(Mark One) | ||||
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) | |||
OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
For the quarterly period ended March 31, 2014 | ||||
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 | ||||
Three months ended March 31, 2014 and 2013 | ||||
2 | ||||
3 | ||||
4 | ||||
1 | ||||
1A | ||||
2 | ||||
6 | ||||
March 31, 2014 | December 31, 2013 | |||||||
(Dollars in thousands, except share data) | ||||||||
Assets | ||||||||
Fixed maturity securities: | ||||||||
Available-for-sale at fair value (amortized cost of $20,497,524 and $20,270,734) | $ | 22,157,182 | $ | 21,474,136 | ||||
Mortgage loans on real estate (net of allowances of $8,466 and $10,106) | 2,526,228 | 2,486,680 | ||||||
Policy loans | 1,296,897 | 1,244,469 | ||||||
Funds withheld at interest | 5,814,231 | 5,771,467 | ||||||
Short-term investments | 118,789 | 139,395 | ||||||
Other invested assets | 1,234,779 | 1,324,960 | ||||||
Total investments | 33,148,106 | 32,441,107 | ||||||
Cash and cash equivalents | 1,127,132 | 923,647 | ||||||
Accrued investment income | 233,816 | 267,908 | ||||||
Premiums receivable and other reinsurance balances | 1,454,959 | 1,439,528 | ||||||
Reinsurance ceded receivables | 594,794 | 594,515 | ||||||
Deferred policy acquisition costs | 3,450,523 | 3,517,796 | ||||||
Other assets | 532,251 | 489,972 | ||||||
Total assets | $ | 40,541,581 | $ | 39,674,473 | ||||
Liabilities and Stockholders’ Equity | ||||||||
Future policy benefits | $ | 11,887,951 | $ | 11,866,776 | ||||
Interest-sensitive contract liabilities | 12,809,003 | 12,947,557 | ||||||
Other policy claims and benefits | 3,899,004 | 3,571,761 | ||||||
Other reinsurance balances | 283,249 | 275,138 | ||||||
Deferred income taxes | 2,023,588 | 1,837,577 | ||||||
Other liabilities | 638,967 | 541,035 | ||||||
Short-term debt | 50,000 | — | ||||||
Long-term debt | 2,214,526 | 2,214,350 | ||||||
Collateral finance facility | 484,747 | 484,752 | ||||||
Total liabilities | 34,291,035 | 33,738,946 | ||||||
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 March 31, 2014 and December 31, 2013 | 791 | 791 | ||||||
Additional paid-in-capital | 1,782,838 | 1,777,906 | ||||||
Retained earnings | 3,772,776 | 3,659,938 | ||||||
Treasury stock, at cost - 9,623,749 and 8,369,540 shares | (585,358 | ) | (508,715 | ) | ||||
Accumulated other comprehensive income | 1,279,499 | 1,005,607 | ||||||
Total stockholders’ equity | 6,250,546 | 5,935,527 | ||||||
Total liabilities and stockholders’ equity | $ | 40,541,581 | $ | 39,674,473 |
Three months ended March 31, | ||||||||
2014 | 2013 | |||||||
Revenues: | (Dollars in thousands, except per share data) | |||||||
Net premiums | $ | 2,100,637 | $ | 1,979,693 | ||||
Investment income, net of related expenses | 404,375 | 425,131 | ||||||
Investment related gains (losses), net: | ||||||||
Other-than-temporary impairments on fixed maturity securities | (303 | ) | (202 | ) | ||||
Other-than-temporary impairments on fixed maturity securities transferred to (from) accumulated other comprehensive income | — | — | ||||||
Other investment related gains (losses), net | 84,874 | 94,573 | ||||||
Total investment related gains (losses), net | 84,571 | 94,371 | ||||||
Other revenues | 67,590 | 101,907 | ||||||
Total revenues | 2,657,173 | 2,601,102 | ||||||
Benefits and Expenses: | ||||||||
Claims and other policy benefits | 1,843,677 | 1,688,910 | ||||||
Interest credited | 110,594 | 125,483 | ||||||
