) |
Argo (2) | AEL (3) | Pro Forma - Probable Transactions (Subtotal) |
Note | Pro Forma Combined |
||||||||||||||||||||||||
Net premiums |
$ | 1,899 | $ | | $ | 1,899 | $ | 681 | $ | 141 | $ | 822 | $ | 2,721 | ||||||||||||||||||
Other policy revenue |
200 | | 200 | | 33 | 33 | 233 | |||||||||||||||||||||||||
Net investment income |
840 | 9 | 849 | 60 | 1,104 | 1,164 | 2,013 | |||||||||||||||||||||||||
Investment related gains (losses), net |
186 | | 186 | 4 | 237 | 241 | 427 | |||||||||||||||||||||||||
Net investment results from funds withheld |
118 | | 118 | | | | 118 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total revenues |
3,243 | 9 | 3,252 | 745 | 1,515 | 2,260 | 5,512 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Policyholder benefits and claims incurred |
(1,875 | ) | | (1,875 | ) | (506 | ) | (12 | ) | (518 | ) | (2,393 | ) | |||||||||||||||||||
Interest sensitive contract benefits |
(557 | ) | | (557 | ) | | (180 | ) | (180 | ) | (737 | ) | ||||||||||||||||||||
Commissions for acquiring and servicing policies |
(393 | ) | | (393 | ) | (226 | ) | | (226 | ) | (619 | ) | ||||||||||||||||||||
Net change in deferred policy acquisition costs |
362 | | 362 | | | | 362 | |||||||||||||||||||||||||
Change in fair value of market risk benefit |
8 | | 8 | | (40 | ) | (40 | ) | (32 | ) | ||||||||||||||||||||||
Change in fair value of embedded derivatives |
| | | | (568 | ) | (568 | ) | (568 | ) | ||||||||||||||||||||||
Other reinsurance expenses |
(37 | ) | | (37 | ) | | | | (37 | ) | ||||||||||||||||||||||
Operating expenses |
(362 | ) | | (362 | ) | (19 | ) | (150 | ) | (169 | ) | (531 | ) | |||||||||||||||||||
Interest expense |
(120 | ) | | (120 | ) | (16 | ) | (31 | ) | (47 | ) | (167 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total benefits and expenses |
(2,974 | ) | | (2,974 | ) | (767 | ) | (981 | ) | (1,748 | ) | (4,722 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net income (loss) before income taxes |
269 | 9 | 278 | (22 | ) | 534 | 512 | 790 | ||||||||||||||||||||||||
Income tax recovery (expense) |
(2 | ) | | (2 | ) | 6 | (237 | ) | (231 | ) | (233 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net income (loss) for the period |
$ | 267 | $ | 9 | $ | 276 | $ | (16 | ) | $ | 297 | $ | 281 | $ | 557 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Attributable to: |
||||||||||||||||||||||||||||||||
Class A exchangeable and Class B shareholders |
2 | | 2 | | | | 2 | |||||||||||||||||||||||||
Class C shareholders |
263 | 9 | 272 | (21 | ) | 275 | 254 | |
526 |
| ||||||||||||||||||||||
Non-controlling interests |
2 | | 2 | 5 | 22 | 27 | 29 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
$ | 267 | $ | 9 | $ | 276 | $ | (16 | ) | $ | 297 | $ | 281 | $ | 557 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net income (loss) per class C share |
||||||||||||||||||||||||||||||||
Basic |
$ | 5.04 | 5 | $ | 11.44 |
See the accompanying notes to the pro forma financial statements.
4
UNAUDITED PRO FORMA STATEMENT OF OPERATING RESULTS
For the Year Ended December 31, 2022
Brookfield Reinsurance Ltd.
Consummated Transactions |
Probable Transactions |
|||||||||||||||||||||||||||||||||||
For the year ended December 31, 2022 In USD, millions |
Brookfield Reinsurance Ltd. (Historical) |
American National (4) |
Real Estate Assets (1) |
Pro Forma - Consummated Transactions |
Argo (2.1) |
AEL (3.1) |
Pro Forma Probable Transactions |
Note | Pro Forma Combined |
|||||||||||||||||||||||||||
Net premiums |
$ | 3,011 | $ | 979 | $ | | $ | 3,990 | $ | 1,258 | $ | 250 | $ | 1,508 | $ | 5,498 | ||||||||||||||||||||
Other policy revenue |
224 | 178 | | 402 | | 42 | 42 | 444 | ||||||||||||||||||||||||||||
Net investment income |
978 | 385 | 5 | 1,368 | 130 | 2,308 | 2,438 | 3,806 | ||||||||||||||||||||||||||||
Investment related gains (losses), net |
(185 | ) | (7 | ) | | (192 | ) | (141 | ) | (1,186 | ) | (1,327 | ) | (1,519 | ) | |||||||||||||||||||||
Net investment results from funds withheld |
281 | | | 281 | | | | 281 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total revenues |
4,309 | 1,535 | 5 | 5,849 | 1,247 | 1,414 | 2,661 | 8,510 | ||||||||||||||||||||||||||||
Claims and policyholder benefits |
(2,852 | ) | (854 | ) | | (3,706 | ) | (928 | ) | (33 | ) | (961 | ) | (4,667 | ) | |||||||||||||||||||||
Interest sensitive contract benefits |
(357 | ) | (53 | ) | | (410 | ) | | (555 | ) | (555 | ) | (965 | ) | ||||||||||||||||||||||
Commissions for acquiring and servicing policies |
(413 | ) | (319 | ) | | (732 | ) | (466 | ) | | (466 | ) | (1,198 | ) | ||||||||||||||||||||||
Net change in deferred policy acquisition costs |
339 | 224 | | 563 | | | | 563 | ||||||||||||||||||||||||||||
Change in fair value of market risk benefit |
127 | (5 | ) | | 122 | | (4 | ) | (4 | ) | 118 | |||||||||||||||||||||||||
Change in fair value of embedded derivatives |
| | | | | 1,732 | 1,732 | 1,732 | ||||||||||||||||||||||||||||
Operating expenses |
(439 | ) | (260 | ) | | (699 | ) | (51 | ) | (290 | ) | (341 | ) | (1,040 | ) | |||||||||||||||||||||
Other reinsurance expenses |
(78 | ) | | | (78 | ) | | | | (78 | ) | |||||||||||||||||||||||||
Interest expense |
(104 | ) | (24 | ) | | (128 | ) | (22 | ) | (60 | ) | (82 | ) | (210 | ) | |||||||||||||||||||||
Impairment of intangible assets and goodwill |
| | | | (28 | ) | | (28 | ) | (28 | ) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total benefits and expenses |
(3,777 | ) | (1,291 | ) | | (5,068 | ) | (1,495 | ) | 790 | (705 | ) | (5,773 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net income (loss) before income taxes |
532 | 244 | 5 | 781 | (248 | ) | 2,204 | 1,956 | 2,737 | |||||||||||||||||||||||||||
Income tax recovery (expense) |
(31 | ) | (49 | ) | | (80 | ) | 8 | (463 | ) | (455 | ) | (535 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net income (loss) for the period |
$ | 501 | $ | 195 | $ | 5 | $ | 701 | $ | (240 | ) | $ | 1,741 | $ | 1,501 | $ | 2,202 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Attributable to: |
||||||||||||||||||||||||||||||||||||
Class A exchangeable and Class B shareholders |
6 | | | 6 | | | | 6 | ||||||||||||||||||||||||||||
Class C shareholders |
493 | 193 | 5 | 691 | (251 | ) | 1,697 | 1,446 | 2,137 | |||||||||||||||||||||||||||
Non-controlling interests |
2 | 2 | | 4 | 11 | 44 | 55 | 59 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net income (loss) for the period |
$ | 501 | $ | 195 | $ | 5 | $ | 701 | $ | (240 | ) | $ | 1,741 | $ | 1,501 | $ | 2,202 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net income (loss) per class C share |
||||||||||||||||||||||||||||||||||||
Basic |
$ | 13.75 | 5 | $ | 66.92 |
See the accompanying notes to the pro forma financial statements
5
Pro Forma Adjustments
1. | Real Estate Assets |
In the first half of 2023, the Company acquired the Real Estate Assets, which are interests in a portfolio of core office and mixed-use real estate properties. The Companys interests in the Real Estate Assets range from 5.8 to 49.5 percent, which do not provide the Company with a controlling financial interest and are deemed to provide the Company with the ability to exert significant influence over the properties, and therefore the Company accounts for such interests using the equity method.
