(Mark One) | ||||
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) | |||
OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
For the quarterly period ended June 30, 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 | ||||
2 | ||||
3 | ||||
4 | ||||
PART II – OTHER INFORMATION | ||||
1 | ||||
1A | ||||
2 | ||||
6 | ||||
June 30, 2014 | December 31, 2013 | |||||||
(Dollars in thousands, except share data) | ||||||||
Assets | ||||||||
Fixed maturity securities: | ||||||||
Available-for-sale at fair value (amortized cost of $22,373,346 and $20,270,734) | $ | 24,480,396 | $ | 21,474,136 | ||||
Mortgage loans on real estate (net of allowances of $9,692 and $10,106) | 2,555,800 | 2,486,680 | ||||||
Policy loans | 1,250,635 | 1,244,469 | ||||||
Funds withheld at interest | 5,940,521 | 5,771,467 | ||||||
Short-term investments | 45,596 | 139,395 | ||||||
Other invested assets | 1,128,375 | 1,324,960 | ||||||
Total investments | 35,401,323 | 32,441,107 | ||||||
Cash and cash equivalents | 1,378,117 | 923,647 | ||||||
Accrued investment income | 279,368 | 267,908 | ||||||
Premiums receivable and other reinsurance balances | 1,559,526 | 1,439,528 | ||||||
Reinsurance ceded receivables | 614,203 | 594,515 | ||||||
Deferred policy acquisition costs | 3,368,343 | 3,517,796 | ||||||
Other assets | 570,171 | 489,972 | ||||||
Total assets | $ | 43,171,051 | $ | 39,674,473 | ||||
Liabilities and Stockholders’ Equity | ||||||||
Future policy benefits | $ | 13,785,532 | $ | 11,866,776 | ||||
Interest-sensitive contract liabilities | 12,686,025 | 12,947,557 | ||||||
Other policy claims and benefits | 3,996,737 | 3,571,761 | ||||||
Other reinsurance balances | 258,023 | 275,138 | ||||||
Deferred income taxes | 2,232,821 | 1,837,577 | ||||||
Other liabilities | 716,157 | 541,035 | ||||||
Short-term debt | 110,000 | — | ||||||
Long-term debt | 2,214,705 | 2,214,350 | ||||||
Collateral finance facility | 482,092 | 484,752 | ||||||
Total liabilities | 36,482,092 | 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 June 30, 2014 and December 31, 2013 | 791 | 791 | ||||||
Additional paid-in-capital | 1,783,856 | 1,777,906 | ||||||
Retained earnings | 3,941,777 | 3,659,938 | ||||||
Treasury stock, at cost - 10,327,655 and 8,369,540 shares | (666,125 | ) | (508,715 | ) | ||||
Accumulated other comprehensive income | 1,628,660 | 1,005,607 | ||||||
Total stockholders’ equity | 6,688,959 | 5,935,527 | ||||||
Total liabilities and stockholders’ equity | $ | 43,171,051 | $ | 39,674,473 |
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Revenues: | (Dollars in thousands, except per share data) | |||||||||||||||
Net premiums | $ | 2,183,160 | $ | 2,035,156 | $ | 4,283,797 | $ | 4,014,849 | ||||||||
Investment income, net of related expenses | 410,607 | 444,234 | 814,982 | 869,365 | ||||||||||||
Investment related gains (losses), net: | ||||||||||||||||
Other-than-temporary impairments on fixed maturity securities | (870 | ) | (9,803 | ) | (1,173 | ) | (10,005 | ) | ||||||||
Other-than-temporary impairments on fixed maturity securities transferred to (from) accumulated other comprehensive income | — | (306 | ) | — | (306 | ) | ||||||||||
Other investment related gains (losses), net | 119,397 | 58,352 | 204,271 | 152,925 | ||||||||||||
