XML 49 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value of Financial Instruments (Tables)
3 Months Ended
Dec. 31, 2013
Fair Value Disclosures [Abstract]  
Schedule of Assets and Liabilities not Measured at Fair Value [Table Text Block]
The carrying amount, estimated fair value and the level of the fair value hierarchy of the Company’s financial instrument assets and liabilities which are not measured at fair value on the Consolidated Balance Sheets are summarized as follows:
 
December 31, 2013
 
Level 1
 
Level 2
 
Level 3
 
Fair Value
 
Carrying Amount
Assets
 
 
 
 
 
 
 
 
 
Policy loans and other invested assets
$

 
$

 
$
117.3

 
$
117.3

 
$
117.3

Asset-based loans

 

 
794.0

 
794.0

 
794.0

Total financial assets
$

 
$

 
$
911.3

 
$
911.3

 
$
911.3

 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Total debt (a)
$

 
$
5,351.3

 
$

 
$
5,351.3

 
$
5,165.9

Redeemable preferred stock, excluding equity conversion feature

 

 
378.8

 
378.8

 
333.4

Investment contracts, included in contractholder funds

 

 
12,513.8

 
12,513.8

 
13,875.0

Total financial liabilities
$

 
$
5,351.3

 
$
12,892.6

 
$
18,243.9

 
$
19,374.3

 
September 30, 2013
 
Level 1
 
Level 2
 
Level 3
 
Estimated Fair Value
 
Carrying Amount
Assets
 
 
 
 
 
 
 
 
 
Policy loans and other invested assets
$

 
$

 
$
31.2

 
$
31.2

 
$
31.2

Asset-based loans

 

 
560.4

 
560.4

 
560.4

Total financial assets
$

 
$

 
$
591.6

 
$
591.6

 
$
591.6

 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Total debt (a)
$

 
$
4,773.2

 
$

 
$
4,773.2

 
$
4,896.1

Redeemable preferred stock, excluding equity conversion feature

 

 
377.1

 
377.1

 
329.4

Investment contracts, included in contractholder funds

 

 
12,378.6

 
12,378.6

 
13,703.8

Total financial liabilities
$

 
$
4,773.2

 
$
12,755.7

 
$
17,528.9

 
$
18,929.3

(a)
The fair values of debt set forth above are generally based on quoted or observed market prices.
(b)
The carrying amounts of trade receivables, accounts payable, accrued investment income and portions of other insurance liabilities approximate fair value due to their short duration and, accordingly, they are not presented in the tables above.

Assets and Liabilities Carrying at Fair Value on Recurring Basis
The Company’s consolidated assets and liabilities measured at fair value are summarized according to the hierarchy previously described as follows:
 
December 31, 2013
 
Level 1
 
Level 2
 
Level 3
 
Fair Value
Assets
 
 
 
 
 
 
 
Cash and cash equivalents (a)
$
1,293.8

 
$

 
$

 
$
1,293.8

Contingent purchase price reduction receivable

 

 
41.5

 
41.5

Derivatives:
 
 
 
 
 
 
 
Foreign exchange forward agreements

 
3.2

 

 
3.2

Commodity swap and option agreements

 
2.0

 

 
2.0

Call options and futures contracts

 
294.5

 

 
294.5

Fixed maturity securities, available-for-sale:
 
 
 
 
 
 
 
Asset-backed securities

 
1,592.0

 
9.8

 
1,601.8

Commercial mortgage-backed securities

 
438.6

 
6.0

 
444.6

Corporates

 
9,439.5

 
607.1

 
10,046.6

Hybrids

 
418.1

 

 
418.1

Municipals

 
1,087.1

 
34.3

 
1,121.4

Agency residential mortgage-backed securities

 
91.0

 

 
91.0

Non-agency residential mortgage-backed securities

 
1,652.0

 

 
1,652.0

U.S. Government
502.5

 
208.6

 

 
711.1

Equity securities:
 