Transaction accounting adjustments related to the Real Estate Assets are made to net investment income for the Companys share of the properties earnings (losses) as follows:
| The Companys consolidated statement of operating results for the six months ended June 30, 2023 has been adjusted to reflect $9 million for the Companys share of the Real Estate Assets results from January 1, 2023 to the date of the acquisitions. |
| The Companys consolidated statement of operating results for the year ended December 31, 2022 has been adjusted to $5 million for the Companys share of the Real Estate Assets results for the year ended December 31, 2022. |
2. | Argo - June 30, 2023 |
The following tables and explanatory notes present the statement of financial position as at June 30, 2023 and the statement of operating results for the six months ended June 30, 2023 of Argo, as adjusted to give effect to the Argo acquisition. As part of the definitive merger agreement, each issued and outstanding Argo common share will be converted into the right to receive $30.00 in cash at closing of the merger, funded by existing cash on hand and liquidity available to the Company, while the preferred shares will continue to be outstanding and considered as our non-controlling interests.
UNAUDITED PRO FORMA STATEMENT OF FINANCIAL POSITION
As at June 30, 2023
Argo Group International Holdings, Ltd.
As at June 30, 2023 In USD, millions |
Argo (Historical) (2a) |
Reclassification to conform presentation (2b) |
Transaction Accounting Adjustments (2c) |
Argo Pro Forma |
||||||||||||||||
Assets |
||||||||||||||||||||
Investments: |
||||||||||||||||||||
Fixed maturities available-for-sale, at fair value |
$ | 2,590 | $ | (2,590 | ) | $ | | $ | | |||||||||||
Available-for-sale fixed maturity securities, at fair value |
2,590 | | 2,590 | |||||||||||||||||
Commercial mortgage loan |
160 | (160 | ) | | | |||||||||||||||
Mortgage loans on real estate |
160 | | 160 | |||||||||||||||||
Equity securities, at fair value |
43 | 267 | | 310 | ||||||||||||||||
Investment funds |
55 | | 55 | |||||||||||||||||
Other investments |
327 | (327 | ) | | | |||||||||||||||
Other invested assets, net |
5 | | 5 | |||||||||||||||||
Short term investments, at fair value |
841 | (841 | ) | | | |||||||||||||||
Short term investments |
| 841 | | 841 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total investments |
3,961 | | | 3,961 | ||||||||||||||||
Cash |
29 | | (1,052 | ) | 2c(iv) | (1,023 | ) | |||||||||||||
Accrued investment income |
19 | | | 19 | ||||||||||||||||
Premiums due and other receivables |
| 312 | | 312 | ||||||||||||||||
Premiums receivable |
312 | (312 | ) | | | |||||||||||||||
Reinsurance recoverables, net |
| 2,908 | | 2,908 | ||||||||||||||||
Reinsurance recoverables |
2,908 | (2,908 | ) | | | |||||||||||||||
Goodwill |
119 | 45 | 2c(ii) | 164 | ||||||||||||||||
Current income taxes receivable, net |
45 | (45 | ) | | | |||||||||||||||
Deferred tax asset, net |
101 | | (10 | ) | 2c(vi) | 91 | ||||||||||||||
Deferred acquisition costs, net |
104 | | (104 | ) | 2c(i) | | ||||||||||||||
Ceded unearned premiums |
358 | | | 358 | ||||||||||||||||
Operating lease right-of-use assets |
53 | (53 | ) | | | |||||||||||||||
Other assets |
178 | 98 | 276 | |||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total assets |
$ | 8,187 | $ | | $ | (1,121 | ) | $ | 7,066 | |||||||||||
|
|
|
|
|
|
|
|
6
Liabilities and shareholders equity |
||||||||||||||||||||
Policy and contract claims |
| 5,205 | | 5,205 | ||||||||||||||||
Reserves for losses and loss adjustment expenses |
5,205 | (5,205 | ) | | | |||||||||||||||
Unearned premiums |
1,003 | | | 1,003 | ||||||||||||||||
Accrued underwriting expenses and other liabilities |
50 | (50 | ) | | | |||||||||||||||
Reinsurance payable |
| | | | ||||||||||||||||
Ceded reinsurance payable, net |
183 | (183 | ) | | | |||||||||||||||
Funds held |
51 | (51 | ) | | | |||||||||||||||
Subsidiary borrowings |
| 399 | (30 | ) | 2c(iii) | 369 | ||||||||||||||
Senior unsecured fixed rate notes |
140 | (140 | ) | | | |||||||||||||||
Junior subordinated debentures |
259 | (259 | ) | | | |||||||||||||||
Other liabilities |
| 345 | 10 | 2c(v) | 355 | |||||||||||||||
Operating lease liabilities |
61 | (61 | ) | | | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities |
6,952 | | (20 | ) | 6,932 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Shareholders equity: |
||||||||||||||||||||
Preferred shares and additional paid-in capital |
144 | (144 | ) | | | |||||||||||||||
Common shares |
46 | | (46 | ) | 2c(iv) | | ||||||||||||||
Additional paid-in capital |
1,395 | | (1,395 | ) | 2c(iv) | | ||||||||||||||
Treasury shares |
(455 | ) | | 455 | 2c(iv) | | ||||||||||||||
Retained earnings |
371 | | (381 | ) | 2c(iv) | (10 | ) | |||||||||||||
Accumulated other comprehensive loss, net of taxes |
(266 | ) | | 266 | 2c(iv) | | ||||||||||||||
Non-controlling interests |
| 144 | | 144 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total shareholders equity |
1,235 | | (1,101 | ) | 134 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities and shareholders equity |
$ | 8,187 | $ | | $ | (1,121 | ) | $ | 7,066 | |||||||||||
|
|
|
|
|
|
|
|
7
UNAUDITED PRO FORMA STATEMENT OF OPERATING RESULTS
For the Six Months Ended June 30, 2023
Argo Group International Holdings, Ltd.