Total investment related gains (losses), net | 118,527 | 48,243 | 203,098 | 142,614 | ||||||||||||
Other revenues | 120,726 | 63,009 | 188,316 | 164,916 | ||||||||||||
Total revenues | 2,833,020 | 2,590,642 | 5,490,193 | 5,191,744 | ||||||||||||
Benefits and Expenses: | ||||||||||||||||
Claims and other policy benefits | 1,841,885 | 2,030,574 | 3,685,562 | 3,719,484 | ||||||||||||
Interest credited | 115,962 | 118,345 | 226,556 | 243,828 | ||||||||||||
Policy acquisition costs and other insurance expenses | 409,374 | 370,505 | 764,247 | 727,862 | ||||||||||||
Other operating expenses | 127,462 | 113,408 | 238,398 | 232,909 | ||||||||||||
Interest expense | 35,211 | 29,918 | 70,295 | 58,404 | ||||||||||||
Collateral finance facility expense | 2,591 | 2,650 | 5,160 | 5,188 | ||||||||||||
Total benefits and expenses | 2,532,485 | 2,665,400 | 4,990,218 | 4,987,675 | ||||||||||||
Income (loss) before income taxes | 300,535 | (74,758 | ) | 499,975 | 204,069 | |||||||||||
Provision for income taxes | 102,239 | (25,146 | ) | 165,015 | 68,146 | |||||||||||
Net income (loss) | $ | 198,296 | $ | (49,612 | ) | $ | 334,960 | $ | 135,923 | |||||||
Earnings per share: | ||||||||||||||||
Basic earnings per share | $ | 2.87 | $ | (0.69 | ) | $ | 4.80 | $ | 1.86 | |||||||
Diluted earnings per share | $ | 2.84 | $ | (0.69 | ) | $ | 4.75 | $ | 1.85 | |||||||
Dividends declared per share | $ | 0.30 | $ | 0.24 | $ | 0.60 | $ | 0.48 |
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Comprehensive income (loss) | (Dollars in thousands) | |||||||||||||||
Net income (loss) | $ | 198,296 | $ | (49,612 | ) | $ | 334,960 | $ | 135,923 | |||||||
Other comprehensive income (loss), net of tax: | ||||||||||||||||
Change in foreign currency translation adjustments | 42,643 | (88,832 | ) | (40 | ) | (102,937 | ) | |||||||||
Change in net unrealized gains and losses on investments | 304,997 | (706,848 | ) | 620,381 | (826,181 | ) | ||||||||||
Change in other-than-temporary impairment losses on fixed maturity securities | 1,248 | 199 | 1,698 | 650 | ||||||||||||
Changes in pension and other postretirement plan adjustments | 273 | 875 | 1,014 | 1,700 | ||||||||||||
Total other comprehensive income (loss), net of tax | 349,161 | (794,606 | ) | 623,053 | (926,768 | ) | ||||||||||
Total comprehensive income (loss) | $ | 547,457 | $ | (844,218 | ) | $ | 958,013 | $ | (790,845 | ) |
Six months ended June 30, | ||||||||
2014 | 2013 | |||||||
(Dollars in thousands) | ||||||||
Cash Flows from Operating Activities: | ||||||||
Net income | $ | 334,960 | $ | 135,923 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Change in operating assets and liabilities: | ||||||||
Accrued investment income | (9,588 | ) | (35,457 | ) | ||||
Premiums receivable and other reinsurance balances | (104,002 | ) | (5,100 | ) | ||||
Deferred policy acquisition costs | 165,257 | 104,002 | ||||||
Reinsurance ceded receivable balances | (27,310 | ) | 64,814 | |||||
Future policy benefits, other policy claims and benefits, and other reinsurance balances | 581,812 | 806,172 | ||||||
Deferred income taxes | 111,735 | 69,071 | ||||||
Other assets and other liabilities, net | 34,577 | (165,129 | ) | |||||
