(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, 2015 | ||||
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 | ||||
5 | ||||
6 | ||||
September 30, 2015 | December 31, 2014 | |||||||
(Dollars in thousands, except share data) | ||||||||
Assets | ||||||||
Fixed maturity securities: | ||||||||
Available-for-sale at fair value (amortized cost of $25,844,795 and $23,105,597) | $ | 27,411,788 | $ | 25,480,972 | ||||
Mortgage loans on real estate (net of allowances of $5,652 and $6,471) | 3,170,002 | 2,712,238 | ||||||
Policy loans | 1,444,009 | 1,284,284 | ||||||
Funds withheld at interest | 5,675,174 | 5,922,561 | ||||||
Short-term investments | 58,200 | 97,694 | ||||||
Other invested assets | 1,187,504 | 1,198,319 | ||||||
Total investments | 38,946,677 | 36,696,068 | ||||||
Cash and cash equivalents | 1,747,692 | 1,645,669 | ||||||
Accrued investment income | 342,088 | 261,096 | ||||||
Premiums receivable and other reinsurance balances | 1,553,093 | 1,527,729 | ||||||
Reinsurance ceded receivables | 661,185 | 578,206 | ||||||
Deferred policy acquisition costs | 3,311,086 | 3,342,575 | ||||||
Other assets | 1,044,299 | 628,268 | ||||||
Total assets | $ | 47,606,120 | $ | 44,679,611 | ||||
Liabilities and Stockholders’ Equity | ||||||||
Future policy benefits | $ | 16,574,783 | $ | 14,476,637 | ||||
Interest-sensitive contract liabilities | 13,699,896 | 12,591,497 | ||||||
Other policy claims and benefits | 3,892,036 | 3,824,069 | ||||||
Other reinsurance balances | 280,093 | 306,915 | ||||||
Deferred income taxes | 2,285,066 | 2,365,817 | ||||||
Other liabilities | 1,405,675 | 994,230 | ||||||
Long-term debt | 2,313,053 | 2,314,293 | ||||||
Collateral finance and securitization notes | 914,452 | 782,701 | ||||||
Total liabilities | 41,365,054 | 37,656,159 | ||||||
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, 2015 and December 31, 2014 | 791 | 791 | ||||||
Additional paid-in-capital | 1,812,377 | 1,798,279 | ||||||
Retained earnings | 4,482,709 | 4,239,647 | ||||||
Treasury stock, at cost - 13,388,357 and 10,364,797 shares | (961,290 | ) | (672,394 | ) | ||||
Accumulated other comprehensive income | 906,479 | 1,657,129 | ||||||
Total stockholders’ equity | 6,241,066 | 7,023,452 | ||||||
Total liabilities and stockholders’ equity | $ | 47,606,120 | $ | 44,679,611 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Revenues: | (Dollars in thousands, except per share data) | |||||||||||||||
Net premiums | $ | 2,089,345 | $ | 2,168,285 | $ | 6,242,240 | $ | 6,452,082 | ||||||||
Investment income, net of related expenses | 389,597 | 447,106 | 1,267,027 | 1,262,088 | ||||||||||||
Investment related gains (losses), net: | ||||||||||||||||
Other-than-temporary impairments on fixed maturity securities | (23,111 | ) | (246 | ) | (29,775 | ) | (1,419 | ) | ||||||||
Other investment related gains (losses), net | (88,235 | ) | 22,564 | (90,166 | ) | 226,835 | ||||||||||
Total investment related gains (losses), net | (111,346 | ) | 22,318 | (119,941 | ) | 225,416 | ||||||||||
Other revenues | 71,038 | 78,879 | 200,261 | 267,195 | ||||||||||||
Total revenues | 2,438,634 | 2,716,588 | 7,589,587 | 8,206,781 | ||||||||||||
Benefits and Expenses: | ||||||||||||||||
Claims and other policy benefits | 1,831,819 | 1,855,037 | 5,473,453 | 5,540,599 | ||||||||||||