For the six months ended June 30, 2023 In USD, millions |
Argo (Historical) (2a) |
Reclassification to conform presentation (2b) |
Disposal of Assets Held for Sale (2c (vii)) |
Transaction Accounting Adjustments (2d) |
Argo Pro Forma |
|||||||||||||||||||
Premiums and other revenue: | ||||||||||||||||||||||||
Earned premiums |
$ | 720 | $ | (720 | ) | $ | | $ | | $ | | |||||||||||||
Net premiums |
| 720 | (39 | ) | | 681 | ||||||||||||||||||
Net investment income |
62 | | (2 | ) | 60 | |||||||||||||||||||
Investment related gains (losses), net |
| (16 | ) | 20 | | 4 | ||||||||||||||||||
Net realized investment and other gains (losses) |
(28 | ) | 28 | | | | ||||||||||||||||||
Change in fair value recognized |
12 | (12 | ) | | | | ||||||||||||||||||
Change in allowance for credit losses on fixed maturity securities |
| | | | | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total net investment and other gains (losses) |
(16 | ) | | 20 | | 4 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total revenue |
766 | | (21 | ) | | 745 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Expenses: |
||||||||||||||||||||||||
Losses and loss adjustment expenses |
(526 | ) | 526 | | | | ||||||||||||||||||
Claims and policyholder benefits |
| (526 | ) | 20 | (506 | ) | ||||||||||||||||||
Underwriting, acquisition and insurance expenses |
(248 | ) | 232 | 16 | | |||||||||||||||||||
Commissions for acquiring and servicing policies |
| (232 | ) | | 6 | 2c(i) | (226 | ) | ||||||||||||||||
Non-operating expenses |
(18 | ) | 18 | | | | ||||||||||||||||||
Operating expenses |
| (19 | ) | | | (19 | ) | |||||||||||||||||
Interest expense |
(17 | ) | | | 1 | 2c(iii) | (16 | ) | ||||||||||||||||
Fee and other income (expense), net |
1 | (1 | ) | | | | ||||||||||||||||||
Foreign currency exchange gains (losses) |
(4 | ) | 2 | 2 | | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total expenses |
(812 | ) | | 38 | 7 | (767 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income (loss) before income taxes |
(46 | ) | | 17 | 7 | (22 | ) | |||||||||||||||||
Income tax provision (benefit) |
14 | | (7 | ) | (1 | ) | 2c(vi) | 6 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income (loss) |
(32 | ) | | 10 | 6 | (16 | ) | |||||||||||||||||
Dividends on preferred shares |
(5 | ) | | | | (5 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income (loss) attributable to common |
(37 | ) | | 10 | 6 | (21 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Attributable to: |
||||||||||||||||||||||||
Class A exchangeable and Class B shareholders |
| | | | | |||||||||||||||||||
Class C shareholders |
(37 | ) | | 10 | 6 | (21 | ) | |||||||||||||||||
Non-controlling interests |
5 | | | | 5 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
$ | (32 | ) | $ | | $ | 10 | $ | 6 | $ | (16 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
NOTES TO THE UNAUDITED PRO FORMA FINANCIAL STATEMENTS
a. | The historical financial statements of Argo are prepared in accordance with U.S. GAAP. The Company has reviewed and determined that there are no material differences in accounting policies applied by Argo and the Company. |
b. | Certain reclassification adjustments have been recorded to conform Argos financial statement presentation to the presentation used by the Company. |
c. | The Argo acquisition will be accounted for using the acquisition method under ASC 805 Business Combinations with the Company being identified as the acquirer. The pro forma adjustments in the Unaudited Pro Forma Statement of Financial Position record the use of $1.1 billion of cash on hand at the Company in exchange for the net assets of Argo. The following table summarizes, on a preliminary basis, the expected cash consideration |
8
transferred, the fair value of assets acquired and liabilities assumed at the acquisition date, and any resulting goodwill: |
Consideration transferred | $ | 1,052 | ||
Cash & cash equivalents | 29 | |||
Investments | 3,961 | |||
Accrued investment income | 19 | |||
Premiums due and other receivables | 312 | |||
Reinsurance recoverables | 2,908 | |||
Deferred tax asset, net | 91 | |||
Ceded unearned premiums | 358 | |||
Other assets | 276 | |||
Policyholder and contract claims | (5,205 | ) | ||
Unearned premiums | (1,003 | ) | ||
Subsidiary borrowings | (369 | ) | ||
Other liabilities | (345 | ) | ||
|
|
|||
Net identifiable assets acquired | 1,032 | |||
Non-controlling interests | (144 | ) | ||
|
|
|||
Net assets acquired | 888 | |||
|
|
|||
Goodwill |
$ | 164 | ||
|
|
The preliminary purchase price allocation used to prepare the transaction accounting adjustments in the Unaudited Pro Forma Statement of Financial Position is based on various assumptions to determine managements best estimates of fair value. The final purchase price allocation will be determined when the Company has completed the detailed valuations and necessary calculations to the adjustments referred to in the explanatory notes below. The final allocation may include (1) fair value adjustments to policyholder and contract claims; (2) recognition of the value of business acquired or other intangible assets such as customer relationships, brand, or network and (3) other changes to assets and liabilities. Accordingly, the unaudited pro forma adjustments are preliminary and have been made solely for illustrative purposes.
Preliminary ASC 805 adjustments include the following:
i. | This adjustment eliminates the deferred policy acquisition costs previously recognized by Argo which do not represent rights to future cash flows. Deferred policy acquisitions costs will be reset through the finalization of the purchase price allocation. This results in a decrease to total assets of $104 million as at June 30, 2023 and a decrease to commissions for acquiring and servicing policies arising from amortization of $6 million for the six months ended June 30, 2023. |
ii. | This adjustment removes the $119 million of goodwill previously recognized by Argo, and the recognition of a goodwill of $164 million, based on the preliminary purchase price allocation as outlined above. The preliminary allocation of the goodwill potentially related to intangibles or value of business acquired (VOBA) is expected to be in a range of $60 million to $100 million. |
iii. | Reflects a decrease of $30 million in subsidiary borrowings and the corresponding decrease in interest expense associated with the difference between the estimated fair value and the carrying value of assumed debt on acquisition. |
iv. | This adjustment reflects the payment of purchase price of $1.1 billion to Argos historical common stockholders and the elimination of Argos historical equity. |
v. | Reflects the accrual of $10 million of estimated transaction costs to be incurred by the Company in connection with its acquisition of Argo. These costs are reflected in the Unaudited Pro Forma Statement of Operating Results of the Company for the year ended December 31, 2022 and will not affect the Companys statement of operating results beyond 12 months after the acquisition date. |
9
vi. | This adjustment reflects the purchase accounting adjustments to the Argo historical deferred tax assets of $101 million. The Unaudited Pro Forma Statement of Operating Results has been adjusted to reflect the income tax and deferred tax impact of the transaction accounting adjustments based on an effective tax rate of 21%. |
vii. | On February 2, 2023, Argo completed the sale of the entire issued share capital of Argo Underwriting Agency Limited for total consideration of $156 million, which included cash proceeds of $125 million and an additional $31 million placed in escrow related to certain reinsurance-related recoverables. The Unaudited Pro Forma Statement of Operating Results for the six months ended June 30, 2023 has been adjusted to give effect to the disposition by removing the results of disposed operations for the period from January 1, 2023 to the date of the disposal. |
10
2.1. | Argo December 31, 2022 |
The following table and explanatory notes present the statement of operating results for year ended December 31, 2022, as adjusted to give effect to the Argo acquisition.
