(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, 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 | ||||
September 30, 2014 | December 31, 2013 | |||||||
(Dollars in thousands, except share data) | ||||||||
Assets | ||||||||
Fixed maturity securities: | ||||||||
Available-for-sale at fair value (amortized cost of $22,452,941 and $20,270,734) | $ | 24,475,451 | $ | 21,474,136 | ||||
Mortgage loans on real estate (net of allowances of $6,842 and $10,106) | 2,617,091 | 2,486,680 | ||||||
Policy loans | 1,249,948 | 1,244,469 | ||||||
Funds withheld at interest | 5,969,006 | 5,771,467 | ||||||
Short-term investments | 44,437 | 139,395 | ||||||
Other invested assets | 1,165,021 | 1,324,960 | ||||||
Total investments | 35,520,954 | 32,441,107 | ||||||
Cash and cash equivalents | 1,118,745 | 923,647 | ||||||
Accrued investment income | 305,880 | 267,908 | ||||||
Premiums receivable and other reinsurance balances | 1,491,993 | 1,439,528 | ||||||
Reinsurance ceded receivables | 596,704 | 594,515 | ||||||
Deferred policy acquisition costs | 3,297,616 | 3,517,796 | ||||||
Other assets | 578,471 | 489,972 | ||||||
Total assets | $ | 42,910,363 | $ | 39,674,473 | ||||
Liabilities and Stockholders’ Equity | ||||||||
Future policy benefits | $ | 13,541,687 | $ | 11,866,776 | ||||
Interest-sensitive contract liabilities | 12,638,117 | 12,947,557 | ||||||
Other policy claims and benefits | 3,861,060 | 3,571,761 | ||||||
Other reinsurance balances | 276,314 | 275,138 | ||||||
Deferred income taxes | 2,149,076 | 1,837,577 | ||||||
Other liabilities | 967,303 | 541,035 | ||||||
Long-term debt | 2,314,693 | 2,214,350 | ||||||
Collateral finance facility | 482,115 | 484,752 | ||||||
Total liabilities | 36,230,365 | 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 September 30, 2014 and December 31, 2013 | 791 | 791 | ||||||
Additional paid-in-capital | 1,784,818 | 1,777,906 | ||||||
Retained earnings | 4,074,047 | 3,659,938 | ||||||
Treasury stock, at cost - 10,472,116 and 8,369,540 shares | (679,265 | ) | (508,715 | ) | ||||
Accumulated other comprehensive income | 1,499,607 | 1,005,607 | ||||||
Total stockholders’ equity | 6,679,998 | 5,935,527 | ||||||
Total liabilities and stockholders’ equity | $ | 42,910,363 | $ | 39,674,473 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Revenues: | (Dollars in thousands, except per share data) | |||||||||||||||
Net premiums | $ | 2,168,285 | $ | 2,026,180 | $ | 6,452,082 | $ | 6,041,029 | ||||||||
Investment income, net of related expenses | 447,106 | 369,366 | 1,262,088 | 1,238,731 | ||||||||||||
Investment related gains (losses), net: | ||||||||||||||||
Other-than-temporary impairments on fixed maturity securities | (246 | ) | (391 | ) | (1,419 | ) | (10,396 | ) | ||||||||
Other-than-temporary impairments on fixed maturity securities transferred to (from) accumulated other comprehensive income | — | 59 | — | (247 | ) | |||||||||||
Other investment related gains (losses), net | 22,564 | (76,133 | ) | 226,835 | 76,792 | |||||||||||
Total investment related gains (losses), net | 22,318 | (76,465 | ) | 225,416 | 66,149 | |||||||||||
Other revenues | 78,879 | 70,734 | 267,195 | 235,650 | ||||||||||||
Total revenues | 2,716,588 | 2,389,815 | 8,206,781 | 7,581,559 | ||||||||||||
Benefits and Expenses: | ||||||||||||||||
Claims and other policy benefits | 1,855,037 | 1,714,899 | 5,540,599 | 5,434,383 | ||||||||||||
Interest credited | 120,952 | 59,939 | 347,508 | 303,767 | ||||||||||||
Policy acquisition costs and other insurance expenses | 336,411 | 268,081 | 1,100,658 | 995,943 | ||||||||||||
Other operating expenses | 133,737 | 111,672 | 372,135 | 344,581 | ||||||||||||
