(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, 2018 | ||||
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, 2018 | December 31, 2017 | |||||||
(Dollars in thousands, except share data) | ||||||||
Assets | ||||||||
Fixed maturity securities available-for-sale, at fair value (amortized cost $35,233,970 and $35,281,412) | $ | 36,784,954 | $ | 38,150,820 | ||||
Equity securities, at fair value (cost $121,744 and $102,841) | 108,070 | 100,152 | ||||||
Mortgage loans on real estate (net of allowances of $9,706 and $9,384) | 4,558,669 | 4,400,533 | ||||||
Policy loans | 1,339,252 | 1,357,624 | ||||||
Funds withheld at interest | 5,981,092 | 6,083,388 | ||||||
Short-term investments | 123,028 | 93,304 | ||||||
Other invested assets | 1,605,562 | 1,505,332 | ||||||
Total investments | 50,500,627 | 51,691,153 | ||||||
Cash and cash equivalents | 1,397,679 | 1,303,524 | ||||||
Accrued investment income | 400,160 | 392,721 | ||||||
Premiums receivable and other reinsurance balances | 2,617,382 | 2,338,481 | ||||||
Reinsurance ceded receivables | 789,429 | 782,027 | ||||||
Deferred policy acquisition costs | 3,205,667 | 3,239,824 | ||||||
Other assets | 855,553 | 767,088 | ||||||
Total assets | $ | 59,766,497 | $ | 60,514,818 | ||||
Liabilities and Stockholders’ Equity | ||||||||
Future policy benefits | $ | 22,286,622 | $ | 22,363,241 | ||||
Interest-sensitive contract liabilities | 16,513,668 | 16,227,642 | ||||||
Other policy claims and benefits | 5,334,210 | 4,992,074 | ||||||
Other reinsurance balances | 412,846 | 488,739 | ||||||
Deferred income taxes | 2,009,514 | 2,198,309 | ||||||
Other liabilities | 1,094,826 | 1,102,975 | ||||||
Long-term debt | 2,788,111 | 2,788,365 | ||||||
Collateral finance and securitization notes | 724,998 | 783,938 | ||||||
Total liabilities | 51,164,795 | 50,945,283 | ||||||
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, 2018 and December 31, 2017 | 791 | 791 | ||||||
Additional paid-in capital | 1,887,336 | 1,870,906 | ||||||
Retained earnings | 6,952,170 | 6,736,265 | ||||||
Treasury stock, at cost - 15,465,272 and 14,685,663 shares | (1,243,566 | ) | (1,102,058 | ) | ||||
Accumulated other comprehensive income | 1,004,971 | 2,063,631 | ||||||
Total stockholders’ equity | 8,601,702 | 9,569,535 | ||||||
Total liabilities and stockholders’ equity | $ | 59,766,497 | $ | 60,514,818 |
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Revenues: | (Dollars in thousands, except per share data) | |||||||||||||||
Net premiums | $ | 2,594,460 | $ | 2,480,451 | $ | 5,177,011 | $ | 4,846,147 | ||||||||
Investment income, net of related expenses | 528,061 | 518,538 | 1,044,390 | 1,032,902 | ||||||||||||
Investment related gains (losses), net: | ||||||||||||||||
Other-than-temporary impairments on fixed maturity securities | (3,350 | ) | (3,401 | ) | (3,350 | ) | (20,590 | ) | ||||||||
Other investment related gains (losses), net | (7,222 | ) | 59,696 | (7,692 | ) | 137,408 | ||||||||||
Total investment related gains (losses), net | (10,572 | ) | 56,295 | (11,042 | ) | 116,818 | ||||||||||
Other revenues | 83,959 | 73,992 | 159,256 | 142,149 | ||||||||||||