UNAUDITED PRO FORMA STATEMENT OF OPERATING RESULTS
For the Year Ended December 31, 2022
Argo Group International Holdings, Ltd.
For the year ended December 31, 2022 In USD, millions |
Argo (Historical) (2.1a) |
Reclassification to conform presentation (2.1b) |
Disposal of Assets Held for Sale (2.1c) |
Transaction Accounting Adjustments (2.1d) |
Argo Pro Forma |
|||||||||||||||||||
Premiums and other revenue: |
||||||||||||||||||||||||
Earned premiums |
$ | 1,740 | $ | (1,740 | ) | $ | | $ | | $ | | |||||||||||||
Net premiums |
| 1,740 | (482 | ) | | 1,258 | ||||||||||||||||||
Net investment income |
130 | | | | 130 | |||||||||||||||||||
Investment related gains (losses), net |
| (115 | ) | (26 | ) | | (141 | ) | ||||||||||||||||
Net realized investment and other gains (losses) |
(116 | ) | 116 | | | | ||||||||||||||||||
Change in fair value recognized |
3 | (3 | ) | | | | ||||||||||||||||||
Change in allowance for credit losses on fixed maturity securities |
(2 | ) | 2 | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total net investment and other gains (losses) |
(115 | ) | | (26 | ) | | (141 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total revenue |
1,755 | | (508 | ) | | 1,247 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Expenses: |
||||||||||||||||||||||||
Losses and loss adjustment expenses |
(1,167 | ) | 1,167 | | | | ||||||||||||||||||
Claims and policyholder benefits |
| (1,167 | ) | 239 | | (928 | ) | |||||||||||||||||
Underwriting, acquisition and insurance expenses |
(671 | ) | 671 | | | | ||||||||||||||||||
Commissions for acquiring and servicing policies |
| (671 | ) | 195 | 10 | 2.1d(i) | (466 | ) | ||||||||||||||||
Non-operating expenses |
(51 | ) | 51 | | | | ||||||||||||||||||
Operating expenses |
| (45 | ) | 4 | (10 | ) | 2.1d(ii) | (51 | ) | |||||||||||||||
Interest expense |
(27 | ) | | 3 | 2 | 2.1d(iii) | (22 | ) | ||||||||||||||||
Fee and other income (expense), net |
1 | (1 | ) | | | | ||||||||||||||||||
Foreign currency exchange gains (losses) |
5 | (5 | ) | | | | ||||||||||||||||||
Impairment of intangible assets and goodwill |
(28 | ) | | | | 2.1e | (28 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total expenses |
(1,938 | ) | | 441 | 2 | (1,495 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income (loss) before income taxes |
(183 | ) | | (67 | ) | 2 | (248 | ) | ||||||||||||||||
Income tax (provision) benefit |
8 | | | | 2.1d(iv) | 8 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income (loss) |
$ | (175 | ) | $ | | $ | (67 | ) | $ | 2 | $ | (240 | ) | |||||||||||
Dividends on preferred shares |
11 | | | | 11 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income (loss) attributable to common shareholders |
$ | (186 | ) | $ | | $ | (67 | ) | $ | 2 | $ | (251 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Attributable to: |
||||||||||||||||||||||||
Class A exchangeable and Class B shareholders |
| | | | | |||||||||||||||||||
Class C shareholders |
(186 | ) | | (67 | ) | 2 | (251 | ) | ||||||||||||||||
Non-controlling interests |
11 | | | | 11 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
$ | (175 | ) | $ | | $ | (67 | ) | $ | 2 | $ | (240 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
11
NOTES TO THE UNAUDITED PRO FORMA FINANCIAL STATEMENTS
a. | The historical financial statements of Argo are prepared in accordance with U.S. GAAP. The Company has determined that there are no material differences in accounting policies applied by Argo and the Company. |
b. | Certain reclassification adjustments have been recorded to conform Argos financial statement presentation to the presentation used by the Company. |
c. | On February 2, 2023, Argo completed the sale of the entire issued share capital of Argo Underwriting Agency Limited for total consideration of $156 million, which included cash proceeds of $125 million and an additional $31 million placed in escrow related to certain reinsurance-related recoverables. The Unaudited Pro Forma Statement of Operating Results have been adjusted to give effect to the disposition by removing the results of disposed operations for the year ended December 31, 2022. |
d. | Preliminary ASC 805 adjustments include the following: |
i. | Eliminates the deferred policy acquisition costs previously recognized by Argo which do not represent rights to future cash flows. This results in a decrease to commissions for acquiring and servicing policies arising from amortization of $10 million for the year ended December 31, 2022. |
ii. | Reflects the accrual of $10 million of estimated transaction costs to be incurred by the Company in connection with its acquisition of Argo. These costs are reflected in the Unaudited Pro Forma Statement of Operating Results of the Company for the year ended December 31, 2022 and will not affect the Companys statement of operating results beyond 12 months after the acquisition date. |
iii. | Reflects a decrease in interest expense associated with the difference between the estimated fair value and the carrying value of assumed debt on acquisition. |
iv. | The Unaudited Pro Forma Statement of Operating Results has been adjusted to reflect the income tax and deferred tax impact of the transaction accounting adjustments based on an effective tax rate of 21%. |
e. | The historical financial statements of Argo included an impairment of intangible assets and goodwill of $28 million, consisting of a $17 million impairment of indefinite lived intangible assets and $11 million of goodwill. These impairment charges have not been reversed. As Argo Underwriting Agency Limited was subsequently disposed of the impairment charges are expected to be non-recurring. |
12
3. | American Equity Investment Life Holding Company - June 30, 2023 |
The following tables and explanatory notes present the statement of financial position as at June 30, 2023 and the statement of operating results for the six months ended June 30, 2023 of AEL, as adjusted to give effect to the AEL acquisition. As part of the definitive merger agreement, each issued and outstanding share of AEL not already owned by the Company will be converted into the right to receive $55.00 per share at closing of the merger, payable in cash and Brookfield Asset Management Ltd. (NYSE, TSX: BAM) (BAM) class A limited voting shares (BAM Shares). In certain circumstances, the Company will have the option to pay cash for the share portion of the consideration. For purpose of these unaudited pro forma financial statements, it is assumed that consideration is comprised of approximately $2.4 billion in cash which will be partly financed by $350 million of debt financing, 30.8 million BAM shares valued at $38.85 per share, and $875 million of the Companys pre-existing investment in AEL. The merger consideration per AEL common share represents a 35% premium to AELs closing share price on June 23, 2023 and a 42% premium to the 90-day volume weighted average price (VWAP) as of the same date, in each case, for the AEL common shares. Subsequent to the acquisition, AELs preferred shares will continue to be outstanding and be part of the Companys non-controlling interests.