Policy acquisition costs and other insurance expenses | 354,873 | 357,357 | ||||||
Other operating expenses | 110,936 | 119,501 | ||||||
Interest expense | 35,084 | 28,486 | ||||||
Collateral finance facility expense | 2,569 | 2,538 | ||||||
Total benefits and expenses | 2,457,733 | 2,322,275 | ||||||
Income before income taxes | 199,440 | 278,827 | ||||||
Provision for income taxes | 62,776 | 93,292 | ||||||
Net income | $ | 136,664 | $ | 185,535 | ||||
Earnings per share: | ||||||||
Basic earnings per share | $ | 1.94 | $ | 2.51 | ||||
Diluted earnings per share | $ | 1.92 | $ | 2.49 | ||||
Dividends declared per share | $ | 0.30 | $ | 0.24 |
Three months ended March 31, | ||||||||
2014 | 2013 | |||||||
Comprehensive income | (Dollars in thousands) | |||||||
Net income | $ | 136,664 | $ | 185,535 | ||||
Other comprehensive income (loss), net of tax: | ||||||||
Change in foreign currency translation adjustments | (42,683 | ) | (14,105 | ) | ||||
Change in net unrealized gains and losses on investments | 315,384 | (119,333 | ) | |||||
Change in other-than-temporary impairment losses on fixed maturity securities | 450 | 451 | ||||||
Changes in pension and other postretirement plan adjustments | 741 | 825 | ||||||
Total other comprehensive income (loss), net of tax | 273,892 | (132,162 | ) | |||||
Total comprehensive income | $ | 410,556 | $ | 53,373 |
Three months ended March 31, | ||||||||
2014 | 2013 | |||||||
(Dollars in thousands) | ||||||||
Cash Flows from Operating Activities: | ||||||||
Net income | $ | 136,664 | $ | 185,535 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Change in operating assets and liabilities: | ||||||||
Accrued investment income | 34,480 | (30,083 | ) | |||||
Premiums receivable and other reinsurance balances | (15,627 | ) | 72,864 | |||||
Deferred policy acquisition costs | 64,559 | 42,741 | ||||||
Reinsurance ceded receivable balances | 4,254 | 28,131 | ||||||
Future policy benefits, other policy claims and benefits, and other reinsurance balances | 392,876 | 275,091 | ||||||
Deferred income taxes | 41,472 | 16,343 | ||||||
Other assets and other liabilities, net | (29,340 | ) | (12,317 | ) | ||||
Amortization of net investment premiums, discounts and other | (25,357 | ) | (22,497 | ) | ||||
Investment related gains, net | (84,571 | ) | (94,371 | ) | ||||
Gain on repurchase of collateral finance facility securities | — | (46,506 | ) | |||||
Excess tax benefits from share-based payment arrangement | (668 | ) | (143 | ) | ||||
Other, net | 22,486 | 80,142 | ||||||
Net cash provided by operating activities | 541,228 | 494,930 | ||||||
Cash Flows from Investing Activities: | ||||||||
Sales of fixed maturity securities available-for-sale | 584,491 | 795,575 | ||||||
Maturities of fixed maturity securities available-for-sale | 111,854 | 36,028 | ||||||
Purchases of fixed maturity securities available-for-sale | (917,715 | ) | (1,277,240 | ) | ||||
Cash invested in mortgage loans | (135,802 | ) | (79,361 | ) | ||||
Cash invested in policy loans | (52,913 | ) | — | |||||
Cash invested in funds withheld at interest | (21,466 | ) | (29,829 | ) | ||||
Principal payments on mortgage loans on real estate | 105,622 | 52,157 | ||||||
Principal payments on policy loans | 485 | 32,378 | ||||||
Change in short-term investments | 20,740 | 101,722 | ||||||
Change in other invested assets | 160,427 | (16,805 | ) | |||||
Net cash used in investing activities | (144,277 | ) | (385,375 | ) | ||||
Cash Flows from Financing Activities: | ||||||||
