XML 13 R10.htm IDEA: XBRL DOCUMENT v3.19.3
Investments
9 Months Ended
Sep. 30, 2019
Investments Debt And Equity Securities [Abstract]  
Investments

2.

Investments

The amortized cost and estimated fair value of investments were as follows as of September 30, 2019 and December 31, 2018:

 

(Dollars in thousands)

 

Amortized

Cost

 

 

Gross

Unrealized

Gains

 

 

Gross

Unrealized

Losses

 

 

Estimated

Fair Value

 

 

Other than

temporary

impairments

recognized

in AOCI (1)

 

As of September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasury and agency obligations

 

$

158,914

 

 

$

6,624

 

 

$

(56

)

 

$

165,482

 

 

$

—

 

Obligations of states and political subdivisions

 

 

54,905

 

 

 

1,146

 

 

 

(19

)

 

 

56,032

 

 

 

—

 

Mortgage-backed securities

 

 

202,699

 

 

 

3,855

 

 

 

(167

)

 

 

206,387

 

 

 

—

 

Asset-backed securities

 

 

182,502

 

 

 

1,267

 

 

 

(407

)

 

 

183,362

 

 

 

—

 

Commercial mortgage-backed securities

 

 

238,637

 

 

 

6,529

 

 

 

(313

)

 

 

244,853

 

 

 

—

 

Corporate bonds

 

 

265,244

 

 

 

9,613

 

 

 

(119

)

 

 

274,738

 

 

 

—

 

Foreign corporate bonds

 

 

101,083

 

 

 

2,510

 

 

 

(12

)

 

 

103,581

 

 

 

—

 

Total fixed maturities

 

 

1,203,984

 

 

 

31,544

 

 

 

(1,093

)

 

 

1,234,435

 

 

 

—

 

Equity Securities

 

 

262,367

 

 

 

—

 

 

 

—

 

 

 

262,367

 

 

 

—

 

Other invested assets

 

 

40,052

 

 

 

—

 

 

 

—

 

 

 

40,052

 

 

 

—

 

Total

 

$

1,506,403

 

 

$

31,544

 

 

$

(1,093

)

 

$

1,536,854

 

 

$

-

 

 

(1)

Represents the total amount of other than temporary impairment losses relating to factors other than credit losses recognized in accumulated other comprehensive income (“AOCI”).

 

(Dollars in thousands)

 

Amortized

Cost

 

 

Gross

Unrealized

Gains

 

 

Gross

Unrealized

Losses

 

 

Estimated

Fair Value

 

 

Other than

temporary

impairments

recognized

in AOCI (1)

 

As of December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasury and agency obligations

 

$

79,766

 

 

$

252

 

 

$

(1,163

)

 

$

78,855

 

 

$

—

 

Obligations of states and political subdivisions

 

 

95,629

 

 

 

322

 

 

 

(338

)

 

 

95,613

 

 

 

—

 

Mortgage-backed securities

 

 

119,327

 

 

 

313

 

 

 

(1,786

)

 

 

117,854

 

 

 

—

 

Asset-backed securities

 

 

185,430

 

 

 

336

 

 

 

(2,012

)

 

 

183,754

 

 

 

—

 

Commercial mortgage-backed securities

 

 

206,236

 

 

 

338

 

 

 

(3,852

)

 

 

202,722

 

 

 

—

 

Corporate bonds

 

 

452,692

 

 

 

243

 

 

 

(12,080

)

 

 

440,855

 

 

 

—

 

Foreign corporate bonds

 

 

118,750

 

 

 

44

 

 

 

(3,292

)

 

 

115,502

 

 

 

—

 

Total fixed maturities

 

 

1,257,830

 

 

 

1,848

 

 

 

(24,523

)

 

 

1,235,155

 

 

 

—

 

Common stock

 

 

124,747

 

 

 

—

 

 

 

—

 

 

 

124,747

 

 

 

—

 

Other invested assets

 

 

50,753

 

 

 

—

 

 

 

—

 

 

 

50,753

 

 

 

—

 

Total

 

$

1,433,330

 

 

$

1,848

 

 

$

(24,523

)

 

$

1,410,655

 

 

$

—

 

 

(1)

Represents the total amount of other than temporary impairment losses relating to factors other than credit losses recognized in accumulated other comprehensive income (“AOCI”).

