☑ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 75-3108137 | ||||||||||||||||
State of Incorporation | IRS Employer Identification No. | ||||||||||||||||
11825 N. Pennsylvania Street | |||||||||||||||||
Carmel, | Indiana | 46032 | (317) | 817-6100 | |||||||||||||
Address of principal executive offices | Telephone |
Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||||||||
Common Stock, par value $0.01 per share | CNO | New York Stock Exchange | ||||||||||||
Rights to purchase Series D Junior Participating Preferred Stock | New York Stock Exchange |
PART I - FINANCIAL INFORMATION | Page | |||||||
Item 1. | Financial Statements (unaudited) | |||||||
Item 2. |
Management's Discussion and Analysis of Consolidated Financial Condition and Results of Operations
|
|||||||
Item 3. | ||||||||
Item 4. | ||||||||
PART II - OTHER INFORMATION | ||||||||
Item 1. | ||||||||
Item 1A. | ||||||||
Item 2. | ||||||||
Item 6. |
September 30,
2020 |
December 31,
2019 |
||||||||||
Investments: | |||||||||||
Fixed maturities, available for sale, at fair value (net of allowance for credit losses of $7.6 at September 30, 2020; amortized cost: September 30, 2020 - $19,783.3; December 31, 2019 - $19,179.5)
|
$ | 22,702.9 | $ | 21,295.2 | |||||||
Equity securities at fair value | 62.1 | 44.1 | |||||||||
Mortgage loans (net of allowance for credit losses of $12.2 at September 30, 2020)
|
1,444.9 | 1,566.1 | |||||||||
Policy loans | 123.6 | 124.5 | |||||||||
Trading securities | 240.3 | 243.9 | |||||||||
Investments held by variable interest entities (net of allowance for credit losses of $22.2 at September 30, 2020; amortized cost: September 30, 2020 - $1,223.7; December 31, 2019 - $1,206.3)
|
1,172.6 | 1,188.6 | |||||||||
Other invested assets | 1,070.6 | 1,118.5 | |||||||||
Total investments | 26,817.0 | 25,580.9 | |||||||||
Cash and cash equivalents - unrestricted | 735.6 | 580.0 | |||||||||
Cash and cash equivalents held by variable interest entities | 51.0 | 74.7 | |||||||||
Accrued investment income | 214.4 | 205.9 | |||||||||
Present value of future profits | 255.9 | 275.4 | |||||||||
Deferred acquisition costs | 1,084.0 | 1,215.5 | |||||||||
Reinsurance receivables (net of allowance for credit losses of $4.0 at September 30, 2020)
|
4,613.1 | 4,785.7 | |||||||||
Income tax assets, net | 322.0 | 432.6 | |||||||||
Assets held in separate accounts | 3.9 | 4.2 | |||||||||
Other assets | 472.3 | 476.0 | |||||||||
Total assets | $ | 34,569.2 | $ | 33,630.9 |
September 30,
2020 |
December 31,
2019 |
||||||||||
Liabilities: | |||||||||||
Liabilities for insurance products: | |||||||||||
Policyholder account liabilities | $ | 12,357.5 | $ | 12,132.3 | |||||||
Future policy benefits | 11,753.1 | 11,498.5 | |||||||||
Liability for policy and contract claims | 473.2 | 522.3 | |||||||||
Unearned and advanced premiums | 256.8 | 260.5 | |||||||||
Liabilities related to separate accounts | 3.9 | 4.2 | |||||||||
Other liabilities | 855.8 | 750.2 | |||||||||
Investment borrowings | 1,642.9 | 1,644.3 | |||||||||
Borrowings related to variable interest entities | 1,152.0 | 1,152.5 | |||||||||
Notes payable – direct corporate obligations | 990.1 | 989.1 | |||||||||
Total liabilities | 29,485.3 | 28,953.9 | |||||||||
Commitments and Contingencies | |||||||||||
Shareholders' equity: | |||||||||||
Common stock ($0.01 par value, 8,000,000,000 shares authorized, shares issued and outstanding: September 30, 2020 – 138,931,352; December 31, 2019 – 148,084,178)
|
1.4 | 1.5 | |||||||||
Additional paid-in capital | 2,623.4 | 2,767.3 | |||||||||
Accumulated other comprehensive income | 1,801.6 | 1,372.5 | |||||||||
Retained earnings | 657.5 | 535.7 | |||||||||
Total shareholders' equity | 5,083.9 | 4,677.0 | |||||||||
Total liabilities and shareholders' equity | $ | 34,569.2 | $ | 33,630.9 |
Three months ended | Nine months ended | |||||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||
Insurance policy income | $ | 628.3 | $ | 620.0 | $ | 1,882.3 | $ | 1,857.6 | ||||||||||||||||||
Net investment income: | ||||||||||||||||||||||||||
General account assets | 276.9 | 274.1 | 788.9 | 827.8 | ||||||||||||||||||||||
Policyholder and other special-purpose portfolios | 66.6 | 25.4 | 43.0 | 162.0 | ||||||||||||||||||||||
Realized investment gains (losses): | ||||||||||||||||||||||||||
Net realized investment gains (losses) | 8.2 | 5.7 | (24.0) | 29.3 | ||||||||||||||||||||||
Change in allowance for credit losses and other-than-temporary impairment losses (a) | 8.1 | (3.4) | (31.4) | (5.6) | ||||||||||||||||||||||
Total realized gains (losses) | 16.3 | 2.3 | (55.4) | 23.7 | ||||||||||||||||||||||
Fee revenue and other income | 25.4 | 22.2 | 86.1 | 75.7 | ||||||||||||||||||||||
Total revenues | 1,013.5 | 944.0 | 2,744.9 | 2,946.8 | ||||||||||||||||||||||
Benefits and expenses: | ||||||||||||||||||||||||||
Insurance policy benefits | 560.7 | 582.8 | 1,591.8 | 1,816.7 | ||||||||||||||||||||||
Interest expense | 23.7 | 37.5 | 85.5 | 117.1 | ||||||||||||||||||||||
Amortization | 53.5 | 51.6 | 192.2 | 156.0 | ||||||||||||||||||||||
Loss on extinguishment of debt | — | — | — | 7.3 | ||||||||||||||||||||||
Other operating costs and expenses | 209.2 | 218.6 | 674.6 | 682.9 | ||||||||||||||||||||||
Total benefits and expenses | 847.1 | 890.5 | 2,544.1 | 2,780.0 | ||||||||||||||||||||||
Income before income taxes | 166.4 | 53.5 | 200.8 | 166.8 | ||||||||||||||||||||||
Income tax expense (benefit): | ||||||||||||||||||||||||||
Tax expense on period income | 37.2 | 11.5 | 44.8 | 35.4 | ||||||||||||||||||||||
Valuation allowance for deferred tax assets and other tax items | — | — | (34.0) | — | ||||||||||||||||||||||
Net income | $ | 129.2 | $ | 42.0 | $ | 190.0 | $ | 131.4 | ||||||||||||||||||
Earnings per common share: | ||||||||||||||||||||||||||
Basic: | ||||||||||||||||||||||||||
Weighted average shares outstanding | 140,900,000 | 154,257,000 | 143,384,000 | 158,007,000 | ||||||||||||||||||||||
Net income | $ | .92 | $ | .27 | $ | 1.33 | $ | .83 | ||||||||||||||||||
Diluted: | ||||||||||||||||||||||||||
Weighted average shares outstanding | 141,730,000 | 155,260,000 | 144,090,000 | 159,061,000 | ||||||||||||||||||||||
Net income | $ | .91 | $ | .27 | $ | 1.32 | $ | .83 |
Three months ended | Nine months ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Net income | $ | 129.2 | $ | 42.0 | $ | 190.0 | $ | 131.4 | |||||||||||||||
Other comprehensive income, before tax: | |||||||||||||||||||||||
Unrealized gains on investments | 428.4 | 619.5 | 759.2 | 1,991.0 | |||||||||||||||||||
Adjustment to present value of future profits and deferred acquisition costs | (59.9) | (58.3) | (54.6) | (175.0) | |||||||||||||||||||
Amount related to premium deficiencies assuming the net unrealized gains had been realized | (1.0) | (124.0) | (196.0) | (200.5) | |||||||||||||||||||
Reclassification adjustments: | |||||||||||||||||||||||
For net realized investment (gains) losses included in net income | (8.5) | 2.6 | 41.2 | (.3) | |||||||||||||||||||
For amortization of the present value of future profits and deferred acquisition costs related to net realized investment (gains) losses included in net income | .1 | .2 | (3.0) | .6 | |||||||||||||||||||
Other comprehensive income before tax | 359.1 | 440.0 | 546.8 | 1,615.8 | |||||||||||||||||||
Income tax expense related to items of accumulated other comprehensive income | (77.7) | (95.3) | (117.7) | (350.6) | |||||||||||||||||||
Other comprehensive income, net of tax | 281.4 | 344.7 | 429.1 | 1,265.2 | |||||||||||||||||||
Comprehensive income | $ | 410.6 | $ | 386.7 | $ | 619.1 | $ | 1,396.6 |
Common stock |
Additional paid-in |
Accumulated other comprehensive | Retained | ||||||||||||||||||||||||||||||||
Shares | Amount | capital | income | earnings | Total | ||||||||||||||||||||||||||||||
Balance, June 30, 2019 | 156,768 | $ | 1.6 | $ | 2,903.2 | $ | 1,098.2 | $ | 249.2 | $ | 4,252.2 | ||||||||||||||||||||||||
Net income | — | — | — | — | 42.0 | 42.0 | |||||||||||||||||||||||||||||
Change in unrealized appreciation (depreciation) of investments (net of applicable income tax expense of $93.8)
|
— | — | — | 339.2 | — | 339.2 | |||||||||||||||||||||||||||||
Change in noncredit component of impairment losses on fixed maturities, available for sale (net of applicable income tax expense of $1.5)
|
— | — | — | 5.5 | — | 5.5 | |||||||||||||||||||||||||||||
Common stock repurchased | (4,798) | (.1) | (75.2) | — | — | (75.3) | |||||||||||||||||||||||||||||
Dividends on common stock | — | — | — | — | (16.9) | (16.9) | |||||||||||||||||||||||||||||
Employee benefit plans, net of shares used to pay tax withholdings | 213 | — | 6.6 | — | — | 6.6 | |||||||||||||||||||||||||||||
Balance, September 30, 2019 | 152,183 | $ | 1.5 | $ | 2,834.6 | $ | 1,442.9 | $ | 274.3 | $ | 4,553.3 | ||||||||||||||||||||||||
Balance, June 30, 2020 | 141,719 | $ | 1.4 | $ | 2,664.3 | $ | 1,520.2 | $ | 545.3 | $ | 4,731.2 | ||||||||||||||||||||||||
Net income | — | — | — | — | 129.2 | 129.2 | |||||||||||||||||||||||||||||
Change in unrealized appreciation (depreciation) of investments (net of applicable income tax expense of $77.7)
|
— | — | — | 281.4 | — | 281.4 | |||||||||||||||||||||||||||||
Common stock repurchased | (2,997) | — | (50.0) | — | — | (50.0) | |||||||||||||||||||||||||||||
Dividends on common stock | — | — | — | — | (17.0) | (17.0) | |||||||||||||||||||||||||||||
Employee benefit plans, net of shares used to pay tax withholdings | 209 | — | 9.1 | — | — | 9.1 | |||||||||||||||||||||||||||||
Balance, September 30, 2020 | 138,931 | $ | 1.4 | $ | 2,623.4 | $ | 1,801.6 | $ | 657.5 | $ | 5,083.9 |
Common stock |
Additional paid-in |
Accumulated other comprehensive | Retained | ||||||||||||||||||||||||||||||||
Shares | Amount | capital | income | earnings | Total | ||||||||||||||||||||||||||||||
Balance, December 31, 2018 | 162,202 | $ | 1.6 | $ | 2,995.0 | $ | 177.7 | $ | 196.6 | $ | 3,370.9 | ||||||||||||||||||||||||
Cumulative effect of accounting change | — | — | — | — | (3.1) | (3.1) | |||||||||||||||||||||||||||||
Balance, January 1, 2019 | 162,202 | 1.6 | 2,995.0 | 177.7 | 193.5 | 3,367.8 | |||||||||||||||||||||||||||||
Net income | — | — | — | — | 131.4 | 131.4 | |||||||||||||||||||||||||||||
Change in unrealized appreciation (depreciation) of investments (net of applicable income tax expense of $349.1)
|
— | — | — | 1,259.6 | — | 1,259.6 | |||||||||||||||||||||||||||||
Change in noncredit component of impairment losses on fixed maturities, available for sale (net of applicable income tax expense of $1.5)
|
— | — | — | 5.6 | — | 5.6 | |||||||||||||||||||||||||||||
Common stock repurchased | (11,033) | (.1) | (177.2) | — | — | (177.3) | |||||||||||||||||||||||||||||
Dividends on common stock | — | — | — | — | (50.6) | (50.6) | |||||||||||||||||||||||||||||
Employee benefit plans, net of shares used to pay tax withholdings | 1,014 | — | 16.8 | — | — | 16.8 | |||||||||||||||||||||||||||||
Balance, September 30, 2019 | 152,183 | $ | 1.5 | $ | 2,834.6 | $ | 1,442.9 | $ | 274.3 | $ | 4,553.3 | ||||||||||||||||||||||||
Balance, December 31, 2019 | 148,084 | $ | 1.5 | $ | 2,767.3 | $ | 1,372.5 | $ | 535.7 | $ | 4,677.0 | ||||||||||||||||||||||||
Cumulative effect of accounting change | — | — | — | — | (17.8) | (17.8) | |||||||||||||||||||||||||||||
Balance, January 1, 2020 | 148,084 | 1.5 | 2,767.3 | 1,372.5 | 517.9 | 4,659.2 | |||||||||||||||||||||||||||||
Net income | — | — | — | — | 190.0 | 190.0 | |||||||||||||||||||||||||||||
Change in unrealized appreciation (depreciation) of investments (net of applicable income tax expense of $117.7)
|
— | — | — | 429.1 | — | 429.1 | |||||||||||||||||||||||||||||
Common stock repurchased | (10,048) | (.1) | (162.9) | — | — | (163.0) | |||||||||||||||||||||||||||||
Dividends on common stock | — | — | — | — | (50.4) | (50.4) | |||||||||||||||||||||||||||||
Employee benefit plans, net of shares used to pay tax withholdings | 895 | — | 19.0 | — | — | 19.0 | |||||||||||||||||||||||||||||
Balance, September 30, 2020 | 138,931 | $ | 1.4 | $ | 2,623.4 | $ | 1,801.6 | $ | 657.5 | $ | 5,083.9 |