Total revenues | 3,195,908 | 3,129,276 | 6,369,615 | 6,138,016 | ||||||||||||
Benefits and Expenses: | ||||||||||||||||
Claims and other policy benefits | 2,279,593 | 2,164,363 | 4,641,694 | 4,270,508 | ||||||||||||
Interest credited | 109,327 | 115,285 | 189,776 | 222,969 | ||||||||||||
Policy acquisition costs and other insurance expenses | 320,276 | 319,832 | 677,178 | 699,221 | ||||||||||||
Other operating expenses | 194,959 | 154,356 | 386,233 | 312,862 | ||||||||||||
Interest expense | 37,025 | 29,352 | 74,479 | 71,754 | ||||||||||||
Collateral finance and securitization expense | 7,440 | 6,773 | 15,042 | 13,543 | ||||||||||||
Total benefits and expenses | 2,948,620 | 2,789,961 | 5,984,402 | 5,590,857 | ||||||||||||
Income before income taxes | 247,288 | 339,315 | 385,213 | 547,159 | ||||||||||||
Provision for income taxes | 42,914 | 107,125 | 80,609 | 169,457 | ||||||||||||
Net income | $ | 204,374 | $ | 232,190 | $ | 304,604 | $ | 377,702 | ||||||||
Earnings per share: | ||||||||||||||||
Basic earnings per share | $ | 3.19 | $ | 3.60 | $ | 4.74 | $ | 5.86 | ||||||||
Diluted earnings per share | $ | 3.13 | $ | 3.54 | $ | 4.65 | $ | 5.76 | ||||||||
Dividends declared per share | $ | 0.50 | $ | 0.41 | $ | 1.00 | $ | 0.82 |
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Comprehensive income (loss) | (Dollars in thousands) | |||||||||||||||
Net income | $ | 204,374 | $ | 232,190 | $ | 304,604 | $ | 377,702 | ||||||||
Other comprehensive income (loss), net of tax: | ||||||||||||||||
Foreign currency translation adjustments | (54,677 | ) | 43,565 | (55,837 | ) | 21,352 | ||||||||||
Net unrealized investment gains (losses) | (368,719 | ) | 306,329 | (1,002,323 | ) | 509,444 | ||||||||||
Defined benefit pension and postretirement plan adjustments | (29 | ) | 849 | (500 | ) | 1,773 | ||||||||||
Total other comprehensive income (loss), net of tax | (423,425 | ) | 350,743 | (1,058,660 | ) | 532,569 | ||||||||||
Total comprehensive income (loss) | $ | (219,051 | ) | $ | 582,933 | $ | (754,056 | ) | $ | 910,271 |
Six months ended June 30, | ||||||||
2018 | 2017 | |||||||
(Dollars in thousands) | ||||||||
Cash Flows from Operating Activities: | ||||||||
Net income | $ | 304,604 | $ | 377,702 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Change in operating assets and liabilities: | ||||||||
Accrued investment income | 1,834 | (34,676 | ) | |||||
Premiums receivable and other reinsurance balances | (345,253 | ) | (230,650 | ) | ||||
Deferred policy acquisition costs | 20,528 | 35,870 | ||||||
Reinsurance ceded receivable balances | 18,245 | (127,995 | ) | |||||
Future policy benefits, other policy claims and benefits, and other reinsurance balances | 598,015 | 745,799 | ||||||
Deferred income taxes | 48,117 | 142,044 | ||||||
Other assets and other liabilities, net | (98,807 | ) | (63,811 | ) | ||||
Amortization of net investment premiums, discounts and other | (25,713 | ) | (47,563 | ) | ||||
Depreciation and amortization expense | 21,554 | 13,869 | ||||||
Investment related (gains) losses, net | 11,042 | (116,818 | ) | |||||
