(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, 2017 | ||||
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, 2017 | December 31, 2016 | |||||||
(Dollars in thousands, except share data) | ||||||||
Assets | ||||||||
Fixed maturity securities: | ||||||||
Available-for-sale at fair value (amortized cost of $33,738,334 and $30,211,787) | $ | 36,345,426 | $ | 32,093,625 | ||||
Mortgage loans on real estate (net of allowances of $8,156 and $7,685) | 4,104,487 | 3,775,522 | ||||||
Policy loans | 1,406,774 | 1,427,602 | ||||||
Funds withheld at interest | 5,968,856 | 5,875,919 | ||||||
Short-term investments | 123,308 | 76,710 | ||||||
Other invested assets | 1,498,370 | 1,591,940 | ||||||
Total investments | 49,447,221 | 44,841,318 | ||||||
Cash and cash equivalents | 1,123,350 | 1,200,718 | ||||||
Accrued investment income | 388,008 | 347,173 | ||||||
Premiums receivable and other reinsurance balances | 2,205,631 | 1,930,755 | ||||||
Reinsurance ceded receivables | 798,365 | 683,972 | ||||||
Deferred policy acquisition costs | 3,334,094 | 3,338,605 | ||||||
Other assets | 841,403 | 755,338 | ||||||
Total assets | $ | 58,138,072 | $ | 53,097,879 | ||||
Liabilities and Stockholders’ Equity | ||||||||
Future policy benefits | $ | 20,665,256 | $ | 19,581,573 | ||||
Interest-sensitive contract liabilities | 16,440,873 | 14,029,354 | ||||||
Other policy claims and benefits | 4,809,780 | 4,263,026 | ||||||
Other reinsurance balances | 399,517 | 388,989 | ||||||
Deferred income taxes | 3,162,666 | 2,770,640 | ||||||
Other liabilities | 1,077,223 | 1,041,880 | ||||||
Long-term debt | 2,788,494 | 3,088,635 | ||||||
Collateral finance and securitization notes | 823,108 | 840,700 | ||||||
Total liabilities | 50,166,917 | 46,004,797 | ||||||
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, 2017 and December 31, 2016 | 791 | 791 | ||||||
Additional paid-in capital | 1,860,001 | 1,848,611 | ||||||
Retained earnings | 5,523,622 | 5,199,130 | ||||||
Treasury stock, at cost - 14,645,901 and 14,835,256 shares | (1,085,157 | ) | (1,094,779 | ) | ||||
Accumulated other comprehensive income | 1,671,898 | 1,139,329 | ||||||
Total stockholders’ equity | 7,971,155 | 7,093,082 | ||||||
Total liabilities and stockholders’ equity | $ | 58,138,072 | $ | 53,097,879 |
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Revenues: | (Dollars in thousands, except per share data) | |||||||||||||||
Net premiums | $ | 2,480,451 | $ | 2,346,945 | $ | 4,846,147 | $ | 4,503,950 | ||||||||
Investment income, net of related expenses | 518,538 | 507,666 | 1,032,902 | 924,932 | ||||||||||||
Investment related gains (losses), net: | ||||||||||||||||
Other-than-temporary impairments on fixed maturity securities | (3,401 | ) | (846 | ) | (20,590 | ) | (34,663 | ) | ||||||||
Other investment related gains (losses), net | 59,696 | 119,110 | 137,408 | 32,041 | ||||||||||||
Total investment related gains (losses), net | 56,295 | 118,264 | 116,818 | (2,622 | ) | |||||||||||
Other revenues | 73,992 | 66,193 | 142,149 | 125,376 | ||||||||||||
Total revenues | 3,129,276 | 3,039,068 | 6,138,016 | 5,551,636 | ||||||||||||
Benefits and Expenses: | ||||||||||||||||
Claims and other policy benefits | 2,164,363 | 1,997,502 | 4,270,508 | 3,884,266 | ||||||||||||
Interest credited | 115,285 | 95,849 | 222,969 | 183,754 | ||||||||||||