Nine months ended | |||||||||||
September 30, | |||||||||||
2020 | 2019 | ||||||||||
Cash flows from operating activities: | |||||||||||
Insurance policy income | $ | 1,747.8 | $ | 1,726.2 | |||||||
Net investment income | 805.9 | 839.7 | |||||||||
Fee revenue and other income | 86.1 | 75.7 | |||||||||
Insurance policy benefits | (1,195.0) | (1,224.0) | |||||||||
Interest expense | (76.1) | (103.9) | |||||||||
Deferrable policy acquisition costs | (201.5) | (217.5) | |||||||||
Other operating costs | (612.4) | (588.7) | |||||||||
Income taxes | (13.0) | 3.4 | |||||||||
Net cash from operating activities | 541.8 | 510.9 | |||||||||
Cash flows from investing activities: | |||||||||||
Sales of investments | 1,163.2 | 2,659.3 | |||||||||
Maturities and redemptions of investments | 1,502.7 | 1,625.6 | |||||||||
Purchases of investments | (3,086.7) | (4,387.7) | |||||||||
Net sales (purchases) of trading securities | 16.2 | (6.6) | |||||||||
Other | (25.2) | (92.1) | |||||||||
Net cash used by investing activities | (429.8) | (201.5) | |||||||||
Cash flows from financing activities: | |||||||||||
Issuance of notes payable, net | — | 494.2 | |||||||||
Payments on notes payable | — | (425.0) | |||||||||
Expenses related to extinguishment of debt | — | (6.1) | |||||||||
Issuance of common stock | 5.0 | 6.0 | |||||||||
Payments to repurchase common stock | (168.2) | (181.2) | |||||||||
Common stock dividends paid | (50.4) | (50.6) | |||||||||
Amounts received for deposit products | 1,160.1 | 1,307.4 | |||||||||
Withdrawals from deposit products | (923.6) | (1,017.2) | |||||||||
Issuance of investment borrowings: | |||||||||||
Federal Home Loan Bank | 190.3 | 536.8 | |||||||||
Payments on investment borrowings: | |||||||||||
Federal Home Loan Bank | (191.7) | (537.7) | |||||||||
Related to variable interest entities | (1.6) | (270.6) | |||||||||
Net cash provided (used) by financing activities | 19.9 | (144.0) | |||||||||
Net increase in cash and cash equivalents | 131.9 | 165.4 | |||||||||
Cash and cash equivalents - unrestricted and held by variable interest entities, beginning of period | 654.7 | 656.6 | |||||||||
Cash and cash equivalents - unrestricted and held by variable interest entities, end of period | $ | 786.6 | $ | 822.0 |
September 30,
2020 |
December 31,
2019 |
||||||||||
Net unrealized appreciation (depreciation) on fixed maturity securities, available for sale, on which an other-than-temporary impairment loss has been recognized | $ | — | $ | 1.1 | |||||||
Net unrealized gains on all other fixed maturity securities, available for sale | — | 2,095.3 | |||||||||
Net unrealized gains on investments having no allowance for credit losses | 2,926.3 | — | |||||||||
Unrealized losses on investments with an allowance for credit losses | (29.5) | — | |||||||||
Adjustment to present value of future profits (a) | (11.2) | (18.9) | |||||||||
Adjustment to deferred acquisition costs | (395.9) | (227.9) | |||||||||
Adjustment to insurance liabilities | (189.8) | (96.5) | |||||||||
Deferred income tax liabilities | (498.3) | (380.6) | |||||||||
Accumulated other comprehensive income | $ | 1,801.6 | $ | 1,372.5 |
Amortized cost | Gross unrealized gains | Gross unrealized losses | Allowance for credit losses | Estimated fair value | |||||||||||||||||||||||||
Corporate securities | $ | 11,769.3 | $ | 2,239.8 | $ | (31.3) | $ | (7.2) | $ | 13,970.6 | |||||||||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 162.3 | 79.5 | — | — | 241.8 | ||||||||||||||||||||||||
States and political subdivisions | 2,282.7 | 352.7 | (6.3) | (.4) | 2,628.7 | ||||||||||||||||||||||||
Foreign governments | 85.6 | 18.7 | — | — | 104.3 | ||||||||||||||||||||||||
Asset-backed securities | 1,093.0 | 39.1 | (14.7) | — | 1,117.4 | ||||||||||||||||||||||||
Agency residential mortgage-backed securities | 60.9 | 6.7 | — | — | 67.6 | ||||||||||||||||||||||||
Non-agency residential mortgage-backed securities | 1,988.9 | 177.7 | (5.6) | — | 2,161.0 | ||||||||||||||||||||||||
Commercial mortgage-backed securities | 1,870.7 | 96.8 | (16.1) | — | 1,951.4 | ||||||||||||||||||||||||
Collateralized loan obligations | 469.9 | .1 | (9.9) | — | 460.1 | ||||||||||||||||||||||||
Total fixed maturities, available for sale | $ | 19,783.3 | $ | 3,011.1 | $ | (83.9) | $ | (7.6) | $ | 22,702.9 |
Amortized cost | Gross unrealized gains | Gross unrealized losses | Estimated fair value | Other-than-temporary impairments included in accumulated other comprehensive income | |||||||||||||||||||||||||
Corporate securities | $ | 11,403.5 | $ | 1,544.1 | $ | (12.3) | $ | 12,935.3 | $ | — | |||||||||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 161.4 | 43.3 | (.1) | 204.6 | — | ||||||||||||||||||||||||
States and political subdivisions | 2,002.1 | 246.1 | (1.5) | 2,246.7 | — | ||||||||||||||||||||||||
Foreign governments | 82.6 | 13.0 | — | 95.6 | — | ||||||||||||||||||||||||
Asset-backed securities | 1,352.9 | 36.8 | (1.8) | 1,387.9 | — | ||||||||||||||||||||||||
Agency residential mortgage-backed securities | 89.2 | 5.8 | — | 95.0 | — | ||||||||||||||||||||||||
Non-agency residential mortgage-backed securities | 1,871.0 | 172.3 | (1.0) | 2,042.3 | (.3) | ||||||||||||||||||||||||
Commercial mortgage-backed securities | 1,812.7 | 75.3 | (1.0) | 1,887.0 | — | ||||||||||||||||||||||||
Collateralized loan obligations | 404.1 | .1 | (3.4) | 400.8 | — | ||||||||||||||||||||||||
Total fixed maturities, available for sale | $ | 19,179.5 | $ | 2,136.8 | $ | (21.1) | $ | 21,295.2 | $ | (.3) |
Amortized
cost |
Estimated
fair value |
||||||||||
(Dollars in millions) | |||||||||||
Due in one year or less | $ | 289.2 | $ | 293.1 | |||||||
Due after one year through five years | 1,104.1 | 1,164.6 | |||||||||
Due after five years through ten years | 1,516.1 | 1,659.4 | |||||||||
Due after ten years | 11,390.5 | 13,828.3 | |||||||||
Subtotal | 14,299.9 | 16,945.4 | |||||||||
Structured securities | 5,483.4 | 5,757.5 | |||||||||
Total fixed maturities, available for sale | $ | 19,783.3 | $ | 22,702.9 |
Amortized
cost |
Estimated
fair value |
||||||||||
(Dollars in millions) | |||||||||||
Due in one year or less | $ | 282.2 | $ | 286.0 | |||||||
Due after one year through five years | 1,082.2 | 1,130.8 | |||||||||
Due after five years through ten years | 1,376.6 | 1,481.7 | |||||||||
Due after ten years | 10,908.6 | 12,583.7 | |||||||||
Subtotal | 13,649.6 | 15,482.2 | |||||||||
Structured securities | 5,529.9 | 5,813.0 | |||||||||
Total fixed maturities, available for sale | $ | 19,179.5 | $ | 21,295.2 |
Less than 12 months | 12 months or greater | Total | ||||||||||||||||||||||||||||||||||||
Description of securities |
Fair
value |
Unrealized
losses |
Fair
value |
Unrealized
losses |
Fair
value |
Unrealized
losses |
||||||||||||||||||||||||||||||||
Corporate securities | $ | 364.4 | $ | (16.3) | $ | 5.0 | $ | (.8) | $ | 369.4 | $ | (17.1) | ||||||||||||||||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 8.1 | — | — | — | 8.1 | — | ||||||||||||||||||||||||||||||||
States and political subdivisions | 30.5 | (.3) | — | — | 30.5 | (.3) | ||||||||||||||||||||||||||||||||
Asset-backed securities | 154.1 | (11.8) | 31.2 | (2.6) | 185.3 | (14.4) | ||||||||||||||||||||||||||||||||
Non-agency residential mortgage-backed securities | 275.6 | (5.1) | 28.2 | (.5) | 303.8 | (5.6) | ||||||||||||||||||||||||||||||||
Collateralized loan obligations | 254.2 | (5.5) | 200.8 | (4.4) | 455.0 | (9.9) | ||||||||||||||||||||||||||||||||
Commercial mortgage-backed securities | 486.1 | (15.9) | 29.5 | (.2) | 515.6 | (16.1) | ||||||||||||||||||||||||||||||||
Total fixed maturities, available for sale | $ | 1,573.0 | $ | (54.9) | $ | 294.7 | $ | (8.5) | $ | 1,867.7 | $ | (63.4) |
Less than 12 months | 12 months or greater | Total | ||||||||||||||||||||||||||||||||||||
Description of securities |
Fair
value |
Unrealized
losses |
Fair
value |
Unrealized
losses |
Fair
value |
Unrealized
losses |
||||||||||||||||||||||||||||||||
Corporate securities | $ | 305.5 | $ | (6.6) | $ | 96.8 | $ | (5.7) | $ | 402.3 | $ | (12.3) | ||||||||||||||||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 7.0 | (.1) | 3.5 | — | 10.5 | (.1) | ||||||||||||||||||||||||||||||||
States and political subdivisions | 110.1 | (1.5) | — | — | 110.1 | (1.5) | ||||||||||||||||||||||||||||||||
Foreign governments | 3.4 | — | — | — | 3.4 | — | ||||||||||||||||||||||||||||||||
Asset-backed securities | 75.7 | (.4) | 45.5 | (1.4) | 121.2 | (1.8) | ||||||||||||||||||||||||||||||||
Agency residential mortgage-backed securities | 8.8 | — | — | — | 8.8 | — | ||||||||||||||||||||||||||||||||
Non-agency residential mortgage-backed securities | 137.4 | (.7) | 67.2 | (.3) | 204.6 | (1.0) | ||||||||||||||||||||||||||||||||
Collateralized loan obligations | 220.7 | (1.1) | 115.4 | (2.3) | 336.1 | (3.4) | ||||||||||||||||||||||||||||||||
Commercial mortgage-backed securities | 394.2 | (1.0) | 12.8 | — | 407.0 | (1.0) | ||||||||||||||||||||||||||||||||
Total fixed maturities, available for sale | $ | 1,262.8 | $ | (11.4) | $ | 341.2 | $ | (9.7) | $ | 1,604.0 | $ | (21.1) |
Corporate securities | States and political subdivisions | Foreign governments | Non-agency residential mortgage-backed securities | Asset-backed securities | Total | ||||||||||||||||||||||||||||||
Allowance at June 30, 2020 | $ | 10.0 | $ | .5 | $ | — | $ | — | $ | .3 | $ | 10.8 | |||||||||||||||||||||||
Additions for securities for which credit losses were not previously recorded | 1.7 | .1 | — | — | — | 1.8 | |||||||||||||||||||||||||||||
Additions for purchased securities with deteriorated credit | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Additions (reductions) for securities where an allowance was previously recorded | (4.1) | (.2) | — | — | (.3) | (4.6) | |||||||||||||||||||||||||||||
Reduction for securities sold during the period | (.4) | — | — | — | — | (.4) | |||||||||||||||||||||||||||||
Reduction for securities for which the Company made the decision to sell where an allowance was previously recorded | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Write-offs | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Recoveries of previously written-off amount | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Allowance at September 30, 2020 | $ | 7.2 | $ | .4 | $ | — | $ | — | $ | — | $ | 7.6 |
Corporate securities | States and political subdivisions | Foreign governments | Non-agency residential mortgage-backed securities | Asset-backed securities | Total | ||||||||||||||||||||||||||||||
Allowance at January 1, 2020 | $ | 2.1 | $ | — | $ | — | $ | — | $ | — | $ | 2.1 | |||||||||||||||||||||||
Additions for securities for which credit losses were not previously recorded | 23.4 | .7 | .1 | 1.0 | .3 | 25.5 | |||||||||||||||||||||||||||||
Additions for purchased securities with deteriorated credit | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Additions (reductions) for securities where an allowance was previously recorded | (17.1) | (.3) | (.1) | (1.0) | (.3) | (18.8) | |||||||||||||||||||||||||||||
Reduction for securities sold during the period | (1.2) | — | — | — | — | (1.2) | |||||||||||||||||||||||||||||
Reduction for securities for which the Company made the decision to sell where an allowance was previously recorded | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Write-offs | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Recoveries of previously written-off amount | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Allowance at September 30, 2020 | $ | 7.2 | $ | .4 | $ | — | $ | — | $ | — | $ | 7.6 |
Estimated fair
value |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loan-to-value ratio (a) | 2020 | 2019 | 2018 | 2017 | 2016 | Prior | Total amortized cost | Mortgage loans | Collateral | |||||||||||||||||||||||||||||||||||||||||||||||
Less than 60% | $ | 25.6 | $ | 114.9 | $ | 131.7 | $ | 102.4 | $ | 56.6 | $ | 630.7 | $ | 1,061.9 | $ | 1,105.1 | $ | 2,971.2 | ||||||||||||||||||||||||||||||||||||||