Dividends to stockholders | (21,244 | ) | (17,753 | ) | ||||
Repurchase and repayment of collateral finance facility securities | — | (112,000 | ) | |||||
Net change in short-term debt | 50,000 | — | ||||||
Purchases of treasury stock | (86,837 | ) | (47,640 | ) | ||||
Excess tax benefits from share-based payment arrangement | 668 | 143 | ||||||
Exercise of stock options, net | 6,364 | 1,071 | ||||||
Change in cash collateral for derivatives and other arrangements | 29,680 | 11,532 | ||||||
Deposits on universal life and other investment type policies and contracts | 36,257 | 17,241 | ||||||
Withdrawals on universal life and other investment type policies and contracts | (215,660 | ) | (204,196 | ) | ||||
Net cash used in financing activities | (200,772 | ) | (351,602 | ) | ||||
Effect of exchange rate changes on cash | 7,306 | (16,004 | ) | |||||
Change in cash and cash equivalents | 203,485 | (258,051 | ) | |||||
Cash and cash equivalents, beginning of period | 923,647 | 1,259,892 | ||||||
Cash and cash equivalents, end of period | $ | 1,127,132 | $ | 1,001,841 | ||||
Supplementary information: | ||||||||
Cash paid for interest | $ | 25,434 | $ | 16,552 | ||||
Cash paid for income taxes, net of refunds | $ | 8,611 | $ | 9,125 |
1. | Business and Basis of Presentation |
2. | Earnings Per Share |
Three months ended March 31, | ||||||||
2014 | 2013 | |||||||
Earnings: | ||||||||
Net income (numerator for basic and diluted calculations) | $ | 136,664 | $ | 185,535 | ||||
Shares: | ||||||||
Weighted average outstanding shares (denominator for basic calculation) | 70,574 | 73,838 | ||||||
Equivalent shares from outstanding stock options | 690 | 551 | ||||||
Denominator for diluted calculation | 71,264 | 74,389 | ||||||
Earnings per share: | ||||||||
Basic | $ | 1.94 | $ | 2.51 | ||||
Diluted | $ | 1.92 | $ | 2.49 |
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, 2013 | $ | 207,083 | $ | 820,245 | $ | (21,721 | ) | $ | 1,005,607 | |||||||
Other comprehensive income (loss) before reclassifications | (42,683 | ) | 319,758 | 161 | 277,236 | |||||||||||
Amounts reclassified to (from) AOCI | — | (3,924 | ) | 580 | (3,344 | ) | ||||||||||
Net current-period other comprehensive income (loss) | (42,683 | ) | 315,834 | 741 | 273,892 | |||||||||||
Balance, March 31, 2014 | $ | 164,400 | $ | 1,136,079 | $ | (20,980 | ) | $ | 1,279,499 |
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 | (14,105 | ) | (112,711 | ) | 99 | (126,717 | ) | |||||||||
Amounts reclassified to (from) AOCI | — | (6,171 | ) | 726 | (5,445 | ) | ||||||||||
Net current-period other comprehensive income (loss) | (14,105 | ) | (118,882 | ) | 825 | (132,162 | ) | |||||||||
Balance, March 31, 2013 | $ | 253,370 | $ | 1,758,775 | $ | (35,405 | ) | $ | 1,976,740 |
(1) | Includes cash flow hedges. See Note 5 - “Derivative Instruments” for additional information on cash flow hedges. |
Amount Reclassified from AOCI | ||||||||||
Three months ended March 31, | ||||||||||
Details about AOCI Components | 2014 | 2013 | Affected Line Item in Statement of Income | |||||||
Unrealized gains and losses on available-for-sale securities | $ | 1,189 | $ | 10,348 | Investment related gains (losses), net | |||||
Gains and losses on cash flow hedge - interest rate swap | 218 | 305 | Investment income | |||||||
Deferred policy acquisition costs attributed to unrealized gains and losses(1) | 4,421 | (1,548 | ) | |||||||
5,828 | 9,105 | Total before tax | ||||||||
(1,904 | ) | (2,934 | ) | Tax expense | ||||||
