(Mark One) | ||||
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) | |||
OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
For the quarterly period ended September 30, 2013 | ||||
OR | ||||
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) | |||
OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
Commission File Number 1-11848 |
MISSOURI | 43-1627032 | |
(State or other jurisdiction | (IRS employer | |
of incorporation or organization) | identification number) |
Item | Page | |||
PART I – FINANCIAL INFORMATION | ||||
1 | ||||
2 | ||||
3 | ||||
4 | ||||
1 | ||||
1A | ||||
2 | ||||
6 | ||||
September 30, 2013 | December 31, 2012 | |||||||
(Dollars in thousands, except share data) | ||||||||
Assets | ||||||||
Fixed maturity securities: | ||||||||
Available-for-sale at fair value (amortized cost of $19,917,350 and $19,559,432) | $ | 21,289,108 | $ | 22,291,614 | ||||
Mortgage loans on real estate (net of allowances of $7,669 and $11,580) | 2,488,582 | 2,300,587 | ||||||
Policy loans | 1,244,878 | 1,278,175 | ||||||
Funds withheld at interest | 5,739,872 | 5,594,182 | ||||||
Short-term investments | 44,192 | 288,082 | ||||||
Other invested assets | 1,116,391 | 1,159,543 | ||||||
Total investments | 31,923,023 | 32,912,183 | ||||||
Cash and cash equivalents | 1,423,235 | 1,259,892 | ||||||
Accrued investment income | 262,330 | 201,344 | ||||||
Premiums receivable and other reinsurance balances | 1,252,610 | 1,356,087 | ||||||
Reinsurance ceded receivables | 592,948 | 620,901 | ||||||
Deferred policy acquisition costs | 3,533,932 | 3,619,274 | ||||||
Other assets | 538,477 | 390,757 | ||||||
Total assets | $ | 39,526,555 | $ | 40,360,438 | ||||
Liabilities and Stockholders’ Equity | ||||||||
Future policy benefits | $ | 11,873,306 | $ | 11,372,856 | ||||
Interest-sensitive contract liabilities | 12,868,425 | 13,353,502 | ||||||
Other policy claims and benefits | 3,440,371 | 3,160,250 | ||||||
Other reinsurance balances | 264,023 | 233,630 | ||||||
Deferred income taxes | 1,975,819 | 2,120,501 | ||||||
Other liabilities | 510,079 | 742,249 | ||||||
Long-term debt | 2,214,170 | 1,815,253 | ||||||
Collateral finance facility | 484,712 | 652,010 | ||||||
Total liabilities | 33,630,905 | 33,450,251 | ||||||
Commitments and contingent liabilities (See Note 8) | ||||||||
Stockholders’ Equity: | ||||||||
Preferred stock - par value $.01 per share, 10,000,000 shares authorized, no shares issued or outstanding | — | — | ||||||
Common stock - par value $.01 per share, 140,000,000 shares authorized, 79,137,758 shares issued at September 30, 2013 and December 31, 2012 | 791 | 791 | ||||||
Additional paid-in-capital | 1,778,307 | 1,755,421 | ||||||
Retained earnings | 3,544,632 | 3,357,255 | ||||||
Treasury stock, at cost - 8,594,734 and 5,210,427 shares | (528,081 | ) | (312,182 | ) | ||||
Accumulated other comprehensive income | 1,100,001 | 2,108,902 | ||||||
Total stockholders’ equity | 5,895,650 | 6,910,187 | ||||||
Total liabilities and stockholders’ equity | $ | 39,526,555 | $ | 40,360,438 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Revenues: | (Dollars in thousands, except per share data) | |||||||||||||||
Net premiums | $ | 2,026,180 | $ | 1,912,746 | $ | 6,041,029 | $ | 5,726,889 | ||||||||
Investment income, net of related expenses | 369,366 | 396,781 | 1,238,731 | 1,066,055 | ||||||||||||
Investment related gains (losses), net: | ||||||||||||||||
Other-than-temporary impairments on fixed maturity securities | (391 | ) | (1,996 | ) | (10,396 | ) | (11,562 | ) | ||||||||