60% to less than 70% | 19.0 | 7.3 | 23.9 | 3.8 | 46.2 | 110.0 | 210.2 | 209.7 | 331.5 | |||||||||||||||||||||||||||||||||||||||||||||||
70% to less than 80% | — | 12.3 | — | — | — | 44.5 | 56.8 | 56.7 | 76.9 | |||||||||||||||||||||||||||||||||||||||||||||||
80% to less than 90% | — | — | — | — | 10.0 | 26.0 | 36.0 | 32.7 | 42.9 | |||||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 44.6 | $ | 134.5 | $ | 155.6 | $ | 106.2 | $ | 112.8 | $ | 811.2 | $ | 1,364.9 | $ | 1,404.2 | $ | 3,422.5 |
Mortgage loans | ||||||||
Allowance for credit losses at June 30, 2020 | $ | 11.6 | ||||||
Current period provision for expected credit losses | .6 | |||||||
Initial allowance recognized for purchased financial assets with credit deterioration | — | |||||||
Write-offs charged against the allowance | — | |||||||
Recoveries of amounts previously written off | — | |||||||
Allowance for credit losses at September 30, 2020 | $ | 12.2 |
Mortgage loans | ||||||||
Allowance for credit losses at January 1, 2020 | $ | 6.7 | ||||||
Current period provision for expected credit losses | 5.5 | |||||||
Initial allowance recognized for purchased financial assets with credit deterioration | — | |||||||
Write-offs charged against the allowance | — | |||||||
Recoveries of amounts previously written off | — | |||||||
Allowance for credit losses at September 30, 2020 | $ | 12.2 |
Three months ended | Nine months ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Fixed maturity securities, available for sale: | |||||||||||||||||||||||
Gross realized gains on sale | $ | 2.8 | $ | 3.2 | $ | 41.6 | $ | 70.0 | |||||||||||||||
Gross realized losses on sale | (.9) | (1.1) | (51.3) | (53.4) | |||||||||||||||||||
Change in allowance for credit losses and other-than-temporary impairment losses | 3.1 | (3.4) | (13.6) | (5.6) | |||||||||||||||||||
Net realized investment gains (losses) from fixed maturities | 5.0 | (1.3) | (23.3) | 11.0 | |||||||||||||||||||
Equity securities, including change in fair value (a) | 1.4 | .6 | (8.8) | 11.4 | |||||||||||||||||||
Change in allowance for credit losses of other investments (b) | 5.0 | — | (17.8) | — | |||||||||||||||||||
Loss on dissolution of variable interest entity | — | — | — | (5.1) | |||||||||||||||||||
Other (c) | 4.9 | 3.0 | (5.5) | 6.4 | |||||||||||||||||||
Net realized investment gains (losses) | $ | 16.3 | $ | 2.3 | $ | (55.4) | $ | 23.7 |
Three months ended | Nine months ended | ||||||||||
September 30,
2019 |
September 30,
2019 |
||||||||||
Credit losses on fixed maturity securities, available for sale, beginning of period | $ | (.2) | $ | (.2) | |||||||
Add: credit losses on other-than-temporary impairments not previously recognized | — | — | |||||||||
Less: credit losses on securities sold | — | — | |||||||||
Less: credit losses on securities impaired due to intent to sell (a) | — | — | |||||||||
Add: credit losses on previously impaired securities | — | — | |||||||||
Less: increases in cash flows expected on previously impaired securities | — | — | |||||||||
Credit losses on fixed maturity securities, available for sale, end of period | $ | (.2) | $ | (.2) |
Three months ended | Nine months ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Net income for basic and diluted earnings per share | $ | 129.2 | $ | 42.0 | $ | 190.0 | $ | 131.4 | |||||||||||||||
Shares: | |||||||||||||||||||||||
Weighted average shares outstanding for basic earnings per share | 140,900 | 154,257 | 143,384 | 158,007 | |||||||||||||||||||
Effect of dilutive securities on weighted average shares: | |||||||||||||||||||||||
Amounts related to employee benefit plans | 830 | 1,003 | 706 | 1,054 | |||||||||||||||||||
Weighted average shares outstanding for diluted earnings per share | 141,730 | 155,260 | 144,090 | 159,061 |
Three months ended | Nine months ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Revenues: | |||||||||||||||||||||||
Annuity: | |||||||||||||||||||||||
Insurance policy income | $ | 4.3 | $ | 5.1 | $ | 14.4 | $ | 15.9 | |||||||||||||||
Net investment income | 115.6 | 116.5 | 349.6 | 347.1 | |||||||||||||||||||
Total annuity revenues | 119.9 | 121.6 | 364.0 | 363.0 | |||||||||||||||||||
Health: | |||||||||||||||||||||||
Insurance policy income | 421.4 | 425.3 | 1,276.9 | 1,275.9 | |||||||||||||||||||
Net investment income | 70.9 | 70.1 | 211.4 | 209.4 | |||||||||||||||||||
Total health revenues | 492.3 | 495.4 | 1,488.3 | 1,485.3 | |||||||||||||||||||
Life: | |||||||||||||||||||||||
Insurance policy income | 202.6 | 189.6 | 591.0 | 565.8 | |||||||||||||||||||
Net investment income | 35.2 | 34.6 | 104.2 | 103.9 | |||||||||||||||||||
Total life revenues | 237.8 | 224.2 | 695.2 | 669.7 | |||||||||||||||||||
Investment income (loss) not allocated to product lines: | |||||||||||||||||||||||
Related to fixed index products | 46.0 | 3.7 | (39.8) | 70.3 | |||||||||||||||||||
Other investment income | 66.0 | 61.0 | 175.5 | 210.2 | |||||||||||||||||||
Fee revenue and other income: | |||||||||||||||||||||||
Fee income | 19.9 | 16.5 | 69.4 | 58.1 | |||||||||||||||||||
Amounts netted in expenses not allocated to product lines | 1.7 | 1.6 | 5.2 | 6.0 | |||||||||||||||||||
Total segment revenues | $ | 983.6 | $ | 924.0 | $ | 2,757.8 | $ | 2,862.6 |
Three months ended | Nine months ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Expenses: | |||||||||||||||||||||||
Annuity: | |||||||||||||||||||||||
Insurance policy benefits | $ | 20.1 | $ | 7.3 | $ | (82.1) | $ | 20.3 | |||||||||||||||
Interest credited | 42.4 | 42.0 | 128.0 | 126.8 | |||||||||||||||||||
Amortization and non-deferred commissions | 12.1 | 16.1 | 89.5 | 46.3 | |||||||||||||||||||
Total annuity expenses | 74.6 | 65.4 | 135.4 | 193.4 | |||||||||||||||||||
Health: | |||||||||||||||||||||||
Insurance policy benefits | 295.5 | 360.4 | 1,008.3 | 1,069.2 | |||||||||||||||||||
Amortization and non-deferred commissions | 44.6 | 45.7 | 145.4 | 146.2 | |||||||||||||||||||
Total health expenses | 340.1 | 406.1 | 1,153.7 | 1,215.4 | |||||||||||||||||||
Life: | |||||||||||||||||||||||
Insurance policy benefits | 143.3 | 121.4 | 423.0 | 378.4 | |||||||||||||||||||
Interest credited | 11.4 | 10.7 | 32.6 | 31.5 | |||||||||||||||||||
Amortization, non-deferred commissions and advertising expense | 35.8 | 37.5 | 111.9 | 110.4 | |||||||||||||||||||
Total life expenses | 190.5 | 169.6 | 567.5 | 520.3 | |||||||||||||||||||
Allocated expenses | 130.3 | 131.3 | 395.0 | 402.4 | |||||||||||||||||||
Expenses not allocated to product lines | 15.4 | 19.8 | 71.2 | 62.2 | |||||||||||||||||||
Amounts netted in investment income not allocated to product lines: | |||||||||||||||||||||||
Market value changes credited to policyholders | 46.0 | 3.8 | (39.8) | 70.3 | |||||||||||||||||||
Interest expense | 17.0 | 25.3 | 59.1 | 74.7 | |||||||||||||||||||
Other expenses | 5.3 | 1.3 | 7.1 | 9.6 | |||||||||||||||||||
Expenses netted in fee revenue: | |||||||||||||||||||||||
Distribution and commission expenses | 19.1 | 13.5 | 55.6 | 46.3 | |||||||||||||||||||
Total segment expenses | 838.3 | 836.1 | 2,404.8 | 2,594.6 | |||||||||||||||||||
Pre-tax measure of profitability: | |||||||||||||||||||||||
Annuity margin | 45.3 | 56.2 | 228.6 | 169.6 | |||||||||||||||||||
Health margin | 152.2 | 89.3 | 334.6 | 269.9 | |||||||||||||||||||
Life margin | 47.3 | 54.6 | 127.7 | 149.4 | |||||||||||||||||||
Total insurance product margin | 244.8 | 200.1 | 690.9 | 588.9 | |||||||||||||||||||
Allocated expenses | (130.3) | (131.3) | (395.0) | (402.4) | |||||||||||||||||||
Income from insurance products | 114.5 | 68.8 | 295.9 | 186.5 | |||||||||||||||||||
Fee income | .8 | 3.0 | 13.8 | 11.8 | |||||||||||||||||||
Investment income not allocated to product lines | 43.7 | 34.3 | 109.3 | 125.9 | |||||||||||||||||||
Expenses not allocated to product lines | (13.7) | (18.2) | (66.0) | (56.2) | |||||||||||||||||||
Operating earnings before taxes | 145.3 | 87.9 | 353.0 | 268.0 | |||||||||||||||||||
Income tax expense on operating income | 32.7 | 18.7 | 76.7 | 56.6 | |||||||||||||||||||
Net operating income | $ | 112.6 | $ | 69.2 | $ | 276.3 | $ | 211.4 |
Three months ended | Nine months ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Total segment revenues | $ | 983.6 | $ | 924.0 | $ | 2,757.8 | $ | 2,862.6 | |||||||||||||||
Net realized investment gains (losses) | 16.3 | 2.3 | (55.4) | 23.7 | |||||||||||||||||||
Revenues related to VIEs | 8.8 | 12.7 | 28.2 | 45.5 | |||||||||||||||||||
Fee revenue related to transition services agreement | 4.8 | 5.0 | 14.3 | 15.0 | |||||||||||||||||||
Consolidated revenues | 1,013.5 | 944.0 | 2,744.9 | 2,946.8 | |||||||||||||||||||
Total segment expenses | 838.3 | 836.1 | 2,404.8 | 2,594.6 | |||||||||||||||||||
Insurance policy benefits - fair value changes in embedded derivative liabilities
|
2.0 | 37.2 | 121.8 | 120.2 | |||||||||||||||||||
Amortization related to fair value changes in embedded derivative liabilities
|
(.4) | (7.9) | (26.4) | (25.4) | |||||||||||||||||||
Amortization related to net realized investment gains (losses) | .1 | .2 | (3.0) | .6 | |||||||||||||||||||
Expenses related to VIEs | 7.0 | 12.4 | 27.4 | 43.8 | |||||||||||||||||||
Fair value changes related to agent deferred compensation plan | — | 6.0 | 13.2 | 22.9 | |||||||||||||||||||
Loss on extinguishment of debt | — | — | — | 7.3 | |||||||||||||||||||
Expenses related to transition services agreement | .1 | 6.5 | 6.3 | 16.0 | |||||||||||||||||||
Consolidated expenses | 847.1 | 890.5 | 2,544.1 | 2,780.0 | |||||||||||||||||||
Income before tax | 166.4 | 53.5 | 200.8 | 166.8 | |||||||||||||||||||
Income tax expense (benefit): | |||||||||||||||||||||||
Tax expense on period income | 37.2 | 11.5 | 44.8 | 35.4 | |||||||||||||||||||
Valuation allowance for deferred tax assets and other tax items | — | — | (34.0) | — | |||||||||||||||||||
Net income | $ | 129.2 | $ | 42.0 | $ | 190.0 | $ | 131.4 |
Fair value | ||||||||||||||
September 30,
2020 |
December 31, 2019 | |||||||||||||
Assets: | ||||||||||||||
Other invested assets: | ||||||||||||||
Fixed index call options | $ | 143.8 | $ | 203.8 | ||||||||||
Reinsurance receivables | .7 | (1.2) | ||||||||||||
Total assets | $ | 144.5 | $ | 202.6 | ||||||||||
Liabilities: | ||||||||||||||
Future policy benefits: | ||||||||||||||
Fixed index products | $ | 1,598.9 | $ | 1,565.4 | ||||||||||
Total liabilities | $ | 1,598.9 | $ | 1,565.4 |
Three months ended | Nine months ended | |||||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
Net investment income (loss) from policyholder and other special-purpose portfolios: | ||||||||||||||||||||||||||
Fixed index call options | $ | 45.0 | $ | 3.6 | $ | (37.7) | $ | 68.8 | ||||||||||||||||||
Net realized gains (losses): | ||||||||||||||||||||||||||
Embedded derivative related to modified coinsurance agreement | 1.7 | 1.6 | 1.8 | 6.5 | ||||||||||||||||||||||
Insurance policy benefits: | ||||||||||||||||||||||||||
Embedded derivative related to fixed index annuities | 5.1 | (32.1) | 16.3 | (109.7) | ||||||||||||||||||||||
Total | $ | 51.8 | $ | (26.9) | $ | (19.6) | $ | (34.4) |
Gross amounts not offset in the balance sheet | |||||||||||||||||||||||||||||||||||||||||
Gross amounts recognized | Gross amounts offset in the balance sheet | Net amounts of assets presented in the balance sheet | Financial instruments | Cash collateral received | Net amount | ||||||||||||||||||||||||||||||||||||
September 30, 2020: | |||||||||||||||||||||||||||||||||||||||||
Fixed index call options | $ | 143.8 | $ | — | $ | 143.8 | $ | — | $ | — | $ | 143.8 | |||||||||||||||||||||||||||||
December 31, 2019: | |||||||||||||||||||||||||||||||||||||||||
Fixed index call options | 203.8 | — | 203.8 | — | — | 203.8 | |||||||||||||||||||||||||||||||||||
Three months ended | Nine months ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Current tax expense (benefit) | $ | 7.4 | $ | 4.0 | $ | (44.5) | $ | 13.3 | |||||||||||||||
Deferred tax expense | 29.8 | 7.5 | 89.3 | 22.1 | |||||||||||||||||||