Policy acquisition costs and other insurance expenses | 319,832 | 405,681 | 699,221 | 639,444 | ||||||||||||
Other operating expenses | 154,356 | 159,895 | 312,862 | 317,319 | ||||||||||||
Interest expense | 29,352 | 20,331 | 71,754 | 53,138 | ||||||||||||
Collateral finance and securitization expense | 6,773 | 6,587 | 13,543 | 12,912 | ||||||||||||
Total benefits and expenses | 2,789,961 | 2,685,845 | 5,590,857 | 5,090,833 | ||||||||||||
Income before income taxes | 339,315 | 353,223 | 547,159 | 460,803 | ||||||||||||
Provision for income taxes | 107,125 | 117,120 | 169,457 | 148,228 | ||||||||||||
Net income | $ | 232,190 | $ | 236,103 | $ | 377,702 | $ | 312,575 | ||||||||
Earnings per share: | ||||||||||||||||
Basic earnings per share | $ | 3.60 | $ | 3.68 | $ | 5.86 | $ | 4.86 | ||||||||
Diluted earnings per share | $ | 3.54 | $ | 3.64 | $ | 5.76 | $ | 4.81 | ||||||||
Dividends declared per share | $ | 0.41 | $ | 0.37 | $ | 0.82 | $ | 0.74 |
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Comprehensive income | (Dollars in thousands) | |||||||||||||||
Net income | $ | 232,190 | $ | 236,103 | $ | 377,702 | $ | 312,575 | ||||||||
Other comprehensive income, net of tax: | ||||||||||||||||
Foreign currency translation adjustments | 43,565 | 9,942 | 21,352 | 87,675 | ||||||||||||
Net unrealized investment gains | 306,329 | 643,893 | 509,444 | 1,191,118 | ||||||||||||
Defined benefit pension and postretirement plan adjustments | 849 | 1,156 | 1,773 | (1,703 | ) | |||||||||||
Total other comprehensive income, net of tax | 350,743 | 654,991 | 532,569 | 1,277,090 | ||||||||||||
Total comprehensive income | $ | 582,933 | $ | 891,094 | $ | 910,271 | $ | 1,589,665 |
Six months ended June 30, | ||||||||
2017 | 2016 | |||||||
(Dollars in thousands) | ||||||||
Cash Flows from Operating Activities: | ||||||||
Net income | $ | 377,702 | $ | 312,575 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Change in operating assets and liabilities: | ||||||||
Accrued investment income | (34,676 | ) | (34,705 | ) | ||||
Premiums receivable and other reinsurance balances | (230,650 | ) | (98,610 | ) | ||||
Deferred policy acquisition costs | 35,870 | (5,435 | ) | |||||
Reinsurance ceded receivable balances | (127,995 | ) | (60,465 | ) | ||||
Future policy benefits, other policy claims and benefits, and other reinsurance balances | 745,799 | 380,297 | ||||||
Deferred income taxes | 142,044 | 101,163 | ||||||
Other assets and other liabilities, net | (63,811 | ) | (43,708 | ) | ||||
Amortization of net investment premiums, discounts and other | (47,563 | ) | (42,843 | ) | ||||
Depreciation and amortization expense | 13,869 | 12,888 | ||||||
Investment related (gains) losses, net | (116,818 | ) | 2,622 | |||||
Other, net | (37,797 | ) | 70,667 | |||||
Net cash provided by operating activities | 655,974 | 594,446 | ||||||
Cash Flows from Investing Activities: | ||||||||
Sales of fixed maturity securities available-for-sale | 4,288,713 | 2,271,414 | ||||||
Maturities of fixed maturity securities available-for-sale | 313,530 | 273,552 | ||||||
Sales of equity securities | 166,916 | 132,932 | ||||||
Principal payments on mortgage loans on real estate | 135,450 | 294,843 | ||||||
Principal payments on policy loans | 26,658 | 25,065 | ||||||
Purchases of fixed maturity securities available-for-sale | (5,311,818 | ) | (4,416,290 | ) | ||||