Other-than-temporary impairments on fixed maturity securities transferred to (from) accumulated other comprehensive income | 59 | (559 | ) | (247 | ) | (7,618 | ) | |||||||||
Other investment related gains (losses), net | (76,133 | ) | 78,608 | 76,792 | 162,554 | |||||||||||
Total investment related gains (losses), net | (76,465 | ) | 76,053 | 66,149 | 143,374 | |||||||||||
Other revenues | 70,734 | 63,501 | 235,650 | 181,491 | ||||||||||||
Total revenues | 2,389,815 | 2,449,081 | 7,581,559 | 7,117,809 | ||||||||||||
Benefits and Expenses: | ||||||||||||||||
Claims and other policy benefits | 1,714,899 | 1,662,625 | 5,434,383 | 4,868,220 | ||||||||||||
Interest credited | 59,939 | 130,341 | 303,767 | 285,080 | ||||||||||||
Policy acquisition costs and other insurance expenses | 268,081 | 318,106 | 995,943 | 961,679 | ||||||||||||
Other operating expenses | 111,672 | 103,786 | 344,581 | 319,425 | ||||||||||||
Interest expense | 30,831 | 29,749 | 89,235 | 76,431 | ||||||||||||
Collateral finance facility expense | 2,698 | 2,995 | 7,886 | 8,840 | ||||||||||||
Total benefits and expenses | 2,188,120 | 2,247,602 | 7,175,795 | 6,519,675 | ||||||||||||
Income before income taxes | 201,695 | 201,479 | 405,764 | 598,134 | ||||||||||||
Provision for income taxes | 63,740 | 57,004 | 131,886 | 189,230 | ||||||||||||
Net income | $ | 137,955 | $ | 144,475 | $ | 273,878 | $ | 408,904 | ||||||||
Earnings per share: | ||||||||||||||||
Basic earnings per share | $ | 1.95 | $ | 1.96 | $ | 3.79 | $ | 5.55 | ||||||||
Diluted earnings per share | $ | 1.93 | $ | 1.95 | $ | 3.76 | $ | 5.52 | ||||||||
Dividends declared per share | $ | 0.30 | $ | 0.24 | $ | 0.78 | $ | 0.60 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Comprehensive income (loss) | ||||||||||||||||
Net income | $ | 137,955 | $ | 144,475 | $ | 273,878 | $ | 408,904 | ||||||||
Other comprehensive income (loss), net of tax: | ||||||||||||||||
Change in foreign currency translation adjustments | 27,139 | 36,248 | (75,798 | ) | 43,463 | |||||||||||
Change in net unrealized gains and losses on investments | (112,035 | ) | 315,501 | (938,216 | ) | 483,242 | ||||||||||
Change in other-than-temporary impairment losses on fixed maturity securities | 2,246 | 364 | 2,896 | 4,952 | ||||||||||||
Changes in pension and other postretirement plan adjustments | 517 | 336 | 2,217 | 1,837 | ||||||||||||
Total other comprehensive income (loss), net of tax | (82,133 | ) | 352,449 | (1,008,901 | ) | 533,494 | ||||||||||
Total comprehensive income (loss) | $ | 55,822 | $ | 496,924 | $ | (735,023 | ) | $ | 942,398 |
Nine months ended September 30, | ||||||||
2013 | 2012 | |||||||
(Dollars in thousands) | ||||||||
Cash Flows from Operating Activities: | ||||||||
Net income | $ | 273,878 | $ | 408,904 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Change in operating assets and liabilities: | ||||||||
Accrued investment income | (63,339 | ) | (60,684 | ) | ||||
Premiums receivable and other reinsurance balances | 81,189 | (102,447 | ) | |||||
Deferred policy acquisition costs | 56,286 | (70,107 | ) | |||||
Reinsurance ceded receivable balances | 49,286 | 2,240 | ||||||
Future policy benefits, other policy claims and benefits, and other reinsurance balances | 1,005,756 | 1,406,844 | ||||||
Deferred income taxes | 276,372 | (99,200 | ) | |||||
Other assets and other liabilities, net | (293,106 | ) | 225,749 | |||||
Amortization of net investment premiums, discounts and other | (70,687 | ) | (61,644 | ) | ||||
Investment related gains, net | (66,149 | ) | (143,374 | ) | ||||
Gain on repurchase of collateral finance facility securities | (46,506 | ) | — | |||||