Income tax expense calculated based on estimated annual effective tax rate | 37.2 | 11.5 | 44.8 | 35.4 | |||||||||||||||||||
Income tax benefit on discrete items:
|
|||||||||||||||||||||||
Carryback of net operating losses to years with a higher statutory corporate rate pursuant to provisions of the CARES Act (as defined below) | — | — | (34.0) | — | |||||||||||||||||||
Total income tax expense | $ | 37.2 | $ | 11.5 | $ | 10.8 | $ | 35.4 |
Nine months ended | |||||||||||
September 30, | |||||||||||
2020 | 2019 | ||||||||||
U.S. statutory corporate rate | 21.0 | % | 21.0 | % | |||||||
Non-taxable income and nondeductible benefits, net | (.5) | (1.5) | |||||||||
State taxes | 1.8 | 1.7 | |||||||||
Estimated annual effective tax rate calculated before discrete items | 22.3 | 21.2 | |||||||||
Impact on effective tax rate from discrete items: | |||||||||||
Carryback of net operating losses to years with a higher statutory corporate rate pursuant to provisions of the CARES Act (as defined below) | (16.9) | — | |||||||||
Effective tax rate | 5.4 | % | 21.2 | % |
September 30,
2020 |
December 31,
2019 |
||||||||||
Deferred tax assets: | |||||||||||
Net federal operating loss carryforwards | $ | 372.7 | $ | 532.3 | |||||||
Net state operating loss carryforwards | 4.5 | 10.3 | |||||||||
Insurance liabilities | 373.5 | 351.3 | |||||||||
Indirect costs allocable to self-constructed real estate assets | 92.1 | 50.3 | |||||||||
Other | 41.6 | 40.4 | |||||||||
Gross deferred tax assets | 884.4 | 984.6 | |||||||||
Deferred tax liabilities: | |||||||||||
Investments | (21.1) | (24.4) | |||||||||
Present value of future profits and deferred acquisition costs | (138.5) | (150.1) | |||||||||
Accumulated other comprehensive income | (498.1) | (381.2) | |||||||||
Gross deferred tax liabilities | (657.7) | (555.7) | |||||||||
Net deferred tax assets | 226.7 | 428.9 | |||||||||
Current income taxes prepaid | 95.3 | 3.7 | |||||||||
Income tax assets, net | $ | 322.0 | $ | 432.6 |
Net operating loss | ||||||||
Year of expiration | carryforwards | |||||||
2023 | $ | 1,188.2 | ||||||
2025 | 85.2 | |||||||
2026 | 149.9 | |||||||
2027 | 10.8 | |||||||
2028 | 80.3 | |||||||
2029 | 213.2 | |||||||
2030 | .3 | |||||||
2031 | .2 | |||||||
2032 | 44.4 | |||||||
2033 | .6 | |||||||
2034 | .9 | |||||||
2035 | .8 | |||||||
Total federal non-life NOLs | $ | 1,774.8 | ||||||
September 30,
2020 |
December 31,
2019 |
||||||||||
5.250% Senior Notes due May 2025
|
$ | 500.0 | $ | 500.0 | |||||||
5.250% Senior Notes due May 2029
|
500.0 | 500.0 | |||||||||
Unamortized debt issue costs | (9.9) | (10.9) | |||||||||
Direct corporate obligations | $ | 990.1 | $ | 989.1 |
Year ending September 30, | |||||
2021 | $ | — | |||
2022 | — | ||||
2023 | — | ||||
2024 | — | ||||
2025 | 500.0 | ||||
Thereafter | 500.0 | ||||
$ | 1,000.0 |
Amount | Maturity | Interest rate at | ||||||||||||
borrowed | date | September 30, 2020 | ||||||||||||
$ | 100.0 | July 2021 |
Variable rate – .818%
|
|||||||||||
100.0 | July 2021 |
Variable rate – .795%
|
||||||||||||
27.5 | August 2021 |
Fixed rate – 2.550%
|
||||||||||||
57.7 | August 2021 |
Variable rate - .779%
|
||||||||||||
50.0 | September 2021 |
Variable rate – .774%
|
||||||||||||
22.0 | May 2022 |
Variable rate – .596%
|
||||||||||||
100.0 | May 2022 |
Variable rate – .577%
|
||||||||||||
10.0 | June 2022 |
Variable rate – .856%
|
||||||||||||
50.0 | July 2022 |
Variable rate – .636%
|
||||||||||||
50.0 | July 2022 |
Variable rate – .644%
|
||||||||||||
50.0 | July 2022 |
Variable rate – .627%
|
||||||||||||
50.0 | August 2022 |
Variable rate – .632%
|
||||||||||||
50.0 | December 2022 |
Variable rate – .546%
|
||||||||||||
50.0 | December 2022 |
Variable rate – .546%
|
||||||||||||
22.6 | March 2023 |
Fixed rate – 2.160%
|
||||||||||||
50.0 | July 2023 |
Variable rate – .542%
|
||||||||||||
100.0 | July 2023 |
Variable rate – .541%
|
||||||||||||
50.0 | February 2024 |
Variable rate – .578%
|
||||||||||||
50.0 | May 2024 |
Variable rate – .627%
|
||||||||||||
21.8 | May 2024 |
Variable rate – .636%
|
||||||||||||
100.0 | May 2024 |
Variable rate – .630%
|
||||||||||||
50.0 | May 2024 |
Variable rate – .675%
|
||||||||||||
75.0 | June 2024 |
Variable rate – .543%
|
||||||||||||
100.0 | July 2024 |
Variable rate – .614%
|
||||||||||||
15.5 | July 2024 |
Fixed rate – 1.990%
|
||||||||||||
34.5 | July 2024 |
Variable rate – .764%
|
||||||||||||
15.0 | July 2024 |
Variable rate – .720%
|
||||||||||||
25.0 | September 2024 |
Variable rate – .793%
|
||||||||||||
21.7 | May 2025 |
Variable rate – .480%
|
||||||||||||
19.6 | June 2025 |
Fixed rate – 2.940%
|
||||||||||||
125.0 | September 2025 |
Variable rate – .420%
|
||||||||||||
$ | 1,642.9 |
January 1, 2020 | |||||||||||||||||
Amounts prior to effect of adoption of authoritative guidance | Effect of adoption of authoritative guidance | As adjusted | |||||||||||||||
Fixed maturities, available for sale | $ | 21,295.2 | $ | (2.1) | $ | 21,293.1 | |||||||||||
Mortgage loans | 1,566.1 | (6.7) | 1,559.4 | ||||||||||||||
Investments held by variable interest entities | 1,188.6 | (9.9) | 1,178.7 | ||||||||||||||
Income tax assets, net | 432.6 | 4.9 | 437.5 | ||||||||||||||
Reinsurance receivables | 4,785.7 | (4.0) | 4,781.7 | ||||||||||||||
Total assets | 33,630.9 | (17.8) | 33,613.1 | ||||||||||||||
Retained earnings | 535.7 | (17.8) | 517.9 | ||||||||||||||
Total shareholders' equity | 4,677.0 | (17.8) | 4,659.2 |
January 1, 2019 | |||||||||||||||||
Amounts prior to effect of adoption of authoritative guidance | Effect of adoption of authoritative guidance | As adjusted | |||||||||||||||
Fixed maturities, available for sale | $ | 18,447.7 | $ | (4.0) | $ | 18,443.7 | |||||||||||
Income tax assets, net | 630.0 | .9 | 630.9 | ||||||||||||||
Total assets | 31,439.8 | (3.1) | 31,436.7 | ||||||||||||||
Retained earnings | 196.6 | (3.1) | 193.5 | ||||||||||||||
Total shareholders' equity | 3,370.9 | (3.1) | 3,367.8 |
Nine months ended | |||||||||||
September 30, | |||||||||||
2020 | 2019 | ||||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 190.0 | $ | 131.4 | |||||||
Adjustments to reconcile net income to net cash from operating activities: | |||||||||||
Amortization and depreciation | 218.8 | 183.7 | |||||||||
Income taxes | (2.3) | 38.8 | |||||||||
Insurance liabilities | 263.9 | 462.5 | |||||||||
Accrual and amortization of investment income | (26.0) | (150.1) | |||||||||
Deferral of policy acquisition costs | (201.5) | (217.5) | |||||||||
Net realized investment (gains) losses | 55.4 | (23.7) | |||||||||
Loss on extinguishment of debt | — | 7.3 | |||||||||
Other | 43.5 | 78.5 | |||||||||
Net cash from operating activities | $ | 541.8 | $ | 510.9 |
Nine months ended | |||||||||||
September 30, | |||||||||||
2020 | 2019 | ||||||||||
Amounts related to employee benefit plans | $ | 17.5 | $ | 14.7 |
September 30, 2020 | |||||||||||||||||
VIEs | Eliminations |
Net effect on
consolidated balance sheet |
|||||||||||||||
Assets: | |||||||||||||||||
Investments held by variable interest entities | $ | 1,172.6 | $ | — | $ | 1,172.6 | |||||||||||
Notes receivable of VIEs held by subsidiaries | — | (113.8) | (113.8) | ||||||||||||||
Cash and cash equivalents held by variable interest entities | 51.0 | — | 51.0 | ||||||||||||||
Accrued investment income | 1.8 | — | 1.8 | ||||||||||||||
Income tax assets, net | 16.1 | — | 16.1 | ||||||||||||||
Other assets | 5.7 | (.9) | 4.8 | ||||||||||||||
Total assets | $ | 1,247.2 | $ | (114.7) | $ | 1,132.5 | |||||||||||
Liabilities: | |||||||||||||||||
Other liabilities | $ | 45.7 | $ | (4.8) | $ | 40.9 | |||||||||||
Borrowings related to variable interest entities | 1,152.0 | — | 1,152.0 | ||||||||||||||
Notes payable of VIEs held by subsidiaries | 126.1 | (126.1) | — | ||||||||||||||
Total liabilities | $ | 1,323.8 | $ | (130.9) | $ | 1,192.9 |
December 31, 2019 | |||||||||||||||||
VIEs | Eliminations |
Net effect on
consolidated balance sheet |
|||||||||||||||
Assets: | |||||||||||||||||
Investments held by variable interest entities | $ | 1,188.6 | $ | — | $ | 1,188.6 | |||||||||||
Notes receivable of VIEs held by subsidiaries | — | (113.8) | (113.8) | ||||||||||||||
Cash and cash equivalents held by variable interest entities | 74.7 | — | 74.7 | ||||||||||||||
Accrued investment income | 1.7 | — | 1.7 | ||||||||||||||
Income tax assets, net | 8.0 | — | 8.0 | ||||||||||||||
Other assets | 2.8 | (1.4) | 1.4 | ||||||||||||||
Total assets | $ | 1,275.8 | $ | (115.2) | $ | 1,160.6 | |||||||||||
Liabilities: | |||||||||||||||||
Other liabilities | $ | 42.8 | $ | (4.4) | $ | 38.4 | |||||||||||
Borrowings related to variable interest entities | 1,152.5 | — | 1,152.5 | ||||||||||||||
Notes payable of VIEs held by subsidiaries | 126.1 | (126.1) | — | ||||||||||||||
Total liabilities | $ | 1,321.4 | $ | (130.5) | $ | 1,190.9 |
Corporate securities | ||||||||
Allowance at June 30, 2020 | $ | 27.7 | ||||||
Additions for securities for which credit losses were not previously recorded | 1.5 | |||||||
Additions for purchased securities with deteriorated credit | — | |||||||
Additions (reductions) for securities where an allowance was previously recorded | (5.3) | |||||||
Reduction for securities sold during the period | (1.7) | |||||||
Reduction for securities for which the Company made the decision to sell where an allowance was previously recorded | — | |||||||
Write-offs | — | |||||||
Recoveries of previously written-off amount | — | |||||||
Allowance at September 30, 2020 | $ | 22.2 |
Corporate securities | ||||||||
Allowance at January 1, 2020 | $ | 9.9 | ||||||
Additions for securities for which credit losses were not previously recorded | 26.4 | |||||||
Additions for purchased securities with deteriorated credit | — | |||||||
Additions (reductions) for securities where an allowance was previously recorded | (10.1) | |||||||
Reduction for securities sold during the period | (4.0) | |||||||
Reduction for securities for which the Company made the decision to sell where an allowance was previously recorded | — | |||||||
Write-offs | — | |||||||
Recoveries of previously written-off amount | — | |||||||
Allowance at September 30, 2020 | $ | 22.2 |
Amortized
cost |
Estimated
fair value |
||||||||||
(Dollars in millions) | |||||||||||
Due in one year or less | $ | 4.7 | $ | 3.8 | |||||||
Due after one year through five years | 784.1 | 744.7 | |||||||||
Due after five years through ten years | 434.9 | 424.1 | |||||||||
Total | $ | 1,223.7 | $ | 1,172.6 |
Quoted prices in active markets
for identical assets or liabilities (Level 1) |
Significant other observable inputs
(Level 2) |
Significant unobservable inputs
(Level 3) |
Total | ||||||||||||||||||||
Assets: | |||||||||||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||||||||||
Corporate securities | $ | — | $ | 13,850.0 | $ | 120.6 | $ | 13,970.6 | |||||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | 241.8 | — | 241.8 | |||||||||||||||||||
States and political subdivisions | — | 2,628.7 | — | 2,628.7 | |||||||||||||||||||
Foreign governments | — | 104.3 | — | 104.3 | |||||||||||||||||||
Asset-backed securities | — | 1,104.8 | 12.6 | 1,117.4 | |||||||||||||||||||
Agency residential mortgage-backed securities | — | 67.6 | — | 67.6 | |||||||||||||||||||
Non-agency residential mortgage-backed securities | — | 2,158.8 | 2.2 | 2,161.0 | |||||||||||||||||||
Commercial mortgage-backed securities | — | 1,951.4 | — | 1,951.4 | |||||||||||||||||||
Collateralized loan obligations | — | 457.2 | 2.9 | 460.1 | |||||||||||||||||||
Total fixed maturities, available for sale | — | 22,564.6 | 138.3 | 22,702.9 | |||||||||||||||||||
Equity securities - corporate securities | 16.0 | 37.8 | 8.3 | 62.1 | |||||||||||||||||||
Trading securities: | |||||||||||||||||||||||
Asset-backed securities | — | 10.4 | — | 10.4 | |||||||||||||||||||
Agency residential mortgage-backed securities | — | .4 | — | .4 | |||||||||||||||||||
Non-agency residential mortgage-backed securities | — | 99.6 | — | 99.6 | |||||||||||||||||||
Commercial mortgage-backed securities | — | 113.0 | 16.9 | 129.9 | |||||||||||||||||||