Purchases of equity securities | (32,299 | ) | (408,684 | ) | ||||
Cash invested in mortgage loans on real estate | (463,063 | ) | (543,454 | ) | ||||
Cash invested in policy loans | (5,830 | ) | (1,679 | ) | ||||
Cash invested in funds withheld at interest | (6,910 | ) | (27,868 | ) | ||||
Purchases of property and equipment | 31,686 | — | ||||||
Change in short-term investments | 22,671 | 350,062 | ||||||
Change in other invested assets | (55,379 | ) | (8,100 | ) | ||||
Net cash used in investing activities | (889,675 | ) | (2,058,207 | ) | ||||
Cash Flows from Financing Activities: | ||||||||
Dividends to stockholders | (52,815 | ) | (47,746 | ) | ||||
Repayment of collateral finance and securitization notes | (23,761 | ) | (35,369 | ) | ||||
Proceeds from long-term debt issuance | — | 799,984 | ||||||
Debt issuance costs | — | (9,026 | ) | |||||
Principal payments of long-term debt | (301,278 | ) | (1,227 | ) | ||||
Purchases of treasury stock | (10,578 | ) | (120,806 | ) | ||||
Exercise of stock options, net | 2,527 | 5,219 | ||||||
Change in cash collateral for derivative positions and other arrangements | (7,046 | ) | 57,055 | |||||
Deposits on universal life and other investment type policies and contracts | 917,675 | 513,679 | ||||||
Withdrawals on universal life and other investment type policies and contracts | (402,528 | ) | (208,743 | ) | ||||
Net cash provided by financing activities | 122,196 | 953,020 | ||||||
Effect of exchange rate changes on cash | 34,137 | 19,795 | ||||||
Change in cash and cash equivalents | (77,368 | ) | (490,946 | ) | ||||
Cash and cash equivalents, beginning of period | 1,200,718 | 1,525,275 | ||||||
Cash and cash equivalents, end of period | $ | 1,123,350 | $ | 1,034,329 | ||||
Supplemental disclosures of cash flow information: | ||||||||
Interest paid | $ | 90,425 | $ | 68,445 | ||||
Income taxes paid, net of refunds | $ | 26,447 | $ | 43,838 | ||||
Non-cash transactions: | ||||||||
Transfer of invested assets | $ | 2,243,360 | $ | 1,730 |
1. | Business and Basis of Presentation |
2. | Earnings Per Share |
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Earnings: | ||||||||||||||||
Net income (numerator for basic and diluted calculations) | $ | 232,190 | $ | 236,103 | $ | 377,702 | $ | 312,575 | ||||||||
Shares: | ||||||||||||||||
Weighted average outstanding shares (denominator for basic calculation) | 64,449 | 64,126 | 64,401 | 64,348 | ||||||||||||
Equivalent shares from outstanding stock options | 1,159 | 670 | 1,204 | 660 | ||||||||||||
Denominator for diluted calculation | 65,608 | 64,796 | 65,605 | 65,008 | ||||||||||||
Earnings per share: | ||||||||||||||||
Basic | $ | 3.60 | $ | 3.68 | $ | 5.86 | $ | 4.86 | ||||||||
Diluted | $ | 3.54 | $ | 3.64 | $ | 5.76 | $ | 4.81 |
3. | Equity |
Issued | Held In Treasury | Outstanding | |||||||
Balance, December 31, 2016 | 79,137,758 | 14,835,256 | 64,302,502 | ||||||
Stock-based compensation (1) | — | (189,355 | ) | 189,355 | |||||
Balance, June 30, 2017 | 79,137,758 | 14,645,901 | 64,491,857 |
Issued | Held In Treasury | Outstanding | |||||||
Balance, December 31, 2015 | 79,137,758 | 13,933,232 | 65,204,526 | ||||||
Common stock acquired | — | 1,352,211 | (1,352,211 | ) | |||||
Stock-based compensation (1) | — | (217,434 | ) | 217,434 | |||||
Balance, June 30, 2016 | 79,137,758 | 15,068,009 | 64,069,749 |