Amortization of net investment premiums, discounts and other | (51,521 | ) | (43,662 | ) | ||||
Investment related gains, net | (203,098 | ) | (142,614 | ) | ||||
Gain on repurchase of collateral finance facility securities | — | (46,506 | ) | |||||
Excess tax benefits from share-based payment arrangement | (1,268 | ) | (2,420 | ) | ||||
Other, net | 76,256 | 66,027 | ||||||
Net cash provided by operating activities | 907,810 | 805,121 | ||||||
Cash Flows from Investing Activities: | ||||||||
Sales of fixed maturity securities available-for-sale | 2,756,942 | 1,898,833 | ||||||
Maturities of fixed maturity securities available-for-sale | 239,279 | 62,734 | ||||||
Purchases of fixed maturity securities available-for-sale | (3,302,047 | ) | (2,487,016 | ) | ||||
Cash invested in mortgage loans | (266,002 | ) | (244,939 | ) | ||||
Cash invested in policy loans | (52,913 | ) | (17 | ) | ||||
Cash invested in funds withheld at interest | (39,856 | ) | (60,156 | ) | ||||
Principal payments on mortgage loans on real estate | 200,601 | 150,098 | ||||||
Principal payments on policy loans | 46,747 | 32,940 | ||||||
Purchases of property and equipment | (43,295 | ) | — | |||||
Change in short-term investments | 93,798 | 241,136 | ||||||
Change in other invested assets | 271,373 | (1,591 | ) | |||||
Net cash used in investing activities | (95,373 | ) | (407,978 | ) | ||||
Cash Flows from Financing Activities: | ||||||||
Dividends to stockholders | (41,955 | ) | (35,169 | ) | ||||
Repurchase and repayment of collateral finance facility securities | — | (112,000 | ) | |||||
Net change in short-term debt | 110,000 | 120,000 | ||||||
Purchases of treasury stock | (179,592 | ) | (234,690 | ) | ||||
Excess tax benefits from share-based payment arrangement | 1,268 | 2,420 | ||||||
Exercise of stock options, net | 9,578 | 11,439 | ||||||
Change in cash collateral for derivatives and other arrangements | 47,561 | (31,858 | ) | |||||
Deposits on universal life and other investment type policies and contracts | 51,257 | 39,706 | ||||||
Withdrawals on universal life and other investment type policies and contracts | (374,567 | ) | (397,033 | ) | ||||
Net cash used in financing activities | (376,450 | ) | (637,185 | ) | ||||
Effect of exchange rate changes on cash | 18,483 | (46,231 | ) | |||||
Change in cash and cash equivalents | 454,470 | (286,273 | ) | |||||
Cash and cash equivalents, beginning of period | 923,647 | 1,259,892 | ||||||
Cash and cash equivalents, end of period | $ | 1,378,117 | $ | 973,619 | ||||
Supplementary information: | ||||||||
Cash paid for interest | $ | 67,248 | $ | 58,387 | ||||
Cash paid for income taxes, net of refunds | $ | 26,732 | $ | 105,401 | ||||
Non-cash supplementary information - see Note 4 - "Investments" |
1. | Business and Basis of Presentation |
2. | Earnings Per Share |
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Earnings: | ||||||||||||||||
Net income (loss) (numerator for basic and diluted calculations) | $ | 198,296 | $ | (49,612 | ) | $ | 334,960 | $ | 135,923 | |||||||
Shares: | ||||||||||||||||
Weighted average outstanding shares (denominator for basic calculation) | 69,076 | 72,350 | 69,823 | 73,089 | ||||||||||||
Equivalent shares from outstanding stock options | 642 | — | 666 | 484 | ||||||||||||