 
 
 
 
 
 
Available-for-sale

 
286.9

 

 
286.9

Trading
78.2

 

 
10.8

 
89.0

Funds withheld receivable

 
160.8

 

 
160.8

Total financial assets
$
1,874.5

 
$
15,674.3

 
$
709.5

 
$
18,258.3

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
Derivatives:
 
 
 
 
 
 
 
FIA embedded derivatives, included in contractholder funds
$

 
$

 
$
1,644.7

 
$
1,644.7

Front Street future policyholder benefit liability

 

 
149.9

 
149.9

Foreign exchange forward agreements

 
9.1

 

 
9.1

Commodity swap and option agreements

 
2.2

 

 
2.2

Equity conversion feature of preferred stock

 

 
378.0

 
378.0

Total financial liabilities
$

 
$
11.3

 
$
2,172.6

 
$
2,183.9


 
September 30, 2013
 
Level 1
 
Level 2
 
Level 3
 
Fair Value
Assets
 
 
 
 
 
 
 
Cash and cash equivalents (a)
$
1,899.7

 
$

 
$

 
$
1,899.7

Contingent purchase price reduction receivable

 

 
41.0

 
41.0

Derivatives:
 
 
 
 
 
 
 
Foreign exchange forward agreements

 
1.8

 

 
1.8

Commodity swap and option agreements

 
4.1

 

 
4.1

Call options and futures contracts

 
221.8

 

 
221.8

Fixed maturity securities, available-for-sale:
 
 
 
 
 
 
 
Asset-backed securities

 
1,518.1

 
5.0

 
1,523.1

Commercial mortgage-backed securities

 
448.7

 
5.7

 
454.4

Corporates

 
8,957.2

 
461.1

 
9,418.3

Hybrids

 
428.8

 


 
428.8

Municipals

 
1,007.0

 

 
1,007.0

Agency residential mortgage-backed securities

 
98.6

 

 
98.6

Non-agency residential mortgage-backed securities

 
1,368.0

 

 
1,368.0

U.S. Government
790.9

 
210.9

 

 
1,001.8

Equity securities:
 
 
 
 
 
 
 
Available-for-sale

 
271.0

 

 
271.0

Trading
70.8

 

 
10.7

 
81.5

Total financial assets
$
2,761.4

 
$
14,536.0

 
$
523.5

 
$
17,820.9

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
Derivatives:
 
 
 
 
 
 
 
FIA embedded derivatives, included in contractholder funds
$

 
$

 
$
1,544.4

 
$
1,544.4

Futures contracts

 
1.0

 

 
1.0

Foreign exchange forward agreements

 
10.0

 

 
10.0

Commodity swap and option agreements

 
2.4

 

 
2.4

Equity conversion feature of preferred stock

 

 
330.8

 
330.8

Total financial liabilities
$

 
$
13.4

 
$
1,875.2

 
$
1,888.6

Schedule of Unobservable Inputs Used for Level Three Fair Value Measurements of Financial Instruments on Recurring Basis
Quantitative information regarding significant unobservable inputs used for recurring Level 3 fair value measurements of financial instruments carried at fair value as of December 31, 2013 and September 30, 2013 are as follows: 
 
 
 
 
 
 
Fair Value at
 
Range (Weighted average)
Assets
 
Valuation Technique
 
Unobservable Input(s)
 
December 31,
2013
 
September 30,
2013
 
December 31,
2013
 
September 30, 2013
Contingent purchase price reduction receivable
 
Discounted cash flow
 
Probability of collection
 
$
41.5

 
$
41.0

 
88% - 96% (92%)
 
88% - 96% (92%)
 
 
 
 
Expected term
 
 
 
 
 
6 months
 
9 months
 
 
 
 
Discount rate
 
 
 
 
 
1%
 
1%
 
 
 
 
Credit insurance risk premium
 
 
 
 
 