(1) | Represents net shares issued from treasury pursuant to the Company’s equity-based compensation programs. |
Accumulated Currency Translation Adjustments | Unrealized Appreciation (Depreciation) of Investments(1) | Pension and Postretirement Benefits | Total | |||||||||||||
Balance, December 31, 2016 | $ | (172,541 | ) | $ | 1,355,033 | $ | (43,163 | ) | $ | 1,139,329 | ||||||
Other comprehensive income (loss) before reclassifications | (13,936 | ) | 774,688 | (196 | ) | 760,556 | ||||||||||
Amounts reclassified to (from) AOCI | — | (39,360 | ) | 2,935 | (36,425 | ) | ||||||||||
Deferred income tax benefit (expense) | 35,288 | (225,884 | ) | (966 | ) | (191,562 | ) | |||||||||
Balance, June 30, 2017 | $ | (151,189 | ) | $ | 1,864,477 | $ | (41,390 | ) | $ | 1,671,898 |
Accumulated Currency Translation Adjustments | Unrealized Appreciation (Depreciation) of Investments(1) | Pension and Postretirement Benefits | Total | |||||||||||||
Balance, December 31, 2015 | $ | (181,151 | ) | $ | 935,697 | $ | (46,262 | ) | $ | 708,284 | ||||||
Other comprehensive income (loss) before reclassifications | 99,374 | 1,759,753 | (6,083 | ) | 1,853,044 | |||||||||||
Amounts reclassified to (from) AOCI | — | (24,366 | ) | 3,467 | (20,899 | ) | ||||||||||
Deferred income tax benefit (expense) | (11,699 | ) | (544,269 | ) | 913 | (555,055 | ) | |||||||||
Balance, June 30, 2016 | $ | (93,476 | ) | $ | 2,126,815 | $ | (47,965 | ) | $ | 1,985,374 |
(1) | Includes cash flow hedges of $1,131 and $(2,496) as of June 30, 2017 and December 31, 2016, respectively, and $(41,192) and $(29,397) as of June 30, 2016 and December 31, 2015, respectively. 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 | 2017 | 2016 | 2017 | 2016 | Affected Line Item in Statements of Income | |||||||||||||
Net unrealized investment gains (losses): | ||||||||||||||||||
Net unrealized gains and losses on available-for-sale securities | $ | 40,374 | $ | 30,190 | $ | 28,517 | $ | 11,899 | Investment related gains (losses), net | |||||||||
Cash flow hedges - Currency/Interest rate | 132 | 93 | 329 | 253 | (1) | |||||||||||||
Cash flow hedges - Forward bond purchase commitments | 51 | (1,045 | ) | 101 | (257 | ) | (1) | |||||||||||
Deferred policy acquisition costs attributed to unrealized gains and losses | 4,565 | 5,365 | 10,413 | 12,471 | (2) | |||||||||||||
Total | 45,122 | 34,603 | 39,360 | 24,366 | ||||||||||||||
Provision for income taxes | (15,218 | ) | (9,646 | ) | (12,024 | ) | (4,996 | ) | ||||||||||
Net unrealized gains (losses), net of tax | $ | 29,904 | $ | 24,957 | $ | 27,336 | $ | 19,370 | ||||||||||
Amortization of defined benefit plan items: | ||||||||||||||||||
Prior service cost (credit) | $ | 60 | $ | (75 | ) | $ | 142 | $ | (153 | ) | (3) | |||||||
Actuarial gains/(losses) | (1,539 | ) | (1,841 | ) | (3,077 | ) | (3,314 | ) | (3) | |||||||||
Total | (1,479 | ) | (1,916 | ) | (2,935 | ) | (3,467 | ) | ||||||||||
Provision for income taxes | 517 | 670 | 1,027 | 1,213 | ||||||||||||||
Amortization of defined benefit plans, net of tax | $ | (962 | ) | $ | (1,246 | ) | $ | (1,908 | ) | $ | (2,254 | ) | ||||||
Total reclassifications for the period | $ | 28,942 | $ | 23,711 | $ | 25,428 | $ | 17,116 |
(1) | See Note 5 - “Derivative Instruments” for additional information on cash flow hedges. |
(2) | This AOCI component is included in the computation of the deferred policy acquisition cost. See Note 8 – “Deferred Policy Acquisition Costs” of the 2016 Annual Report for additional details. |