Interest credited | 34,008 | 120,952 | 231,932 | 347,508 | ||||||||||||
Policy acquisition costs and other insurance expenses | 249,702 | 336,411 | 827,157 | 1,100,658 | ||||||||||||
Other operating expenses | 142,270 | 133,737 | 395,488 | 372,135 | ||||||||||||
Interest expense | 35,565 | 36,065 | 107,043 | 106,360 | ||||||||||||
Collateral finance and securitization expense | 5,133 | 2,571 | 16,462 | 7,731 | ||||||||||||
Total benefits and expenses | 2,298,497 | 2,484,773 | 7,051,535 | 7,474,991 | ||||||||||||
Income before income taxes | 140,137 | 231,815 | 538,052 | 731,790 | ||||||||||||
Provision for income taxes | 56,603 | 73,819 | 199,013 | 238,834 | ||||||||||||
Net income | $ | 83,534 | $ | 157,996 | $ | 339,039 | $ | 492,956 | ||||||||
Earnings per share: | ||||||||||||||||
Basic earnings per share | $ | 1.26 | $ | 2.30 | $ | 5.07 | $ | 7.10 | ||||||||
Diluted earnings per share | $ | 1.25 | $ | 2.28 | $ | 5.01 | $ | 7.03 | ||||||||
Dividends declared per share | $ | 0.37 | $ | 0.33 | $ | 1.03 | $ | 0.93 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Comprehensive income (loss) | (Dollars in thousands) | |||||||||||||||
Net income | $ | 83,534 | $ | 157,996 | $ | 339,039 | $ | 492,956 | ||||||||
Other comprehensive income (loss), net of tax: | ||||||||||||||||
Change in foreign currency translation adjustments | (105,504 | ) | (75,107 | ) | (201,340 | ) | (75,147 | ) | ||||||||
Change in net unrealized gains and losses on investments | (139,066 | ) | (55,615 | ) | (552,783 | ) | 566,014 | |||||||||
Change in other-than-temporary impairment losses on fixed maturity securities | — | 1,248 | — | 1,698 | ||||||||||||
Changes in pension and other postretirement plan adjustments | 1,685 | 421 | 3,473 | 1,435 | ||||||||||||
Total other comprehensive income (loss), net of tax | (242,885 | ) | (129,053 | ) | (750,650 | ) | 494,000 | |||||||||
Total comprehensive income (loss) | $ | (159,351 | ) | $ | 28,943 | $ | (411,611 | ) | $ | 986,956 |
Nine months ended September 30, | ||||||||
2015 | 2014 | |||||||
(Dollars in thousands) | ||||||||
Cash Flows from Operating Activities: | ||||||||
Net income | $ | 339,039 | $ | 492,956 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Change in operating assets and liabilities, net of acquisition: | ||||||||
Accrued investment income | (47,088 | ) | (41,658 | ) | ||||
Premiums receivable and other reinsurance balances | (100,804 | ) | (74,089 | ) | ||||
Deferred policy acquisition costs | (42,855 | ) | 185,107 | |||||
Reinsurance ceded receivable balances | (42,620 | ) | 9,961 | |||||
Future policy benefits, other policy claims and benefits, and other reinsurance balances | 594,389 | 736,169 | ||||||
Deferred income taxes | 128,557 | 43,670 | ||||||
Other assets and other liabilities, net | (14,670 | ) | 134,471 | |||||
Amortization of net investment premiums, discounts and other | (61,714 | ) | (80,188 | ) | ||||
Investment related (gains) losses, net | 119,941 | (225,416 | ) | |||||
Excess tax benefits from share-based payment arrangement | (2,884 | ) | 3,088 | |||||
Other, net | 9,175 | 54,105 | ||||||
Net cash provided by operating activities | 878,466 | 1,238,176 | ||||||
Cash Flows from Investing Activities: | ||||||||