Excess tax benefits from share-based payment arrangement | (2,410 | ) | 262 | |||||
Other, net | 50,460 | 22,533 | ||||||
Net cash provided by operating activities | 1,251,030 | 1,529,076 | ||||||
Cash Flows from Investing Activities: | ||||||||
Sales of fixed maturity securities available-for-sale | 2,838,099 | 3,970,569 | ||||||
Maturities of fixed maturity securities available-for-sale | 118,951 | 122,405 | ||||||
Purchases of fixed maturity securities available-for-sale | (3,496,639 | ) | (4,660,131 | ) | ||||
Cash invested in mortgage loans | (467,429 | ) | (350,823 | ) | ||||
Cash invested in policy loans | — | (8,032 | ) | |||||
Cash invested in funds withheld at interest | (70,753 | ) | (81,602 | ) | ||||
Principal payments on mortgage loans on real estate | 262,226 | 85,921 | ||||||
Principal payments on policy loans | 33,314 | 24,934 | ||||||
Purchase of a business, net of cash acquired of $9,709 | (2,805 | ) | — | |||||
Change in short-term investments | 235,260 | 98,007 | ||||||
Change in other invested assets | 35,341 | (227,881 | ) | |||||
Net cash used in investing activities | (514,435 | ) | (1,026,633 | ) | ||||
Cash Flows from Financing Activities: | ||||||||
Dividends to stockholders | (56,465 | ) | (44,220 | ) | ||||
Repurchase and repayment of collateral finance facility securities | (119,255 | ) | — | |||||
Proceeds from long-term debt issuance | 398,492 | 400,000 | ||||||
Debt issuance costs | (3,400 | ) | (6,255 | ) | ||||
Purchases of treasury stock | (269,204 | ) | (6,924 | ) | ||||
Excess tax benefits from share-based payment arrangement | 2,410 | (262 | ) | |||||
Exercise of stock options, net | 9,212 | 4,096 | ||||||
Change in cash collateral for derivatives and other arrangements | (68,635 | ) | (62,896 | ) | ||||
Deposits on universal life and other investment type policies and contracts | 120,250 | 89,458 | ||||||
Withdrawals on universal life and other investment type policies and contracts | (550,122 | ) | (249,190 | ) | ||||
Net cash (used in) provided by financing activities | (536,717 | ) | 123,807 | |||||
Effect of exchange rate changes on cash | (36,535 | ) | 14,610 | |||||
Change in cash and cash equivalents | 163,343 | 640,860 | ||||||
Cash and cash equivalents, beginning of period | 1,259,892 | 962,870 | ||||||
Cash and cash equivalents, end of period | $ | 1,423,235 | $ | 1,603,730 | ||||
Supplementary information: | ||||||||
Cash paid for interest | $ | 75,003 | $ | 76,514 | ||||
Cash paid for income taxes, net of refunds | $ | 100,429 | $ | 81,391 | ||||
Business purchase information - See Note 12 - "Financing and Other Activities" | ||||||||
Non-cash supplementary information - See Note 4 - "Investments" |
1. | Organization and Basis of Presentation |
2. | Earnings Per Share |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Earnings: | ||||||||||||||||
Net income (loss) (numerator for basic and diluted calculations) | $ | 137,955 | $ | 144,475 | $ | 273,878 | $ | 408,904 | ||||||||
Shares: | ||||||||||||||||
Weighted average outstanding shares (denominator for basic calculation) | 70,865 | 73,776 | 72,342 | 73,690 | ||||||||||||
Equivalent shares from outstanding stock options | 526 | 362 | 498 | 388 | ||||||||||||
Denominator for diluted calculation | 71,391 | 74,138 | 72,840 | 74,078 | ||||||||||||
Earnings per share: | ||||||||||||||||
Basic | $ | 1.95 | $ | 1.96 | $ | 3.79 | $ | 5.55 | ||||||||
Diluted | $ | 1.93 | $ | 1.95 | $ | 3.76 | $ | 5.52 |
3. | Accumulated Other Comprehensive Income |
Accumulated Other Comprehensive Income (Loss), Net of Income Tax | ||||||||||||||||