13
UNAUDITED PRO FORMA STATEMENT OF FINANCIAL POSITION
As at June 30, 2023
American Equity Investment Life Holding Company
As at June 30, 2023 In USD, millions |
AEL (Historical) (3a) |
Reclassification to conform presentation (3b) |
Transaction Accounting Adjustments (3c) |
AEL Pro Forma |
||||||||||||||
Assets |
||||||||||||||||||
Investments: |
||||||||||||||||||
Fixed maturity securities, available for sale, |
$ | 38,680 | $ | (38,680 | ) | $ | | $ | | |||||||||
Available-for-sale fixed maturity securities, |
| 38,680 | | 38,680 | ||||||||||||||
Equity securities, at fair value |
| | (875 | ) | 3c(i) | (875 | ) | |||||||||||
Mortgage loans on real estate |
7,374 | | (474 | ) | 3c(vii) | 6,900 | ||||||||||||
Real estate investments related to |
1,270 | (1,270 | ) | | | |||||||||||||
Limited partnerships and limited liability |
1,650 | (1,650 | ) | | | |||||||||||||
Real estate and real estate partnerships |
| 2,920 | | 2,920 | ||||||||||||||
Derivative instruments |
1,132 | (1,132 | ) | | | |||||||||||||
Other investments |
1,413 | (1,413 | ) | | | |||||||||||||
Other invested assets, net |
| 2,545 | | 2,545 | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total investments |
51,519 | | (1,349 | ) | 50,170 | |||||||||||||
Cash and cash equivalents |
5,001 | | 5,001 | |||||||||||||||
Coinsurance deposits |
14,247 | | (885 | ) | 3c(vii) | 13,362 | ||||||||||||
Reinsurance funds withheld |
| | (4,938 | ) | 3c(viii) | (4,938 | ) | |||||||||||
Market risk benefits |
234 | (234 | ) | | | |||||||||||||
Deferred policy acquisition costs |
2,843 | | (2,843 | ) | 3c(iv) | | ||||||||||||
Deferred sales inducements |
2,134 | | (2,134 | ) | 3c(iv) | | ||||||||||||
Deferred income taxes |
293 | | 743 | 3c(vi) | 1,036 | |||||||||||||
Accrued investment income |
488 | | | 488 | ||||||||||||||
Income taxes recoverable |
56 | (56 | ) | | | |||||||||||||
Other assets |
830 | 290 | 1,120 | |||||||||||||||
Goodwill, VOBA and intangible assets |
| | 2,502 | 3c(ii) | 2,502 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
77,645 | | (8,904 | ) | 68,741 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Liabilities and Stockholders Equity |
||||||||||||||||||
Liabilities |
||||||||||||||||||
Policy benefit reserves |
59,857 | 7,565 | (10,450 | ) | 3c(vii), 3c(viii) | 56,972 | ||||||||||||
Market risk benefits |
2,673 | | | 2,673 | ||||||||||||||
Notes and loan payable |
789 | (789 | ) | | | |||||||||||||
Subsidiary borrowings |
| 868 | 345 | 3c(iii),(vii) | 1,213 | |||||||||||||
Subordinated debentures |
79 | (79 | ) | | | |||||||||||||
Funds withheld for reinsurance liabilities |
7,565 | (7,565 | ) | | | |||||||||||||
Other policy funds and contract claims |
202 | (202 | ) | | | |||||||||||||
Policy and contract claims |
| 202 | 8 | 3c(vii) | 210 | |||||||||||||
Other liabilities |
3,885 | | 50 | 3c(v) | 3,935 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities |
75,050 | | (10,047 | ) | 65,003 | |||||||||||||
Stockholders equity: |
||||||||||||||||||
Preferred stock |
| | | 3c(v) | | |||||||||||||
Common stock |
78 | | (78 | ) | 3c(v) | | ||||||||||||
Additional paid-in capital |
1,056 | | 2,054 | 3c(v) | 3,110 | |||||||||||||
Accumulated other comprehensive loss |
(3,425 | ) | | 3,425 | 3c(v) | | ||||||||||||
Retained earnings |
4,863 | | (4,863 | ) | 3c(v) | | ||||||||||||
Noncontrolling interests |
23 | | 605 | 3c(i) | 628 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total stockholders equity |
2,595 | | 1,143 | 3,738 | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities and stockholders equity |
$ | 77,645 | $ | | $ | (8,904 | ) | $ | 68,741 | |||||||||
|
|
|
|
|
|
|
|
14
UNAUDITED PRO FORMA STATEMENT OF OPERATING RESULTS
For the Six Months Ended June 30, 2023
American Equity Investment Life Holding Company
For the six months ended June 30, 2023 In USD, millions |
AEL (Historical) (3a) |
Reclassification to conform presentation (3b) |
Transaction Accounting Adjustments (3c) |
AEL Pro Forma |
||||||||||||||||
Revenue: |
||||||||||||||||||||
Premiums and other considerations |
$ | 7 | $ | (7 | ) | $ | | $ | | |||||||||||
Annuity product charges |
134 | (134 | ) | | | |||||||||||||||
Net premiums |
| 141 | | 141 | ||||||||||||||||
Net investment income |
1,104 | | | 1,104 | ||||||||||||||||
Other policy revenue |
| 33 | | 33 | ||||||||||||||||
Investment related gains (losses), net |
| 237 | | 237 | ||||||||||||||||
Change in fair value of derivatives |
289 | (289 | ) | | | |||||||||||||||
Net realized gains (losses) on investments |
(52 | ) | 52 | | | |||||||||||||||
Other revenue |
33 | (33 | ) | | | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total revenue |
1,515 | | | 1,515 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Benefits and expenses: |
||||||||||||||||||||
Insurance policy benefits and change in future policy benefits |
(12 | ) | 12 | | | |||||||||||||||
Claims and policyholder benefits |
| (12 | ) | | (12 | ) | ||||||||||||||
Interest sensitive and index product benefits |
(180 | ) | 180 | | | |||||||||||||||
Interest sensitive contract benefits |
| (180 | ) | | (180 | ) | ||||||||||||||
Market risk benefits (gains) losses |
(40 | ) | 40 | | | |||||||||||||||
Change in fair value of market risk benefit |
| (40 | ) | | (40 | ) | ||||||||||||||
Amortization of deferred sales inducements |
(94 | ) | | 94 | 3c(iv) | | ||||||||||||||
Change in fair value of embedded derivatives |
(618 | ) | | 50 | 3c(viii) | (568 | ) | |||||||||||||
Interest expense |
| (25 | ) | (6 | ) | 3c(iii) | (31 | ) | ||||||||||||
Interest expense on notes and loan payable |
(22 | ) | 22 | | | |||||||||||||||
Interest expense on subordinated debentures |
(3 | ) | 3 | | | |||||||||||||||
Amortization of deferred policy acquisition costs |
(137 | ) | | 137 | 3c(iv) | | ||||||||||||||
Other operating costs and expenses |
(150 | ) | | | (150 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total benefits and expenses |
(1,256 | ) | | 275 | (981 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Income (loss) before taxes |
259 | | 275 | 534 | ||||||||||||||||
Income tax provision (benefit) |
(60 | ) | | (177 | ) | 3c(vi) | (237 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) |
$ | 199 | $ | | $ | 98 | $ | 297 | ||||||||||||