$ | 3,924 | $ | 6,171 | Net of tax | ||||||
Amortization of unrealized pension and postretirement benefits: | ||||||||||
Prior service cost(2) | $ | (2 | ) | $ | (94 | ) | ||||
Actuarial gains/(losses)(2) | (890 | ) | (1,023 | ) | ||||||
(892 | ) | (1,117 | ) | Total before tax | ||||||
312 | 391 | Tax benefit | ||||||||
$ | (580 | ) | $ | (726 | ) | Net of tax | ||||
Total reclassifications for the period | $ | 3,344 | $ | 5,445 | 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 2013 Annual Report for additional details. |
(2) | These AOCI components are included in the computation of the net periodic pension cost. See Note 10 – “Employee Benefit Plans” for additional details. |
4. | Investments |
March 31, 2014: | Amortized | Unrealized | Unrealized | Estimated Fair | % of | Other-than- temporary impairments | |||||||||||||||||
Cost | Gains | Losses | Value | Total | in AOCI | ||||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||
Corporate securities | $ | 11,858,578 | $ | 762,137 | $ | 102,415 | $ | 12,518,300 | 56.4 | % | $ | — | |||||||||||
Canadian and Canadian provincial governments | 2,655,865 | 802,236 | 7,937 | 3,450,164 | 15.6 | — | |||||||||||||||||
Residential mortgage-backed securities | 969,944 | 45,270 | 13,343 | 1,001,871 | 4.5 | (300 | ) | ||||||||||||||||
Asset-backed securities | 933,130 | 23,247 | 11,798 | 944,579 | 4.3 | (2,259 | ) | ||||||||||||||||
Commercial mortgage-backed securities | 1,367,205 | 95,154 | 11,856 | 1,450,503 | 6.5 | (1,609 | ) | ||||||||||||||||
U.S. government and agencies | 447,071 | 18,158 | 2,967 | 462,262 | 2.1 | — | |||||||||||||||||
State and political subdivisions | 368,465 | 31,367 | 9,200 | 390,632 | 1.8 | — | |||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 1,897,266 | 57,073 | 15,468 | 1,938,871 | 8.8 | — | |||||||||||||||||
Total fixed maturity securities | $ | 20,497,524 | $ | 1,834,642 | $ | 174,984 | $ | 22,157,182 | 100.0 | % | $ | (4,168 | ) | ||||||||||
Non-redeemable preferred stock | $ | 84,156 | $ | 7,273 | $ | 2,662 | $ | 88,767 | 31.5 | % | |||||||||||||
Other equity securities | 191,988 | 2,921 | 1,661 | 193,248 | 68.5 | ||||||||||||||||||
Total equity securities | $ | 276,144 | $ | 10,194 | $ | 4,323 | $ | 282,015 | 100.0 | % |
December 31, 2013: | Amortized | Unrealized | Unrealized | Estimated Fair | % of | Other-than- temporary impairments | |||||||||||||||||
Cost | Gains | Losses | Value | Total | in AOCI | ||||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||
Corporate securities | $ | 11,697,394 | $ | 616,147 | $ | 202,786 | $ | 12,110,755 | 56.4 | % | $ | — | |||||||||||
Canadian and Canadian provincial governments | 2,728,111 | 669,762 | 16,848 | 3,381,025 | 15.7 | — | |||||||||||||||||
Residential mortgage-backed securities | 970,434 | 38,126 | 18,917 | 989,643 | 4.6 | (300 | ) | ||||||||||||||||
Asset-backed securities | 891,751 | 18,893 | 15,812 | 894,832 | 4.2 | (2,259 | ) | ||||||||||||||||
Commercial mortgage-backed securities | 1,314,782 | 91,651 | 17,487 | 1,388,946 | 6.5 | (1,609 | ) | ||||||||||||||||
U.S. government and agencies | 489,631 | 16,468 | 4,748 | 501,351 | 2.3 | — | |||||||||||||||||
State and political subdivisions | 313,252 | 21,907 | 14,339 | 320,820 | 1.5 | — | |||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 1,865,379 | 45,347 | 23,962 | 1,886,764 | 8.8 | — | |||||||||||||||||
Total fixed maturity securities | $ | 20,270,734 | $ | 1,518,301 | $ | 314,899 | $ | 21,474,136 | 100.0 | % | $ | (4,168 | ) | ||||||||||