Interest expense | 36,065 | 30,831 | 106,360 | 89,235 | ||||||||||||
Collateral finance facility expense | 2,571 | 2,698 | 7,731 | 7,886 | ||||||||||||
Total benefits and expenses | 2,484,773 | 2,188,120 | 7,474,991 | 7,175,795 | ||||||||||||
Income before income taxes | 231,815 | 201,695 | 731,790 | 405,764 | ||||||||||||
Provision for income taxes | 73,819 | 63,740 | 238,834 | 131,886 | ||||||||||||
Net income | $ | 157,996 | $ | 137,955 | $ | 492,956 | $ | 273,878 | ||||||||
Earnings per share: | ||||||||||||||||
Basic earnings per share | $ | 2.30 | $ | 1.95 | $ | 7.10 | $ | 3.79 | ||||||||
Diluted earnings per share | $ | 2.28 | $ | 1.93 | $ | 7.03 | $ | 3.76 | ||||||||
Dividends declared per share | $ | 0.33 | $ | 0.30 | $ | 0.93 | $ | 0.78 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Comprehensive income (loss) | (Dollars in thousands) | |||||||||||||||
Net income | $ | 157,996 | $ | 137,955 | $ | 492,956 | $ | 273,878 | ||||||||
Other comprehensive income (loss), net of tax: | ||||||||||||||||
Change in foreign currency translation adjustments | (75,107 | ) | 27,139 | (75,147 | ) | (75,798 | ) | |||||||||
Change in net unrealized gains and losses on investments | (55,615 | ) | (112,035 | ) | 566,014 | (938,216 | ) | |||||||||
Change in other-than-temporary impairment losses on fixed maturity securities | 1,248 | 2,246 | 1,698 | 2,896 | ||||||||||||
Changes in pension and other postretirement plan adjustments | 421 | 517 | 1,435 | 2,217 | ||||||||||||
Total other comprehensive income (loss), net of tax | (129,053 | ) | (82,133 | ) | 494,000 | (1,008,901 | ) | |||||||||
Total comprehensive income (loss) | $ | 28,943 | $ | 55,822 | $ | 986,956 | $ | (735,023 | ) |
Nine months ended September 30, | ||||||||
2014 | 2013 | |||||||
(Dollars in thousands) | ||||||||
Cash Flows from Operating Activities: | ||||||||
Net income | $ | 492,956 | $ | 273,878 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Change in operating assets and liabilities: | ||||||||
Accrued investment income | (41,658 | ) | (63,339 | ) | ||||
Premiums receivable and other reinsurance balances | (74,089 | ) | 81,189 | |||||
Deferred policy acquisition costs | 185,107 | 56,286 | ||||||
Reinsurance ceded receivable balances | 9,961 | 49,286 | ||||||
Future policy benefits, other policy claims and benefits, and other reinsurance balances | 736,169 | 1,005,756 | ||||||
Deferred income taxes | 43,670 | 276,372 | ||||||
Other assets and other liabilities, net | 134,471 | (293,106 | ) | |||||
Amortization of net investment premiums, discounts and other | (80,188 | ) | (70,687 | ) | ||||
Investment related gains, net | (225,416 | ) | (66,149 | ) | ||||
Gain on repurchase of collateral finance facility securities | — | (46,506 | ) | |||||
Excess tax benefits from share-based payment arrangement | 3,088 | (2,410 | ) | |||||
Other, net | 54,105 | 50,460 | ||||||
Net cash provided by operating activities | 1,238,176 | 1,251,030 | ||||||
Cash Flows from Investing Activities: | ||||||||
Sales of fixed maturity securities available-for-sale | 3,370,036 | 2,838,099 | ||||||
Maturities of fixed maturity securities available-for-sale | 353,554 | 118,951 | ||||||
Purchases of fixed maturity securities available-for-sale | (4,414,097 | ) | (3,496,639 | ) | ||||
Cash invested in mortgage loans on real estate | (480,906 | ) | (467,429 | ) | ||||
Cash invested in policy loans | (52,914 | ) | — | |||||
Cash invested in funds withheld at interest | (67,024 | ) | (70,753 | ) | ||||
Principal payments on mortgage loans on real estate | 341,989 | 262,226 | ||||||
Principal payments on policy loans | 47,435 | 33,314 | ||||||