(3) | This AOCI component is included in the computation of the net periodic pension cost. See Note 10 – “Employee Benefit Plans” for additional details. |
4. | Investments |
June 30, 2017: | Amortized Cost | Unrealized Gains | Unrealized Losses | Estimated Fair Value | % of Total | Other-than- temporary impairments in AOCI | |||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||
Corporate securities | $ | 21,252,180 | $ | 1,189,750 | $ | 100,269 | $ | 22,341,661 | 61.5 | % | $ | — | |||||||||||
Canadian and Canadian provincial governments | 2,713,972 | 1,296,242 | 2,460 | 4,007,754 | 11.0 | — | |||||||||||||||||
Residential mortgage-backed securities | 1,505,474 | 42,619 | 8,794 | 1,539,299 | 4.2 | — | |||||||||||||||||
Asset-backed securities | 1,630,499 | 17,266 | 5,924 | 1,641,841 | 4.5 | 275 | |||||||||||||||||
Commercial mortgage-backed securities | 1,558,035 | 28,928 | 4,935 | 1,582,028 | 4.4 | — | |||||||||||||||||
U.S. government and agencies | 1,738,419 | 15,193 | 32,048 | 1,721,564 | 4.7 | — | |||||||||||||||||
State and political subdivisions | 599,622 | 47,564 | 8,216 | 638,970 | 1.8 | — | |||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 2,740,133 | 141,973 | 9,797 | 2,872,309 | 7.9 | — | |||||||||||||||||
Total fixed maturity securities | $ | 33,738,334 | $ | 2,779,535 | $ | 172,443 | $ | 36,345,426 | 100.0 | % | $ | 275 | |||||||||||
Non-redeemable preferred stock | $ | 34,545 | $ | 435 | $ | 3,021 | $ | 31,959 | 30.6 | % | |||||||||||||
Other equity securities | 75,413 | 522 | 3,617 | 72,318 | 69.4 | ||||||||||||||||||
Total equity securities | $ | 109,958 | $ | 957 | $ | 6,638 | $ | 104,277 | 100.0 | % |
December 31, 2016: | Amortized Cost | Unrealized Gains | Unrealized Losses | Estimated Fair Value | % of Total | Other-than- temporary impairments in AOCI | |||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||
Corporate securities | $ | 18,924,711 | $ | 911,618 | $ | 217,245 | $ | 19,619,084 | 61.1 | % | $ | — | |||||||||||
Canadian and Canadian provincial governments | 2,561,605 | 1,085,982 | 3,541 | 3,644,046 | 11.4 | — | |||||||||||||||||
Residential mortgage-backed securities | 1,258,039 | 33,917 | 13,380 | 1,278,576 | 4.0 | (375 | ) | ||||||||||||||||
Asset-backed securities | 1,443,822 | 9,350 | 23,828 | 1,429,344 | 4.5 | 275 | |||||||||||||||||
Commercial mortgage-backed securities | 1,342,440 | 28,973 | 7,759 | 1,363,654 | 4.2 | — | |||||||||||||||||
U.S. government and agencies | 1,518,702 | 12,644 | 63,044 | 1,468,302 | 4.6 | — | |||||||||||||||||
State and political subdivisions | 566,761 | 37,499 | 12,464 | 591,796 | 1.8 | — | |||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 2,595,707 | 123,054 | 19,938 | 2,698,823 | 8.4 | — | |||||||||||||||||
Total fixed maturity securities | $ | 30,211,787 | $ | 2,243,037 | $ | 361,199 | $ | 32,093,625 | 100.0 | % | $ | (100 | ) | ||||||||||
Non-redeemable preferred stock | $ | 55,812 | $ | 1,648 | $ | 6,337 | $ | 51,123 | 18.6 | % | |||||||||||||
Other equity securities | 229,767 | 1,792 | 7,321 | 224,238 | 81.4 | ||||||||||||||||||
Total equity securities | $ | 285,579 | $ | 3,440 | $ | 13,658 | $ | 275,361 | 100.0 | % |
June 30, 2017 | December 31, 2016 | ||||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||||