As of September 30, 2019, the Company’s investments in equity securities consist of $129.4 million of common stock, mutual funds that invest in fixed maturities of $79.3 million, and mutual funds that invest in common stocks of $53.6 million.

The Company evaluates its investments in mutual funds and limited partnerships on a quarterly basis to ensure that they are appropriately diversified.  Excluding U.S. treasuries, agency bonds, mutual funds, and limited partnerships, the Company did not hold any debt or equity investments in a single issuer that was in excess of 3% of shareholders' equity at September 30, 2019 and December 31, 2018.

The amortized cost and estimated fair value of the Company’s fixed maturities portfolio classified as available for sale at September 30, 2019, by contractual maturity, are shown below.  Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

(Dollars in thousands)

 

Amortized

Cost

 

 

Estimated

Fair Value

 

Due in one year or less

 

$

48,565

 

 

$

48,619

 

Due in one year through five years

 

 

336,617

 

 

 

343,715

 

Due in five years through ten years

 

 

129,412

 

 

 

135,186

 

Due in ten years through fifteen years

 

 

15,162

 

 

 

16,254

 

Due after fifteen years

 

 

50,390

 

 

 

56,059

 

Mortgage-backed securities

 

 

202,699

 

 

 

206,387

 

Asset-backed securities

 

 

182,502

 

 

 

183,362

 

Commercial mortgage-backed securities

 

 

238,637

 

 

 

244,853

 

Total

 

$

1,203,984

 

 

$

1,234,435

 

 

The following table contains an analysis of the Company’s fixed income securities with gross unrealized losses, categorized by the period that the securities were in a continuous loss position as of September 30, 2019.    

 

 

 

Less than 12 months

 

 

12 months or longer (1)

 

 

Total

 

(Dollars in thousands)

 

Fair Value

 

 

Gross

Unrealized

Losses

 

 

Fair Value

 

 

Gross

Unrealized

Losses

 

 

Fair Value

 

 

Gross

Unrealized

Losses

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasury and agency obligations

 

$

4,108

 

 

$

(23

)

 

$

13,006

 

 

$

(33

)

 

$

17,114

 

 

$

(56

)

Obligations of states and political subdivisions

 

 

8,947

 

 

 

(19

)

 

 

—

 

 

 

—

 

 

 

8,947

 

 

 

(19

)

Mortgage-backed securities

 

 

16,537

 

 

 

(141

)

 

 

3,331

 

 

 

(26

)

 

 

19,868

 

 

 

(167

)

Asset-backed securities

 

 

27,336

 

 

 

(110

)

 

 

34,135

 

 

 

(297

)

 

 

61,471

 

 

 

(407

)

Commercial mortgage-backed securities

 

 

23,225

 

 

 

(114

)

 

 

25,944

 

 

 

(199

)

 

 

49,169

 

 

 

(313

)

Corporate bonds

 

 

5,139

 

 

 

(50

)

 

 

8,616

 

 

 

(69

)

 

 

13,755

 

 

 

(119

)

Foreign corporate bonds

 

 

203

 

 

 

(1

)

 

 

7,750

 

 

 

(11

)

 

 

7,953

 

 

 

(12

)

Total fixed maturities

 

$

85,495

 

 

$

(458

)

 

$

92,782

 

 

$

(635

)

 

$

178,277

 

 

$

(1,093

)

 

(1)

Fixed maturities in a gross unrealized loss position for twelve months or longer are primarily comprised of non-credit losses on investment grade securities where management does not intend to sell, and it is more likely than not that the Company will not be forced to sell the security before recovery.  The Company has analyzed these securities and has determined that they are not other than temporarily impaired.

The following table contains an analysis of the Company’s fixed income securities with gross unrealized losses, categorized by the period that the securities were in a continuous loss position as of December 31, 2018:  

 

 

 

Less than 12 months

 

 

12 months or longer (1)

 

 

Total

 

(Dollars in thousands)

 

Fair Value

 

 

Gross

Unrealized

Losses

 

 

Fair Value

 

 

Gross

Unrealized

Losses

 

 

Fair Value

 

 

Gross

Unrealized

Losses

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasury and agency obligations

 

$

—

 

 

$

—

 

 

$

67,185

 

 

$

(1,163

)

 

$

67,185

 

 

$

(1,163

)

Obligations of states and political subdivisions

 

 

22,802

 

 

 

(57

)

 

 

28,179

 

 

 

(281

)

 

 

50,981

 

 