Sales of fixed maturity securities available-for-sale | 3,904,948 | 3,370,036 | ||||||
Maturities of fixed maturity securities available-for-sale | 342,126 | 353,554 | ||||||
Principal payments on mortgage loans on real estate | 223,807 | 341,989 | ||||||
Principal payments on policy loans | 531 | 47,435 | ||||||
Purchases of fixed maturity securities available-for-sale | (3,746,290 | ) | (4,414,097 | ) | ||||
Cash invested in mortgage loans on real estate | (686,878 | ) | (480,906 | ) | ||||
Cash invested in policy loans | (6,628 | ) | (52,914 | ) | ||||
Cash invested in funds withheld at interest | (63,390 | ) | (67,024 | ) | ||||
Purchase of businesses, net of cash acquired of $19,907 | (195,151 | ) | — | |||||
Purchases of property and equipment | (24,240 | ) | (74,342 | ) | ||||
Cash received (paid) under securities repurchase agreements | (101,203 | ) | 100,000 | |||||
Change in short-term investments | 35,014 | 93,116 | ||||||
Change in other invested assets | 132,412 | 266,389 | ||||||
Net cash used in investing activities | (184,942 | ) | (516,764 | ) | ||||
Cash Flows from Financing Activities: | ||||||||
Dividends to stockholders | (69,111 | ) | (64,587 | ) | ||||
Repayment of collateral finance and securitization notes | (19,732 | ) | — | |||||
Proceeds from issuance of collateral finance and securitization notes | 160,060 | — | ||||||
Proceeds from long-term debt issuance | — | 100,000 | ||||||
Debt issuance costs | (1,074 | ) | — | |||||
Principal payments of long-term debt | (1,776 | ) | (192 | ) | ||||
Purchases of treasury stock | (333,432 | ) | (201,032 | ) | ||||
Excess tax benefits from share-based payment arrangement | 2,884 | (3,088 | ) | |||||
Exercise of stock options, net | 12,551 | 17,010 | ||||||
Change in cash collateral for derivative positions and other arrangements | 60,202 | 83,283 | ||||||
Deposits on universal life and other investment type policies and contracts | 204,456 | 84,036 | ||||||
Withdrawals on universal life and other investment type policies and contracts | (556,821 | ) | (525,217 | ) | ||||
Net cash provided in (used in) financing activities | (541,793 | ) | (509,787 | ) | ||||
Effect of exchange rate changes on cash | (49,708 | ) | (16,527 | ) | ||||
Change in cash and cash equivalents | 102,023 | 195,098 | ||||||
Cash and cash equivalents, beginning of period | 1,645,669 | 923,647 | ||||||
Cash and cash equivalents, end of period | $ | 1,747,692 | $ | 1,118,745 | ||||
Supplemental disclosures of cash flow information: | ||||||||
Interest paid | $ | 103,481 | $ | 93,698 | ||||
Income taxes paid, net of refunds | $ | 13,494 | $ | 37,833 | ||||
Non-cash transactions: | ||||||||
Transfer of invested assets | $ | 342,082 | $ | — | ||||
Accrual for capitalized assets | $ | 804 | $ | — | ||||
Purchase of businesses: | ||||||||
Assets acquired, excluding cash acquired | $ | 3,685,708 | $ | — | ||||
Liabilities assumed | (3,490,557 | ) | — | |||||
Net cash paid on purchase | $ | 195,151 | $ | — |
1. | Business and Basis of Presentation |
2. | Earnings Per Share |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Earnings: | ||||||||||||||||
Net income (numerator for basic and diluted calculations) | $ | 83,534 | $ | 157,996 | $ | 339,039 | $ | 492,956 | ||||||||
Shares: | ||||||||||||||||