Fixed maturity securities pledged as collateral | $ | 69,849 | $ | 74,441 | $ | 207,066 | $ | 210,676 | |||||||
Fixed maturity securities received as collateral | n/a | 457,801 | n/a | 300,925 | |||||||||||
Assets in trust held to satisfy collateral requirements | 14,706,225 | 15,723,178 | 12,135,258 | 12,874,370 |
June 30, 2017 | December 31, 2016 | ||||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||||
Fixed maturity securities guaranteed or issued by: | |||||||||||||||
Canadian province of Quebec | $ | 1,060,922 | $ | 1,785,573 | $ | 1,004,261 | $ | 1,612,957 | |||||||
Canadian province of Ontario | 886,518 | 1,228,391 | 832,764 | 1,126,433 |
Amortized Cost | Estimated Fair Value | |||||||
Available-for-sale: | ||||||||
Due in one year or less | $ | 861,051 | $ | 868,405 | ||||
Due after one year through five years | 7,421,897 | 7,696,337 | ||||||
Due after five years through ten years | 9,514,341 | 10,016,984 | ||||||
Due after ten years | 11,247,037 | 13,000,532 | ||||||
Asset and mortgage-backed securities | 4,694,008 | 4,763,168 | ||||||
Total | $ | 33,738,334 | $ | 36,345,426 |
June 30, 2017: | Estimated | ||||||||||
Amortized Cost | Fair Value | % of Total | |||||||||
Finance | $ | 7,741,482 | $ | 8,077,195 | 36.1 | % | |||||
Industrial | 11,215,292 | 11,792,664 | 52.9 | ||||||||
Utility | 2,295,406 | 2,471,802 | 11.0 | ||||||||
Total | $ | 21,252,180 | $ | 22,341,661 | 100.0 | % | |||||
December 31, 2016: | Estimated | ||||||||||
Amortized Cost | Fair Value | % of Total | |||||||||
Finance | $ | 6,725,199 | $ | 6,888,968 | 35.2 | % | |||||
Industrial | 10,228,813 | 10,639,613 | 54.2 | ||||||||
Utility | 1,970,699 | 2,090,503 | 10.6 | ||||||||
Total | $ | 18,924,711 | $ | 19,619,084 | 100.0 | % |
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Balance, beginning of period | $ | 3,677 | $ | 7,284 | $ | 6,013 | $ | 7,284 | ||||||||
Credit loss OTTI previously recognized on securities which matured, paid down, prepaid or were sold during the period | — | (310 | ) | (2,336 | ) | (310 | ) | |||||||||
Balance, end of period | $ | 3,677 | $ | 6,974 | $ | 3,677 | $ | 6,974 |
June 30, 2017 | December 31, 2016 | |||||||||||||
Gross Unrealized Losses | % of Total | Gross Unrealized Losses | % of Total | |||||||||||
Less than 20% | $ | 150,762 | 84.2 | % | $ | 337,831 | 90.1 | % | ||||||
20% or more for less than six months | 7,593 | 4.2 | 19,438 | 5.2 | ||||||||||
20% or more for six months or greater | 20,726 | 11.6 | 17,588 | 4.7 | ||||||||||
Total | $ | 179,081 | 100.0 | % | $ | 374,857 | 100.0 | % |
Less than 12 months | 12 months or greater | Total | ||||||||||||||||||||||
Gross | Gross | Gross | ||||||||||||||||||||||
June 30, 2017: | Estimated | Unrealized | Estimated | Unrealized | Estimated | Unrealized | ||||||||||||||||||
Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |||||||||||||||||||
Investment grade securities: | ||||||||||||||||||||||||
Corporate securities | $ | 2,895,605 | $ | 46,389 | $ | 399,546 | $ | 23,252 | $ | 3,295,151 | $ | 69,641 | ||||||||||||
Canadian and Canadian provincial governments | 116,719 | 2,457 | — | — | 116,719 | 2,457 | ||||||||||||||||||
Residential mortgage-backed securities | 471,933 | 6,872 | 100,785 | 1,918 | 572,718 | 8,790 | ||||||||||||||||||
Asset-backed securities | 285,211 | 1,451 | 204,154 | 3,916 | 489,365 | 5,367 | ||||||||||||||||||