Non-redeemable preferred stock | $ | 81,993 | $ | 5,342 | $ | 5,481 | $ | 81,854 | 20.2 | % | |||||||||||||
Other equity securities | 327,479 | 618 | 4,220 | 323,877 | 79.8 | ||||||||||||||||||
Total equity securities | $ | 409,472 | $ | 5,960 | $ | 9,701 | $ | 405,731 | 100.0 | % |
Amortized Cost | Fair Value | |||||||
Available-for-sale: | ||||||||
Due in one year or less | $ | 616,796 | $ | 624,013 | ||||
Due after one year through five years | 3,673,274 | 3,873,527 | ||||||
Due after five years through ten years | 7,148,863 | 7,474,062 | ||||||
Due after ten years | 5,788,312 | 6,788,627 | ||||||
Asset and mortgage-backed securities | 3,270,279 | 3,396,953 | ||||||
Total | $ | 20,497,524 | $ | 22,157,182 |
March 31, 2014: | Estimated | ||||||||||
Amortized Cost | Fair Value | % of Total | |||||||||
Finance | $ | 3,993,669 | $ | 4,204,783 | 33.6 | % | |||||
Industrial | 5,967,291 | 6,295,510 | 50.3 | ||||||||
Utility | 1,886,833 | 2,007,246 | 16.0 | ||||||||
Other | 10,785 | 10,761 | 0.1 | ||||||||
Total | $ | 11,858,578 | $ | 12,518,300 | 100.0 | % | |||||
December 31, 2013: | Estimated | ||||||||||
Amortized Cost | Fair Value | % of Total | |||||||||
Finance | $ | 3,838,716 | $ | 3,983,623 | 32.9 | % | |||||
Industrial | 5,943,353 | 6,138,150 | 50.7 | ||||||||
Utility | 1,904,100 | 1,978,218 | 16.3 | ||||||||
Other | 11,225 | 10,764 | 0.1 | ||||||||
Total | $ | 11,697,394 | $ | 12,110,755 | 100.0 | % |
Three months ended March 31, | ||||||||
2014 | 2013 | |||||||
Balance, beginning of period | $ | 11,696 | $ | 16,675 | ||||
Credit loss OTTI previously recognized on securities which matured, paid down, prepaid or were sold during the period | — | (1,902 | ) | |||||
Balance, end of period | $ | 11,696 | $ | 14,773 |
March 31, 2014 | December 31, 2013 | |||||||
Outstanding principal and interest balance(1) | $ | 208,044 | $ | 192,644 | ||||
Carrying value, including accrued interest(2) | 165,740 | 148,822 |
(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. |
Three months ended March 31, | |||||||
2014 | 2013 | ||||||
Contractually required payments (including interest) | $ | 31,672 | $ | 91,863 | |||
Cash flows expected to be collected(1) | 25,722 | 72,940 | |||||
Fair value of investments acquired | 18,151 | 50,874 |
(1) | Represents undiscounted principal and interest cash flow expectations at the date of acquisition. |
Three months ended March 31, | |||||||
2014 | 2013 | ||||||
Balance, beginning of period | $ | 69,469 | $ | 39,239 | |||
Investments purchased | 7,571 | 22,066 | |||||
Accretion | (2,139 | ) | (1,943 | ) | |||
Disposals | (379 | ) | — | ||||
Reclassification from nonaccretable difference | (1,155 | ) | 553 | ||||
Balance, end of period | $ | 73,367 | $ | 59,915 |
March 31, 2014 | December 31, 2013 | |||||||||||||
Gross Unrealized Losses | % of Total | Gross Unrealized Losses | % of Total | |||||||||||
Less than 20% | $ | 161,371 | 90.0 | % | $ | 296,731 | 91.4 | % | ||||||
20% or more for less than six months | 163 | 0.1 | 6,444 | 2.0 | ||||||||||
20% or more for six months or greater | 17,773 | 9.9 | 21,425 | 6.6 | ||||||||||
Total | $ | 179,307 | 100.0 | % | $ | 324,600 | 100.0 | % |
Less than 12 months | 12 months or greater | Total | ||||||||||||||||||||||
Gross | Gross | Gross | ||||||||||||||||||||||
March 31, 2014: | Estimated | Unrealized | Estimated | Unrealized | Estimated | Unrealized | ||||||||||||||||||
Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |||||||||||||||||||