Weighted average outstanding shares (denominator for basic calculation) | 66,205 | 68,643 | 66,895 | 69,426 | ||||||||||||
Equivalent shares from outstanding stock options | 677 | 692 | 749 | 675 | ||||||||||||
Denominator for diluted calculation | 66,882 | 69,335 | 67,644 | 70,101 | ||||||||||||
Earnings per share: | ||||||||||||||||
Basic | $ | 1.26 | $ | 2.30 | $ | 5.07 | $ | 7.10 | ||||||||
Diluted | $ | 1.25 | $ | 2.28 | $ | 5.01 | $ | 7.03 |
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, 2014 | $ | 81,847 | $ | 1,624,773 | $ | (49,491 | ) | $ | 1,657,129 | |||||||
Other comprehensive income (loss) before reclassifications | (176,562 | ) | (843,541 | ) | 1,254 | (1,018,849 | ) | |||||||||
Deferred income tax benefit (expense) | (24,778 | ) | 269,378 | (382 | ) | 244,218 | ||||||||||
Other comprehensive income (loss) before reclassifications, net of income tax | (201,340 | ) | (574,163 | ) | 872 | (774,631 | ) | |||||||||
Amounts reclassified to (from) AOCI | — | 34,790 | 4,002 | 38,792 | ||||||||||||
Deferred income tax benefit (expense) | — | (13,410 | ) | (1,401 | ) | (14,811 | ) | |||||||||
Amounts reclassified to (from) AOCI, net of income tax | — | 21,380 | 2,601 | 23,981 | ||||||||||||
Balance, September 30, 2015 | $ | (119,493 | ) | $ | 1,071,990 | $ | (46,018 | ) | $ | 906,479 |
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 | (66,167 | ) | 857,802 | (461 | ) | 791,174 | ||||||||||
Deferred income tax benefit (expense) | (8,980 | ) | (266,429 | ) | 184 | (275,225 | ) | |||||||||
Other comprehensive income (loss) before reclassifications, net of income tax | (75,147 | ) | 591,373 | (277 | ) | 515,949 | ||||||||||
Amounts reclassified to (from) AOCI | — | (36,035 | ) | 2,634 | (33,401 | ) | ||||||||||
Deferred income tax benefit (expense) | — | 12,374 | (922 | ) | 11,452 | |||||||||||
Amounts reclassified to (from) AOCI, net of income tax | — | (23,661 | ) | 1,712 | (21,949 | ) | ||||||||||
Balance, September 30, 2014 | $ | 131,936 | $ | 1,387,957 | $ | (20,286 | ) | $ | 1,499,607 |
(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 | 2015 | 2014 | 2015 | 2014 | Affected Line Item in Statement of Income | ||||||||||||||
Unrealized gains and losses on available-for-sale securities | $ | (31,506 | ) | $ | 2,218 | $ | (26,598 | ) | $ | 30,549 | Investment related gains (losses), net | ||||||||
Gains and losses on cash flow hedges | (112 | ) | 393 | 491 | 932 | Investment income | |||||||||||||
Gains and losses on cash flow hedges | 179 | — | 834 | — | Investment related gains (losses), net | ||||||||||||||
Deferred policy acquisition costs attributed to unrealized gains and losses(1) | (9,543 | ) | (4,237 | ) | (9,517 | ) | 4,554 | ||||||||||||
Total | (40,982 | ) | (1,626 | ) | (34,790 | ) | 36,035 | ||||||||||||
Provision for income taxes | 13,948 | 588 | 13,410 | (12,374 | ) | ||||||||||||||
Net unrealized gains (losses), net of tax | $ | (27,034 | ) | $ | (1,038 | ) | $ | (21,380 | ) | $ | 23,661 | ||||||||
Amortization of unrealized pension and postretirement benefits: | |||||||||||||||||||
Prior service cost(2) | $ | (82 | ) | $ | (214 | ) | $ | (245 | ) | $ | (432 | ) | |||||||
Actuarial gains/(losses)(2) | (1,955 | ) | (850 | ) | (3,757 | ) | (2,202 | ) | |||||||||||
Total | (2,037 | ) | (1,064 | ) | (4,002 | ) | (2,634 | ) | |||||||||||