Other, net | 29,422 | (37,797 | ) | |||||
Net cash provided by operating activities | 583,588 | 655,974 | ||||||
Cash Flows from Investing Activities: | ||||||||
Sales of fixed maturity securities available-for-sale | 3,836,575 | 4,288,713 | ||||||
Maturities of fixed maturity securities available-for-sale | 328,097 | 313,530 | ||||||
Sales of equity securities | 29,099 | 166,916 | ||||||
Principal payments and sales of mortgage loans on real estate | 213,691 | 135,450 | ||||||
Principal payments on policy loans | 24,793 | 26,658 | ||||||
Purchases of fixed maturity securities available-for-sale | (3,880,733 | ) | (5,311,818 | ) | ||||
Purchases of equity securities | (11,930 | ) | (32,299 | ) | ||||
Cash invested in mortgage loans on real estate | (376,470 | ) | (463,063 | ) | ||||
Cash invested in policy loans | (6,421 | ) | (5,830 | ) | ||||
Cash invested in funds withheld at interest | (42,761 | ) | (6,910 | ) | ||||
Purchase of businesses, net of cash acquired of $4,938 | (29,315 | ) | — | |||||
Purchases of property and equipment | (14,573 | ) | 31,686 | |||||
Change in short-term investments | (9,843 | ) | 22,671 | |||||
Change in other invested assets | (160,824 | ) | (55,379 | ) | ||||
Net cash used in investing activities | (100,615 | ) | (889,675 | ) | ||||
Cash Flows from Financing Activities: | ||||||||
Dividends to stockholders | (64,370 | ) | (52,815 | ) | ||||
Repayment of collateral finance and securitization notes | (53,102 | ) | (23,761 | ) | ||||
Principal payments of long-term debt | (1,331 | ) | (301,278 | ) | ||||
Purchases of treasury stock | (165,069 | ) | (10,578 | ) | ||||
Exercise of stock options, net | 1,252 | 2,527 | ||||||
Change in cash collateral for derivative positions and other arrangements | 17,578 | (7,046 | ) | |||||
Deposits on universal life and other investment type policies and contracts | 225,876 | 917,675 | ||||||
Withdrawals on universal life and other investment type policies and contracts | (329,899 | ) | (402,528 | ) | ||||
Net cash (used in) provided by financing activities | (369,065 | ) | 122,196 | |||||
Effect of exchange rate changes on cash | (19,753 | ) | 34,137 | |||||
Change in cash and cash equivalents | 94,155 | (77,368 | ) | |||||
Cash and cash equivalents, beginning of period | 1,303,524 | 1,200,718 | ||||||
Cash and cash equivalents, end of period | $ | 1,397,679 | $ | 1,123,350 | ||||
Supplemental disclosures of cash flow information: | ||||||||
Interest paid | $ | 84,670 | $ | 90,425 | ||||
Income taxes paid, net of refunds | $ | 59,397 | $ | 26,447 | ||||
Non-cash transactions: | ||||||||
Transfer of invested assets | $ | 604,374 | $ | 2,243,360 | ||||
Purchase of businesses: | ||||||||
Assets acquired, excluding cash acquired | $ | 65,948 | $ | — | ||||
Liabilities assumed | (36,633 | ) | — | |||||
Net cash paid on purchase | $ | 29,315 | $ | — |
1. | Business and Basis of Presentation |
2. | Earnings Per Share |
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Earnings: | ||||||||||||||||
Net income (numerator for basic and diluted calculations) | $ | 204,374 | $ | 232,190 | $ | 304,604 | $ | 377,702 | ||||||||