Investment grade securities: | ||||||||||||||||||||||||
Corporate securities | $ | 2,057,301 | $ | 64,535 | $ | 311,738 | $ | 31,273 | $ | 2,369,039 | $ | 95,808 | ||||||||||||
Canadian and Canadian provincial governments | 114,845 | 6,334 | 12,421 | 1,603 | 127,266 | 7,937 | ||||||||||||||||||
Residential mortgage-backed securities | 190,212 | 9,802 | 32,621 | 3,294 | 222,833 | 13,096 | ||||||||||||||||||
Asset-backed securities | 214,774 | 3,140 | 79,532 | 7,023 | 294,306 | 10,163 | ||||||||||||||||||
Commercial mortgage-backed securities | 106,146 | 1,295 | 26,181 | 5,443 | 132,327 | 6,738 | ||||||||||||||||||
U.S. government and agencies | 75,193 | 2,777 | 4,104 | 190 | 79,297 | 2,967 | ||||||||||||||||||
State and political subdivisions | 103,058 | 5,440 | 8,158 | 3,760 | 111,216 | 9,200 | ||||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 502,280 | 10,605 | 68,811 | 4,829 | 571,091 | 15,434 | ||||||||||||||||||
Total investment grade securities | 3,363,809 | 103,928 | 543,566 | 57,415 | 3,907,375 | 161,343 | ||||||||||||||||||
Non-investment grade securities: | ||||||||||||||||||||||||
Corporate securities | 191,113 | 3,886 | 43,178 | 2,721 | 234,291 | 6,607 | ||||||||||||||||||
Residential mortgage-backed securities | 26,209 | 197 | 1,776 | 50 | 27,985 | 247 | ||||||||||||||||||
Asset-backed securities | 1,694 | 10 | 8,483 | 1,625 | 10,177 | 1,635 | ||||||||||||||||||
Commercial mortgage-backed securities | — | — | 5,969 | 5,118 | 5,969 | 5,118 | ||||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 2,440 | 34 | — | — | 2,440 | 34 | ||||||||||||||||||
Total non-investment grade securities | 221,456 | 4,127 | 59,406 | 9,514 | 280,862 | 13,641 | ||||||||||||||||||
Total fixed maturity securities | $ | 3,585,265 | $ | 108,055 | $ | 602,972 | $ | 66,929 | $ | 4,188,237 | $ | 174,984 | ||||||||||||
Non-redeemable preferred stock | $ | 20,765 | $ | 2,660 | $ | 1 | $ | 2 | $ | 20,766 | $ | 2,662 | ||||||||||||
Other equity securities | — | — | 32,833 | 1,661 | 32,833 | 1,661 | ||||||||||||||||||
Total equity securities | $ | 20,765 | $ | 2,660 | $ | 32,834 | $ | 1,663 | $ | 53,599 | $ | 4,323 |
Less than 12 months | 12 months or greater | Total | ||||||||||||||||||||||
Gross | Gross | Gross | ||||||||||||||||||||||
December 31, 2013: | Estimated | Unrealized | Estimated | Unrealized | Estimated | Unrealized | ||||||||||||||||||
Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |||||||||||||||||||
Investment grade securities: | ||||||||||||||||||||||||
Corporate securities | $ | 3,141,179 | $ | 148,895 | $ | 301,303 | $ | 40,548 | $ | 3,442,482 | $ | 189,443 | ||||||||||||
Canadian and Canadian provincial governments | 188,491 | 14,419 | 12,029 | 2,429 | 200,520 | 16,848 | ||||||||||||||||||
Residential mortgage-backed securities | 283,967 | 15,900 | 23,068 | 1,688 | 307,035 | 17,588 | ||||||||||||||||||
Asset-backed securities | 255,656 | 4,916 | 56,668 | 4,983 | 312,324 | 9,899 | ||||||||||||||||||
Commercial mortgage-backed securities | 219,110 | 3,725 | 20,068 | 5,745 | 239,178 | 9,470 | ||||||||||||||||||
U.S. government and agencies | 133,697 | 4,469 | 4,406 | 279 | 138,103 | 4,748 | ||||||||||||||||||
State and political subdivisions | 120,193 | 9,723 | 15,202 | 4,616 | 135,395 | 14,339 | ||||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 665,313 | 21,075 | 36,212 | 2,847 | 701,525 | 23,922 | ||||||||||||||||||
Total investment grade securities | 5,007,606 | 223,122 | 468,956 | 63,135 | 5,476,562 | 286,257 | ||||||||||||||||||