Purchase of a business, net of cash acquired of $9,709 | — | (2,805 | ) | |||||
Purchase of property and equipment | (74,342 | ) | — | |||||
Cash received under securities repurchase agreements | 100,000 | — | ||||||
Change in short-term investments | 93,116 | 235,260 | ||||||
Change in other invested assets | 266,389 | 35,341 | ||||||
Net cash used in investing activities | (516,764 | ) | (514,435 | ) | ||||
Cash Flows from Financing Activities: | ||||||||
Dividends to stockholders | (64,587 | ) | (56,465 | ) | ||||
Repurchase and repayment of collateral finance facility securities | — | (119,255 | ) | |||||
Net change in short-term debt | — | — | ||||||
Proceeds from long-term debt issuance | 100,000 | 398,492 | ||||||
Debt issuance costs | — | (3,400 | ) | |||||
Principal payments of long-term debt | (192 | ) | — | |||||
Purchases of treasury stock | (201,032 | ) | (269,204 | ) | ||||
Excess tax benefits from share-based payment arrangement | (3,088 | ) | 2,410 | |||||
Exercise of stock options, net | 17,010 | 9,212 | ||||||
Change in cash collateral for derivatives and other arrangements | 83,283 | (68,635 | ) | |||||
Deposits on universal life and other investment type policies and contracts | 84,036 | 120,250 | ||||||
Withdrawals on universal life and other investment type policies and contracts | (525,217 | ) | (550,122 | ) | ||||
Net cash used in financing activities | (509,787 | ) | (536,717 | ) | ||||
Effect of exchange rate changes on cash | (16,527 | ) | (36,535 | ) | ||||
Change in cash and cash equivalents | 195,098 | 163,343 | ||||||
Cash and cash equivalents, beginning of period | 923,647 | 1,259,892 | ||||||
Cash and cash equivalents, end of period | $ | 1,118,745 | $ | 1,423,235 | ||||
Supplementary information: | ||||||||
Cash paid for interest | $ | 93,698 | $ | 75,003 | ||||
Cash paid for income taxes, net of refunds | $ | 37,833 | $ | 100,429 | ||||
Business purchase information - see Note 14 - "Financing and Other Activities" | ||||||||
Non-cash supplementary information - see "Investments Transferred to the Company" in Note 4 - "Investments" |
1. | Business and Basis of Presentation |
2. | Earnings Per Share |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Earnings: | ||||||||||||||||
Net income (numerator for basic and diluted calculations) | $ | 157,996 | $ | 137,955 | $ | 492,956 | $ | 273,878 | ||||||||
Shares: | ||||||||||||||||
Weighted average outstanding shares (denominator for basic calculation) | 68,643 | 70,865 | 69,426 | 72,342 | ||||||||||||
Equivalent shares from outstanding stock options | 692 | 526 | 675 | 498 | ||||||||||||
Denominator for diluted calculation | 69,335 | 71,391 | 70,101 | 72,840 | ||||||||||||
Earnings per share: | ||||||||||||||||
Basic | $ | 2.30 | $ | 1.95 | $ | 7.10 | $ | 3.79 | ||||||||
Diluted | $ | 2.28 | $ | 1.93 | $ | 7.03 | $ | 3.76 |
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 | (75,147 | ) | 591,373 | (277 | ) | 515,949 | ||||||||||
Amounts reclassified to (from) AOCI | — | (23,661 | ) | 1,712 | (21,949 | ) | ||||||||||
Net current-period other comprehensive income (loss) | (75,147 | ) | 567,712 | 1,435 | 494,000 | |||||||||||
Balance, September 30, 2014 | $ | 131,936 | $ | 1,387,957 | $ | (20,286 | ) | $ | 1,499,607 |
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 (from) 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 |
(1) | Includes cash flow hedges. See Note 5 - “Derivative Instruments” for additional information on cash flow hedges. |
Amount Reclassified from AOCI | |||||||||||||||||||
Three months ended September 30, | Nine months ended September 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 | $ | 2,218 | $ | (12,736 | ) | $ | 30,549 | $ | 11,122 | Investment related gains (losses), net | |||||||||