Provision for income taxes | 713 | 372 | 1,401 | 922 | |||||||||||||||
Amortization of unrealized pension and postretirement benefits, net of tax | $ | (1,324 | ) | $ | (692 | ) | $ | (2,601 | ) | $ | (1,712 | ) | |||||||
Total reclassifications, net of tax | $ | (28,358 | ) | $ | (1,730 | ) | $ | (23,981 | ) | $ | 21,949 |
(1) | This AOCI component is included in the computation of the deferred policy acquisition cost. See Note 8 – “Deferred Policy Acquisition Costs” of the 2014 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, 2015: | Amortized | Unrealized | Unrealized | Estimated Fair | % of | Other-than- temporary impairments | |||||||||||||||||
Cost | Gains | Losses | Value | Total | in AOCI | ||||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||
Corporate securities | $ | 15,801,362 | $ | 702,697 | $ | 330,612 | $ | 16,173,447 | 59.1 | % | $ | — | |||||||||||
Canadian and Canadian provincial governments | 2,520,495 | 1,023,160 | 929 | 3,542,726 | 12.9 | — | |||||||||||||||||
Residential mortgage-backed securities | 1,234,158 | 55,711 | 6,409 | 1,283,460 | 4.7 | (300 | ) | ||||||||||||||||
Asset-backed securities | 1,055,760 | 16,971 | 11,359 | 1,061,372 | 3.9 | 354 | |||||||||||||||||
Commercial mortgage-backed securities | 1,441,845 | 58,555 | 8,449 | 1,491,951 | 5.4 | (1,609 | ) | ||||||||||||||||
U.S. government and agencies | 1,337,493 | 20,688 | 40,963 | 1,317,218 | 4.8 | — | |||||||||||||||||
State and political subdivisions | 466,685 | 42,564 | 7,746 | 501,503 | 1.8 | — | |||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 1,986,997 | 89,648 | 36,534 | 2,040,111 | 7.4 | — | |||||||||||||||||
Total fixed maturity securities | $ | 25,844,795 | $ | 2,009,994 | $ | 443,001 | $ | 27,411,788 | 100.0 | % | $ | (1,555 | ) | ||||||||||
Non-redeemable preferred stock | $ | 89,726 | $ | 2,737 | $ | 7,754 | $ | 84,709 | 76.7 | % | |||||||||||||
Other equity securities | 26,968 | — | 1,303 | 25,665 | 23.3 | ||||||||||||||||||
Total equity securities | $ | 116,694 | $ | 2,737 | $ | 9,057 | $ | 110,374 | 100.0 | % |
December 31, 2014: | Amortized | Unrealized | Unrealized | Estimated Fair | % of | Other-than- temporary impairments | |||||||||||||||||
Cost | Gains | Losses | Value | Total | in AOCI | ||||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||
Corporate securities | $ | 14,010,604 | $ | 965,523 | $ | 90,544 | $ | 14,885,583 | 58.4 | % | $ | — | |||||||||||
Canadian and Canadian provincial governments | 2,668,852 | 1,196,420 | 7 | 3,865,265 | 15.2 | — | |||||||||||||||||
Residential mortgage-backed securities | 991,867 | 52,640 | 6,611 | 1,037,896 | 4.1 | (300 | ) | ||||||||||||||||
Asset-backed securities | 1,059,660 | 20,301 | 10,375 | 1,069,586 | 4.2 | 354 | |||||||||||||||||
Commercial mortgage-backed securities | 1,453,657 | 87,593 | 8,659 | 1,532,591 | 6.0 | (1,609 | ) | ||||||||||||||||
U.S. government and agencies | 501,352 | 25,014 | 515 | 525,851 | 2.0 | — | |||||||||||||||||
State and political subdivisions | 378,457 | 51,117 | 3,498 | 426,076 | 1.7 | — | |||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 2,041,148 | 110,065 | 13,089 | 2,138,124 | 8.4 | — | |||||||||||||||||
Total fixed maturity securities | $ | 23,105,597 | $ | 2,508,673 | $ | 133,298 | $ | 25,480,972 | 100.0 | % | $ | (1,555 | ) | ||||||||||