Accumulated Currency Translation Adjustments | Unrealized Appreciation (Depreciation) of Investments(1) | Pension and Postretirement Benefits | Total | |||||||||||||
Balance, December 31, 2012 | $ | 267,475 | $ | 1,877,657 | $ | (36,230 | ) | $ | 2,108,902 | |||||||
Other comprehensive income (loss) before reclassifications | (75,798 | ) | (936,847 | ) | (82 | ) | (1,012,727 | ) | ||||||||
Amounts reclassified to AOCI | — | 1,527 | 2,299 | 3,826 | ||||||||||||
Net current-period other comprehensive income (loss) | (75,798 | ) | (935,320 | ) | 2,217 | (1,008,901 | ) | |||||||||
Balance, September 30, 2013 | $ | 191,677 | $ | 942,337 | $ | (34,013 | ) | $ | 1,100,001 |
Accumulated Other Comprehensive Income (Loss), Net of Income Tax | ||||||||||||||||
Accumulated Currency Translation Adjustments | Unrealized Appreciation (Depreciation) of Investments(1) | Pension and Postretirement Benefits | Total | |||||||||||||
Balance, December 31, 2011 | $ | 229,795 | $ | 1,419,318 | $ | (30,960 | ) | $ | 1,618,153 | |||||||
Change in component during the period | 43,463 | 488,194 | 1,837 | 533,494 | ||||||||||||
Balance, September 30, 2012 | $ | 273,258 | $ | 1,907,512 | $ | (29,123 | ) | $ | 2,151,647 |
(1) | Includes cash flow hedges. See Note 5 - “Derivative Instruments” for additional information on cash flow hedges. |
Amount Reclassified from AOCI | ||||||||||
Details about AOCI Components | Three months ended September 30, 2013 | Nine months ended September 30, 2013 | Affected Line Item in Statement of Income | |||||||
Unrealized gains and losses on available-for-sale securities | $ | (12,736 | ) | $ | 11,122 | Investment related gains (losses), net | ||||
Gains and losses on cash flow hedge - interest rate swap | 291 | 796 | Investment income | |||||||
Deferred policy acquisition costs attributed to unrealized gains and losses(1) | (602 | ) | (15,433 | ) | ||||||
(13,047 | ) | (3,515 | ) | Total before tax | ||||||
5,009 | 1,988 | Tax expense | ||||||||
$ | (8,038 | ) | $ | (1,527 | ) | Net of tax | ||||
Amortization of unrealized pension and postretirement benefits: | ||||||||||
Prior service cost(2) | $ | (152 | ) | $ | (459 | ) | ||||
Actuarial gains/(losses)(2) | (1,087 | ) | (3,078 | ) | ||||||
(1,239 | ) | (3,537 | ) | Total before tax | ||||||
434 | 1,238 | Tax benefit | ||||||||
$ | (805 | ) | $ | (2,299 | ) | Net of tax | ||||
Total reclassifications for the period | $ | (8,843 | ) | $ | (3,826 | ) | Net of tax |
(1) | This AOCI component is included in the computation of the deferred policy acquisition cost. See Note 8 – “Deferred Policy Acquisition Costs” of the 2012 Annual Report for additional details. |
(2) | These AOCI components are included in the computation of the net periodic pension cost. See Note 9 – “Employee Benefit Plans” for additional details. |
4. | Investments |
September 30, 2013: | Amortized | Unrealized | Unrealized | Estimated Fair | % of | Other-than- temporary impairments | |||||||||||||||||
Cost | Gains | Losses | Value | Total | in AOCI | ||||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||
Corporate securities | $ | 11,505,673 | $ | 637,691 | $ | 208,802 | $ | 11,934,562 | 56.1 | % | $ | — | |||||||||||
Canadian and Canadian provincial governments | 2,719,147 | 785,840 | 13,831 | 3,491,156 | 16.4 | — | |||||||||||||||||
Residential mortgage-backed securities | 922,581 | 44,948 | 15,691 | 951,838 | 4.5 | (300 | ) | ||||||||||||||||
Asset-backed securities | 883,495 | 19,264 | 17,481 | 885,278 | 4.1 | (2,259 | ) | ||||||||||||||||
Commercial mortgage-backed securities | 1,371,473 | 102,207 | 20,566 | 1,453,114 | 6.8 | (1,609 | ) | ||||||||||||||||