Gains and losses on cash flow hedge - interest rate swap | 393 | 291 | 932 | 796 | Investment income | ||||||||||||||
Deferred policy acquisition costs attributed to unrealized gains and losses(1) | (4,237 | ) | (602 | ) | 4,554 | (15,433 | ) | ||||||||||||
Total | (1,626 | ) | (13,047 | ) | 36,035 | (3,515 | ) | ||||||||||||
Provision for income taxes | 588 | 5,009 | (12,374 | ) | 1,988 | ||||||||||||||
Net unrealized gains (losses), net of tax | $ | (1,038 | ) | $ | (8,038 | ) | $ | 23,661 | $ | (1,527 | ) | ||||||||
Amortization of unrealized pension and postretirement benefits: | |||||||||||||||||||
Prior service cost(2) | $ | (214 | ) | $ | (152 | ) | $ | (432 | ) | $ | (459 | ) | |||||||
Actuarial gains/(losses)(2) | (850 | ) | (1,087 | ) | (2,202 | ) | (3,078 | ) | |||||||||||
Total | (1,064 | ) | (1,239 | ) | (2,634 | ) | (3,537 | ) | |||||||||||
Provision for income taxes | 372 | 434 | 922 | 1,238 | |||||||||||||||
Amortization of unrealized pension and postretirement benefits, net of tax | $ | (692 | ) | $ | (805 | ) | $ | (1,712 | ) | $ | (2,299 | ) | |||||||
Total reclassifications, net of tax | $ | (1,730 | ) | $ | (8,843 | ) | $ | 21,949 | $ | (3,826 | ) |
(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 |
September 30, 2014: | Amortized | Unrealized | Unrealized | Estimated Fair | % of | Other-than- temporary impairments | |||||||||||||||||
Cost | Gains | Losses | Value | Total | in AOCI | ||||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||
Corporate securities | $ | 13,413,102 | $ | 849,695 | $ | 72,341 | $ | 14,190,456 | 58.0 | % | $ | — | |||||||||||
Canadian and Canadian provincial governments | 2,726,064 | 989,925 | 1,651 | 3,714,338 | 15.2 | — | |||||||||||||||||
Residential mortgage-backed securities | 964,436 | 46,453 | 10,172 | 1,000,717 | 4.1 | (300 | ) | ||||||||||||||||
Asset-backed securities | 993,028 | 22,054 | 9,034 | 1,006,048 | 4.1 | 354 | |||||||||||||||||
Commercial mortgage-backed securities | 1,404,648 | 85,609 | 8,435 | 1,481,822 | 6.0 | (1,609 | ) | ||||||||||||||||
U.S. government and agencies | 462,675 | 19,063 | 1,752 | 479,986 | 1.9 | — | |||||||||||||||||
State and political subdivisions | 369,631 | 45,211 | 4,778 | 410,064 | 1.7 | — | |||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 2,119,357 | 82,424 | 9,761 | 2,192,020 | 9.0 | — | |||||||||||||||||
Total fixed maturity securities | $ | 22,452,941 | $ | 2,140,434 | $ | 117,924 | $ | 24,475,451 | 100.0 | % | $ | (1,555 | ) | ||||||||||
Non-redeemable preferred stock | $ | 82,236 | $ | 7,051 | $ | 1,698 | $ | 87,589 | 54.1 | % | |||||||||||||
Other equity securities | 74,726 | 866 | 1,230 | 74,362 | 45.9 | ||||||||||||||||||
Total equity securities | $ | 156,962 | $ | 7,917 | $ | 2,928 | $ | 161,951 | 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 | % |
September 30, 2014 | December 31, 2013 | ||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||
Fixed maturity securities pledged as collateral | $ | 72 | $ | 74 | 57 | 58 | |||||||
Fixed maturity securities received as collateral | n/a | 126 | n/a | 94 | |||||||||
Securities held in trust | 9,350 | 9,917 | 7,843 | 8,125 |
September 30, 2014 | December 31, 2013 | ||||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||||
Fixed maturity securities guaranteed or issued by: | |||||||||||||||
Canadian province of Ontario | $ | 996 | $ | 1,312 | $ | 1,023 | $ | 1,222 | |||||||
Canadian province of Quebec | 1,030 | 1,521 | 1,041 | 1,389 |
Amortized Cost | Fair Value | |||||||
Available-for-sale: | ||||||||
Due in one year or less | $ | 593,119 | $ | 599,642 | ||||