Denominator for diluted calculation | 69,718 | 72,350 | 70,489 | 73,573 | ||||||||||||
Earnings per share: | ||||||||||||||||
Basic | $ | 2.87 | $ | (0.69 | ) | $ | 4.80 | $ | 1.86 | |||||||
Diluted | $ | 2.84 | $ | (0.69 | ) | $ | 4.75 | $ | 1.85 |
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 | (40 | ) | 646,777 | (6 | ) | 646,731 | ||||||||||
Amounts reclassified to (from) AOCI | — | (24,698 | ) | 1,020 | (23,678 | ) | ||||||||||
Net current-period other comprehensive income (loss) | (40 | ) | 622,079 | 1,014 | 623,053 | |||||||||||
Balance, June 30, 2014 | $ | 207,043 | $ | 1,442,324 | $ | (20,707 | ) | $ | 1,628,660 |
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 | (102,937 | ) | (819,019 | ) | 206 | (921,750 | ) | |||||||||
Amounts reclassified to (from) AOCI | — | (6,512 | ) | 1,494 | (5,018 | ) | ||||||||||
Net current-period other comprehensive income (loss) | (102,937 | ) | (825,531 | ) | 1,700 | (926,768 | ) | |||||||||
Balance, June 30, 2013 | $ | 164,538 | $ | 1,052,126 | $ | (34,530 | ) | $ | 1,182,134 |
(1) | Includes cash flow hedges. See Note 5 - “Derivative Instruments” for additional information on cash flow hedges. |
Amount Reclassified from AOCI | |||||||||||||||||||
Three months ended June 30, | Six months ended June 30, | ||||||||||||||||||
Details about AOCI Components | 2014 | 2013 | 2014 | 2013 | Affected Line Item in Statement of Income | ||||||||||||||
Unrealized gains and losses on available-for-sale securities | $ | 27,142 | $ | 13,510 | $ | 28,331 | $ | 23,858 | Investment related gains (losses), net | ||||||||||
Gains and losses on cash flow hedge - interest rate swap | 321 | 201 | 539 | 506 | Investment income | ||||||||||||||
Deferred policy acquisition costs attributed to unrealized gains and losses(1) | 4,370 | (13,283 | ) | 8,791 | (14,831 | ) | |||||||||||||
Total | 31,833 | 428 | 37,661 | 9,533 | |||||||||||||||
Provision for income taxes | (11,059 | ) | (87 | ) | (12,963 | ) | (3,021 | ) | |||||||||||
Net unrealized gains (losses), net of tax | $ | 20,774 | $ | 341 | $ | 24,698 | $ | 6,512 | |||||||||||
Amortization of unrealized pension and postretirement benefits: | |||||||||||||||||||
Prior service cost(2) | $ | (216 | ) | $ | (213 | ) | $ | (218 | ) | $ | (307 | ) | |||||||
Actuarial gains/(losses)(2) | (462 | ) | (968 | ) | (1,352 | ) | (1,991 | ) | |||||||||||
Total | (678 | ) | (1,181 | ) | (1,570 | ) | (2,298 | ) | |||||||||||
Provision for income taxes | 238 | 413 | 550 | 804 | |||||||||||||||
Amortization of unrealized pension and postretirement benefits, net of tax | $ | (440 | ) | $ | (768 | ) | $ | (1,020 | ) | $ | (1,494 | ) | |||||||
Total reclassifications, net of tax | $ | 20,334 | $ | (427 | ) | $ | 23,678 | $ | 5,018 |
(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 9 – “Employee Benefit Plans” for additional details. |
4. | Investments |
June 30, 2014: | Amortized | Unrealized | Unrealized | Estimated Fair | % of | Other-than- temporary impairments | |||||||||||||||||
Cost | Gains | Losses | Value | Total | in AOCI | ||||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||
Corporate securities | $ | 13,280,721 | $ | 932,793 | $ | 62,103 | $ | 14,151,411 | 57.8 | % | $ | — | |||||||||||