U.S. government and agencies | 413,254 | 20,412 | 2,819 | 430,847 | 2.0 | — | |||||||||||||||||
State and political subdivisions | 288,757 | 22,626 | 13,654 | 297,729 | 1.4 | — | |||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 1,812,970 | 50,246 | 18,632 | 1,844,584 | 8.7 | — | |||||||||||||||||
Total fixed maturity securities | $ | 19,917,350 | $ | 1,683,234 | $ | 311,476 | $ | 21,289,108 | 100.0 | % | $ | (4,168 | ) | ||||||||||
Non-redeemable preferred stock | $ | 80,985 | $ | 5,187 | $ | 3,333 | $ | 82,839 | 56.4 | % | |||||||||||||
Other equity securities | 68,123 | — | 4,052 | 64,071 | 43.6 | ||||||||||||||||||
Total equity securities | $ | 149,108 | $ | 5,187 | $ | 7,385 | $ | 146,910 | 100.0 | % |
December 31, 2012: | Amortized | Unrealized | Unrealized | Estimated Fair | % of | Other-than- temporary impairments | |||||||||||||||||
Cost | Gains | Losses | Value | Total | in AOCI | ||||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||
Corporate securities | $ | 11,333,431 | $ | 1,085,973 | $ | 39,333 | $ | 12,380,071 | 55.5 | % | $ | — | |||||||||||
Canadian and Canadian provincial governments | 2,676,777 | 1,372,731 | 174 | 4,049,334 | 18.2 | — | |||||||||||||||||
Residential mortgage-backed securities | 969,267 | 76,520 | 3,723 | 1,042,064 | 4.7 | (241 | ) | ||||||||||||||||
Asset-backed securities | 700,455 | 19,898 | 28,798 | 691,555 | 3.1 | (2,259 | ) | ||||||||||||||||
Commercial mortgage-backed securities | 1,608,376 | 142,369 | 51,842 | 1,698,903 | 7.6 | (6,125 | ) | ||||||||||||||||
U.S. government and agencies | 231,256 | 33,958 | 24 | 265,190 | 1.2 | — | |||||||||||||||||
State and political subdivisions | 270,086 | 38,058 | 5,646 | 302,498 | 1.4 | — | |||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 1,769,784 | 94,929 | 2,714 | 1,861,999 | 8.3 | — | |||||||||||||||||
Total fixed maturity securities | $ | 19,559,432 | $ | 2,864,436 | $ | 132,254 | $ | 22,291,614 | 100.0 | % | $ | (8,625 | ) | ||||||||||
Non-redeemable preferred stock | $ | 68,469 | $ | 6,542 | $ | 170 | $ | 74,841 | 33.6 | % | |||||||||||||
Other equity securities | 148,577 | 416 | 1,134 | 147,859 | 66.4 | ||||||||||||||||||
Total equity securities | $ | 217,046 | $ | 6,958 | $ | 1,304 | $ | 222,700 | 100.0 | % |
Amortized Cost | Fair Value | |||||||
Available-for-sale: | ||||||||
Due in one year or less | $ | 416,152 | $ | 421,874 | ||||
Due after one year through five years | 3,712,227 | 3,890,251 | ||||||
Due after five years through ten years | 6,800,712 | 7,027,350 | ||||||
Due after ten years | 5,810,710 | 6,659,403 | ||||||
Asset and mortgage-backed securities | 3,177,549 | 3,290,230 | ||||||
Total | $ | 19,917,350 | $ | 21,289,108 |
September 30, 2013: | Estimated | ||||||||||
Amortized Cost | Fair Value | % of Total | |||||||||
Finance | $ | 3,728,120 | $ | 3,870,583 | 32.4 | % | |||||
Industrial | 5,926,283 | 6,125,796 | 51.3 | ||||||||
Utility | 1,829,273 | 1,916,477 | 16.1 | ||||||||
Other | 21,997 | 21,706 | 0.2 | ||||||||
Total | $ | 11,505,673 | $ | 11,934,562 | 100.0 | % | |||||
December 31, 2012: | Estimated | ||||||||||
Amortized Cost | Fair Value | % of Total | |||||||||
Finance | $ | 3,619,455 | $ | 3,900,152 | 31.5 | % | |||||
Industrial | 5,881,967 | 6,443,846 | 52.0 | ||||||||
Utility | 1,799,658 | 2,002,611 | 16.2 | ||||||||
Other | 32,351 | 33,462 | 0.3 | ||||||||
Total | $ | 11,333,431 | $ | 12,380,071 | 100.0 | % |
Three months ended September 30, | ||||||||
2013 | 2012 | |||||||
Balance, beginning of period | $ | 13,324 | $ | 45,903 | ||||
Initial impairments - credit loss OTTI recognized on securities not previously impaired | — | — | ||||||