Shares: | ||||||||||||||||
Weighted average outstanding shares (denominator for basic calculation) | 64,071 | 64,449 | 64,278 | 64,401 | ||||||||||||
Equivalent shares from outstanding stock options | 1,179 | 1,159 | 1,277 | 1,204 | ||||||||||||
Denominator for diluted calculation | 65,250 | 65,608 | 65,555 | 65,605 | ||||||||||||
Earnings per share: | ||||||||||||||||
Basic | $ | 3.19 | $ | 3.60 | $ | 4.74 | $ | 5.86 | ||||||||
Diluted | $ | 3.13 | $ | 3.54 | $ | 4.65 | $ | 5.76 |
Three months ended June 30, | Six months ended June 30, | |||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||
Excluded from common equivalent shares: | ||||||||||||
Stock options | 0.2 | 0.2 | 0.3 | 0.3 | ||||||||
Performance contingent shares | 0.2 | 0.3 | 0.2 | 0.3 |
3. | Equity |
Issued | Held In Treasury | Outstanding | |||||||
Balance, December 31, 2017 | 79,137,758 | 14,685,663 | 64,452,095 | ||||||
Common stock acquired | — | 991,477 | (991,477 | ) | |||||
Stock-based compensation (1) | — | (211,868 | ) | 211,868 | |||||
Balance, June 30, 2018 | 79,137,758 | 15,465,272 | 63,672,486 |
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 |
(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, 2017 | $ | (86,350 | ) | $ | 2,200,661 | $ | (50,680 | ) | $ | 2,063,631 | ||||||
Other comprehensive income (loss) before reclassifications | (44,227 | ) | (1,327,195 | ) | (2,986 | ) | (1,374,408 | ) | ||||||||
Amounts reclassified to (from) AOCI | — | 53,646 | 2,366 | 56,012 | ||||||||||||
Deferred income tax benefit (expense) | (11,610 | ) | 271,226 | 120 | 259,736 | |||||||||||
Balance, June 30, 2018 | $ | (142,187 | ) | $ | 1,198,338 | $ | (51,180 | ) | $ | 1,004,971 |
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 |
(1) | Includes cash flow hedges of $22,656 and $2,619 as of June 30, 2018 and December 31, 2017, respectively, and $1,131 and $(2,496) as of June 30, 2017 and December 31, 2016, 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 | 2018 | 2017 | 2018 | 2017 | Affected Line Item in Statements of Income | |||||||||||||
Net unrealized investment gains (losses): | ||||||||||||||||||
Net unrealized gains (losses) on available-for-sale securities | $ | (24,642 | ) | $ | 40,374 | $ | (39,098 | ) | $ | 28,517 | Investment related gains (losses), net | |||||||
Cash flow hedges - Interest rate | 29 | — | (342 | ) | — | (1) | ||||||||||||
Cash flow hedges - Currency/Interest rate | 76 | 132 | 221 | 329 | (1) | |||||||||||||
Cash flow hedges - Forward bond purchase commitments | — | 51 | — | 101 | (1) | |||||||||||||
Deferred policy acquisition costs attributed to unrealized gains and losses | (7,835 | ) | 4,565 | (14,427 | ) | 10,413 | (2) | |||||||||||
Total | (32,372 | ) | 45,122 | (53,646 | ) | 39,360 | ||||||||||||
Provision for income taxes | 6,945 | (15,218 | ) | 11,623 | (12,024 | ) | ||||||||||||
Net unrealized gains (losses), net of tax | $ | (25,427 | ) | $ | 29,904 | $ | (42,023 | ) | $ | 27,336 | ||||||||
Amortization of defined benefit plan items: | ||||||||||||||||||
Prior service cost (credit) | $ | 247 | $ | 60 | $ | 493 | $ | 142 | (3) | |||||||||