Canadian and Canadian provincial governments | 2,786,873 | 964,710 | 3,945 | 3,747,638 | 15.3 | — | |||||||||||||||||
Residential mortgage-backed securities | 946,431 | 49,676 | 9,968 | 986,139 | 4.1 | (300 | ) | ||||||||||||||||
Asset-backed securities | 993,116 | 24,314 | 9,055 | 1,008,375 | 4.1 | 354 | |||||||||||||||||
Commercial mortgage-backed securities | 1,380,622 | 103,032 | 9,034 | 1,474,620 | 6.0 | (1,609 | ) | ||||||||||||||||
U.S. government and agencies | 429,215 | 20,987 | 1,696 | 448,506 | 1.8 | — | |||||||||||||||||
State and political subdivisions | 369,515 | 42,553 | 4,581 | 407,487 | 1.7 | — | |||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 2,186,853 | 78,730 | 9,363 | 2,256,220 | 9.2 | — | |||||||||||||||||
Total fixed maturity securities | $ | 22,373,346 | $ | 2,216,795 | $ | 109,745 | $ | 24,480,396 | 100.0 | % | $ | (1,555 | ) | ||||||||||
Non-redeemable preferred stock | $ | 81,240 | $ | 7,165 | $ | 1,567 | $ | 86,838 | 61.7 | % | |||||||||||||
Other equity securities | 53,833 | 1,063 | 990 | 53,906 | 38.3 | ||||||||||||||||||
Total equity securities | $ | 135,073 | $ | 8,228 | $ | 2,557 | $ | 140,744 | 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 | $ | 637,052 | $ | 644,928 | ||||
Due after one year through five years | 4,116,731 | 4,358,370 | ||||||
Due after five years through ten years | 7,415,405 | 7,871,893 | ||||||
Due after ten years | 6,883,989 | 8,136,071 | ||||||
Asset and mortgage-backed securities | 3,320,169 | 3,469,134 | ||||||
Total | $ | 22,373,346 | $ | 24,480,396 |
June 30, 2014: | Estimated | ||||||||||
Amortized Cost | Fair Value | % of Total | |||||||||
Finance | $ | 4,512,831 | $ | 4,788,259 | 33.8 | % | |||||
Industrial | 7,240,086 | 7,729,309 | 54.6 | ||||||||
Utility | 1,516,641 | 1,622,357 | 11.5 | ||||||||
Other | 11,163 | 11,486 | 0.1 | ||||||||
Total | $ | 13,280,721 | $ | 14,151,411 | 100.0 | % | |||||
December 31, 2013: | Estimated | ||||||||||
Amortized Cost | Fair Value | % of Total | |||||||||
Finance | $ | 3,838,716 | $ | 3,983,623 | 32.9 | % | |||||
Industrial | 6,607,100 | 6,824,063 | 56.3 | ||||||||
Utility | 1,240,353 | 1,292,305 | 10.7 | ||||||||
Other | 11,225 | 10,764 | 0.1 | ||||||||
Total | $ | 11,697,394 | $ | 12,110,755 | 100.0 | % |
Three months ended June 30, | ||||||||
2014 | 2013 | |||||||
Balance, beginning of period | $ | 11,696 | $ | 14,773 | ||||
Credit loss OTTI previously recognized on securities impaired to fair value during the period | — | (1,449 | ) | |||||
Credit loss OTTI previously recognized on securities which matured, paid down, prepaid or were sold during the period | (4,412 | ) | — | |||||
Balance, end of period | $ | 7,284 | $ | 13,324 | ||||
Six months ended June 30, | ||||||||
2014 | 2013 | |||||||
Balance, beginning of period | $ | 11,696 | $ | 16,675 | ||||
Credit loss OTTI previously recognized on securities impaired to fair value during the period | — | (1,449 | ) | |||||
Credit loss OTTI previously recognized on securities which matured, paid down, prepaid or were sold during the period | (4,412 | ) | (1,902 | ) | ||||
Balance, end of period | $ | 7,284 | $ | 13,324 |
June 30, 2014 | December 31, 2013 | |||||||
Outstanding principal and interest balance(1) | $ | 213,901 | $ | 192,644 | ||||
