XML 64 R46.htm IDEA: XBRL DOCUMENT v3.6.0.2
INVESTMENTS IN VARIABLE INTEREST ENTITIES (Tables)
12 Months Ended
Dec. 31, 2016
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Schedule of impact on balance sheet of consolidating variable interest entities
The following table provides supplemental information about the assets and liabilities of the VIEs which have been consolidated (dollars in millions):
 
December 31, 2016
 
VIEs
 
Eliminations
 
Net effect on
consolidated
balance sheet
Assets:
 
 
 
 
 
Investments held by variable interest entities
$
1,724.3

 
$

 
$
1,724.3

Notes receivable of VIEs held by insurance subsidiaries

 
(204.2
)
 
(204.2
)
Cash and cash equivalents held by variable interest entities
189.3

 

 
189.3

Accrued investment income
3.0

 
(.1
)
 
2.9

Income tax assets, net
6.4

 
(1.3
)
 
5.1

Other assets
13.1

 
(1.8
)
 
11.3

Total assets
$
1,936.1

 
$
(207.4
)
 
$
1,728.7

Liabilities:
 

 
 

 
 

Other liabilities
$
81.8

 
$
(6.4
)
 
$
75.4

Borrowings related to variable interest entities
1,662.8

 

 
1,662.8

Notes payable of VIEs held by insurance subsidiaries
203.3

 
(203.3
)
 

Total liabilities
$
1,947.9

 
$
(209.7
)
 
$
1,738.2


 
December 31, 2015
 
VIEs
 
Eliminations
 
Net effect on
consolidated
balance sheet
Assets:
 
 
 
 
 
Investments held by variable interest entities
$
1,633.6

 
$

 
$
1,633.6

Notes receivable of VIEs held by insurance subsidiaries

 
(204.3
)
 
(204.3
)
Cash and cash equivalents held by variable interest entities
364.4

 

 
364.4

Accrued investment income
3.3

 

 
3.3

Income tax assets, net
26.0

 
(1.9
)
 
24.1

Other assets
1.4

 
(1.5
)
 
(.1
)
Total assets
$
2,028.7

 
$
(207.7
)
 
$
1,821.0

Liabilities:
 

 
 

 
 

Other liabilities
$
196.6

 
$
(7.2
)
 
$
189.4

Borrowings related to variable interest entities
1,676.4

 

 
1,676.4

Notes payable of VIEs held by insurance subsidiaries
204.0

 
(204.0
)
 

Total liabilities
$
2,077.0

 
$
(211.2
)
 
$
1,865.8

Supplemental information, revenues and expenses of variable interest entities
The following table provides supplemental information about the revenues and expenses of the VIEs which have been consolidated in accordance with authoritative guidance, after giving effect to the elimination of our investment in the VIEs and investment management fees earned by a subsidiary of the Company (dollars in millions):

 
2016
 
2015
 
2014
Revenues:
 
 
 
 
 
Net investment income – policyholder and reinsurer accounts and other special-purpose portfolios
$
78.9

 
$
62.1

 
$
47.2

Fee revenue and other income
6.4

 
1.6

 
1.1

Total revenues
85.3

 
63.7

 
48.3

Expenses:
 
 
 
 
 
Interest expense
53.1

 
38.8

 
30.1

Other operating expenses
1.5

 
2.0

 
1.2

Total expenses
54.6

 
40.8

 
31.3

Income before net realized investment losses and income taxes
30.7

 
22.9

 
17.0

Net realized investment losses
(20.4
)
 
(6.4
)
 
(2.2
)
Income before income taxes
$
10.3

 
$
16.5

 
$
14.8

Summary of variable interest entities by contractual maturity
The following table sets forth the amortized cost and estimated fair value of the investments held by the VIEs at December 31, 2016, by contractual maturity.  Actual maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without penalties.
 
Amortized
cost
 
Estimated
fair
value
 
(Dollars in millions)
Due in one year or less
$
20.5

 
$
20.0

Due after one year through five years
846.5

 
853.1

Due after five years through ten years
841.6

 
851.2

Total
$
1,708.6

 
$
1,724.3



The following table sets forth the amortized cost and estimated fair value of those investments held by the VIEs with unrealized losses at December 31, 2016, by contractual maturity.  Actual maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without penalties.

 
Amortized
cost
 
Estimated
fair
value
 
(Dollars in millions)
Due in one year or less
$
10.5

 
$
9.9

Due after one year through five years
175.2

 
172.5

Due after five years through ten years
55.8

 
55.3

Total
$
241.5

 
$
237.7