Non-redeemable preferred stock | $ | 93,540 | $ | 7,350 | $ | 1,527 | $ | 99,363 | 78.3 | % | |||||||||||||
Other equity securities | 26,994 | 597 | 94 | 27,497 | 21.7 | ||||||||||||||||||
Total equity securities | $ | 120,534 | $ | 7,947 | $ | 1,621 | $ | 126,860 | 100.0 | % |
September 30, 2015 | December 31, 2014 | ||||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||||
Fixed maturity securities pledged as collateral | $ | 181,380 | $ | 194,189 | $ | 127,229 | $ | 134,863 | |||||||
Fixed maturity securities received as collateral | n/a | 243,212 | n/a | 117,227 | |||||||||||
Securities held in trust | 10,106,789 | 10,619,581 | 10,197,489 | 10,922,947 |
September 30, 2015 | December 31, 2014 | ||||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||||
Fixed maturity securities guaranteed or issued by: | |||||||||||||||
Canadian province of Ontario | $ | 876,694 | $ | 1,209,125 | $ | 979,908 | $ | 1,359,339 | |||||||
Canadian province of Quebec | 966,171 | 1,464,067 | 1,006,315 | 1,599,673 |
Amortized Cost | Estimated Fair Value | |||||||
Available-for-sale: | ||||||||
Due in one year or less | $ | 649,473 | $ | 657,750 | ||||
Due after one year through five years | 4,976,774 | 5,182,233 | ||||||
Due after five years through ten years | 7,762,616 | 7,980,594 | ||||||
Due after ten years | 8,724,169 | 9,754,428 | ||||||
Asset and mortgage-backed securities | 3,731,763 | 3,836,783 | ||||||
Total | $ | 25,844,795 | $ | 27,411,788 |
September 30, 2015: | Estimated | ||||||||||
Amortized Cost | Fair Value | % of Total | |||||||||
Finance | $ | 5,092,474 | $ | 5,279,879 | 32.7 | % | |||||
Industrial | 9,004,544 | 9,099,228 | 56.2 | ||||||||
Utility | 1,704,344 | 1,794,340 | 11.1 | ||||||||
Total | $ | 15,801,362 | $ | 16,173,447 | 100.0 | % | |||||
December 31, 2014: | Estimated | ||||||||||
Amortized Cost | Fair Value | % of Total | |||||||||
Finance | $ | 4,789,568 | $ | 5,066,408 | 34.0 | % | |||||
Industrial | 7,639,330 | 8,086,067 | 54.3 | ||||||||
Utility | 1,581,706 | 1,733,108 | 11.7 | ||||||||
Total | $ | 14,010,604 | $ | 14,885,583 | 100.0 | % |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Balance, beginning of period | $ | 7,284 | $ | 7,284 | $ | 7,284 | $ | 11,696 | ||||||||
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 | $ | 7,284 | $ | 7,284 | $ | 7,284 |
September 30, 2015 | December 31, 2014 | |||||||||||||
Gross Unrealized Losses | % of Total | Gross Unrealized Losses | % of Total | |||||||||||
Less than 20% | $ | 363,451 | 80.4 | % | $ | 111,965 | 83.0 | % | ||||||
20% or more for less than six months | 72,884 | 16.1 | 13,698 | 10.1 | ||||||||||
20% or more for six months or greater | 15,723 | 3.5 | 9,256 | 6.9 | ||||||||||
Total | $ | 452,058 | 100.0 | % | $ | 134,919 | 100.0 | % |
Less than 12 months | 12 months or greater | Total | ||||||||||||||||||||||
Gross | Gross | Gross | ||||||||||||||||||||||
September 30, 2015: | Estimated | Unrealized | Estimated | Unrealized | Estimated | Unrealized | ||||||||||||||||||
Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |||||||||||||||||||
Investment grade securities: | ||||||||||||||||||||||||
Corporate securities | $ | 4,647,733 | $ | 216,291 | $ | 302,808 | $ | 30,784 | $ | 4,950,541 | $ | 247,075 | ||||||||||||