Carrying value, including accrued interest(2) | 175,604 | 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. |
Six months ended June 30, | |||||||
2014 | 2013 | ||||||
Contractually required payments (including interest) | $ | 55,671 | $ | 109,931 | |||
Cash flows expected to be collected(1) | 44,799 | 88,422 | |||||
Fair value of investments acquired | 31,544 | 58,471 |
(1) | Represents undiscounted principal and interest cash flow expectations at the date of acquisition. |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Balance, beginning of period | $ | 73,367 | $ | 59,915 | $ | 69,469 | $ | 39,239 | |||||||
Investments purchased | 5,684 | 7,885 | 13,255 | 29,951 | |||||||||||
Accretion | (2,357 | ) | (1,879 | ) | (4,496 | ) | (3,822 | ) | |||||||
Disposals | — | (832 | ) | (379 | ) | (832 | ) | ||||||||
Reclassification from nonaccretable difference | (13,477 | ) | 1,180 | (14,632 | ) | 1,733 | |||||||||
Balance, end of period | $ | 63,217 | $ | 66,269 | $ | 63,217 | $ | 66,269 |
June 30, 2014 | December 31, 2013 | |||||||||||||
Gross Unrealized Losses | % of Total | Gross Unrealized Losses | % of Total | |||||||||||
Less than 20% | $ | 98,885 | 88.1 | % | $ | 296,731 | 91.4 | % | ||||||
20% or more for less than six months | 2,479 | 2.2 | 6,444 | 2.0 | ||||||||||
20% or more for six months or greater | 10,938 | 9.7 | 21,425 | 6.6 | ||||||||||
Total | $ | 112,302 | 100.0 | % | $ | 324,600 | 100.0 | % |
Less than 12 months | 12 months or greater | Total | ||||||||||||||||||||||
Gross | Gross | Gross | ||||||||||||||||||||||
June 30, 2014: | Estimated | Unrealized | Estimated | Unrealized | Estimated | Unrealized | ||||||||||||||||||
Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |||||||||||||||||||
Investment grade securities: | ||||||||||||||||||||||||
Corporate securities | $ | 1,624,031 | $ | 21,638 | $ | 1,062,513 | $ | 36,925 | $ | 2,686,544 | $ | 58,563 | ||||||||||||
Canadian and Canadian provincial governments | 20,728 | 413 | 74,864 | 3,532 | 95,592 | 3,945 | ||||||||||||||||||
Residential mortgage-backed securities | 74,009 | 2,365 | 122,444 | 7,337 | 196,453 | 9,702 | ||||||||||||||||||
Asset-backed securities | 133,606 | 1,137 | 130,015 | 5,083 | 263,621 | 6,220 | ||||||||||||||||||
Commercial mortgage-backed securities | 28,099 | 206 | 39,222 | 4,191 | 67,321 | 4,397 | ||||||||||||||||||
U.S. government and agencies | 10,819 | 9 | 75,730 | 1,687 | 86,549 | 1,696 | ||||||||||||||||||
State and political subdivisions | 13,426 | 600 | 45,879 | 3,981 | 59,305 | 4,581 | ||||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 367,176 | 2,339 | 187,073 | 7,023 | 554,249 | 9,362 | ||||||||||||||||||
Total investment grade securities | 2,271,894 | 28,707 | 1,737,740 | 69,759 | 4,009,634 | 98,466 | ||||||||||||||||||
Non-investment grade securities: | ||||||||||||||||||||||||
Corporate securities | 165,552 | 2,181 | 19,206 | 1,359 | 184,758 | 3,540 | ||||||||||||||||||
Residential mortgage-backed securities | 16,411 | 137 | 3,576 | 129 | 19,987 | 266 | ||||||||||||||||||
Asset-backed securities | 11,334 | 183 | 10,747 | 2,652 | 22,081 | 2,835 | ||||||||||||||||||
Commercial mortgage-backed securities | — | — | 6,406 | 4,637 | 6,406 | 4,637 | ||||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 2,261 | 1 | — | — | 2,261 | 1 | ||||||||||||||||||