 

(338

)

Mortgage-backed securities

 

 

36,858

 

 

 

(408

)

 

 

60,838

 

 

 

(1,378

)

 

 

97,696

 

 

 

(1,786

)

Asset-backed securities

 

 

96,085

 

 

 

(1,342

)

 

 

50,506

 

 

 

(670

)

 

 

146,591

 

 

 

(2,012

)

Commercial mortgage-backed securities

 

 

44,596

 

 

 

(878

)

 

 

127,557

 

 

 

(2,974

)

 

 

172,153

 

 

 

(3,852

)

Corporate bonds

 

 

285,997

 

 

 

(8,791

)

 

 

115,052

 

 

 

(3,289

)

 

 

401,049

 

 

 

(12,080

)

Foreign corporate bonds

 

 

56,543

 

 

 

(1,795

)

 

 

47,494

 

 

 

(1,497

)

 

 

104,037

 

 

 

(3,292

)

Total fixed maturities

 

$

542,881

 

 

$

(13,271

)

 

$

496,811

 

 

$

(11,252

)

 

$

1,039,692

 

 

$

(24,523

)

 

(1)

Fixed maturities in a gross unrealized loss position for twelve months or longer are primarily comprised of non-credit losses on investment grade securities where management does not intend to sell, and it is more likely than not that the Company will not be forced to sell the security before recovery.  The Company has analyzed these securities and has determined that they are not other than temporarily impaired.

The Company regularly performs various analytical valuation procedures with respect to its investments, including reviewing each fixed maturity security in an unrealized loss position to assess whether the security has a credit loss.  Specifically, the Company considers credit rating, market price, and issuer specific financial information, among other factors, to assess the likelihood of collection of all principal and interest as contractually due.  Securities for which the Company determines that a credit loss is likely are subjected to further analysis through discounted cash flow testing to estimate the credit loss to be recognized in earnings, if any.  The specific methodologies and significant assumptions used by asset class are discussed below.  Upon identification of such securities and periodically thereafter, a detailed review is performed to determine whether the decline is considered other than temporary.  This review includes an analysis of several factors, including but not limited to, the credit ratings and cash flows of the securities and the magnitude and length of time that the fair value of such securities is below cost.  

For fixed maturities, the factors considered in reaching the conclusion that a decline below cost is other than temporary include, among others, whether:

(1) the issuer is in financial distress;

(2) the investment is secured;

(3) a significant credit rating action occurred;

(4) scheduled interest payments were delayed or missed;

(5) changes in laws or regulations have affected an issuer or industry;

(6) the investment has an unrealized loss and was identified by the Company’s investment manager as an investment to be sold before recovery or maturity; and

(7) the investment failed cash flow projection testing to determine if anticipated principal and interest payments will be realized. 

According to accounting guidance for debt securities in an unrealized loss position, the Company is required to assess whether it has the intent to sell the debt security or more likely than not will be required to sell the debt security before the anticipated recovery.  If either of these conditions is met the Company must recognize an other than temporary impairment with the entire unrealized loss being recorded through earnings.  For debt securities in an unrealized loss position not meeting these conditions, the Company assesses whether the impairment of a security is other than temporary.  If the impairment is deemed to be other than temporary, the Company must separate the other than temporary impairment into two components: the amount representing the credit loss and the amount related to all other factors, such as changes in interest rates.  The credit loss represents the portion of the amortized book value in excess of the net present value of the projected future cash flows discounted at the effective interest rate implicit in the debt security prior to impairment.  The credit loss component of the other than temporary impairment is recorded through earnings, whereas the amount relating to factors other than credit losses is recorded in other comprehensive income, net of taxes.  

The following is a description, by asset type, of the methodology and significant inputs that the Company used to measure the amount of credit loss recognized in earnings, if any:

U.S. treasury and agency obligations – As of September 30, 2019, gross unrealized losses related to U.S. treasury and agency obligations were $0.056 million. Of this amount, $0.033 million have been in an unrealized loss position for twelve months or greater and are rated AA+.  Macroeconomic and market analysis is conducted in evaluating these securities.  Consideration is given to the interest rate environment, duration and yield curve management of the portfolio, sector allocation and security selection.