Actuarial gains/(losses) | (1,267 | ) | (1,539 | ) | (2,859 | ) | (3,077 | ) | (3) | |||||||||
Total | (1,020 | ) | (1,479 | ) | (2,366 | ) | (2,935 | ) | ||||||||||
Provision for income taxes | 214 | 517 | 497 | 1,027 | ||||||||||||||
Amortization of defined benefit plans, net of tax | $ | (806 | ) | $ | (962 | ) | $ | (1,869 | ) | $ | (1,908 | ) | ||||||
Total reclassifications for the period | $ | (26,233 | ) | $ | 28,942 | $ | (43,892 | ) | $ | 25,428 |
(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 2017 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, 2018: | Amortized Cost | Unrealized Gains | Unrealized Losses | Estimated Fair Value | % of Total | Other-than- temporary impairments in AOCI | |||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||
Corporate | $ | 22,249,964 | $ | 663,087 | $ | 409,544 | $ | 22,503,507 | 61.2 | % | $ | — | |||||||||||
Canadian government | 2,789,699 | 1,277,020 | 3,876 | 4,062,843 | 11.0 | — | |||||||||||||||||
RMBS | 1,837,316 | 18,500 | 34,602 | 1,821,214 | 5.0 | — | |||||||||||||||||
ABS | 1,711,099 | 11,596 | 13,871 | 1,708,824 | 4.6 | 275 | |||||||||||||||||
CMBS | 1,249,616 | 8,591 | 15,698 | 1,242,509 | 3.4 | — | |||||||||||||||||
U.S. government | 1,583,622 | 8,193 | 66,665 | 1,525,150 | 4.1 | — | |||||||||||||||||
State and political subdivisions | 703,047 | 43,318 | 9,321 | 737,044 | 2.0 | — | |||||||||||||||||
Other foreign government | 3,109,607 | 112,887 | 38,631 | 3,183,863 | 8.7 | — | |||||||||||||||||
Total fixed maturity securities | $ | 35,233,970 | $ | 2,143,192 | $ | 592,208 | $ | 36,784,954 | 100.0 | % | $ | 275 |
December 31, 2017: | Amortized Cost | Unrealized Gains | Unrealized Losses | Estimated Fair Value | % of Total | Other-than- temporary impairments in AOCI | |||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||
Corporate | $ | 21,966,803 | $ | 1,299,594 | $ | 55,429 | $ | 23,210,968 | 60.9 | % | $ | — | |||||||||||
Canadian government | 2,843,273 | 1,378,510 | 1,707 | 4,220,076 | 11.1 | — | |||||||||||||||||
RMBS | 1,695,126 | 36,632 | 11,878 | 1,719,880 | 4.5 | — | |||||||||||||||||
ABS | 1,634,758 | 18,798 | 5,194 | 1,648,362 | 4.3 | 275 | |||||||||||||||||
CMBS | 1,285,594 | 22,627 | 4,834 | 1,303,387 | 3.4 | — | |||||||||||||||||
U.S. government | 1,953,436 | 12,089 | 21,933 | 1,943,592 | 5.1 | — | |||||||||||||||||
State and political subdivisions | 647,727 | 59,997 | 4,296 | 703,428 | 1.8 | — | |||||||||||||||||
Other foreign government | 3,254,695 | 154,507 | 8,075 | 3,401,127 | 8.9 | — | |||||||||||||||||
Total fixed maturity securities | $ | 35,281,412 | $ | 2,982,754 | $ | 113,346 | $ | 38,150,820 | 100.0 | % | $ | 275 | |||||||||||
Non-redeemable preferred stock | $ | 41,553 | $ | 479 | $ | 2,226 | $ | 39,806 | 39.7 | % | |||||||||||||
Other equity securities | 61,288 | 479 | 1,421 | 60,346 | 60.3 | ||||||||||||||||||
Total equity securities | $ | 102,841 | $ | 958 | $ | 3,647 | $ | 100,152 | 100.0 | % |
June 30, 2018 | December 31, 2017 | ||||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||||