Additional impairments - credit loss OTTI recognized on securities previously impaired | 134 | 1,306 | ||||||
Credit loss OTTI previously recognized on securities impaired to fair value during the period | — | (2,622 | ) | |||||
Credit loss OTTI previously recognized on securities which matured, paid down, prepaid or were sold during the period | (1,762 | ) | (20,725 | ) | ||||
Balance, end of period | $ | 11,696 | $ | 23,862 | ||||
Nine months ended September 30, | ||||||||
2013 | 2012 | |||||||
Balance, beginning of period | $ | 16,675 | $ | 63,947 | ||||
Initial impairments - credit loss OTTI recognized on securities not previously impaired | — | 1,962 | ||||||
Additional impairments - credit loss OTTI recognized on securities previously impaired | 134 | 10,187 | ||||||
Credit loss OTTI previously recognized on securities impaired to fair value during the period | (1,449 | ) | (22,291 | ) | ||||
Credit loss OTTI previously recognized on securities which matured, paid down, prepaid or were sold during the period | (3,664 | ) | (29,943 | ) | ||||
Balance, end of period | $ | 11,696 | $ | 23,862 |
September 30, 2013 | December 31, 2012 | |||||||
Outstanding principal and interest balance(1) | $ | 186,379 | $ | 108,831 | ||||
Carrying value, including accrued interest(2) | $ | 135,862 | $ | 84,765 |
(1) | Represents the contractually required payments which is the sum of contractual principal, whether or not currently due, and accrued interest. |
(2) | Estimated fair value plus accrued interest. |
Nine months ended September 30, | |||||||
2013 | 2012 | ||||||
Contractually required payments (including interest) | $ | 126,869 | $ | 50,268 | |||
Cash flows expected to be collected(1) | 101,205 | 42,316 | |||||
Fair value of investments acquired | 66,880 | 30,853 |
(1) | Represents undiscounted principal and interest cash flow expectations at the date of acquisition. |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Balance, beginning of period | $ | 66,269 | $ | — | $ | 39,239 | $ | — | |||||||
Investments purchased | 4,374 | 11,463 | 34,325 | 11,463 | |||||||||||
Accretion | (1,952 | ) | (6 | ) | (5,774 | ) | (6 | ) | |||||||
Disposals | — | — | (832 | ) | — | ||||||||||
Reclassification from nonaccretable difference | 1,388 | — | 3,121 | — | |||||||||||
Balance, end of period | $ | 70,079 | $ | 11,457 | $ | 70,079 | $ | 11,457 |
September 30, 2013 | December 31, 2012 | |||||||||||||
Gross Unrealized Losses | % of Total | Gross Unrealized Losses | % of Total | |||||||||||
Less than 20% | $ | 286,594 | 89.9 | % | $ | 54,951 | 41.2 | % | ||||||
20% or more for less than six months | 6,325 | 2.0 | 734 | 0.5 | ||||||||||
20% or more for six months or greater | 25,942 | 8.1 | 77,873 | 58.3 | ||||||||||
Total | $ | 318,861 | 100.0 | % | $ | 133,558 | 100.0 | % |
Less than 12 months | 12 months or greater | Total | ||||||||||||||||||||||
Gross | Gross | Gross | ||||||||||||||||||||||
September 30, 2013: | Estimated | Unrealized | Estimated | Unrealized | Estimated | Unrealized | ||||||||||||||||||
Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |||||||||||||||||||
Investment grade securities: | ||||||||||||||||||||||||
Corporate securities | $ | 3,158,429 | $ | 168,659 | $ | 130,027 | $ | 20,031 | $ | 3,288,456 | $ | 188,690 | ||||||||||||
Canadian and Canadian provincial governments | 140,648 | 12,530 | 6,898 | 1,301 | 147,546 | 13,831 | ||||||||||||||||||
Residential mortgage-backed securities | 207,602 | 11,909 | 18,997 | 2,257 | 226,599 | 14,166 | ||||||||||||||||||
Asset-backed securities | 270,863 | 4,602 | 53,786 | 5,571 | 324,649 | 10,173 | ||||||||||||||||||