Canadian and Canadian provincial governments | 81,615 | 929 | — | — | 81,615 | 929 | ||||||||||||||||||
Residential mortgage-backed securities | 231,621 | 2,363 | 66,339 | 3,247 | 297,960 | 5,610 | ||||||||||||||||||
Asset-backed securities | 289,210 | 3,234 | 182,478 | 6,193 | 471,688 | 9,427 | ||||||||||||||||||
Commercial mortgage-backed securities | 222,799 | 3,499 | 24,236 | 1,122 | 247,035 | 4,621 | ||||||||||||||||||
U.S. government and agencies | 909,226 | 40,963 | — | — | 909,226 | 40,963 | ||||||||||||||||||
State and political subdivisions | 128,633 | 4,204 | 13,206 | 3,542 | 141,839 | 7,746 | ||||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 293,121 | 9,368 | 37,900 | 3,353 | 331,021 | 12,721 | ||||||||||||||||||
Total investment grade securities | 6,803,958 | 280,851 | 626,967 | 48,241 | 7,430,925 | 329,092 | ||||||||||||||||||
Below investment grade securities: | ||||||||||||||||||||||||
Corporate securities | 659,513 | 60,972 | 112,210 | 22,565 | 771,723 | 83,537 | ||||||||||||||||||
Residential mortgage-backed securities | 42,309 | 445 | 8,797 | 354 | 51,106 | 799 | ||||||||||||||||||
Asset-backed securities | 6,905 | 85 | 13,677 | 1,847 | 20,582 | 1,932 | ||||||||||||||||||
Commercial mortgage-backed securities | 3,238 | 262 | 7,280 | 3,566 | 10,518 | 3,828 | ||||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 87,340 | 16,297 | 20,541 | 7,516 | 107,881 | 23,813 | ||||||||||||||||||
Total below investment grade securities | 799,305 | 78,061 | 162,505 | 35,848 | 961,810 | 113,909 | ||||||||||||||||||
Total fixed maturity securities | $ | 7,603,263 | $ | 358,912 | $ | 789,472 | $ | 84,089 | $ | 8,392,735 | $ | 443,001 | ||||||||||||
Non-redeemable preferred stock | $ | 38,857 | $ | 5,481 | $ | 6,411 | $ | 2,273 | $ | 45,268 | $ | 7,754 | ||||||||||||
Other equity securities | 25,619 | 1,303 | — | — | 25,619 | 1,303 | ||||||||||||||||||
Total equity securities | $ | 64,476 | $ | 6,784 | $ | 6,411 | $ | 2,273 | $ | 70,887 | $ | 9,057 |
Less than 12 months | 12 months or greater | Total | ||||||||||||||||||||||
Gross | Gross | Gross | ||||||||||||||||||||||
December 31, 2014: | Estimated | Unrealized | Estimated | Unrealized | Estimated | Unrealized | ||||||||||||||||||
Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |||||||||||||||||||
Investment grade securities: | ||||||||||||||||||||||||
Corporate securities | $ | 1,225,767 | $ | 27,784 | $ | 614,294 | $ | 30,040 | $ | 1,840,061 | $ | 57,824 | ||||||||||||
Canadian and Canadian provincial governments | — | — | 1,235 | 7 | 1,235 | 7 | ||||||||||||||||||
Residential mortgage-backed securities | 78,864 | 846 | 135,414 | 5,247 | 214,278 | 6,093 | ||||||||||||||||||
Asset-backed securities | 332,785 | 4,021 | 109,411 | 4,289 | 442,196 | 8,310 | ||||||||||||||||||
Commercial mortgage-backed securities | 78,632 | 564 | 28,375 | 2,461 | 107,007 | 3,025 | ||||||||||||||||||
U.S. government and agencies | 81,317 | 89 | 32,959 | 426 | 114,276 | 515 | ||||||||||||||||||
State and political subdivisions | 13,780 | 17 | 18,998 | 3,438 | 32,778 | 3,455 | ||||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 156,725 | 7,007 | 76,111 | 2,946 | 232,836 | 9,953 | ||||||||||||||||||
Total investment grade securities | 1,967,870 | 40,328 | 1,016,797 | 48,854 | 2,984,667 | 89,182 | ||||||||||||||||||