Total non-investment grade securities | 195,558 | 2,502 | 39,935 | 8,777 | 235,493 | 11,279 | ||||||||||||||||||
Total fixed maturity securities | $ | 2,467,452 | $ | 31,209 | $ | 1,777,675 | $ | 78,536 | $ | 4,245,127 | $ | 109,745 | ||||||||||||
Non-redeemable preferred stock | $ | 6,705 | $ | 487 | $ | 14,902 | $ | 1,080 | $ | 21,607 | $ | 1,567 | ||||||||||||
Other equity securities | — | — | 32,463 | 990 | 32,463 | 990 | ||||||||||||||||||
Total equity securities | $ | 6,705 | $ | 487 | $ | 47,365 | $ | 2,070 | $ | 54,070 | $ | 2,557 |
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 June 30, | Six months ended June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Fixed maturity securities available-for-sale | $ | 253,456 | $ | 240,590 | $ | 497,418 | $ | 479,834 | ||||||||
Mortgage loans on real estate | 30,373 | 28,362 | 63,465 | 56,605 | ||||||||||||
Policy loans | 13,751 | 15,450 | 27,189 | 33,360 | ||||||||||||
Funds withheld at interest | 108,059 | 159,212 | 220,798 | 296,471 | ||||||||||||
Short-term investments | 80 | 422 | 1,045 | 1,235 | ||||||||||||
Other invested assets | 19,021 | 13,379 | 33,522 | 27,301 | ||||||||||||
Investment income | 424,740 | 457,415 | 843,437 | 894,806 | ||||||||||||
Investment expense | (14,133 | ) | (13,181 | ) | (28,455 | ) | (25,441 | ) | ||||||||
Investment income, net of related expenses | $ | 410,607 | $ | 444,234 | $ | 814,982 | $ | 869,365 |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Fixed maturities and equity securities available for sale: | |||||||||||||||
Other-than-temporary impairment losses on fixed maturities | $ | (870 | ) | $ | (9,803 | ) | $ | (1,173 | ) | $ | (10,005 | ) | |||
Portion of loss recognized in accumulated other comprehensive income (before taxes) | — | (306 | ) | — | (306 | ) | |||||||||
Net other-than-temporary impairment losses on fixed maturity securities recognized in earnings | (870 | ) | (10,109 | ) | (1,173 | ) | (10,311 | ) | |||||||
Impairment losses on equity securities | — | — | — | — | |||||||||||
Gain on investment activity | 34,887 | 26,845 | 42,954 | 48,525 | |||||||||||
Loss on investment activity | (6,877 | ) | (6,760 | ) | (13,460 | ) | (17,972 | ) | |||||||
Other impairment losses and change in mortgage loan provision | (5,309 | ) | 125 | (3,645 | ) | (1,501 | ) | ||||||||
Derivatives and other, net | 96,696 | 38,142 | 178,422 | 123,873 | |||||||||||
Total investment related gains (losses), net | $ | 118,527 | $ | 48,243 | $ | 203,098 | $ | 142,614 |
June 30, 2014 | December 31, 2013 | |||||||||||||
Recorded Investment | % of Total | Recorded Investment | % of Total | |||||||||||
Apartment | $ | 358,152 | 14.0 | % | $ | 289,394 | 11.6 | % | ||||||
Retail | 740,374 | 28.9 | 748,731 | 30.0 | ||||||||||
Office building | 910,375 | 35.5 | 917,284 | 36.7 | ||||||||||
Industrial | 437,605 | 17.0 | 439,890 | 17.6 | ||||||||||
Other commercial | 118,986 | 4.6 | 101,487 | 4.1 | ||||||||||
Total | $ | 2,565,492 | 100.0 | % | $ | 2,496,786 | 100.0 | % |
June 30, 2014 | December 31, 2013 | |||||||||||||
Recorded Investment | % of Total | Recorded Investment | % of Total | |||||||||||
Pacific | $ | 700,541 | 27.3 | % |