XML 36 R24.htm IDEA: XBRL DOCUMENT v3.6.0.2
Fair Value of Financial Instruments (Tables)
3 Months Ended
Dec. 31, 2016
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 in the accompanying Condensed Consolidated Balance Sheets are summarized as follows:
 
December 31, 2016
 
Level 1
 
Level 2
 
Level 3
 
Fair Value
 
Carrying Amount
Assets (a)
 
 
 
 
 
 
 
 
 
Asset-based loans, included in other assets
$

 
$

 
$
13.7

 
$
13.7

 
$
13.7

Policy loans, included in funds withheld receivables

 

 
8.3

 
8.3

 
8.3

Total financial assets
$

 
$

 
$
22.0

 
$
22.0

 
$
22.0

 
 
 
 
 
 
 
 
 
 
Liabilities (a)
 
 
 
 
 
 
 
 
 
Investment contracts, included in contractholder funds and other insurance reserves
$

 
$

 
$
897.7

 
$
897.7

 
$
966.2

Total debt (b)

 
5,677.7

 
23.3

 
5,701.0

 
5,459.0

Total financial liabilities
$

 
$
5,677.7

 
$
921.0

 
$
6,598.7

 
$
6,425.2

 
September 30, 2016
 
Level 1
 
Level 2
 
Level 3
 
Fair Value
 
Carrying Amount
Assets (a)
 
 
 
 
 
 
 
 
 
Asset-based loans, included in other assets
$

 
$

 
$
35.0

 
$
35.0

 
$
35.0

Policy loans, included in funds withheld receivables

 

 
8.5

 
8.5

 
8.5

Total financial assets
$

 
$

 
$
43.5

 
$
43.5

 
$
43.5

 
 
 
 
 
 
 
 
 
 
Liabilities (a)
 
 
 
 
 
 
 
 
 
Investment contracts, included in contractholder funds and other insurance reserves
$

 
$

 
$
922.9

 
$
922.9

 
$
988.3

Total debt (b)

 
5,700.1

 
29.1

 
5,729.2

 
5,430.9

Total financial liabilities
$

 
$
5,700.1

 
$
952.0

 
$
6,652.1

 
$
6,419.2


(a) The carrying value of cash and cash equivalents, trade receivables, accounts payable and accrued investment income approximate fair value due to their short duration and, accordingly, they are not presented in the tables above.
(b) The fair value of debt set forth above is generally based on quoted or observed market prices.
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, 2016
 
September 30, 2016
Assets
Level 1
 
Level 2
 
Level 3
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Fair Value
Fixed maturity and equity securities included in funds withheld receivables
$
79.6

 
$
1,406.8

 
$
46.4

 
$
1,532.8

 
$
69.9

 
$
1,387.1

 
$
78.1

 
$
1,535.1

Derivatives:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Call option receivable from FGL included in funds withheld receivables

 
12.2

 

 
12.2

 

 
11.3

 

 
11.3

Call options

 
8.3

 

 
8.3

 

 
5.9

 

 
5.9

Foreign exchange contracts

 
10.3

 

 
10.3

 

 
5.8

 

 
5.8

Commodity contracts

 
3.3

 

 
3.3

 

 
2.9

 

 
2.9

Total financial assets
$
79.6

 
$
1,440.9

 
$
46.4

 
$
1,566.9

 
$
69.9

 
$
1,413.0

 
$
78.1

 
$
1,561.0

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Front Street future policyholder benefit liability
$

 
$

 
$
634.5

 
$
634.5

 
$

 
$

 
$
631.8

 
$
631.8

Derivatives:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Embedded derivatives in Front Street's assumed FIA business

 

 
121.2

 
121.2

 

 

 
131.2

 
131.2

Commodity contracts

 
0.2

 

 
0.2

 

 
0.1

 

 
0.1

Interest rate contracts

 
0.7

 

 
0.7

 

 
1.1

 

 
1.1

Foreign exchange contracts

 
0.5

 

 
0.5

 

 
2.0

 

 
2.0

Total financial liabilities
$

 
$
1.4

 
$
755.7

 
$
757.1

 
$

 
$
3.2

 
$
763.0

 
$
766.2

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, 2016 and September 30, 2016 were as follows: 
 