Fixed maturity securities pledged as collateral | $ | 63,640 | $ | 66,118 | $ | 72,542 | $ | 75,622 | |||||||
Fixed maturity securities received as collateral | n/a | 626,081 | n/a | 590,417 | |||||||||||
Assets in trust held to satisfy collateral requirements | 16,061,218 | 16,571,173 | 15,584,296 | 16,715,281 |
June 30, 2018 | December 31, 2017 | ||||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||||
Fixed maturity securities guaranteed or issued by: | |||||||||||||||
Canadian province of Quebec | $ | 1,101,825 | $ | 1,850,642 | $ | 1,119,337 | $ | 1,917,996 | |||||||
Canadian province of Ontario | 929,913 | 1,239,102 | 939,837 | 1,282,944 |
Amortized Cost | Estimated Fair Value | |||||||
Available-for-sale: | ||||||||
Due in one year or less | $ | 978,683 | $ | 986,160 | ||||
Due after one year through five years | 7,550,595 | 7,649,023 | ||||||
Due after five years through ten years | 9,208,763 | 9,323,786 | ||||||
Due after ten years | 12,697,898 | 14,053,438 | ||||||
Asset and mortgage-backed securities | 4,798,031 | 4,772,547 | ||||||
Total | $ | 35,233,970 | $ | 36,784,954 |
June 30, 2018: | Estimated | ||||||||||
Amortized Cost | Fair Value | % of Total | |||||||||
Finance | $ | 8,097,947 | $ | 8,129,125 | 36.2 | % | |||||
Industrial | 11,705,150 | 11,847,762 | 52.6 | ||||||||
Utility | 2,446,867 | 2,526,620 | 11.2 | ||||||||
Total | $ | 22,249,964 | $ | 22,503,507 | 100.0 | % | |||||
December 31, 2017: | Estimated | ||||||||||
Amortized Cost | Fair Value | % of Total | |||||||||
Finance | $ | 7,977,885 | $ | 8,362,774 | 36.1 | % | |||||
Industrial | 11,535,166 | 12,199,333 | 52.5 | ||||||||
Utility | 2,453,752 | 2,648,861 | 11.4 | ||||||||
Total | $ | 21,966,803 | $ | 23,210,968 | 100.0 | % |
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Balance, beginning of period | $ | 3,677 | $ | 3,677 | $ | 3,677 | $ | 6,013 | ||||||||
Credit loss OTTI previously recognized on securities impaired to fair value during the period | — | — | — | (2,336 | ) | |||||||||||
Balance, end of period | $ | 3,677 | $ | 3,677 | $ | 3,677 | $ | 3,677 |
June 30, 2018 | |||||||
Gross Unrealized Losses | % of Total | ||||||
Less than 20% | $ | 571,151 | 96.4 | % | |||
20% or more for less than six months | 21,045 | 3.6 | |||||
20% or more for six months or greater | 12 | — | |||||
Total | $ | 592,208 | 100.0 | % |
December 31, 2017 | |||||||
Gross Unrealized Losses | % of Total | ||||||
Less than 20% | $ | 113,466 | 97.0 | % | |||
20% or more for less than six months | 689 | 0.6 | |||||
20% or more for six months or greater | 2,838 | 2.4 | |||||
Total | $ | 116,993 | 100.0 | % |
Less than 12 months | 12 months or greater | Total | ||||||||||||||||||||||
Gross | Gross | Gross | ||||||||||||||||||||||
June 30, 2018: | Estimated | Unrealized | Estimated | Unrealized | Estimated | Unrealized | ||||||||||||||||||
Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |||||||||||||||||||
Investment grade securities: | ||||||||||||||||||||||||
Corporate | $ | 9,135,620 | $ | 299,909 | $ | 818,555 | $ | 51,938 | $ | 9,954,175 | $ | 351,847 | ||||||||||||
Canadian government | 46,392 | 668 | 110,326 | 3,058 | 156,718 | 3,726 | ||||||||||||||||||