Commercial mortgage-backed securities | 188,153 | 6,565 | 22,435 | 5,968 | 210,588 | 12,533 | ||||||||||||||||||
U.S. government and agencies | 72,032 | 2,658 | 3,958 | 161 | 75,990 | 2,819 | ||||||||||||||||||
State and political subdivisions | 95,935 | 8,776 | 14,981 | 4,878 | 110,916 | 13,654 | ||||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 644,427 | 17,479 | 10,589 | 1,153 | 655,016 | 18,632 | ||||||||||||||||||
Total investment grade securities | 4,778,089 | 233,178 | 261,671 | 41,320 | 5,039,760 | 274,498 | ||||||||||||||||||
Non-investment grade securities: | ||||||||||||||||||||||||
Corporate securities | 311,613 | 12,155 | 42,024 | 7,957 | 353,637 | 20,112 | ||||||||||||||||||
Residential mortgage-backed securities | 53,633 | 1,068 | 2,254 | 457 | 55,887 | 1,525 | ||||||||||||||||||
Asset-backed securities | 29,043 | 467 | 30,901 | 6,841 | 59,944 | 7,308 | ||||||||||||||||||
Commercial mortgage-backed securities | 971 | 25 | 10,905 | 8,008 | 11,876 | 8,033 | ||||||||||||||||||
Total non-investment grade securities | 395,260 | 13,715 | 86,084 | 23,263 | 481,344 | 36,978 | ||||||||||||||||||
Total fixed maturity securities | $ | 5,173,349 | $ | 246,893 | $ | 347,755 | $ | 64,583 | $ | 5,521,104 | $ | 311,476 | ||||||||||||
Non-redeemable preferred stock | $ | 42,338 | $ | 3,331 | $ | 1 | $ | 2 | $ | 42,339 | $ | 3,333 | ||||||||||||
Other equity securities | 47,151 | 2,619 | 17,028 | 1,433 | 64,179 | 4,052 | ||||||||||||||||||
Total equity securities | $ | 89,489 | $ | 5,950 | $ | 17,029 | $ | 1,435 | $ | 106,518 | $ | 7,385 |
Less than 12 months | 12 months or greater | Total | ||||||||||||||||||||||
Gross | Gross | Gross | ||||||||||||||||||||||
December 31, 2012: | Estimated | Unrealized | Estimated | Unrealized | Estimated | Unrealized | ||||||||||||||||||
Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |||||||||||||||||||
Investment grade securities: | ||||||||||||||||||||||||
Corporate securities | $ | 786,203 | $ | 13,276 | $ | 108,187 | $ | 17,386 | $ | 894,390 | $ | 30,662 | ||||||||||||
Canadian and Canadian provincial governments | 12,349 | 174 | — | — | 12,349 | 174 | ||||||||||||||||||
Residential mortgage-backed securities | 22,288 | 97 | 19,394 | 3,199 | 41,682 | 3,296 | ||||||||||||||||||
Asset-backed securities | 59,119 | 449 | 96,179 | 9,508 | 155,298 | 9,957 | ||||||||||||||||||
Commercial mortgage-backed securities | 89,507 | 797 | 29,181 | 7,974 | 118,688 | 8,771 | ||||||||||||||||||
U.S. government and agencies | 7,272 | 24 | — | — | 7,272 | 24 | ||||||||||||||||||
State and political subdivisions | 20,602 | 1,514 | 11,736 | 4,132 | 32,338 | 5,646 | ||||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 244,817 | 1,953 | 7,435 | 761 | 252,252 | 2,714 | ||||||||||||||||||
Total investment grade securities | 1,242,157 | 18,284 | 272,112 | 42,960 | 1,514,269 | 61,244 | ||||||||||||||||||
Non-investment grade securities: | ||||||||||||||||||||||||
Corporate securities | 181,168 | 3,170 | 39,123 | 5,501 | 220,291 | 8,671 | ||||||||||||||||||
Residential mortgage-backed securities | 15,199 | 80 | 2,633 | 347 | 17,832 | 427 | ||||||||||||||||||
Asset-backed securities | 3,421 | 26 | 31,938 | 18,815 | 35,359 | 18,841 | ||||||||||||||||||
Commercial mortgage-backed securities | 3,317 | 764 | 68,405 | 42,307 | 71,722 | 43,071 | ||||||||||||||||||
Total non-investment grade securities | 203,105 | 4,040 | 142,099 | 66,970 | 345,204 | 71,010 | ||||||||||||||||||
Total fixed maturity securities | $ | 1,445,262 | $ | 22,324 | $ | 414,211 | $ | 109,930 | $ | 1,859,473 | $ | 132,254 | ||||||||||||