Commercial mortgage-backed securities | 352,867 | 4,897 | 2,195 | 38 | 355,062 | 4,935 | ||||||||||||||||||
U.S. government and agencies | 1,378,976 | 31,962 | 13,763 | 86 | 1,392,739 | 32,048 | ||||||||||||||||||
State and political subdivisions | 125,465 | 5,098 | 13,558 | 3,118 | 139,023 | 8,216 | ||||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 440,670 | 7,189 | 29,234 | 1,616 | 469,904 | 8,805 | ||||||||||||||||||
Total investment grade securities | 6,067,446 | 106,315 | 763,235 | 33,944 | 6,830,681 | 140,259 | ||||||||||||||||||
Below investment grade securities: | ||||||||||||||||||||||||
Corporate securities | 255,991 | 4,547 | 93,562 | 26,081 | 349,553 | 30,628 | ||||||||||||||||||
Canadian and Canadian provincial governments | 1,247 | 3 | — | — | 1,247 | 3 | ||||||||||||||||||
Residential mortgage-backed securities | — | — | 107 | 4 | 107 | 4 | ||||||||||||||||||
Asset-backed securities | — | — | 7,295 | 557 | 7,295 | 557 | ||||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 38,069 | 287 | 17,606 | 705 | 55,675 | 992 | ||||||||||||||||||
Total below investment grade securities | 295,307 | 4,837 | 118,570 | 27,347 | 413,877 | 32,184 | ||||||||||||||||||
Total fixed maturity securities | $ | 6,362,753 | $ | 111,152 | $ | 881,805 | $ | 61,291 | $ | 7,244,558 | $ | 172,443 | ||||||||||||
Non-redeemable preferred stock | $ | — | $ | — | $ | 24,807 | $ | 3,021 | $ | 24,807 | $ | 3,021 | ||||||||||||
Other equity securities | 64,990 | 3,617 | — | — | 64,990 | 3,617 | ||||||||||||||||||
Total equity securities | $ | 64,990 | $ | 3,617 | $ | 24,807 | $ | 3,021 | $ | 89,797 | $ | 6,638 |
Less than 12 months | 12 months or greater | Total | ||||||||||||||||||||||
Gross | Gross | Gross | ||||||||||||||||||||||
December 31, 2016: | Estimated | Unrealized | Estimated | Unrealized | Estimated | Unrealized | ||||||||||||||||||
Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |||||||||||||||||||
Investment grade securities: | ||||||||||||||||||||||||
Corporate securities | $ | 4,661,706 | $ | 124,444 | $ | 549,273 | $ | 43,282 | $ | 5,210,979 | $ | 167,726 | ||||||||||||
Canadian and Canadian provincial governments | 101,578 | 3,541 | — | — | 101,578 | 3,541 | ||||||||||||||||||
Residential mortgage-backed securities | 490,473 | 9,733 | 112,216 | 3,635 | 602,689 | 13,368 | ||||||||||||||||||
Asset-backed securities | 563,259 | 12,010 | 257,166 | 9,653 | 820,425 | 21,663 | ||||||||||||||||||
Commercial mortgage-backed securities | 368,465 | 6,858 | 10,853 | 166 | 379,318 | 7,024 | ||||||||||||||||||
U.S. government and agencies | 1,056,101 | 63,044 | — | — | 1,056,101 | 63,044 | ||||||||||||||||||
State and political subdivisions | 187,194 | 9,396 | 13,635 | 3,068 | 200,829 | 12,464 | ||||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 524,236 | 13,372 | 51,097 | 2,981 | 575,333 | 16,353 | ||||||||||||||||||
Total investment grade securities | 7,953,012 | 242,398 | 994,240 | 62,785 | 8,947,252 | 305,183 | ||||||||||||||||||
Below investment grade securities: | ||||||||||||||||||||||||
Corporate securities | 330,757 | 7,914 | 163,152 | 41,605 | 493,909 | 49,519 | ||||||||||||||||||
Residential mortgage-backed securities | — | — | 412 | 12 | 412 | 12 | ||||||||||||||||||
Asset-backed securities | 5,904 | 700 | 12,581 | 1,465 | 18,485 | 2,165 | ||||||||||||||||||
Commercial mortgage-backed securities | 5,815 | 735 | — | — | 5,815 | 735 | ||||||||||||||||||