Due after one year through five years | 4,100,619 | 4,325,143 | ||||||
Due after five years through ten years | 7,604,908 | 7,972,837 | ||||||
Due after ten years | 6,792,183 | 8,089,242 | ||||||
Asset and mortgage-backed securities | 3,362,112 | 3,488,587 | ||||||
Total | $ | 22,452,941 | $ | 24,475,451 |
September 30, 2014: | Estimated | ||||||||||
Amortized Cost | Fair Value | % of Total | |||||||||
Finance | $ | 4,592,728 | $ | 4,827,880 | 34.0 | % | |||||
Industrial | 7,310,121 | 7,740,313 | 54.6 | ||||||||
Utility | 1,510,253 | 1,622,263 | 11.4 | ||||||||
Total | $ | 13,413,102 | $ | 14,190,456 | 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 September 30, | ||||||||
2014 | 2013 | |||||||
Balance, beginning of period | $ | 7,284 | $ | 13,324 | ||||
Additional impairments - credit loss OTTI recognized on securities previously impaired | — | 134 | ||||||
Credit loss OTTI previously recognized on securities impaired to fair value during the period | — | — | ||||||
Credit loss OTTI previously recognized on securities which matured, paid down, prepaid or were sold during the period | — | (1,762 | ) | |||||
Balance, end of period | $ | 7,284 | $ | 11,696 | ||||
Nine months ended September 30, | ||||||||
2014 | 2013 | |||||||
Balance, beginning of period | $ | 11,696 | $ | 16,675 | ||||
Additional impairments - credit loss OTTI recognized on securities previously impaired | — | 134 | ||||||
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 | ) | (3,664 | ) | ||||
Balance, end of period | $ | 7,284 | $ | 11,696 |
September 30, 2014 | December 31, 2013 | |||||||||||||
Gross Unrealized Losses | % of Total | Gross Unrealized Losses | % of Total | |||||||||||
Less than 20% | $ | 110,657 | 91.5 | % | $ | 296,731 | 91.4 | % | ||||||
20% or more for less than six months | 683 | 0.6 | 6,444 | 2.0 | ||||||||||
20% or more for six months or greater | 9,512 | 7.9 | 21,425 | 6.6 | ||||||||||
Total | $ | 120,852 | 100.0 | % | $ | 324,600 | 100.0 | % |
Less than 12 months | 12 months or greater | Total | ||||||||||||||||||||||
Gross | Gross | Gross | ||||||||||||||||||||||
September 30, 2014: | Estimated | Unrealized | Estimated | Unrealized | Estimated | Unrealized | ||||||||||||||||||
Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |||||||||||||||||||
Investment grade securities: | ||||||||||||||||||||||||
Corporate securities | $ | 1,381,925 | $ | 20,285 | $ | 787,728 | $ | 41,002 | $ | 2,169,653 | $ | 61,287 | ||||||||||||
Canadian and Canadian provincial governments | 53,864 | 427 | 27,870 | 1,224 | 81,734 | 1,651 | ||||||||||||||||||
Residential mortgage-backed securities | 91,041 | 1,139 | 148,006 | 8,672 | 239,047 | 9,811 | ||||||||||||||||||
Asset-backed securities | 234,958 | 2,074 | 121,589 | 4,656 | 356,547 | 6,730 | ||||||||||||||||||
Commercial mortgage-backed securities | 103,327 | 922 | 40,865 | 2,950 | 144,192 | 3,872 | ||||||||||||||||||
U.S. government and agencies | 40,941 | 70 | 71,551 | 1,682 | 112,492 | 1,752 | ||||||||||||||||||
State and political subdivisions | 40,692 | 124 | 45,205 | 4,654 | 85,897 | 4,778 | ||||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 147,718 | 3,160 | 156,858 | 5,746 | 304,576 | 8,906 | ||||||||||||||||||
Total investment grade securities | 2,094,466 | 28,201 | 1,399,672 | 70,586 | 3,494,138 | 98,787 | ||||||||||||||||||
Non-investment grade securities: | ||||||||||||||||||||||||
Corporate securities | 428,285 | 8,710 | 31,577 | 2,344 | 459,862 | 11,054 | ||||||||||||||||||
Residential mortgage-backed securities | 19,548 | 206 | 3,477 | 155 | 23,025 | 361 | ||||||||||||||||||
Asset-backed securities | 9,642 | 161 | 9,514 | 2,143 | 19,156 | 2,304 | ||||||||||||||||||