Less: Net income available to non-controlling interests |
| | | | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) available to American Equity Investment Life Holding Company stockholders |
199 | | 98 | 297 | ||||||||||||||||
Less: Preferred stock dividends |
22 | | | 22 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) available to American Equity Investment Life Holding Company common stockholders |
177 | | 98 | 275 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Attributable to: |
||||||||||||||||||||
Class A exchangeable and Class B shareholders |
| | | | ||||||||||||||||
Class C shareholders |
177 | | 98 | 275 | ||||||||||||||||
Non-controlling interests |
22 | | | 22 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
$ | 199 | $ | | $ | 98 | $ | 297 | |||||||||||||
|
|
|
|
|
|
|
|
15
a. | The historical financial statements of AEL are prepared in accordance with U.S. GAAP. The Company has reviewed and determined that there are no material differences in accounting policies applied by AEL and the Company. |
b. | Certain reclassification adjustments have been recorded to conform AELs financial statement presentation to the presentation used by the Company. |
c. | The AEL acquisition will be accounted for using the acquisition method under ASC 805 Business Combinations with the Company being identified as the acquirer. The pro forma adjustments in the Unaudited Pro Forma Statement of Financial Position reflects total consideration of $4.3 billion. The following table summarizes, on a preliminary basis, the expected consideration transferred, the fair value of assets acquired and liabilities assumed at the acquisition date, and any resulting goodwill: |
Fair value of consideration transferred |
||||
Cash |
$ | 2,260 | ||
BAM shares |
1,200 | |||
Fair value of the Companys pre-existing interest in AEL |
875 | |||
|
|
|||
Total consideration |
4,335 | |||
Cash and cash equivalents |
5,001 | |||
Investments |
46,107 | |||
Coinsurance deposits |
13,362 | |||
Deferred income taxes |
1,036 | |||
Accrued investment income |
488 | |||
Income taxes recoverable |
| |||
Other assets |
1,120 | |||
Policy benefit reserves |
(56,972 | ) | ||
Market risk benefit liabilities |
(2,673 | ) | ||
Subsidiary borrowings |
(863 | ) | ||
Other policy funds and contract claims |
(210 | ) | ||
Funds withheld for reinsurance liabilities |
| |||
Other liabilities |
(3,935 | ) | ||
|
|
|||
Net identifiable assets acquired |
2,461 | |||
Non-controlling interests |
(628 | ) | ||
|
|
|||
Net assets acquired |
1,833 | |||
|
|
|||
Goodwill, VOBA & intangibles |
$ | 2,502 | ||
|
|
The preliminary purchase price allocation used to prepare the transaction accounting adjustments in the Unaudited Pro Forma Statement of Financial Position is based on various assumptions to determine managements best estimates of fair value. The final purchase price allocation will be determined when the Company has completed the detailed valuations and necessary calculations to the adjustments referred to in the explanatory notes below. Accordingly, the unaudited pro forma adjustments are preliminary and have been made solely for illustrative purposes.
Preliminary ASC 805 adjustments include the following:
i. | As part of the transaction, the Company is expected to issue Class C shares to Brookfield Corporation in
exchange for BAM class A limited voting shares, which will in turn be used as payment for the acquisition. These adjustments reflect the AELs equity net of total considerations of $4.3 billion, which comprise cash, the Companys
existing investment in AEL, as well as BAMs Class A limited voting shares. The adjustments also include the elimination of AELs historical equity. The cash portion of the consideration is expected to be |
ii. | Includes $2.5 billion related to the recognition of goodwill and VOBA, as well as intangible assets related to brand name and distribution channels, based on the preliminary purchase price as outlined above. The preliminary allocation of the $2.5 billion to goodwill, VOBA and intangibles is estimated to be in the range of $500 million to $1.2 billion, $500 million to $1.1 billion and $0 to $200 million, respectively. |
16
iii. | Reflects an increase of $345 million in subsidiary borrowings as part of the financing of the transaction and the adjustment to reflect the fair value of AELs existing financing, as well as the corresponding interest expense. |
iv. | Eliminates the deferred policy acquisition and deferred sales inducement costs previously recognized by AEL which do not represent rights to future cash flows. Deferred policy acquisitions costs will be reset through the finalization of the purchase price allocation. This results in a decrease to total assets of $5.0 billion as at June 30, 2023 and a decrease of $94 million and $137 million of amortization of the sales inducement costs and deferred acquisition costs, respectively, for the six months ended June 30, 2023. |
v. | Reflects the accrual of $50 million of liability associated with the estimated transaction costs to be incurred by the Company in connection with its acquisition of AEL. These transaction costs are reflected in the Unaudited Pro Forma Statement of Operating Results of the Company for the year ended December 31, 2022 and will not affect the Companys statement of operating results beyond 12 months after the acquisition date. |
vi. | Reflects the purchase accounting adjustments of $743 million to the AEL historical deferred tax assets. The Unaudited Pro Forma Statement of Operating Results has been adjusted to reflect the deferred tax impact of the transaction accounting adjustments based on an effective tax rate of 21%. |
vii. | Reflects the fair value of the balances to give effect to the acquisition. |
viii. | Reflects the reversal of reinsurance funds withheld and derivative balances related to reinsurance treaties between the Company and AEL that will eliminate upon acquisition. |
17
3.1 | American Equity Investment Life Holding Company - December 31, 2022 |
The following tables and explanatory notes present the statement of operating results for year ended December 31, 2022, as adjusted to give effect to the AEL acquisition.