Non-investment grade securities: | ||||||||||||||||||||||||
Corporate securities | 283,603 | 9,451 | 38,256 | 3,892 | 321,859 | 13,343 | ||||||||||||||||||
Residential mortgage-backed securities | 62,146 | 1,075 | 3,945 | 254 | 66,091 | 1,329 | ||||||||||||||||||
Asset-backed securities | 28,670 | 415 | 32,392 | 5,498 | 61,062 | 5,913 | ||||||||||||||||||
Commercial mortgage-backed securities | 15,762 | 81 | 10,980 | 7,936 | 26,742 | 8,017 | ||||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 9,403 | 40 | — | — | 9,403 | 40 | ||||||||||||||||||
Total non-investment grade securities | 399,584 | 11,062 | 85,573 | 17,580 | 485,157 | 28,642 | ||||||||||||||||||
Total fixed maturity securities | $ | 5,407,190 | $ | 234,184 | $ | 554,529 | $ | 80,715 | $ | 5,961,719 | $ | 314,899 | ||||||||||||
Non-redeemable preferred stock | $ | 51,386 | $ | 5,479 | $ | 1 | $ | 2 | $ | 51,387 | $ | 5,481 | ||||||||||||
Other equity securities | 218,834 | 1,748 | 32,550 | 2,472 | 251,384 | 4,220 | ||||||||||||||||||
Total equity securities | $ | 270,220 | $ | 7,227 | $ | 32,551 | $ | 2,474 | $ | 302,771 | $ | 9,701 |
Three months ended March 31, | ||||||||
2014 | 2013 | |||||||
Fixed maturity securities available-for-sale | $ | 243,962 | $ | 239,244 | ||||
Mortgage loans on real estate | 33,092 | 28,243 | ||||||
Policy loans | 13,438 | 17,910 | ||||||
Funds withheld at interest | 112,739 | 137,259 | ||||||
Short-term investments | 965 | 813 | ||||||
Other invested assets | 14,501 | 13,922 | ||||||
Investment income | 418,697 | 437,391 | ||||||
Investment expense | (14,322 | ) | (12,260 | ) | ||||
Investment income, net of related expenses | $ | 404,375 | $ | 425,131 |
Three months ended March 31, | |||||||
2014 | 2013 | ||||||
Fixed maturities and equity securities available for sale: | |||||||
Other-than-temporary impairment losses on fixed maturities | $ | (303 | ) | $ | (202 | ) | |
Portion of loss recognized in accumulated other comprehensive income (before taxes) | — | — | |||||
Net other-than-temporary impairment losses on fixed maturity securities recognized in earnings | (303 | ) | (202 | ) | |||
Impairment losses on equity securities | — | — | |||||
Gain on investment activity | 8,067 | 21,680 | |||||
Loss on investment activity | (6,583 | ) | (11,212 | ) | |||
Other impairment losses and change in mortgage loan provision | 1,664 | (1,626 | ) | ||||
Derivatives and other, net | 81,726 | 85,731 | |||||
Total investment related gains (losses), net | $ | 84,571 | $ | 94,371 |
March 31, 2014 | December 31, 2013 | |||||||||||||
Recorded Investment | % of Total | Recorded Investment | % of Total | |||||||||||
Apartment | $ | 346,918 | 13.7 | % | $ | 289,394 | 11.6 | % | ||||||
Retail | 720,921 | 28.4 | 748,731 | 30.0 | ||||||||||
Office building | 917,985 | 36.2 | 917,284 | 36.7 | ||||||||||
Industrial | 412,322 | 16.3 | 439,890 | 17.6 | ||||||||||
Other commercial | 136,548 | 5.4 | 101,487 | 4.1 | ||||||||||
Total | $ | 2,534,694 | 100.0 | % | $ | 2,496,786 | 100.0 | % |
March 31, 2014 | December 31, 2013 | |||||||||||||
Recorded Investment | % of Total | Recorded Investment | % of Total | |||||||||||
Pacific | $ | 678,578 | 26.8 | % | $ | 671,822 | 26.9 | % | ||||||
South Atlantic | 521,853 | 20.6 | 543,658 | 21.8 | ||||||||||
Mountain | 374,874 | 14.8 | 334,446 | 13.4 | ||||||||||
Middle Atlantic | 251,235 | 10.0 | 266,802 | 10.7 | ||||||||||
West North Central | 160,561 | 6.3 | 138,442 | 5.5 | ||||||||||
East North Central | 243,936 | 9.6 | 236,766 | 9.5 | ||||||||||