Commercial mortgage-backed securities | — | — | 6,446 | 4,563 | 6,446 | 4,563 | ||||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 15,973 | 855 | — | — | 15,973 | 855 | ||||||||||||||||||
Total non-investment grade securities | 473,448 | 9,932 | 51,014 | 9,205 | 524,462 | 19,137 | ||||||||||||||||||
Total fixed maturity securities | $ | 2,567,914 | $ | 38,133 | $ | 1,450,686 | $ | 79,791 | $ | 4,018,600 | $ | 117,924 | ||||||||||||
Non-redeemable preferred stock | $ | 3,765 | $ | 287 | $ | 17,149 | $ | 1,411 | $ | 20,914 | $ | 1,698 | ||||||||||||
Other equity securities | 24,552 | 90 | 28,561 | 1,140 | 53,113 | 1,230 | ||||||||||||||||||
Total equity securities | $ | 28,317 | $ | 377 | $ | 45,710 | $ | 2,551 | $ | 74,027 | $ | 2,928 |
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 September 30, | Nine months ended September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Fixed maturity securities available-for-sale | $ | 269,346 | $ | 243,938 | $ | 766,764 | $ | 723,772 | ||||||||
Mortgage loans on real estate | 39,070 | 33,013 | 102,535 | 89,618 | ||||||||||||
Policy loans | 13,825 | 15,743 | 41,014 | 49,103 | ||||||||||||
Funds withheld at interest | 124,685 | 80,024 | 345,484 | 376,495 | ||||||||||||
Short-term investments | 462 | 374 | 1,507 | 1,609 | ||||||||||||
Other invested assets | 15,416 | 9,411 | 48,937 | 36,712 | ||||||||||||
Investment income | 462,804 | 382,503 | 1,306,241 | 1,277,309 | ||||||||||||
Investment expense | (15,698 | ) | (13,137 | ) | (44,153 | ) | (38,578 | ) | ||||||||
Investment income, net of related expenses | $ | 447,106 | $ | 369,366 | $ | 1,262,088 | $ | 1,238,731 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Fixed maturities and equity securities available for sale: | |||||||||||||||
Other-than-temporary impairment losses on fixed maturity securities recognized in earnings | $ | (246 | ) | $ | (332 | ) | $ | (1,419 | ) | $ | (10,643 | ) | |||
Impairment losses on equity securities | — | — | — | — | |||||||||||
Gain on investment activity | 8,819 | 21,560 | 51,773 | 70,085 | |||||||||||
Loss on investment activity | (6,355 | ) | (30,434 | ) | (19,815 | ) | (48,406 | ) | |||||||
Other impairment losses and change in mortgage loan provision | (2,041 | ) | 233 | (5,686 | ) | (1,268 | ) | ||||||||
Derivatives and other, net | 22,141 | (67,492 | ) | 200,563 | 56,381 | ||||||||||
Total investment related gains (losses), net | $ | 22,318 | $ | (76,465 | ) | $ | 225,416 | $ | 66,149 |
September 30, 2014 | December 31, 2013 | ||||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||||
Borrowed securities | $ | 204 | $ | 211 | $ | 93 | $ | 93 | |||||||
Repurchase program securities pledged | 90 | 104 | — | — | |||||||||||
Repurchase program/reverse repurchase program: | |||||||||||||||
Securities pledged | 298 | 310 | 300 | 311 | |||||||||||
Securities received | n/a | 341 | n/a | 344 |
September 30, 2014 | December 31, 2013 | |||||||||||||
Recorded Investment | % of Total | Recorded Investment | % of Total | |||||||||||
Apartment | $ | 371,209 | 14.1 | % | $ | 289,394 | 11.6 | % | ||||||
Retail | 792,978 | 30.2 | 748,731 | 30.0 | ||||||||||
Office building | 859,402 | 32.8 | 917,284 | 36.7 | ||||||||||
Industrial | 457,945 | 17.5 | 439,890 | 17.6 | ||||||||||
Other commercial | 142,399 | 5.4 | 101,487 | 4.1 | ||||||||||
Total | $ | 2,623,933 | 100.0 | % | $ | 2,496,786 | 100.0 | % |
September 30, 2014 | December 31, 2013 | |||||||||||||
Recorded Investment | % of Total | Recorded Investment | % of Total | |||||||||||
Due within five years | $ | 874,003 | 33.3 | % | $ | 987,109 | 39.5 | % | ||||||
Due after five years through ten years | 1,155,740 |