Total trading securities | — | 223.4 | 16.9 | 240.3 | |||||||||||||||||||
Investments held by variable interest entities - corporate securities | — | 1,172.6 | — | 1,172.6 | |||||||||||||||||||
Other invested assets - derivatives | — | 143.8 | — | 143.8 | |||||||||||||||||||
Assets held in separate accounts | — | 3.9 | — | 3.9 | |||||||||||||||||||
Total assets carried at fair value by category | $ | 16.0 | $ | 24,146.1 | $ | 163.5 | $ | 24,325.6 | |||||||||||||||
Liabilities: | |||||||||||||||||||||||
Embedded derivatives associated with fixed index annuity products (classified as policyholder account liabilities) | $ | — | $ | — | $ | 1,598.9 | $ | 1,598.9 |
Quoted prices in active markets
for identical assets or liabilities (Level 1) |
Significant other observable inputs
(Level 2) |
Significant unobservable inputs
(Level 3) |
Total | ||||||||||||||||||||
Assets: | |||||||||||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||||||||||
Corporate securities | $ | — | $ | 12,756.5 | $ | 178.8 | $ | 12,935.3 | |||||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | 204.6 | — | 204.6 | |||||||||||||||||||
States and political subdivisions | — | 2,246.7 | — | 2,246.7 | |||||||||||||||||||
Foreign governments | — | 94.5 | 1.1 | 95.6 | |||||||||||||||||||
Asset-backed securities | — | 1,375.3 | 12.6 | 1,387.9 | |||||||||||||||||||
Agency residential mortgage-backed securities | — | 95.0 | — | 95.0 | |||||||||||||||||||
Non-agency residential mortgage-backed securities | — | 2,042.3 | — | 2,042.3 | |||||||||||||||||||
Collateralized loan obligations | — | 400.8 | — | 400.8 | |||||||||||||||||||
Commercial mortgage-backed securities | — | 1,887.0 | — | 1,887.0 | |||||||||||||||||||
Total fixed maturities, available for sale | — | 21,102.7 | 192.5 | 21,295.2 | |||||||||||||||||||
Equity securities - corporate securities | 31.3 | 4.5 | 8.3 | 44.1 | |||||||||||||||||||
Trading securities: | |||||||||||||||||||||||
Asset-backed securities | — | 12.1 | — | 12.1 | |||||||||||||||||||
Agency residential mortgage-backed securities | — | .4 | — | .4 | |||||||||||||||||||
Non-agency residential mortgage-backed securities | — | 113.4 | — | 113.4 | |||||||||||||||||||
Commercial mortgage-backed securities | — | 105.5 | 12.5 | 118.0 | |||||||||||||||||||
Total trading securities | — | 231.4 | 12.5 | 243.9 | |||||||||||||||||||
Investments held by variable interest entities - corporate securities | — | 1,188.6 | — | 1,188.6 | |||||||||||||||||||
Other invested assets - derivatives | — | 203.8 | — | 203.8 | |||||||||||||||||||
Assets held in separate accounts | — | 4.2 | — | 4.2 | |||||||||||||||||||
Total assets carried at fair value by category | $ | 31.3 | $ | 22,735.2 | $ | 213.3 | $ | 22,979.8 | |||||||||||||||
Liabilities: | |||||||||||||||||||||||
Embedded derivatives associated with fixed index annuity products (classified as policyholder account liabilities) | $ | — | $ | — | $ | 1,565.4 | $ | 1,565.4 |
September 30, 2020 | |||||||||||||||||||||||||||||
Quoted prices in active markets for identical assets or liabilities
(Level 1) |
Significant other observable inputs
(Level 2) |
Significant unobservable inputs
(Level 3) |
Total estimated fair value | Total carrying amount | |||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||
Mortgage loans | $ | — | $ | — | $ | 1,496.5 | $ | 1,496.5 | $ | 1,444.9 | |||||||||||||||||||
Policy loans | — | — | 123.6 | 123.6 | 123.6 | ||||||||||||||||||||||||
Other invested assets: | |||||||||||||||||||||||||||||
Company-owned life insurance | — | 206.7 | — | 206.7 | 206.7 | ||||||||||||||||||||||||
Cash and cash equivalents: | |||||||||||||||||||||||||||||
Unrestricted | 735.5 | .1 | — | 735.6 | 735.6 | ||||||||||||||||||||||||
Held by variable interest entities | 51.0 | — | — | 51.0 | 51.0 | ||||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||
Policyholder account liabilities | — | — | 12,357.5 | 12,357.5 | 12,357.5 | ||||||||||||||||||||||||
Investment borrowings | — | 1,648.0 | — | 1,648.0 | 1,642.9 | ||||||||||||||||||||||||
Borrowings related to variable interest entities | — | 1,124.6 | — | 1,124.6 | 1,152.0 | ||||||||||||||||||||||||
Notes payable – direct corporate obligations | — | 1,148.8 | — | 1,148.8 | 990.1 |
December 31, 2019 | |||||||||||||||||||||||||||||
Quoted prices in active markets for identical assets or liabilities
(Level 1) |
Significant other observable inputs
(Level 2) |
Significant unobservable inputs
(Level 3) |
Total estimated fair value | Total carrying amount | |||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||
Mortgage loans | $ | — | $ | — | $ | 1,651.4 | $ | 1,651.4 | $ | 1,566.1 | |||||||||||||||||||
Policy loans | — | — | 124.5 | 124.5 | 124.5 | ||||||||||||||||||||||||
Other invested assets: | |||||||||||||||||||||||||||||
Company-owned life insurance | — | 194.0 | — | 194.0 | 194.0 | ||||||||||||||||||||||||
Cash and cash equivalents: | |||||||||||||||||||||||||||||
Unrestricted | 579.9 | .1 | — | 580.0 | 580.0 | ||||||||||||||||||||||||
Held by variable interest entities | 74.7 | — | — | 74.7 | 74.7 | ||||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||
Policyholder account liabilities | — | — | 12,132.3 | 12,132.3 | 12,132.3 | ||||||||||||||||||||||||
Investment borrowings | — | 1,647.9 | — | 1,647.9 | 1,644.3 | ||||||||||||||||||||||||
Borrowings related to variable interest entities | — | 1,142.1 | — | 1,142.1 | 1,152.5 | ||||||||||||||||||||||||
Notes payable – direct corporate obligations | — | 1,117.2 | — | 1,117.2 | 989.1 |
September 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Beginning balance as of June 30, 2020 | Purchases, sales, issuances and settlements, net (b) | Total realized and unrealized gains (losses) included in net income | Total realized and unrealized gains (losses) included in accumulated other comprehensive income (loss) | Transfers into Level 3 (a) |
Transfers out of
Level 3 (a) |
Ending balance as of September 30, 2020 | Amount of total gains (losses) for the three months ended September 30, 2020 included in our net income relating to assets and liabilities still held as of the reporting date | Amount of total gains (losses) for the three months ended September 30, 2020 included in accumulated other comprehensive income (loss) relating to assets and liabilities still held as of the reporting date | ||||||||||||||||||||||||||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fixed maturities, available for sale: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Corporate securities | $ | 114.2 | $ | 1.2 | $ | (1.0) | $ | 1.8 | $ | 53.0 | $ | (48.6) | $ | 120.6 | $ | (1.0) | $ | 1.1 | ||||||||||||||||||||||||||||||||||||||
Asset-backed securities | 12.6 | (.1) | — | .1 | — | — | 12.6 | — | .1 | |||||||||||||||||||||||||||||||||||||||||||||||
Non-agency residential mortgage-backed securities | — | 2.2 | — | — | — | — | 2.2 | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Collateralized loan obligations | — | — | — | .1 | 2.8 | — | 2.9 | — | .1 | |||||||||||||||||||||||||||||||||||||||||||||||
Total fixed maturities, available for sale | 126.8 | 3.3 | (1.0) | 2.0 | 55.8 | (48.6) | 138.3 | (1.0) | 1.3 | |||||||||||||||||||||||||||||||||||||||||||||||
Equity securities - corporate securities | 8.3 | — | — | — | — | — | 8.3 | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Trading securities - commercial mortgage-backed securities | 12.0 | — | .4 | .2 | 4.3 | — | 16.9 | .4 | — | |||||||||||||||||||||||||||||||||||||||||||||||
Investments held by variable interest entities - corporate securities | .4 | (.5) | — | .1 | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Embedded derivatives associated with fixed index annuity products (classified as policyholder account liabilities) | (1,526.9) | (77.1) | 5.1 | — | — | — | (1,598.9) | 5.1 | 5.1 | |||||||||||||||||||||||||||||||||||||||||||||||
Purchases | Sales | Issuances | Settlements | Purchases, sales, issuances and settlements, net | |||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||||||||||||||||
Corporate securities | $ | 1.3 | $ | (.1) | $ | — | $ | — | $ | 1.2 | |||||||||||||||||||
Asset-backed securities | — | (.1) | — | — | (.1) | ||||||||||||||||||||||||
Non-agency residential mortgage-backed securities | 2.2 | — | — | — | 2.2 | ||||||||||||||||||||||||
Total fixed maturities, available for sale | 3.5 | (.2) | — | — | 3.3 | ||||||||||||||||||||||||
Investments held by variable interest entities - corporate securities | — | (.5) | — | — | (.5) | ||||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||
Embedded derivatives associated with fixed index annuity products (classified as policyholder account liabilities) | (43.8) | — | (52.2) | 18.9 | (77.1) |
September 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Beginning balance as of December 31, 2019 | Purchases, sales, issuances and settlements, net (b) | Total realized and unrealized gains (losses) included in net income | Total realized and unrealized gains (losses) included in accumulated other comprehensive income (loss) | Transfers into Level 3 (a) |
Transfers out of
Level 3 (a) |
Ending balance as of September 30, 2020 | Amount of total gains (losses) for the nine months ended September 30, 2020 included in our net income relating to assets and liabilities still held as of the reporting date | Amount of total gains (losses) for the nine months ended September 30, 2020 included in accumulated other comprehensive income (loss) relating to assets and liabilities still held as of the reporting date | ||||||||||||||||||||||||||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fixed maturities, available for sale: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Corporate securities | $ | 178.8 | $ | 8.6 | $ | (1.1) | $ | 4.6 | $ | 79.3 | $ | (149.6) | $ | 120.6 | $ | (1.2) | $ | 2.3 | ||||||||||||||||||||||||||||||||||||||
Foreign governments | 1.1 | — | — | — | — | (1.1) | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Asset-backed securities | 12.6 | (.4) | — | .4 | — | — | 12.6 | — | .4 | |||||||||||||||||||||||||||||||||||||||||||||||
Non-agency residential mortgage-backed securities | — | 2.2 | — | — | — | — | 2.2 | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Collateralized loan obligations | — | — | — | — | 2.9 | — | 2.9 | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Total fixed maturities, available for sale | 192.5 | 10.4 | (1.1) | 5.0 | 82.2 | (150.7) | 138.3 | (1.2) | 2.7 | |||||||||||||||||||||||||||||||||||||||||||||||
Equity securities - corporate securities | 8.3 | — | — | — | — | — | 8.3 | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Trading securities - commercial mortgage-backed securities | 12.5 | 4.3 | (.4) | .5 | — | — | 16.9 | (.4) | — | |||||||||||||||||||||||||||||||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Embedded derivatives associated with fixed index annuity products (classified as policyholder account liabilities) | (1,565.4) | (49.8) | 16.3 | — | — | — | (1,598.9) | 16.3 | 16.3 | |||||||||||||||||||||||||||||||||||||||||||||||
Purchases | Sales | Issuances | Settlements | Purchases, sales, issuances and settlements, net | |||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||||||||||||||||
Corporate securities | $ | 11.0 | $ | (2.4) | $ | — | $ | — | $ | 8.6 | |||||||||||||||||||
Asset-backed securities | — | (.4) | — | — | (.4) | ||||||||||||||||||||||||
Non-agency residential mortgage-backed securities | 2.2 | — | — | — | 2.2 | ||||||||||||||||||||||||
Total fixed maturities, available for sale | 13.2 | (2.8) | — | — | 10.4 | ||||||||||||||||||||||||
Trading securities - commercial mortgage-backed securities | 4.3 | — | — | — | 4.3 | ||||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||
Embedded derivatives associated with fixed index annuity products (classified as policyholder account liabilities) | (133.4) | 119.3 | (101.2) | 65.5 | (49.8) |
September 30, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||