11%
 
11%
Asset-backed securities
 
Broker-quoted
 
Offered quotes
 
9.8

 
5.0

 
98% - 107% (101%)
 
100% - 107% (101%)
Commercial mortgage-backed securities
 
Broker-quoted
 
Offered quotes
 
6.0

 
5.7

 
102%
 
96%
Corporates
 
Broker-quoted
 
Quoted prices
 
540.9

 
404.5

 
0% - 115% (92%)
 
0% - 113% (90%)
Corporates
 
Market Pricing
 
Offered quotes
 
66.2

 
56.6

 
91% - 132% (99%)
 
90% - 131% (97%)
Municipal
 
Broker-quoted
 
Offered quotes
 
34.3

 

 
98%
 
—%
Equity
 
Market Pricing
 
Revenue multiple
 
10.8

 
 
 
0.3x - 0.4x
 
 
 
 
 
 
Probably of transaction closing
 
 
 
 
 
95%
 
 
 
 
Option Pricing
 
Risk-adjusted rate
 
 
 
10.7

 
 
 
25.0%
 
 
 
 
Risk-free discount factor
 
 
 
 
 
 
 
0.999
 
 
 
 
Risk-adjusted discount factor
 
 
 
 
 
 
 
0.995
 
 
 
 
Upward movement factor (Mu)
 
 
 
 
 
 
 
1.1
 
 
 
 
Downward movement factor (Md)
 
 
 
 
 
 
 
0.9
 
 
 
 
Probability of upward movement (Pu)
 
 
 
 
 
 
 
48.6%
 
 
 
 
Probability of downward movement (Pd)
 
 
 
 
 
 
 
51.4%
Total
 
 
 
 
 
$
709.5

 
$
523.5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
FIA embedded derivatives, included in contractholder funds
 
Discounted cash flow
 
Market value of option
 
$
1,644.7

 
$
1,544.4

 
0% - 43% (5%)
 
0% - 38% (4%)
 
 
 
 
SWAP rates
 
 
 
 
 
2% - 3% (2%)
 
2% - 3% (2%)
 
 
 
 
Mortality multiplier
 
 
 
 
 
80%
 
80%
 
 
 
 
Surrender rates
 
 
 
 
 
0.50% - 75% (7%)
 
0.50% - 75% (7%)
 
 
 
 
Non-performance spread
 
 
 
 
 
0.25%
 
0.25% - 0.25% (0.25%)
Front Street future policyholder benefit liability
 
Discounted cash flow
 
Non-performance risk spread
 
149.9

 

 
0.65% - 1.5%
 
—%
 
 
 
 
Liquidity risk spread
 
 
 
 
 
0.5%
 
—%
 
 
 
 
 
 
Fair Value at
 
Range (Weighted average)
Assets
 
Valuation Technique
 
Unobservable Input(s)
 
December 31,
2013
 
September 30,
2013
 
December 31,
2013
 
September 30, 2013
Equity conversion feature of preferred stock
 
Monte Carlo simulation / Option model
 
Annualized volatility of equity
 
378.0

 
330.8

 
40%
 
42%
 
 
 
 
Discount yield
 
 
 
 
 
11%
 
11%
 
 
 
 
Non-cash accretion rate
 
 
 
 
 
0%
 
0%
 
 
 
 
Calibration adjustment
 
 
 
 
 
0%
 
0% - 1.0% (0.3%)
Total
 
 
 
 
 
$
2,172.6

 
$
1,875.2

 
 
 
 

Changes in Fair Value of Financial Instruments
The following tables summarize changes to the Company’s financial instruments carried at fair value and classified within Level 3 of the fair value hierarchy for the three months ended December 31, 2013 and December 30, 2012. This summary excludes any impact of amortization of VOBA and DAC. The gains and losses below may include changes in fair value due in part to observable inputs that are a component of the valuation methodology.
 