Other foreign government, supranational and foreign government-sponsored enterprises | 32,355 | 1,258 | 39,763 | 2,327 | 72,118 | 3,585 | ||||||||||||||||||
Total below investment grade securities | 374,831 | 10,607 | 215,908 | 45,409 | 590,739 | 56,016 | ||||||||||||||||||
Total fixed maturity securities | $ | 8,327,843 | $ | 253,005 | $ | 1,210,148 | $ | 108,194 | $ | 9,537,991 | $ | 361,199 | ||||||||||||
Non-redeemable preferred stock | $ | 10,831 | $ | 831 | $ | 21,879 | $ | 5,506 | $ | 32,710 | $ | 6,337 | ||||||||||||
Other equity securities | 202,068 | 7,020 | 6,751 | 301 | 208,819 | 7,321 | ||||||||||||||||||
Total equity securities | $ | 212,899 | $ | 7,851 | $ | 28,630 | $ | 5,807 | $ | 241,529 | $ | 13,658 |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Fixed maturity securities available-for-sale | $ | 355,735 | $ | 323,592 | $ | 680,235 | $ | 636,007 | |||||||
Mortgage loans on real estate | 44,442 | 41,900 | 88,789 | 81,692 | |||||||||||
Policy loans | 15,194 | 16,372 | 30,466 | 32,506 | |||||||||||
Funds withheld at interest | 97,367 | 112,893 | 224,945 | 168,873 | |||||||||||
Short-term investments and cash and cash equivalents | 1,779 | 2,322 | 3,289 | 4,513 | |||||||||||
Other invested assets | 23,066 | 28,150 | 42,893 | 36,758 | |||||||||||
Investment income | 537,583 | 525,229 | 1,070,617 | 960,349 | |||||||||||
Investment expense | (19,045 | ) | (17,563 | ) | (37,715 | ) | (35,417 | ) | |||||||
Investment income, net of related expenses | $ | 518,538 | $ | 507,666 | $ | 1,032,902 | $ | 924,932 |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Fixed maturity and equity securities available for sale: | |||||||||||||||
Other-than-temporary impairment losses on fixed maturity securities recognized in earnings | $ | (3,401 | ) | $ | (846 | ) | $ | (20,590 | ) | $ | (34,663 | ) | |||
Gain on investment activity | 54,220 | 53,615 | 72,113 | 80,807 | |||||||||||
Loss on investment activity | (10,471 | ) | (22,556 | ) | (23,034 | ) | (34,343 | ) | |||||||
Other impairment losses and change in mortgage loan provision | (6,675 | ) | 211 | (6,774 | ) | (1,849 | ) | ||||||||
Derivatives and other, net | 22,622 | 87,840 | 95,103 | (12,574 | ) | ||||||||||
Total investment related gains (losses), net | $ | 56,295 | $ | 118,264 | $ | 116,818 | $ | (2,622 | ) |
June 30, 2017 | December 31, 2016 | ||||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||||
Borrowed securities | $ | 269,280 | $ | 284,083 | $ | 263,820 | $ | 279,186 | |||||||
Securities lending: | |||||||||||||||
Securities loaned | 117,217 | 121,064 | 74,389 | 73,625 | |||||||||||
Securities received | n/a | 109,000 | n/a | 80,000 | |||||||||||
Repurchase program/reverse repurchase program: | |||||||||||||||
Securities pledged | 486,700 | 509,579 | 476,531 | 499,891 | |||||||||||
Securities received | n/a | 517,871 | n/a | 515,200 |
June 30, 2017 | |||||||||||||||||||
Remaining Contractual Maturity of the Agreements | |||||||||||||||||||
Overnight and Continuous | Up to 30 Days | 30-90 Days | Greater than 90 Days | Total | |||||||||||||||
Securities lending transactions: | |||||||||||||||||||
Corporate securities | $ | — | $ | — | $ | — | $ | 121,064 | $ | 121,064 | |||||||||
Total | — | — | — | 121,064 | 121,064 | ||||||||||||||
Repurchase transactions: | |||||||||||||||||||
Corporate securities |