Beginning balance as of June 30, 2019 | Purchases, sales, issuances and settlements, net (b) | Total realized and unrealized gains (losses) included in net income | Total realized and unrealized gains (losses) included in accumulated other comprehensive income (loss) | Transfers into Level 3 (a) | Transfers out of Level 3 (a) | Ending balance as of September 30, 2019 | Amount of total gains (losses) for the three months ended September 30, 2019 included in our net income relating to assets and liabilities still held as of the reporting date | ||||||||||||||||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||||||||||||||||||||||||||||||||||
Corporate securities | $ | 135.9 | $ | (1.7) | $ | (1.8) | $ | 2.3 | $ | 36.8 | $ | — | $ | 171.5 | $ | (1.8) | |||||||||||||||||||||||||||||||
Foreign governments | 1.0 | — | — | — | — | — | 1.0 | — | |||||||||||||||||||||||||||||||||||||||
Asset-backed securities | 12.4 | (.2) | — | .4 | — | — | 12.6 | — | |||||||||||||||||||||||||||||||||||||||
Commercial mortgage-backed securities | 15.9 | — | — | — | — | (15.9) | — | — | |||||||||||||||||||||||||||||||||||||||
Total fixed maturities, available for sale | 165.2 | (1.9) | (1.8) | 2.7 | 36.8 | (15.9) | 185.1 | (1.8) | |||||||||||||||||||||||||||||||||||||||
Equity securities - corporate securities | 8.3 | — | — | — | — | — | 8.3 | — | |||||||||||||||||||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||
Embedded derivatives associated with fixed index annuity products (classified as policyholder account liabilities) | (1,454.2) | (22.2) | (32.1) | — | — | — | (1,508.5) | (32.1) |
Purchases | Sales | Issuances | Settlements | Purchases, sales, issuances and settlements, net | |||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||||||||||||||||
Corporate securities | $ | — | $ | (1.7) | $ | — | $ | — | $ | (1.7) | |||||||||||||||||||
Asset-backed securities | — | (.2) | — | — | (.2) | ||||||||||||||||||||||||
Total fixed maturities, available for sale | — | (1.9) | — | — | (1.9) | ||||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||
Embedded derivatives associated with fixed index annuity products (classified as policyholder account liabilities) | (39.8) | 2.6 | (6.4) | 21.4 | (22.2) |
September 30, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||
Beginning balance as of December 31, 2018 | Purchases, sales, issuances and settlements, net (b) | Total realized and unrealized gains (losses) included in net income | Total realized and unrealized gains (losses) included in accumulated other comprehensive income (loss) | Transfers into Level 3 (a) | Transfers out of Level 3 (a) | Ending balance as of September 30, 2019 | Amount of total gains (losses) for the nine months ended September 30, 2019 included in our net income relating to assets and liabilities still held as of the reporting date | ||||||||||||||||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||||||||||||||||||||||||||||||||||
Corporate securities | $ | 158.6 | $ | (27.8) | $ | (4.6) | $ | 10.6 | $ | 34.7 | $ | — | $ | 171.5 | $ | (4.0) | |||||||||||||||||||||||||||||||
Foreign governments | 1.0 | — | — | — | — | — | 1.0 | — | |||||||||||||||||||||||||||||||||||||||
Asset-backed securities | 12.0 | (.5) | — | 1.1 | — | — | 12.6 | — | |||||||||||||||||||||||||||||||||||||||
Commercial mortgage-backed securities | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Total fixed maturities, available for sale | 171.6 | (28.3) | (4.6) | 11.7 | 34.7 | — | 185.1 | (4.0) | |||||||||||||||||||||||||||||||||||||||
Equity securities - corporate securities | 9.5 | — | (1.2) | — | — | — | 8.3 | — | |||||||||||||||||||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||
Embedded derivatives associated with fixed index annuity products (classified as policyholder account liabilities) | (1,289.0) | (109.8) | (109.7) | — | — | — | (1,508.5) | (109.7) |
Purchases | Sales | Issuances | Settlements | Purchases, sales, issuances and settlements, net | |||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||||||||||||||||
Corporate securities | $ | .1 | $ | (27.9) | $ | — | $ | — | $ | (27.8) | |||||||||||||||||||
Asset-backed securities | — | (.5) | — | — | (.5) | ||||||||||||||||||||||||
Total fixed maturities, available for sale | .1 | (28.4) | — | — | (28.3) | ||||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||
Embedded derivatives associated with fixed index annuity products (classified as policyholder account liabilities) | (115.5) | 4.5 | (66.6) | 67.8 | (109.8) |
Fair value at September 30, 2020 | Valuation techniques | Unobservable inputs | Range (weighted average) (a) | ||||||||||||||||||||
Assets: | |||||||||||||||||||||||
Corporate securities (b) | $ | 5.6 | Discounted cash flow analysis | Discount margins |
4.33% - 4.57% (4.55%)
|
||||||||||||||||||
Asset-backed securities (c) | 12.6 | Discounted cash flow analysis | Discount margins | 2.47% | |||||||||||||||||||
Equity securities (d) | 8.3 | Recovery method | Percent of recovery expected |
59.27% - 100.00% (59.52%)
|
|||||||||||||||||||
Other assets categorized as Level 3 (e) | 137.0 | Unadjusted third-party price source | Not applicable | Not applicable | |||||||||||||||||||
Total | 163.5 | ||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||
Embedded derivatives related to fixed index annuity products (classified as policyholder account liabilities) (f)
|
1,598.9 | Discounted projected embedded derivatives | Projected portfolio yields |
3.65% - 4.25% (4.23%)
|
|||||||||||||||||||
Discount rates |
0.00% - 2.46% (0.83%)
|
||||||||||||||||||||||
Surrender rates |
1.30% - 24.00% (10.00%)
|
Fair value at December 31, 2019 | Valuation techniques | Unobservable inputs | Range (weighted average) | ||||||||||||||||||||
Assets: | |||||||||||||||||||||||
Corporate securities (a) | $ | 134.2 | Discounted cash flow analysis | Discount margins |
1.07% - 8.42% (1.91%)
|
||||||||||||||||||
Corporate securities (b) | 1.0 | Recovery method | Percent of recovery expected | 12.77% | |||||||||||||||||||
Asset-backed securities (c) | 12.6 | Discounted cash flow analysis | Discount margins | 1.66% | |||||||||||||||||||
Equity securities (d) | 8.3 | Recovery method | Percent of recovery expected |
59.27% - 100.00% (59.52%)
|
|||||||||||||||||||
Other assets categorized as Level 3 (e) | 57.2 | Unadjusted third-party price source | Not applicable | Not applicable | |||||||||||||||||||
Total | 213.3 | ||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||
Embedded derivatives related to fixed index annuity products (classified as policyholder account liabilities) (f)
|
1,565.4 | Discounted projected embedded derivatives | Projected portfolio yields |
4.71% - 4.98% (4.72%)
|
|||||||||||||||||||
Discount rates |
1.24% - 3.07% (1.88%)
|
||||||||||||||||||||||
Surrender rates |
1.60% - 31.90% (10.90%)
|
Three months ended | Nine months ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Insurance product margin | |||||||||||||||||||||||
Annuity margin | $ | 45.3 | $ | 56.2 | $ | 228.6 | $ | 169.6 | |||||||||||||||
Health margin | 152.2 | 89.3 | 334.6 | 269.9 | |||||||||||||||||||
Life margin | 47.3 | 54.6 | 127.7 | 149.4 | |||||||||||||||||||
Total insurance product margin | 244.8 | 200.1 | 690.9 | 588.9 | |||||||||||||||||||
Allocated expenses | (130.3) | (131.3) | (395.0) | (402.4) | |||||||||||||||||||
Income from insurance products | 114.5 | 68.8 | 295.9 | 186.5 | |||||||||||||||||||
Fee income | .8 | 3.0 | 13.8 | 11.8 | |||||||||||||||||||
Investment income not allocated to product lines | 43.7 | 34.3 | 109.3 | 125.9 | |||||||||||||||||||
Expenses not allocated to product lines | (13.7) | (18.2) | (66.0) | (56.2) | |||||||||||||||||||
Operating earnings before taxes | 145.3 | 87.9 | 353.0 | 268.0 | |||||||||||||||||||
Income tax expense on operating income | (32.7) | (18.7) | (76.7) | (56.6) | |||||||||||||||||||
Net operating income (a) | 112.6 | 69.2 | 276.3 | 211.4 | |||||||||||||||||||
Net realized investment gains (losses) from sales, impairments and change in allowance for credit losses (net of related amortization) | 7.7 | (2.6) | (43.7) | (5.0) | |||||||||||||||||||
Net change in market value of investments recognized in earnings | 8.5 | 4.7 | (8.7) | 28.1 | |||||||||||||||||||
Fair value changes related to agent deferred compensation plan | — | (6.0) | (13.2) | (22.9) | |||||||||||||||||||
Fair value changes in embedded derivative liabilities (net of related amortization) | (1.6) | (29.3) | (95.4) | (94.8) | |||||||||||||||||||
Loss on extinguishment of debt | — | — | — | (7.3) | |||||||||||||||||||
Other | 6.5 | (1.2) | 8.8 | .7 | |||||||||||||||||||
Net non-operating income (loss) before taxes | 21.1 | (34.4) | (152.2) | (101.2) | |||||||||||||||||||
Income tax expense (benefit) on non-operating income (loss) | 4.5 | (7.2) | (31.9) | (21.2) | |||||||||||||||||||
Valuation allowance for deferred tax assets and other tax items | — | — | (34.0) | — | |||||||||||||||||||
Net non-operating income (loss) | 16.6 | (27.2) | (86.3) | (80.0) | |||||||||||||||||||
Net income | $ | 129.2 | $ | 42.0 | $ | 190.0 | $ | 131.4 | |||||||||||||||
Per diluted share | |||||||||||||||||||||||
Net operating income | $ | .79 | $ | .45 | $ | 1.92 | $ | 1.33 | |||||||||||||||
Net non-operating income (loss) | .12 | (.18) | (.60) | (.50) | |||||||||||||||||||
Net income | $ | .91 | $ | .27 | $ | 1.32 | $ | .83 |
Line of business | |||||||||||||||||||||||
Fixed index annuities | Fixed interest annuities | Interest- sensitive life | Total | ||||||||||||||||||||
Favorable (unfavorable) | |||||||||||||||||||||||
Impacts of an average new money rate assumption of 4 percent | |||||||||||||||||||||||
Insurance policy benefits | $ | (5.0) | $ | — | $ | (7.4) | $ | (12.4) | |||||||||||||||
Amortization of insurance intangibles | (25.6) | (9.4) | 1.8 | (33.2) | |||||||||||||||||||
Subtotal | (30.6) | (9.4) | (5.6) | (45.6) | |||||||||||||||||||
Impacts of changes in future option costs | |||||||||||||||||||||||
Insurance policy benefits | 104.8 | — | — | 104.8 | |||||||||||||||||||
Amortization of insurance intangibles | (13.3) | — | — | (13.3) | |||||||||||||||||||
Subtotal | 91.5 | — | — | 91.5 | |||||||||||||||||||
Impact on pre-tax income | $ | 60.9 | $ | (9.4) | $ | (5.6) | $ | 45.9 |
Three months ended | Nine months ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Insurance product margin | |||||||||||||||||||||||
Annuity: | |||||||||||||||||||||||
Insurance policy income | $ | 4.3 | $ | 5.1 | $ | 14.4 | $ | 15.9 | |||||||||||||||
Net investment income | 115.6 | 116.5 | 349.6 | 347.1 | |||||||||||||||||||
Insurance policy benefits | (20.1) | (7.3) | 82.1 | (20.3) | |||||||||||||||||||
Interest credited | (42.4) | (42.0) | (128.0) | (126.8) | |||||||||||||||||||
Amortization and non-deferred commissions | (12.1) | (16.1) | (89.5) | (46.3) | |||||||||||||||||||
Annuity margin | 45.3 | 56.2 | 228.6 | 169.6 | |||||||||||||||||||
Health: | |||||||||||||||||||||||
Insurance policy income | 421.4 | 425.3 | 1,276.9 | 1,275.9 | |||||||||||||||||||
Net investment income | 70.9 | 70.1 | 211.4 | 209.4 | |||||||||||||||||||
Insurance policy benefits | (295.5) | (360.4) | (1,008.3) | (1,069.2) | |||||||||||||||||||
Amortization and non-deferred commissions | (44.6) | (45.7) | (145.4) | (146.2) | |||||||||||||||||||
Health margin | 152.2 | 89.3 | 334.6 | 269.9 | |||||||||||||||||||
Life: | |||||||||||||||||||||||
Insurance policy income | 202.6 | 189.6 | 591.0 | 565.8 | |||||||||||||||||||
Net investment income | 35.2 | 34.6 | 104.2 | 103.9 | |||||||||||||||||||
Insurance policy benefits | (143.3) | (121.4) | (423.0) | (378.4) | |||||||||||||||||||
Interest credited | (11.4) | (10.7) | (32.6) | (31.5) | |||||||||||||||||||
Amortization and non-deferred commissions | (21.6) | (21.4) | (61.5) | (62.6) | |||||||||||||||||||
Advertising expense | (14.2) | (16.1) | (50.4) | (47.8) | |||||||||||||||||||
Life margin | 47.3 | 54.6 | 127.7 | 149.4 | |||||||||||||||||||
Total insurance product margin | 244.8 | 200.1 | 690.9 | 588.9 | |||||||||||||||||||
Allocated expenses: | |||||||||||||||||||||||