Three months ended December 31, 2013
 
Balance at Beginning
of Period
 
Total Gains (Losses)
 
 
 
 
 
 
 
Net transfer In (Out) of
Level 3
 
Balance at End of
Period
 
 
Included in
Earnings
 
Included in
AOCI
 
Purchases
 
Sales
 
Settlements
 
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent purchase price reduction receivable
$
41.0

 
$
0.5

 
$

 
$

 
$

 
$

 
$

 
$
41.5

Fixed maturity securities available-for-sale:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Asset-backed securities
5.0

 

 
(0.2
)
 
5.0

 

 

 


 
9.8

Commercial mortgage-backed securities
5.7

 

 
0.3

 

 

 

 


 
6.0

Corporates
461.1

 

 
(6.1
)
 
152.6

 

 
(0.5
)
 


 
607.1

Municipals

 

 
(0.7
)
 
35.0

 

 

 

 
34.3

Equity securities - trading
10.7

 
0.1

 

 

 

 

 

 
10.8

Total assets at fair value
$
523.5

 
$
0.6

 
$
(6.7
)
 
$
192.6

 
$

 
$
(0.5
)
 
$

 
$
709.5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at Beginning
of Period
 
Total (Gains) Losses
 
 
 
 
 
 
 
Net transfer In (Out) of
Level 3
 
Balance at End of
Period
 
 
Included in
Earnings
 
Included in
AOCI
 
Purchases
 
Sales
 
Settlements
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FIA embedded derivatives, included in contractholder funds
$
1,544.4

 
$
100.3

 
$

 
$

 
$

 
$

 
$

 
$
1,644.7

FSR future policyholder benefit liability

 
(0.7
)
 

 
150.6

 

 

 

 
149.9

Equity conversion feature of preferred stock
330.8

 
47.2

 

 

 

 

 

 
378.0

Total liabilities at fair value
$
1,875.2

 
$
146.8

 
$

 
$
150.6

 
$

 
$

 
$

 
$
2,172.6





 
Three months ended December 30, 2012
 
Balance at Beginning
of Period
 
Total Gains (Losses)
 
 
 
 
 
 
 
Net transfer In (Out) of
Level 3 (a)
 
Balance at End of
Period
 
 
Included in
Earnings
 
Included in
AOCI
 
Purchases
 
Sales
 
Settlements
 
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent purchase price reduction receivable
$
41.0

 
$

 
$

 
$

 
$

 
$

 
$

 
$
41.0

Fixed maturity securities available-for-sale:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Asset-backed securities
15.9

 

 
(0.1
)
 

 

 

 
(10.5
)
 
5.3

Commercial mortgage-backed securities
5.0

 

 
0.1

 
1.0

 

 

 

 
6.1

Corporates
135.3

 
(0.2
)
 
(2.0
)
 
133.2

 
(9.6
)
 
(0.7
)
 
0.1

 
256.1

Hybrids
8.8

 

 
(0.1
)
 

 

 

 
(3.7
)
 
5.0

Total assets at fair value
$
206.0

 
$
(0.2
)
 
$
(2.1
)
 
$
134.2

 
$
(9.6
)
 
$
(0.7
)
 
$
(14.1
)
 
$
313.5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at Beginning
of Period
 
Total (Gains) Losses
 
 
 
 
 
 
 
Net transfer In (Out) of
Level 3 (a)
 
Balance at End of
Period
 
 
Included in
Earnings
 
Included in
AOCI
 
Purchases
 
Sales
 
Settlements
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FIA embedded derivatives, included in contractholder funds
$
1,550.8

 
$
(33.8
)
 
$

 
$

 
$

 
$

 
$

 
$
1,517.0

Equity conversion feature of preferred stock
232.0

 
(68.9
)
 

 

 

 

 

 
163.1

Total liabilities at fair value
$
1,782.8

 
$
(102.7
)
 
$

 
$

 
$

 
$

 
$

 
$
1,680.1

(a)
The net transfers in and out of Level 3 during the three months ended December 30, 2012 was exclusively to or from Level 2.