RMBS | 1,101,941 | 25,546 | 241,914 | 9,032 | 1,343,855 | 34,578 | ||||||||||||||||||
ABS | 807,714 | 10,637 | 139,676 | 3,187 | 947,390 | 13,824 | ||||||||||||||||||
CMBS | 612,214 | 11,097 | 104,426 | 4,601 | 716,640 | 15,698 | ||||||||||||||||||
U.S. government | 584,758 | 20,707 | 747,679 | 45,958 | 1,332,437 | 66,665 | ||||||||||||||||||
State and political subdivisions | 168,817 | 5,064 | 66,122 | 4,257 | 234,939 | 9,321 | ||||||||||||||||||
Other foreign government | 919,229 | 25,758 | 199,578 | 5,407 | 1,118,807 | 31,165 | ||||||||||||||||||
Total investment grade securities | 13,376,685 | 399,386 | 2,428,276 | 127,438 | 15,804,961 | 526,824 | ||||||||||||||||||
Below investment grade securities: | ||||||||||||||||||||||||
Corporate | 735,338 | 47,846 | 56,042 | 9,851 | 791,380 | 57,697 | ||||||||||||||||||
Canadian government | 1,864 | 150 | — | — | 1,864 | 150 | ||||||||||||||||||
RMBS | — | — | 1,194 | 24 | 1,194 | 24 | ||||||||||||||||||
ABS | — | — | 1,148 | 47 | 1,148 | 47 | ||||||||||||||||||
Other foreign government | 146,374 | 7,111 | 7,643 | 355 | 154,017 | 7,466 | ||||||||||||||||||
Total below investment grade securities | 883,576 | 55,107 | 66,027 | 10,277 | 949,603 | 65,384 | ||||||||||||||||||
Total fixed maturity securities | $ | 14,260,261 | $ | 454,493 | $ | 2,494,303 | $ | 137,715 | $ | 16,754,564 | $ | 592,208 |
Less than 12 months | 12 months or greater | Total | ||||||||||||||||||||||
Gross | Gross | Gross | ||||||||||||||||||||||
December 31, 2017: | Estimated | Unrealized | Estimated | Unrealized | Estimated | Unrealized | ||||||||||||||||||
Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |||||||||||||||||||
Investment grade securities: | ||||||||||||||||||||||||
Corporate | $ | 1,886,212 | $ | 17,099 | $ | 1,009,750 | $ | 28,080 | $ | 2,895,962 | $ | 45,179 | ||||||||||||
Canadian government | 18,688 | 91 | 111,560 | 1,596 | 130,248 | 1,687 | ||||||||||||||||||
RMBS | 566,699 | 5,852 | 224,439 | 6,004 | 791,138 | 11,856 | ||||||||||||||||||
ABS | 434,274 | 2,707 | 168,524 | 2,434 | 602,798 | 5,141 | ||||||||||||||||||
CMBS | 220,401 | 1,914 | 103,269 | 2,920 | 323,670 | 4,834 | ||||||||||||||||||
U.S. government | 800,298 | 6,177 | 767,197 | 15,756 | 1,567,495 | 21,933 | ||||||||||||||||||
State and political subdivisions | 43,510 | 242 | 68,666 | 4,054 | 112,176 | 4,296 | ||||||||||||||||||
Other foreign government | 369,717 | 2,707 | 191,265 | 4,704 | 560,982 | 7,411 | ||||||||||||||||||
Total investment grade securities | 4,339,799 | 36,789 | 2,644,670 | 65,548 | 6,984,469 | 102,337 | ||||||||||||||||||
Below investment grade securities: | ||||||||||||||||||||||||
Corporate | 194,879 | 3,317 | 75,731 | 6,933 | 270,610 | 10,250 | ||||||||||||||||||
Canadian government | 1,995 | 20 | — | — | 1,995 | 20 | ||||||||||||||||||
RMBS | — | — | 1,369 | 22 | 1,369 | 22 | ||||||||||||||||||
ABS | — | — | 1,489 | 53 | 1,489 | 53 | ||||||||||||||||||
Other foreign government | 28,600 | 113 | 15,134 | 551 | 43,734 | 664 | ||||||||||||||||||