Branch office expenses | (13.5) | (18.3) | (47.5) | (56.9) | |||||||||||||||||||
Other allocated expenses | (116.8) | (113.0) | (347.5) | (345.5) | |||||||||||||||||||
Income from insurance products | 114.5 | 68.8 | 295.9 | 186.5 | |||||||||||||||||||
Fee income | .8 | 3.0 | 13.8 | 11.8 | |||||||||||||||||||
Investment income not allocated to product lines | 43.7 | 34.3 | 109.3 | 125.9 | |||||||||||||||||||
Expenses not allocated to product lines | (13.7) | (18.2) | (66.0) | (56.2) | |||||||||||||||||||
Operating earnings before taxes | 145.3 | 87.9 | 353.0 | 268.0 | |||||||||||||||||||
Income tax expense on operating income | (32.7) | (18.7) | (76.7) | (56.6) | |||||||||||||||||||
Net operating income | $ | 112.6 | $ | 69.2 | $ | 276.3 | $ | 211.4 |
Three months ended | Nine months ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Annuity margin: | |||||||||||||||||||||||
Fixed index annuities | |||||||||||||||||||||||
Insurance policy income | $ | 2.5 | $ | 2.9 | $ | 8.4 | $ | 8.8 | |||||||||||||||
Net investment income | 83.1 | 78.7 | 248.1 | 230.0 | |||||||||||||||||||
Insurance policy benefits | (11.5) | (1.1) | 91.6 | (1.1) | |||||||||||||||||||
Interest credited | (27.6) | (25.4) | (82.1) | (75.8) | |||||||||||||||||||
Amortization and non-deferred commissions | (9.9) | (12.9) | (73.3) | (37.1) | |||||||||||||||||||
Margin from fixed index annuities | $ | 36.6 | $ | 42.2 | $ | 192.7 | $ | 124.8 | |||||||||||||||
Average net insurance liabilities | $ | 7,173.9 | $ | 6,587.5 | $ | 7,050.5 | $ | 6,390.1 | |||||||||||||||
Margin/average net insurance liabilities | 2.04 | % | 2.56 | % | 3.64 | % | 2.60 | % | |||||||||||||||
Fixed interest annuities | |||||||||||||||||||||||
Insurance policy income | $ | .2 | $ | .4 | $ | .6 | $ | 1.3 | |||||||||||||||
Net investment income | 25.7 | 30.2 | 80.6 | 94.2 | |||||||||||||||||||
Insurance policy benefits | (.4) | — | (.5) | (.2) | |||||||||||||||||||
Interest credited | (14.2) | (15.7) | (43.5) | (48.1) | |||||||||||||||||||
Amortization and non-deferred commissions | (2.1) | (3.2) | (15.9) | (9.2) | |||||||||||||||||||
Margin from fixed interest annuities | $ | 9.2 | $ | 11.7 | $ | 21.3 | $ | 38.0 | |||||||||||||||
Average net insurance liabilities | $ | 2,041.6 | $ | 2,263.4 | $ | 2,092.0 | $ | 2,339.5 | |||||||||||||||
Margin/average net insurance liabilities | 1.80 | % | 2.07 | % | 1.36 | % | 2.17 | % | |||||||||||||||
Other annuities | |||||||||||||||||||||||
Insurance policy income | 1.6 | 1.8 | 5.4 | 5.8 | |||||||||||||||||||
Net investment income | 6.8 | 7.6 | 20.9 | 22.9 | |||||||||||||||||||
Insurance policy benefits | (8.2) | (6.2) | (9.0) | (19.0) | |||||||||||||||||||
Interest credited | (.6) | (.9) | (2.4) | (2.9) | |||||||||||||||||||
Amortization and non-deferred commissions | (.1) | — | (.3) | — | |||||||||||||||||||
Margin from other annuities | $ | (.5) | $ | 2.3 | $ | 14.6 | $ | 6.8 | |||||||||||||||
Average net insurance liabilities | $ | 524.0 | $ | 569.8 | $ | 536.3 | $ | 573.3 | |||||||||||||||
Margin/average net insurance liabilities | (.38) | % | 1.61 | % | 3.63 | % | 1.58 | % | |||||||||||||||
Total annuity margin | $ | 45.3 | $ | 56.2 | $ | 228.6 | $ | 169.6 | |||||||||||||||
Average net insurance liabilities | $ | 9,739.5 | $ | 9,420.7 | $ | 9,678.8 | $ | 9,302.9 | |||||||||||||||
Margin/average net insurance liabilities | 1.86 | % | 2.39 | % | 3.15 | % | 2.43 | % | |||||||||||||||
Favorable (unfavorable) | ||||||||
Insurance policy income | $ | (.8) | ||||||
Insurance policy benefits | (9.8) | |||||||
Amortization | 4.0 | |||||||
Net impact | $ | (6.6) |
Three months ended | Nine months ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Health margin: | |||||||||||||||||||||||
Supplemental health | |||||||||||||||||||||||
Insurance policy income | $ | 169.2 | $ | 165.3 | $ | 508.8 | $ | 492.9 | |||||||||||||||
Net investment income | 35.5 | 34.4 | 105.3 | 104.1 | |||||||||||||||||||
Insurance policy benefits | (125.8) | (128.2) | (396.8) | (380.2) | |||||||||||||||||||
Amortization and non-deferred commissions | (27.8) | (27.6) | (83.6) | (83.0) | |||||||||||||||||||
Margin from supplemental health | $ | 51.1 | $ | 43.9 | $ | 133.7 | $ | 133.8 | |||||||||||||||
Margin/insurance policy income | 30 | % | 27 | % | 26 | % | 27 | % | |||||||||||||||
Medicare supplement | |||||||||||||||||||||||
Insurance policy income | $ | 186.1 | $ | 192.8 | $ | 568.7 | $ | 581.5 | |||||||||||||||
Net investment income | 1.2 | 1.0 | 3.6 | 3.3 | |||||||||||||||||||
Insurance policy benefits | (102.0) | (146.0) | (375.3) | (431.6) | |||||||||||||||||||
Amortization and non-deferred commissions | (13.6) | (14.7) | (52.0) | (52.8) | |||||||||||||||||||
Margin from Medicare supplement | $ | 71.7 | $ | 33.1 | $ | 145.0 | $ | 100.4 | |||||||||||||||
Margin/insurance policy income | 39 | % | 17 | % | 25 | % | 17 | % | |||||||||||||||
Long-term care margin | |||||||||||||||||||||||
Insurance policy income | $ | 66.1 | $ | 67.2 | $ | 199.4 | $ | 201.5 | |||||||||||||||
Net investment income | 34.2 | 34.7 | 102.5 | 102.0 | |||||||||||||||||||
Insurance policy benefits | (67.7) | (86.2) | (236.2) | (257.4) | |||||||||||||||||||
Amortization and non-deferred commissions | (3.2) | (3.4) | (9.8) | (10.4) | |||||||||||||||||||
Margin from long-term care | $ | 29.4 | $ | 12.3 | $ | 55.9 | $ | 35.7 | |||||||||||||||
Margin/insurance policy income | 44 | % | 18 | % | 28 | % | 18 | % | |||||||||||||||
Total health margin | $ | 152.2 | $ | 89.3 | $ | 334.6 | $ | 269.9 | |||||||||||||||
Margin/insurance policy income | 36 | % | 21 | % | 26 | % | 21 | % |
Three months ended | Nine months ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Life margin: | |||||||||||||||||||||||
Interest-sensitive life | |||||||||||||||||||||||
Insurance policy income | $ | 40.1 | $ | 37.1 | $ | 118.4 | $ | 110.6 | |||||||||||||||
Net investment income | 11.9 | 11.7 | 35.3 | 35.0 | |||||||||||||||||||
Insurance policy benefits | (16.0) | (13.6) | (54.9) | (44.4) | |||||||||||||||||||
Interest credited | (11.2) | (10.5) | (32.1) | (30.9) | |||||||||||||||||||
Amortization and non-deferred commissions | (6.9) | (6.7) | (19.1) | (20.8) | |||||||||||||||||||
Margin from interest-sensitive life | $ | 17.9 | $ | 18.0 | $ | 47.6 | $ | 49.5 | |||||||||||||||
Average net insurance liabilities | $ | 926.7 | $ | 869.2 | $ | 913.4 | $ | 860.6 | |||||||||||||||
Interest margin | $ | .7 | $ | 1.2 | $ | 3.2 | $ | 4.1 | |||||||||||||||
Interest margin/average net insurance liabilities | .30 | % | .55 | % | .47 | % | .64 | % | |||||||||||||||
Underwriting margin | $ | 17.2 | $ | 16.8 | $ | 44.4 | $ | 45.4 | |||||||||||||||
Underwriting margin/insurance policy income | 43 | % | 45 | % | 38 | % | 41 | % | |||||||||||||||
Traditional life | |||||||||||||||||||||||
Insurance policy income | $ | 162.5 | $ | 152.5 | $ | 472.6 | $ | 455.2 | |||||||||||||||
Net investment income | 23.3 | 22.9 | 68.9 | 68.9 | |||||||||||||||||||
Insurance policy benefits | (127.3) | (107.8) | (368.1) | (334.0) | |||||||||||||||||||
Interest credited | (.2) | (.2) | (.5) | (.6) | |||||||||||||||||||
Amortization and non-deferred commissions | (14.7) | (14.7) | (42.4) | (41.8) | |||||||||||||||||||
Advertising expense | (14.2) | (16.1) | (50.4) | (47.8) | |||||||||||||||||||
Margin from traditional life | $ | 29.4 | $ | 36.6 | $ | 80.1 | $ | 99.9 | |||||||||||||||
Margin/insurance policy income | 18 | % | 24 | % | 17 | % | 22 | % | |||||||||||||||
Margin excluding advertising expense/insurance policy income | 27 | % | 35 | % | 28 | % | 32 | % | |||||||||||||||
Total life margin | $ | 47.3 | $ | 54.6 | $ | 127.7 | $ | 149.4 | |||||||||||||||
Three months ended | Nine months ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Collected premiums from annuity and interest-sensitive life products: | |||||||||||||||||||||||
Annuities | $ | 285.1 | $ | 325.2 | $ | 820.0 | $ | 982.1 | |||||||||||||||
Interest-sensitive life | 50.0 | 51.1 | 154.4 | 150.5 | |||||||||||||||||||
Total collected premiums from annuity and interest-sensitive life products | $ | 335.1 | $ | 376.3 | $ | 974.4 | $ | 1,132.6 |
Three months ended | Nine months ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Net investment income | $ | 343.5 | $ | 299.5 | $ | 831.9 | $ | 989.8 | |||||||||||||||
Allocated to product lines: | |||||||||||||||||||||||
Annuity | (115.6) | (116.5) | (349.6) | (347.1) | |||||||||||||||||||
Health | (70.9) | (70.1) | (211.4) | (209.4) | |||||||||||||||||||
Life | (35.2) | (34.6) | (104.2) | (103.9) | |||||||||||||||||||
Equity returns credited to policyholder account balances | (46.0) | (3.6) | 39.8 | (70.3) | |||||||||||||||||||
Amounts allocated to product lines and credited to policyholder account balances | (267.7) | (224.8) | (625.4) | (730.7) | |||||||||||||||||||
Amount related to variable interest entities and other non-operating items | (9.8) | (13.7) | (31.0) | (48.9) | |||||||||||||||||||
Interest expense on debt | (13.6) | (13.9) | (40.8) | (38.6) | |||||||||||||||||||
Interest expense on investment borrowings | (3.4) | (11.4) | (18.3) | (36.1) | |||||||||||||||||||
Less amounts credited to deferred compensation plans (offsetting investment income) | (5.3) | (1.4) | (7.1) | (9.6) | |||||||||||||||||||
Total adjustments | (32.1) | (40.4) | (97.2) | (133.2) | |||||||||||||||||||
Investment income not allocated to product lines | $ | 43.7 | $ | 34.3 | $ | 109.3 | $ | 125.9 |
Three months ended | Nine months ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Net realized investment gains (losses) from sales, impairments and change in allowance for credit losses (net of related amortization) | $ | 7.7 | $ | (2.6) | $ | (43.7) | $ | (5.0) | |||||||||||||||
Net change in market value of investments recognized in earnings | 8.5 | 4.7 | (8.7) | 28.1 | |||||||||||||||||||
Fair value changes related to agent deferred compensation plan | — | (6.0) | (13.2) | (22.9) | |||||||||||||||||||
Fair value changes in embedded derivative liabilities (net of related amortization) | (1.6) | (29.3) | (95.4) | (94.8) | |||||||||||||||||||
Loss on extinguishment of debt | — | — | — | (7.3) | |||||||||||||||||||
Other | 6.5 | (1.2) | 8.8 | .7 | |||||||||||||||||||
Net non-operating income (loss) before taxes | $ | 21.1 | $ | (34.4) | $ | (152.2) | $ | (101.2) |
September 30,
2020 |
December 31, 2019 | ||||||||||
Total capital: | |||||||||||
Corporate notes payable | $ | 990.1 | $ | 989.1 | |||||||
Shareholders’ equity: | |||||||||||
Common stock | 1.4 | 1.5 | |||||||||
Additional paid-in capital | 2,623.4 | 2,767.3 | |||||||||
Accumulated other comprehensive income | 1,801.6 | 1,372.5 | |||||||||
Retained earnings | 657.5 | 535.7 | |||||||||
Total shareholders’ equity | 5,083.9 | 4,677.0 | |||||||||
Total capital | $ | 6,074.0 | $ | 5,666.1 |
September 30,
2020 |
December 31, 2019 | ||||||||||
Book value per common share | $ | 36.59 | $ | 31.58 | |||||||
Book value per common share, excluding accumulated other comprehensive income (a) | 23.63 | 22.32 | |||||||||
Debt to total capital ratios: | |||||||||||
Corporate debt to total capital | 16.3 | % | 17.5 | % | |||||||
Corporate debt to total capital, excluding accumulated other comprehensive income (a) | 23.2 | % | 23.0 | % |
Subsidiaries of CLTX | Earned surplus (deficit) | Additional information | ||||||||||||
Bankers Life | $ | 286.8 | (a) | |||||||||||
Colonial Penn | (359.0) | (b) |
Amortized
cost |
Gross
unrealized gains |
Gross
unrealized losses |
Allowance for credit losses |
Estimated
fair value |
|||||||||||||||||||||||||
Investment grade (a): | |||||||||||||||||||||||||||||
Corporate securities | $ | 11,030.5 | $ | 2,201.1 | $ | (19.5) | $ | (1.6) | $ | 13,210.5 | |||||||||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 162.3 | 79.5 | — | — | 241.8 | ||||||||||||||||||||||||
States and political subdivisions | 2,269.8 | 352.7 | (3.0) | (.2) | 2,619.3 | ||||||||||||||||||||||||
Foreign governments | 85.6 | 18.7 | — | — | 104.3 | ||||||||||||||||||||||||
Asset-backed securities | 1,002.9 | 37.3 | (12.3) | — | 1,027.9 | ||||||||||||||||||||||||