West South Central | 167,894 | 6.6 | 168,246 | 6.7 | ||||||||||
East South Central | 59,384 | 2.3 | 59,625 | 2.4 | ||||||||||
New England | 76,379 | 3.0 | 76,979 | 3.1 | ||||||||||
Total | $ | 2,534,694 | 100.0 | % | $ | 2,496,786 | 100.0 | % |
March 31, 2014 | December 31, 2013 | |||||||||||||
Recorded Investment | % of Total | Recorded Investment | % of Total | |||||||||||
Due within five years | $ | 968,162 | 38.2 | % | $ | 987,109 | 39.5 | % | ||||||
Due after five years through ten years | 998,196 | 39.4 | 984,289 | 39.4 | ||||||||||
Due after ten years | 568,336 | 22.4 | 525,388 | 21.1 | ||||||||||
Total | $ | 2,534,694 | 100.0 | % | $ | 2,496,786 | 100.0 | % |
March 31, 2014 | December 31, 2013 | |||||||||||||
Internal credit quality grade: | Recorded Investment | % of Total | Recorded Investment | % of Total | ||||||||||
High investment grade | $ | 1,266,653 | 50.0 | % | $ | 1,437,244 | 57.5 | % | ||||||
Investment grade | 1,023,250 | 40.4 | 827,993 | 33.2 | ||||||||||
Average | 183,250 | 7.2 | 155,914 | 6.2 | ||||||||||
Watch list | 32,936 | 1.3 | 49,404 | 2.0 | ||||||||||
In or near default | 28,605 | 1.1 | 26,231 | 1.1 | ||||||||||
Total | $ | 2,534,694 | 100.0 | % | $ | 2,496,786 | 100.0 | % |
March 31, 2014 | December 31, 2013 | |||||||
31-60 days past due | $ | — | $ | — | ||||
61-90 days past due | — | — | ||||||
Greater than 90 days | 7,087 | — | ||||||
Total past due | 7,087 | — | ||||||
Current | 2,527,607 | 2,496,786 | ||||||
Total | $ | 2,534,694 | $ | 2,496,786 |
March 31, 2014 | December 31, 2013 | |||||||
Mortgage loans: | ||||||||
Individually measured for impairment | $ | 32,344 | $ | 37,841 | ||||
Collectively measured for impairment | 2,502,350 | 2,458,945 | ||||||
Mortgage loans, gross of valuation allowances | 2,534,694 | 2,496,786 | ||||||
Valuation allowances: | ||||||||
Individually measured for impairment | 1,677 | 3,211 | ||||||
Collectively measured for impairment | 6,789 | 6,895 | ||||||
Total valuation allowances | 8,466 | 10,106 | ||||||
Mortgage loans, net of valuation allowances | $ | 2,526,228 | $ | 2,486,680 |
Three months ended March 31, | ||||||||
2014 | 2013 | |||||||
Balance, beginning of period | $ | 10,106 | $ | 11,580 | ||||
Recoveries | 24 | — | ||||||
Charge-offs | — | (852 | ) | |||||
Provision (release) | (1,664 | ) | (804 | ) | ||||
Balance, end of period | $ | 8,466 | $ | 9,924 |
Unpaid Principal Balance | Recorded Investment | Related Allowance | Carrying Value | |||||||||||||
March 31, 2014: | ||||||||||||||||
Impaired mortgage loans with no valuation allowance recorded | $ | 20,610 | $ | 20,007 | $ | — | $ | 20,007 | ||||||||
Impaired mortgage loans with valuation allowance recorded | 12,308 | 12,337 | 1,677 | 10,660 | ||||||||||||
Total impaired mortgage loans | $ | 32,918 | $ | 32,344 | $ | 1,677 | $ | 30,667 | ||||||||
December 31, 2013: | ||||||||||||||||
Impaired mortgage loans with no valuation allowance recorded | $ | 21,698 | $ | 21,100 | $ | — | $ | 21,100 | ||||||||
Impaired mortgage loans with valuation allowance recorded | 16,772 | 16,741 | 3,211 | 13,530 | ||||||||||||
Total impaired mortgage loans | $ | 38,470 | $ | 37,841 | $ | 3,211 | $ | 34,630 | ||||||||
The Company’s average investment in impaired mortgage loans and the related interest income are reflected in the table below for the periods indicated (dollars in thousands): | ||||||||||||||||
Three months ended March 31, | ||||||||||||||||
2014 | 2013 | |||||||||||||||
Average Investment(1) |