Total below investment grade securities | 225,474 | 3,450 | 93,723 | 7,559 | 319,197 | 11,009 | ||||||||||||||||||
Total fixed maturity securities | $ | 4,565,273 | $ | 40,239 | $ | 2,738,393 | $ | 73,107 | $ | 7,303,666 | $ | 113,346 | ||||||||||||
Non-redeemable preferred stock | $ | 82 | $ | 1 | $ | 26,471 | $ | 2,225 | $ | 26,553 | $ | 2,226 | ||||||||||||
Other equity securities | 5,820 | 1,023 | 47,251 | 398 | 53,071 | 1,421 | ||||||||||||||||||
Total equity securities | $ | 5,902 | $ | 1,024 | $ | 73,722 | $ | 2,623 | $ | 79,624 | $ | 3,647 |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Fixed maturity securities available-for-sale | $ | 373,624 | $ | 355,735 | $ | 742,827 | $ | 680,235 | |||||||
Equity securities | 709 | 995 | 2,391 | 2,354 | |||||||||||
Mortgage loans on real estate | 50,460 | 44,442 | 100,659 | 88,789 | |||||||||||
Policy loans | 14,775 | 15,194 | 29,555 | 30,466 | |||||||||||
Funds withheld at interest | 86,417 | 97,367 | 161,862 | 224,945 | |||||||||||
Short-term investments and cash and cash equivalents | 2,964 | 1,779 | 6,209 | 3,289 | |||||||||||
Other invested assets | 20,785 | 22,071 | 44,613 | 40,539 | |||||||||||
Investment income | 549,734 | 537,583 | 1,088,116 | 1,070,617 | |||||||||||
Investment expense | (21,673 | ) | (19,045 | ) | (43,726 | ) | (37,715 | ) | |||||||
Investment income, net of related expenses | $ | 528,061 | $ | 518,538 | $ | 1,044,390 | $ | 1,032,902 |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Fixed maturity securities available for sale: | |||||||||||||||
Other-than-temporary impairment losses | $ | (3,350 | ) | $ | (3,401 | ) | $ | (3,350 | ) | $ | (20,590 | ) | |||
Gain on investment activity | 21,140 | 54,197 | 32,106 | 72,090 | |||||||||||
Loss on investment activity | (35,934 | ) | (10,288 | ) | (56,314 | ) | (18,975 | ) | |||||||
Equity securities: | |||||||||||||||
Gain on investment activity | 469 | 23 | 497 | 23 | |||||||||||
Loss on investment activity | — | (183 | ) | (950 | ) | (4,059 | ) | ||||||||
Change in unrealized gains (losses) recognized in earnings | (6,966 | ) | — | (11,103 | ) | — | |||||||||
Other impairment losses and change in mortgage loan provision | (1,357 | ) | (6,675 | ) | (1,669 | ) | (6,774 | ) | |||||||
Derivatives and other, net | 15,426 | 22,622 | 29,741 | 95,103 | |||||||||||
Total investment related gains (losses), net | $ | (10,572 | ) | $ | 56,295 | $ | (11,042 | ) | $ | 116,818 |
June 30, 2018 | December 31, 2017 | ||||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||||
Borrowed securities | $ | 350,350 | $ | 365,730 | $ | 358,875 | $ | 377,820 | |||||||
Securities lending: | |||||||||||||||
Securities loaned | 101,995 | 102,208 | 117,246 | 121,551 | |||||||||||
Securities received | n/a | 112,000 | n/a | 128,000 | |||||||||||
Repurchase program/reverse repurchase program: | |||||||||||||||
Securities pledged | 385,391 | 394,698 | 413,819 | 428,344 | |||||||||||
Securities received | n/a | 397,712 | n/a | 417,550 |
June 30, 2018 | |||||||||||||||||||
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 | $ | — | $ | — | $ | — | $ | 102,208 | $ | 102,208 | |||||||||
Total | — | — | — | 102,208 |