Below investment grade securities: | ||||||||||||||||||||||||
Corporate securities | 415,886 | 29,316 | 32,567 | 3,404 | 448,453 | 32,720 | ||||||||||||||||||
Residential mortgage-backed securities | 22,836 | 293 | 6,284 | 225 | 29,120 | 518 | ||||||||||||||||||
Asset-backed securities | 12,448 | 274 | 7,108 | 1,791 | 19,556 | 2,065 | ||||||||||||||||||
Commercial mortgage-backed securities | 3,288 | 249 | 5,580 | 5,385 | 8,868 | 5,634 | ||||||||||||||||||
State and political subdivisions | 964 | 43 | — | — | 964 | 43 | ||||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 13,986 | 3,136 | — | — | 13,986 | 3,136 | ||||||||||||||||||
Total below investment grade securities | 469,408 | 33,311 | 51,539 | 10,805 | 520,947 | 44,116 | ||||||||||||||||||
Total fixed maturity securities | $ | 2,437,278 | $ | 73,639 | $ | 1,068,336 | $ | 59,659 | $ | 3,505,614 | $ | 133,298 | ||||||||||||
Non-redeemable preferred stock | $ | 11,619 | $ | 235 | $ | 19,100 | $ | 1,292 | $ | 30,719 | $ | 1,527 | ||||||||||||
Other equity securities | — | — | 3,545 | 94 | 3,545 | 94 | ||||||||||||||||||
Total equity securities | $ | 11,619 | $ | 235 | $ | 22,645 | $ | 1,386 | $ | 34,264 | $ | 1,621 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Fixed maturity securities available-for-sale | $ | 298,376 | $ | 269,346 | $ | 871,936 | $ | 766,764 | ||||||||
Mortgage loans on real estate | 36,547 | 39,070 | 108,440 | 102,535 | ||||||||||||
Policy loans | 16,475 | 13,825 | 46,763 | 41,014 | ||||||||||||
Funds withheld at interest | 40,382 | 124,685 | 239,967 | 345,484 | ||||||||||||
Short-term investments | 576 | 462 | 2,085 | 1,507 | ||||||||||||
Other invested assets | 13,696 | 15,416 | 48,141 | 48,937 | ||||||||||||
Investment income | 406,052 | 462,804 | 1,317,332 | 1,306,241 | ||||||||||||
Investment expense | (16,455 | ) | (15,698 | ) | (50,305 | ) | (44,153 | ) | ||||||||
Investment income, net of related expenses | $ | 389,597 | $ | 447,106 | $ | 1,267,027 | $ | 1,262,088 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Fixed maturity and equity securities available for sale: | |||||||||||||||
Other-than-temporary impairment losses on fixed maturity securities recognized in earnings | $ | (23,111 | ) | $ | (246 | ) | $ | (29,775 | ) | $ | (1,419 | ) | |||
Gain on investment activity | 13,792 | 8,819 | 53,002 | 51,773 | |||||||||||
Loss on investment activity | (22,186 | ) | (6,355 | ) | (50,257 | ) | (19,815 | ) | |||||||
Other impairment losses and change in mortgage loan provision | (636 | ) | (2,041 | ) | (4,661 | ) | (5,686 | ) | |||||||
Derivatives and other, net | (79,205 | ) | 22,141 | (88,250 | ) | 200,563 | |||||||||
Total investment related gains (losses), net | $ | (111,346 | ) | $ | 22,318 | $ | (119,941 | ) | $ | 225,416 |
September 30, 2015 | December 31, 2014 | ||||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||||
Borrowed securities | $ | 265,240 | $ | 281,225 | $ | 201,050 | $ | 212,946 | |||||||
Repurchase program securities pledged | — | — | 92,446 | 107,158 | |||||||||||
Repurchase program/reverse repurchase program: | |||||||||||||||
Securities pledged | 442,679 | 468,008 | 298,466 | 314,160 | |||||||||||
Securities received | n/a | 484,751 | n/a | 338,929 |