UNAUDITED PRO FORMA STATEMENT OF OPERATING RESULTS
For the Year Ended December 31, 2022
American Equity Investment Life Holding Company
For the year ended December 31, 2022 In USD, millions |
AEL (Historical) (3.1a) |
Reclassification to conform presentation (3.1b) |
Transaction Accounting Adjustments (3.1c) |
AEL Pro Forma |
||||||||||||||||
Revenue: |
||||||||||||||||||||
Premiums and other considerations |
$ | 20 | $ | (20 | ) | $ | | $ | | |||||||||||
Annuity product charges |
230 | (230 | ) | | | |||||||||||||||
Net premiums |
| 250 | | 250 | ||||||||||||||||
Other policy revenue |
42 | 42 | ||||||||||||||||||
Net investment income |
2,308 | | | 2,308 | ||||||||||||||||
Investment related gains (losses), net |
| (1,186 | ) | | (1,186 | ) | ||||||||||||||
Change in fair value of derivatives |
(1,138 | ) | 1,138 | | | |||||||||||||||
Net realized losses on investments |
(48 | ) | 48 | | | |||||||||||||||
Other revenue |
42 | (42 | ) | | | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total revenue |
1,414 | | | 1,414 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Benefits and expenses: |
||||||||||||||||||||
Insurance policy benefits and change in future policy benefits |
(33 | ) | 33 | | | |||||||||||||||
Claims and policyholder benefits |
| (33 | ) | | (33 | ) | ||||||||||||||
Interest sensitive and index product benefits |
(555 | ) | 555 | | | |||||||||||||||
Interest sensitive contract benefits |
| (555 | ) | | (555 | ) | ||||||||||||||
Change in fair value of market risk benefit |
(4 | ) | | | (4 | ) | ||||||||||||||
Amortization of deferred sales inducements |
(182 | ) | | 182 | 3.1c(iv) | | ||||||||||||||
Change in fair value of embedded derivatives |
2,353 | | (621 | ) | 3.1c(ii) | 1,732 | ||||||||||||||
Interest expense |
| (37 | ) | (23 | ) | 3.1c(iii) | (60 | ) | ||||||||||||
Interest expense on notes and loan payable |
(32 | ) | 32 | | | |||||||||||||||
Interest expense on subordinated debentures |
(5 | ) | 5 | | | |||||||||||||||
Amortization of deferred policy acquisition costs |
(284 | ) | | 284 | 3.1c(iv) | | ||||||||||||||
Other operating costs and expenses |
(240 | ) | | (50 | ) | 3.1c(i) | (290 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total benefits and expenses |
1,018 | | (228 | ) | 790 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Income (loss) before taxes |
2,432 | | (228 | ) | 2,204 | |||||||||||||||
Income tax provision (benefit) |
(511 | ) | | 48 | 3.1c(v) | (463 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) |
$ | 1,921 | $ | | $ | (180 | ) | $ | 1,741 | |||||||||||
Less: Net income available to noncontrolling interests |
| | | | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) available to American Equity Investment Life Holding Company stockholders |
1,921 | | (180 | ) | 1,741 | |||||||||||||||
Less: Preferred stock dividends |
(44 | ) | | | (44 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) available to American Equity Investment Life Holding Company common stockholders |
1,877 | | (180 | ) | 1,697 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Attributable to: |
||||||||||||||||||||
Class A exchangeable and Class B shareholders |
| | | | ||||||||||||||||
Class C shareholders |
1,877 | | (180 | ) | 1,697 | |||||||||||||||
Non-controlling interests |
44 | | | 44 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
$ | 1,921 | $ | | $ | (180 | ) | $ | 1,741 | ||||||||||||
|
|
|
|
|
|
|
|
18
NOTES TO THE UNAUDITED PRO FORMA FINANCIAL STATEMENTS
a. | The historical financial statements of AEL are prepared in accordance with U.S. GAAP. The Company has determined that there are no material differences in accounting policies applied by AEL and the Company. |
b. | Certain adjustments have been recorded to give effect to the adoption of ASU 2018-12, Long-Duration Improvements (ASU 2018-12), as of January 1, 2022 and to conform AELs financial statement presentation to the presentation used by the Company. The impact of the adoption of ASU 2018-12 is to increase AELs net income by $699 million. |
c. | Preliminary ASC 805 adjustments include the following: |
i. | Reflects the estimated transaction costs related to the acquisition. These transaction costs are reflected in the Unaudited Pro Forma Statement of Operating Results of the Company for the year ended December 31, 2022 and will not affect the Companys statement of operating results beyond 12 months after the acquisition date. |
ii. | Reflects the reversal of derivative gains related to reinsurance treaties between the Company and AEL that will eliminate upon acquisition. |
iii. | Reflects interest expense on additional debt issued in association with the acquisition. |
iv. | Eliminates the amortization of deferred sales inducements and deferred policy acquisition costs previously recognized by AEL which will be removed upon acquisition. |
v. | The Unaudited Pro Forma Statement of Operating Results has been adjusted to reflect the deferred tax impact of the transaction accounting adjustments based on an effective tax rate of 21%. |
19
4. | American National - For the Period from January 1, 2022 to May 24, 2022 |
On May 25, 2022, the Company has completed its acquisition of American National in an all-cash transaction valued at approximately $5.1 billion at a price of $190 per share. As a result of the acquisition, American Nationals operating results from May 25, 2022 to December 31, 2022 have been included in the Companys consolidated statement of operating results for the year ended December, 2022. The following table and explanatory notes present the statement of operating results for period from January 1, 2022 to May 24, 2022 of American National with the adoption of ASU 2018-12, as adjusted to give effect to the American National acquisition as if it had been consummated on January 1, 2022.