 
Fair Value at
 
 
 
 
 
Range (Weighted average)
Assets
 
December 31,
2016
 
September 30,
2016
 
Valuation Technique
 
Unobservable Input(s)
 
December 31,
2016
 
September 30,
2016
Funds withheld receivables:
 
 
 
 
 
 
 
 
 
 
 
 
Fixed maturity and equity securities
 
$
34.0

 
$
35.2

 
Matrix pricing
 
Quoted prices
 
99% - 117% (107%)
 
98% - 122% (109%)
Fixed maturity securities
 
5.3

 
5.4

 
Loan Recovery Value
 
Recovery rate
 
56% - 100% (82%)
 
56% - 100% (82%)
Fixed maturity securities
 
6.4

 
35.7

 
Broker-quoted
 
Offered quotes
 
96% - 100% (98%)
 
97% - 100% (100%)
Loan participations
 
0.7

 
1.8

 
Loan Recovery Value
 
Recovery rate
 
18% - 50% (38%)
 
52% - 100% (71%)
Total
 
$
46.4

 
$
78.1

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
Front Street future policyholder benefit liability
 
$
634.5

 
$
631.8

 
Discounted cash flow
 
Non-performance risk spread
 
0.35%
 
0.32%
 
 
 
 
 
 
 
 
Risk margin to reflect uncertainty
 
0.50%
 
0.50%
Embedded derivatives in Front Street's assumed FIA business
 
121.2

 
131.2

 
Discounted cash flow
 
Market value of option
 
0% - 22%
(3%)
 
0% - 27%
(2%)
 
 
 
 
 
 
 
 
SWAP rates
 
2.0%
 
1.0%
 
 
 
 
 
 
 
 
Mortality multiplier
 
80%
 
80%
 
 
 
 
 
 
 
 
Surrender rates
 
0.50% - 75%
(12%)
 
0.50% - 75%
(10%)
 
 
 
 
 
 
 
 
Non-performance risk spread
 
0.25%
 
0.25%
Total
 
$
755.7

 
$
763.0

 
 
 
 
 
 
 
 
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, 2016 and 2015. 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, 2016
 
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
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Funds withheld receivables
$
78.1

 
$
(1.3
)
 
$

 
$
3.0

 
$
(6.3
)
 
$

 
$
(27.1
)
 
$
46.4

Total assets at fair value
$
78.1

 
$
(1.3
)
 
$

 
$
3.0

 
$
(6.3
)
 
$

 
$
(27.1
)
 
$
46.4

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Front Street future policyholder benefit liability
$
631.8

 
$
(12.6
)
 
$

 
$

 
$

 
$
15.3

 
$

 
$
634.5

Embedded derivatives in Front Street's assumed FIA business
131.2

 
(10.0
)
 

 

 

 

 

 
121.2

Total liabilities at fair value
$
763.0

 
$
(22.6
)
 
$

 
$

 
$

 
$
15.3

 
$

 
$
755.7

(a) During the three months ended December 31, 2016, the net transfer out of Level 3 was exclusively to Level 2.
 
Three months ended December 31, 2015
 
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
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Corporate fixed maturity securities AFS
$
14.1

 
$
(0.5
)
 
$

 
$

 
$
(13.6
)
 
$

 
$

 
$

Other invested assets
2.8

 
2.7

 

 

 

 
(5.5
)
 

 

Funds withheld receivables
74.7

 
(1.6
)
 

 
5.0

 
(13.0
)
 

 

 
65.1

Total assets at fair value
$
91.6

 
$
0.6

 
$

 
$
5.0

 
$
(26.6
)
 
$
(5.5
)
 
$

 
$
65.1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Front Street future policyholder benefit liability
$
629.2

 
$
(3.7
)
 
$

 
$

 
$

 
$
3.5

 
$

 
$
629.0

Embedded derivatives in Front Street's assumed FIA business
142.3

 
(2.4
)
 

 

 

 

 

 
139.9

Total liabilities at fair value
$
771.5

 
$
(6.1
)
 
$

 
$

 
$

 
$
3.5

 
$

 
$
768.9