Agency residential mortgage-backed securities | 60.9 | 6.7 | — | — | 67.6 | ||||||||||||||||||||||||
Non-agency residential mortgage-backed securities | 935.1 | 46.5 | (.9) | — | 980.7 | ||||||||||||||||||||||||
Commercial mortgage-backed securities | 1,810.4 | 95.2 | (15.2) | — | 1,890.4 | ||||||||||||||||||||||||
Collateralized loan obligations | 469.9 | .1 | (9.9) | — | 460.1 | ||||||||||||||||||||||||
Total investment grade fixed maturities, available for sale | 17,827.4 | 2,837.8 | (60.8) | (1.8) | 20,602.6 | ||||||||||||||||||||||||
Below-investment grade (a) (b): | |||||||||||||||||||||||||||||
Corporate securities | 738.8 | 38.7 | (11.8) | (5.6) | 760.1 | ||||||||||||||||||||||||
States and political subdivisions | 12.9 | — | (3.3) | (.2) | 9.4 | ||||||||||||||||||||||||
Asset-backed securities | 90.1 | 1.8 | (2.4) | — | 89.5 | ||||||||||||||||||||||||
Non-agency residential mortgage-backed securities | 1,053.8 | 131.2 | (4.7) | — | 1,180.3 | ||||||||||||||||||||||||
Commercial mortgage-backed securities | 60.3 | 1.6 | (.9) | — | 61.0 | ||||||||||||||||||||||||
Total below-investment grade fixed maturities, available for sale | 1,955.9 | 173.3 | (23.1) | (5.8) | 2,100.3 | ||||||||||||||||||||||||
Total fixed maturities, available for sale | $ | 19,783.3 | $ | 3,011.1 | $ | (83.9) | $ | (7.6) | $ | 22,702.9 |
NAIC Designation | NRSRO Equivalent Rating | |||||||
1 | AAA/AA/A | |||||||
2 | BBB | |||||||
3 | BB | |||||||
4 | B | |||||||
5 | CCC and lower | |||||||
6 | In or near default |
NAIC designation | Amortized cost | Estimated fair value | Percentage of total estimated fair value | |||||||||||||||||
1 | $ | 10,886.2 | $ | 12,508.6 | 55.1 | % | ||||||||||||||
2 | 7,983.1 | 9,260.5 | 40.8 | |||||||||||||||||
Total NAIC 1 and 2 (investment grade) | 18,869.3 | 21,769.1 | 95.9 | |||||||||||||||||
3 | 666.5 | 687.0 | 3.0 | |||||||||||||||||
4 | 228.9 | 229.1 | 1.0 | |||||||||||||||||
5 | 17.6 | 17.7 | .1 | |||||||||||||||||
6 | 1.0 | — | — | |||||||||||||||||
Total NAIC 3, 4, 5 and 6 (below-investment grade) | 914.0 | 933.8 | 4.1 | |||||||||||||||||
Total | $ | 19,783.3 | $ | 22,702.9 | 100.0 | % |
Carrying value | Percent of fixed maturities | Gross unrealized losses | Percent of gross unrealized losses | ||||||||||||||||||||
States and political subdivisions | $ | 2,628.7 | 11.6 | % | $ | 6.3 | 7.5 | % | |||||||||||||||
Non-agency residential mortgage-backed securities | 2,161.0 | 9.5 | 5.6 | 6.7 | |||||||||||||||||||
Commercial mortgage-backed securities | 1,951.4 | 8.6 | 16.1 | 19.2 | |||||||||||||||||||
Banks | 1,601.8 | 7.1 | 1.9 | 2.3 | |||||||||||||||||||
Insurance | 1,571.1 | 6.9 | 3.6 | 4.3 | |||||||||||||||||||
Utilities | 1,514.0 | 6.7 | 1.0 | 1.2 | |||||||||||||||||||
Healthcare/pharmaceuticals | 1,337.5 | 5.9 | 3.2 | 3.8 | |||||||||||||||||||
Asset-backed securities | 1,117.4 | 4.9 | 14.7 | 17.5 | |||||||||||||||||||
Food/beverage | 953.5 | 4.2 | .4 | .5 | |||||||||||||||||||
Brokerage | 798.4 | 3.5 | .1 | .2 | |||||||||||||||||||
Energy | 784.0 | 3.5 | 11.9 | 14.2 | |||||||||||||||||||
Technology | 748.7 | 3.3 | — | — | |||||||||||||||||||
Telecom | 567.1 | 2.5 | .5 | .5 | |||||||||||||||||||
Transportation | 543.2 | 2.4 | .1 | .1 | |||||||||||||||||||
Real estate/REITs | 464.3 | 2.0 | 2.1 | 2.5 | |||||||||||||||||||
Collateralized loan obligations | 460.1 | 2.0 | 9.9 | 11.8 | |||||||||||||||||||
Cable/media | 459.5 | 2.0 | .1 | .1 | |||||||||||||||||||
Capital goods | 448.2 | 2.0 | .1 | .1 | |||||||||||||||||||
Chemicals | 386.7 | 1.7 | .3 | .4 | |||||||||||||||||||
U.S. Treasury and Obligations | 241.8 | 1.1 | — | — | |||||||||||||||||||
Other | 1,964.5 | 8.6 | 6.0 | 7.1 | |||||||||||||||||||
Total fixed maturities, available for sale | $ | 22,702.9 | 100.0 | % | $ | 83.9 | 100.0 | % |
At date of sale | |||||||||||||||||
Number
of issuers |
Amortized cost | Fair value | |||||||||||||||
Less than 6 months prior to sale | 18 | $ | 51.6 | $ | 36.6 | ||||||||||||
Greater than or equal to 6 months and less than 12 months prior to sale | 1 | 3.1 | 1.9 | ||||||||||||||
Greater than 12 months prior to sale | 1 | 1.1 | — | ||||||||||||||
Total | 20 | $ | 55.8 | $ | 38.5 |
Amortized
cost |
Estimated
fair value |
||||||||||
(Dollars in millions) | |||||||||||
Due in one year or less | $ | 9.4 | $ | 8.4 | |||||||
Due after one year through five years | 66.1 | 64.8 | |||||||||
Due after five years through ten years | 186.3 | 180.5 | |||||||||
Due after ten years | 582.6 | 545.5 | |||||||||
Subtotal | 844.4 | 799.2 | |||||||||
Structured securities | 1,508.9 | 1,462.6 | |||||||||
Total | $ | 2,353.3 | $ | 2,261.8 |
Number
of issuers |
Cost
basis |
Unrealized
loss |
Estimated
fair value |
|||||||||||||||||||||||
Greater than or equal to 6 months and less than 12 months | 1 | 7.9 | (2.2) | 5.7 | ||||||||||||||||||||||
Total | $ | 7.9 | $ | (2.2) | $ | 5.7 |
Investment grade | Below-investment grade | ||||||||||||||||||||||||||||
AAA/AA/A | BBB | BB |
B+ and
below |
Total gross
unrealized losses |
|||||||||||||||||||||||||
Commercial mortgage-backed securities | $ | 13.0 | $ | 2.2 | $ | .9 | $ | — | $ | 16.1 | |||||||||||||||||||
Asset-backed securities | 2.7 | 9.6 | .6 | 1.8 | 14.7 | ||||||||||||||||||||||||
Energy | — | 4.1 | 7.8 | — | 11.9 | ||||||||||||||||||||||||
Collateralized loan obligations | 9.9 | — | — | — | 9.9 | ||||||||||||||||||||||||
States and political subdivisions | .3 | 2.7 | 3.3 | — | 6.3 | ||||||||||||||||||||||||
Non-agency residential mortgage-backed securities | .4 | .5 | 3.4 | 1.3 | 5.6 | ||||||||||||||||||||||||
Insurance | .2 | 3.4 | — | — | 3.6 | ||||||||||||||||||||||||
Healthcare/pharmaceuticals | .9 | 2.2 | — | .1 | 3.2 | ||||||||||||||||||||||||
Retail | — | — | 2.2 | — | 2.2 | ||||||||||||||||||||||||
Real estate/REITs | .9 | 1.0 | .2 | — | 2.1 | ||||||||||||||||||||||||
Aerospace/defense | — | 2.1 | — | — | 2.1 | ||||||||||||||||||||||||
Banks | .3 | 1.6 | — | — | 1.9 | ||||||||||||||||||||||||
Utilities | — | 1.0 | — | — | 1.0 | ||||||||||||||||||||||||
Other | .4 | 1.4 | .5 | 1.0 | 3.3 | ||||||||||||||||||||||||
Total fixed maturities, available for sale | $ | 29.0 | $ | 31.8 | $ | 18.9 | $ | 4.2 | $ | 83.9 |
Estimated fair value | |||||||||||||||||
Type |
Amortized
cost |
Amount |
Percent
of fixed maturities |
||||||||||||||
Asset-backed securities | $ | 1,093.0 | $ | 1,117.4 | 5.0 | % | |||||||||||
Agency residential mortgage-backed securities | 60.9 | 67.6 | .3 | ||||||||||||||
Non-agency residential mortgage-backed securities | 1,988.9 | 2,161.0 | 9.5 | ||||||||||||||
Commercial mortgage-backed securities | 1,870.7 | 1,951.4 | 8.6 | ||||||||||||||
Collateralized loan obligations | 469.9 | 460.1 | 2.0 | ||||||||||||||
Total structured securities | $ | 5,483.4 | $ | 5,757.5 | 25.4 | % |
Three months ended | Nine months ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Revenues: | |||||||||||||||||||||||
Net investment income – policyholder and other special-purpose portfolios | $ | 12.2 | $ | 17.2 | $ | 40.5 | $ | 58.0 | |||||||||||||||
Fee revenue and other income | 1.2 | 1.3 | 3.8 | 4.4 | |||||||||||||||||||
Total revenues | 13.4 | 18.5 | 44.3 | 62.4 | |||||||||||||||||||
Expenses: | |||||||||||||||||||||||
Interest expense | 6.7 | 12.2 | 26.4 | 42.4 | |||||||||||||||||||
Other operating expenses | .3 | .2 | 1.0 | 1.4 | |||||||||||||||||||
Total expenses | 7.0 | 12.4 | 27.4 | 43.8 | |||||||||||||||||||
Income before net realized investment gains (losses) and income taxes | 6.4 | 6.1 | 16.9 | 18.6 | |||||||||||||||||||
Net realized investment gains (losses) | 3.4 | (1.3) | (17.9) | (15.8) | |||||||||||||||||||
Income (loss) before income taxes | $ | 9.8 | $ | 4.8 | $ | (1.0) | $ | 2.8 |
Carrying value |
Percent
of fixed maturities |
Gross
unrealized losses |
Percent of
gross unrealized losses |
||||||||||||||||||||||||||
Healthcare/pharmaceuticals | $ | 148.5 | 12.7 | % | $ | 3.4 | 11.0 | % | |||||||||||||||||||||
Technology | 137.9 | 11.8 | 2.6 | 8.5 | |||||||||||||||||||||||||
Cable/media | 118.5 | 10.1 | 3.3 | 10.7 | |||||||||||||||||||||||||
Food/beverage | 82.7 | 7.1 | 2.6 | 8.5 | |||||||||||||||||||||||||
Capital goods | 73.1 | 6.2 | 1.7 | 5.5 | |||||||||||||||||||||||||
Building materials | 55.1 | 4.7 | .8 | 2.6 | |||||||||||||||||||||||||
Aerospace/defense | 53.5 | 4.6 | 1.7 | 5.5 | |||||||||||||||||||||||||
Paper | 53.5 | 4.6 | 1.2 | 3.9 | |||||||||||||||||||||||||
Brokerage | 51.3 | 4.4 | .9 | 2.8 | |||||||||||||||||||||||||
Consumer products | 46.0 | 3.9 | 1.7 | 5.6 | |||||||||||||||||||||||||
Chemicals | 38.1 | 3.2 | .8 | 2.6 | |||||||||||||||||||||||||
Insurance | 34.5 | 2.9 | .5 | 1.7 | |||||||||||||||||||||||||
Retail | 33.4 | 2.8 | .8 | 2.6 | |||||||||||||||||||||||||
Transportation | 31.9 | 2.7 | 1.1 | 3.6 | |||||||||||||||||||||||||
Autos | 29.1 | 2.5 | .6 | 1.9 | |||||||||||||||||||||||||
Utilities | 28.2 | 2.4 | .5 | 1.7 | |||||||||||||||||||||||||
Gaming | 20.2 | 1.7 | 1.0 | 3.3 | |||||||||||||||||||||||||
Business services | 19.0 | 1.6 | .4 | 1.2 | |||||||||||||||||||||||||
Metals and mining | 12.4 | 1.1 | .3 | 1.0 | |||||||||||||||||||||||||
Other | 105.7 | 9.0 | 4.8 | 15.8 | |||||||||||||||||||||||||
Total | $ | 1,172.6 | 100.0 | % | $ | 30.7 | 100.0 | % |
Amortized
cost |
Estimated
fair value |
||||||||||
(Dollars in millions) | |||||||||||
Due in one year or less | $ | 4.7 | $ | 3.8 | |||||||
Due after one year through five years | 745.5 | 705.3 | |||||||||
Due after five years through ten years | 375.4 | 363.6 | |||||||||
Total | $ | 1,125.6 | $ | 1,072.7 |
At date of sale | |||||||||||||||||
Number
of issuers |
Amortized cost | Fair value | |||||||||||||||
Less than 6 months prior to sale | 6 | $ | 8.6 | $ | 6.2 | ||||||||||||
Greater than or equal to 6 months and less than 12 months prior to sale | 2 | 1.7 | 1.3 | ||||||||||||||
8 | $ | 10.3 | $ | 7.5 |
Guaranteed | Fixed index | Fixed | Universal | |||||||||||||||||||||||
rate | annuities | interest annuities | life | Total | ||||||||||||||||||||||
> 5.0% to 6.0% | $ | — | $ | .3 | $ | 9.4 | $ | 9.7 | ||||||||||||||||||
> 4.0% to 5.0% | — | 27.0 | 263.9 | 290.9 | ||||||||||||||||||||||
> 3.0% to 4.0% | 15.7 | 715.8 | 42.0 | 773.5 | ||||||||||||||||||||||
> 2.0% to 3.0% | 703.6 | 819.2 | 229.3 | 1,752.1 | ||||||||||||||||||||||
> 1.0% to 2.0% | 1,666.7 | 237.4 | 27.6 | 1,931.7 | ||||||||||||||||||||||
1.0% and under | 4,749.2 | 423.5 | 453.2 | 5,625.9 | ||||||||||||||||||||||
$ | 7,135.2 | $ | 2,223.2 | $ | 1,025.4 | $ | 10,383.8 | |||||||||||||||||||
Weighted average | 1.24 | % | 2.73 | % | 2.55 | % | 1.69 | % |
Period (in 2020) | Total number of shares (or units) | Average price paid per share (or unit) | Total number of shares (or units) purchased as part of publicly announced plans or programs | Maximum number (or approximate dollar value) of shares (or units) that may yet be purchased under the plans or programs (a) | ||||||||||||||||||||||
(dollars in millions) | ||||||||||||||||||||||||||
July 1 through July 31 | 377 | $ | 15.68 | — | $ | 419.3 | ||||||||||||||||||||
August 1 through August 31 | 1,107,510 | 16.50 | 1,105,544 | 401.1 | ||||||||||||||||||||||
September 1 through September 30 | 1,898,588 | 16.79 | 1,891,286 | 369.3 | ||||||||||||||||||||||
Total | 3,006,475 | 16.68 | 2,996,830 | 369.3 |
10.1 | |||||
10.2 | |||||
31.1 | |||||
31.2 | |||||
32.1 | |||||
32.2 | |||||
101.INS | XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. | ||||
101.SCH | XBRL Taxonomy Extension Schema Document. | ||||
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document. | ||||
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document. | ||||
101.LAB | XBRL Taxonomy Extension Label Linkbase Document. | ||||
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document. |
By: | /s/ John R. Kline | |||||||
John R. Kline | ||||||||
Senior Vice President and Chief Accounting Officer | ||||||||
(authorized officer and principal accounting officer) |
CNO SERVICES, LLC | |||||
By: | /s/ Yvonne K. Franzese | ||||
Yvonne K. Franzese | |||||
Its: | Chief Human Resources Officer | ||||