UNAUDITED PRO FORMA STATEMENT OF OPERATING RESULTS
For the Period from January 1, 2022 to May 24, 2022
American National Group, LLC
For the period from January 1, 2022 to May 24, 2022 In USD, millions |
American National Historical (4a) |
Transaction Accounting Adjustments (4b) |
American National Pro Forma |
|||||||||||||
Net premiums |
$ | 979 | $ | | $ | 979 | ||||||||||
Other policy revenue |
178 | | 178 | |||||||||||||
Net investment income |
385 | | 385 | |||||||||||||
Investment related gains (losses), net |
(7 | ) | | (7 | ) | |||||||||||
Net investment results from funds withheld |
| | | |||||||||||||
|
|
|
|
|
|
|||||||||||
Total revenues |
1,535 | | 1,535 | |||||||||||||
Claims and policyholder benefits |
(854 | ) | | (854 | ) | |||||||||||
Interest sensitive contract benefits |
(53 | ) | | (53 | ) | |||||||||||
Commissions for acquiring and servicing policies |
(319 | ) | | (319 | ) | |||||||||||
Net change in deferred policy acquisition costs |
163 | 61 | 4b(i) | 224 | ||||||||||||
Change in fair value of market risk benefit |
(5 | ) | | (5 | ) | |||||||||||
Operating expenses |
(260 | ) | | (260 | ) | |||||||||||
Other reinsurance expenses |
| | | |||||||||||||
Interest expense |
| (24 | ) | 4b(ii) | (24 | ) | ||||||||||
|
|
|
|
|
|
|||||||||||
Total benefits and expenses |
(1,328 | ) | 37 | (1,291 | ) | |||||||||||
|
|
|
|
|
|
|||||||||||
Net income (loss) before income taxes |
207 | 37 | 244 | |||||||||||||
Income tax recovery (expense) |
(41 | ) | (8 | ) | 4b(iii) | (49 | ) | |||||||||
|
|
|
|
|
|
|||||||||||
Net income (loss) for the period |
$ | 166 | $ | 29 | $ | 195 | ||||||||||
|
|
|
|
|
|
|||||||||||
Attributable to: |
||||||||||||||||
Class A exchangeable and Class B shareholders |
| | | |||||||||||||
Class C shareholders |
164 | 29 | 193 | |||||||||||||
Non-controlling interests |
2 | | 2 | |||||||||||||
|
|
|
|
|
|
|||||||||||
$ | 166 | $ | 29 | $ | 195 | |||||||||||
|
|
|
|
|
|
NOTES TO THE UNAUDITED PRO FORMA FINANCIAL STATEMENTS
a. | The financial information of American National was prepared in accordance with U.S. GAAP. The Company has determined that there were no material differences in accounting policies applied by American National and the Company for the period from January 1, 2022 to the date of acquisition on May 25, 2022. The adoption of ASU 2018-12 has increased net income, net of tax, by $32 million for the period from January 1, 2022 to May 24, 2022. |
b. | The American National acquisition has been accounted for using the acquisition method under ASC 805 Business Combinations with the Company identified as the acquirer. The consideration transferred for the acquisition was $5.1 billion of cash on hand in exchange for the net assets of American National. The following table summarizes the provisional purchase price allocation recorded by the Company and included in its audited statement of financial position as at December 31, 2022 reflects the cash |
20
consideration transferred, the fair value of assets acquired and liabilities assumed at the acquisition date, and the resulting goodwill: |
Consideration transferred |
$ | 5,107 | ||
Cash & cash equivalents |
1,021 | |||
Investments |
22,519 | |||
Accrued investment income |
101 | |||
Premiums due and other receivables |
437 | |||
Reinsurance recoverable |
45 | |||
Deferred tax assets |
374 | |||
Property and equipment |
138 | |||
Prepaid pension |
149 | |||
Equity accounted investment |
1,402 | |||
Deferred acquisition costs and value of business acquired |
555 | |||
Reinsurance assets |
410 | |||
Investment properties |
541 | |||
Other assets |
198 | |||
Separate account assets |
1,123 | |||
Future policy benefits |
(5,304 | ) | ||
Policyholders account balances |
(13,880 | ) | ||
Policy and contract claims |
(1,706 | ) | ||
Unearned premiums |
(1,073 | ) | ||
Other policyholder funds |
(324 | ) | ||
Notes payable |
(158 | ) | ||
Other liabilities |
(449 | ) | ||
Separate account liabilities |
(1,123 | ) | ||
|
|
|||
Net identifiable assets acquired |
4,996 | |||
Non-controlling interests |
(10 | ) | ||
|
|
|||
Net assets acquired |
4,986 | |||
|
|
|||
Goodwill |
$ | 121 | ||
|
|
The following ASC 805 adjustments have been made to prepare the Unaudited Pro Forma Statement of Operating Results in order to give effect to the acquisition of American National as though it had occurred on January 1, 2022:
i. | This adjustment records the additional amortization expense related to the value of business acquired intangible asset recognized by the Company on acquisition, net of the reversal of the amortization of American Nationals deferred policy acquisition costs that had previously been recorded which do not represent rights to future cash flows. This results in an increase in changes in deferred acquisition costs of $61 million for the year ended December 31, 2022. |
ii. | The Company financed the cash purchase price paid to acquire control of American National through the issuance of $3.6 billion of junior preferred shares to Brookfield Corporation and $1.5 billion of term loans issued to a consortium of external lenders. This adjustment reflects the additional interest expense that would have been incurred on the term loans that accrue interest at 1.42% per annum, had the facilities been in place on January 1, 2022. |
iii. | This adjustment reflects the income tax impact of the ASC 805 adjustments recorded, based on an effective tax rate of 21%. |
21
5. | Earnings per share |
The payment of distributions on our Companys class A exchangeable shares and our class B shares are at the discretion of our board. Distributions on these shares are typically made quarterly, at the end of March, June, September and December of each year. The class A exchangeable shares and the class B shares have been structured with the intention of providing an economic return equivalent to one Brookfield Class A Share, and receive the same distribution amount as the Brookfield Class A holders. As a result, Brookfield Class A shareholders and Brookfield Reinsurances class A exchangeable shareholders received distributions of $0.56 per share for the full year ended December 31, 2022. Following the spin-off of Brookfield Asset Management from Brookfield Corporation in December 2022, it is expected that in 2023 the holders of Brookfield Class A Shares and Brookfield Reinsurance class A exchangeable shareholders will receive a quarterly distribution of $0.07 per share, or $0.28 annually. The holder of our class C shares are entitled to receive distributions if, as and when declared by our board subject to the prior rights of the holders of all classes and series of the preferred shares, class A exchangeable shares, class B shares, and any other shares ranking senior to the class C shares with respect to priority in payment of distributions.
Pro forma basic earnings per share have been calculated using the weighted-average number of class C shares of 30,919,577 and of 41,184,633 for pro forma basic and diluted earnings per share for the year ended December 31, 2022 and the six months ended June 30, 2023, respectively. The Company has no potentially dilutive instruments. Class A exchangeable shares and class B shares are not considered participating securities or considered to be ordinary shares as defined within U.S. GAAP and consequently per share amounts for these classes of shares has not been presented.
Pro-Forma Combined Net Income | ||||||||
In USD, millions (except per share amounts) | For the Year Ended December 31, 2022 |
For the Six Months Ended June 30, 2023 |
||||||
Net income for the period |
$ | 2,202 | $ | 557 | ||||
Distributions to: |
||||||||
Class A exchangeable & Class B |
(6 | ) | (2 | ) | ||||
Redeemable junior preferred shares |
(68 | ) | (55 | ) | ||||
Non-controlling interests |
(59 | ) | (29 | ) | ||||
|
|
|
|
|||||
Net income attributable to class C shareholders |
$ | 2,069 | $ | 471 | ||||
|
|
|
|
|||||
Net income per class C share, basic |
$ | 66.92 | $ | 11.44 | ||||
|
|
|
|
6. | Master Services Agreement with Brookfield Corporation |
Brookfield Corporation and its subsidiaries provide management services to the Company pursuant to a master services agreement (the Master Services Agreement). Pursuant to the Master Services Agreement, on a quarterly basis, the Company pays a base management fee to the service providers equal to 0.0625% (0.25% annually) of the capital managed by Brookfield Corporation and its subsidiaries. The base management fee is expected to increase by $135 million annually from the probable transactions, which has not been reflected in the Pro Forma Financial Statements.
22