Non-redeemable preferred stock | $ | 5,577 | $ | 52 | $ | 5,679 | $ | 118 | $ | 11,256 | $ | 170 | ||||||||||||
Other equity securities | 85,374 | 1,134 | — | — | 85,374 | 1,134 | ||||||||||||||||||
Total equity securities | $ | 90,951 | $ | 1,186 | $ | 5,679 | $ | 118 | $ | 96,630 | $ | 1,304 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Fixed maturity securities available-for-sale | $ | 243,938 | $ | 221,212 | $ | 723,772 | $ | 633,110 | ||||||||
Mortgage loans on real estate | 33,013 | 26,938 | 89,618 | 67,258 | ||||||||||||
Policy loans | 15,743 | 16,519 | 49,103 | 49,637 | ||||||||||||
Funds withheld at interest | 80,024 | 127,855 | 376,495 | 305,861 | ||||||||||||
Short-term investments | 374 | 960 | 1,609 | 3,027 | ||||||||||||
Investment receivable | — | — | — | — | ||||||||||||
Other invested assets | 9,411 | 13,117 | 36,712 | 35,803 | ||||||||||||
Investment revenue | 382,503 | 406,601 | 1,277,309 | 1,094,696 | ||||||||||||
Investment expense | (13,137 | ) | (9,820 | ) | (38,578 | ) | (28,641 | ) | ||||||||
Investment income, net of related expenses | $ | 369,366 | $ | 396,781 | $ | 1,238,731 | $ | 1,066,055 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Fixed maturities and equity securities available for sale: | |||||||||||||||
Other-than-temporary impairment losses on fixed maturities | $ | (391 | ) | $ | (1,996 | ) | $ | (10,396 | ) | $ | (11,562 | ) | |||
Portion of loss recognized in accumulated other comprehensive income (before taxes) | 59 | (559 | ) | (247 | ) | (7,618 | ) | ||||||||
Net other-than-temporary impairment losses on fixed maturities recognized in earnings | (332 | ) | (2,555 | ) | (10,643 | ) | (19,180 | ) | |||||||
Impairment losses on equity securities | — | — | — | (3,025 | ) | ||||||||||
Gain on investment activity | 21,560 | 53,173 | 70,085 | 102,078 | |||||||||||
Loss on investment activity | (30,434 | ) | (6,668 | ) | (48,406 | ) | (23,090 | ) | |||||||
Other impairment losses and change in mortgage loan provision | 233 | (10,301 | ) | (1,268 | ) | (14,382 | ) | ||||||||
Derivatives and other, net | (67,492 | ) | 42,404 | 56,381 | 100,973 | ||||||||||
Total investment related gains (losses), net | $ | (76,465 | ) | $ | 76,053 | $ | 66,149 | $ | 143,374 |
September 30, 2013 | December 31, 2012 | |||||||||||||
Recorded Investment | % of Total | Recorded Investment | % of Total | |||||||||||
Apartment | $ | 290,678 | 11.7 | % | $ | 229,266 | 9.9 | % | ||||||
Retail | 796,144 | 31.9 | 669,958 | 29.0 | ||||||||||
Office building | 854,870 | 34.2 | 825,406 | 35.7 | ||||||||||
Industrial | 444,186 | 17.8 | 455,682 | 19.7 | ||||||||||
Other commercial | 110,373 | 4.4 | 131,855 | 5.7 | ||||||||||
Total | $ | 2,496,251 | 100.0 | % | $ | 2,312,167 | 100.0 | % |
September 30, 2013 | December 31, 2012 | |||||||||||||
Recorded Investment | % of Total | Recorded Investment | % of Total | |||||||||||
Pacific | $ | 658,054 | 26.4 | % | $ | 593,589 | 25.7 | % | ||||||
South Atlantic | 581,781 | 23.3 | 477,068 | 20.5 | ||||||||||
Mountain | 260,794 | 10.4 | 233,174 | 10.1 | ||||||||||
Middle Atlantic | 269,602 | 10.8 | 300,475 | 13.0 | ||||||||||
West North Central | 181,937 | 7.3 | 168,063 | 7.3 | ||||||||||
East North Central | 239,997 | 9.6 | 224,122 | 9.7 | ||||||||||
West South Central | 155,061 | 6.2 | 161,451 | 7.0 | ||||||||||
East South Central | 67,155 | 2.7 | 62,789 | 2.7 | ||||||||||
New England | 81,870 | 3.3 | 91,436 | 4.0 | ||||||||||
Total | $ | 2,496,251 | 100.0 | % | $ | 2,312,167 | 100.0 | % |
September 30, 2013 | December 31, 2012 | |||||||||||||
Recorded Investment | % of Total | Recorded |