Mortgage-backed securities (“MBS”) – As of September 30, 2019, gross unrealized losses related to mortgage-backed securities were $0.167 million. Of this amount, $0.026 million have been in an unrealized loss position for twelve months or greater. All unrealized losses for twelve months or greater are related to securities rated AA+ or better. Mortgage-backed securities are modeled to project principal losses under downside, base, and upside scenarios for the economy and home prices.  The primary assumption that drives the security and loan level modeling is the Home Price Index (“HPI”) projection.  These forecasts incorporate not just national macro-economic trends, but also regional impacts to arrive at the most granular and accurate projections.  These assumptions are incorporated into the model as a basis to generate delinquency probabilities, default curves, loss severity curves, and voluntary prepayment curves at the loan level within each deal. The model utilizes HPI-adjusted current LTV, payment history, loan terms, loan modification history, and borrower characteristics as inputs to generate expected cash flows and principal loss for each bond under various scenarios.

Asset backed securities (“ABS”) - As of September 30, 2019, gross unrealized losses related to asset backed securities were $0.407 million. Of this amount, $0.297 million have been in an unrealized loss position for twelve months or greater. 99.3% of the unrealized losses for twelve months or greater are related to securities rated A or better. The weighted average credit enhancement for the Company’s asset backed portfolio is 26.5.  This represents the percentage of pool losses that can occur before an asset backed security will incur its first dollar of principal losses.  Every ABS transaction is analyzed on a stand-alone basis.  This analysis involves a thorough review of the collateral, prepayment, and structural risk in each transaction.  Additionally, the analysis includes an in-depth credit analysis of the originator and servicer of the collateral.  The analysis projects an expected loss for a deal given a set of assumptions specific to the asset type.  These assumptions are used to calculate at what level of losses the deal will incur its first dollar of principal loss.  The major assumptions used to calculate this ratio are loss severities, recovery lags, and no advances on principal and interest.

Commercial mortgage-backed securities (“CMBS”) - As of September 30, 2019, gross unrealized losses related to the CMBS portfolio were $0.313 million. Of this amount, $0.199 million have been in an unrealized loss position for twelve months or greater and are rated AA+ or better. The weighted average credit enhancement for the Company’s CMBS portfolio is 39.1.  This represents the percentage of pool losses that can occur before a mortgage-backed security will incur its first dollar of principal loss.  For the Company’s CMBS portfolio, a loan level analysis is utilized where every underlying CMBS loan is re-underwritten based on a set of assumptions reflecting expectations for the future path of the economy.  Each loan is analyzed over time using a series of tests to determine if a credit event will occur during the life of the loan. Inherent in this process are several economic scenarios and their corresponding rent/vacancy and capital market states. The five primary credit events that frame the analysis include loan modifications, term default, balloon default, extension, and ability to pay off at balloon. The resulting output is the expected loss adjusted cash flows for each bond under the base case and distressed scenarios.

Corporate bonds - As of September 30, 2019, gross unrealized losses related to corporate bonds were $0.119 million. Of this amount, $0.069 million have been in an unrealized loss position for twelve months or greater and are rated investment grade or better. The analysis for this asset class includes maintaining detailed financial models that include a projection of each issuer’s future financial performance, including prospective debt servicing capabilities, capital structure composition, and the value of the collateral.  The analysis incorporates the macroeconomic environment, industry conditions in which the issuer operates, the issuer’s current competitive position, its vulnerability to changes in the competitive and regulatory environment, issuer liquidity, issuer commitment to bondholders, issuer creditworthiness, and asset protection.  Part of the process also includes running downside scenarios to evaluate the expected likelihood of default as well as potential losses in the event of default.

Foreign bonds – As of September 30, 2019, gross unrealized losses related to foreign bonds were $0.012 million. Of this amount, $0.011 million have been in an unrealized loss position for twelve months or greater and rated A- or better. For this asset class, detailed financial models are maintained that include a projection of each issuer’s future financial performance, including prospective debt servicing capabilities, capital structure composition, and the value of the collateral.  The analysis incorporates the macroeconomic environment, industry conditions in which the issuer operates, the issuer’s current competitive position, its vulnerability to changes in the competitive and regulatory environment, issuer liquidity, issuer commitment to bondholders, issuer creditworthiness, and asset protection.  Part of the process also includes running downside scenarios to evaluate the expected likelihood of default as well as potential losses in the event of default.

The Company recorded the following other than temporary impairments (“OTTI”) on its investment portfolio for the quarters and nine months ended September 30, 2019 and 2018:

 

 

 

Quarters Ended September 30,

 

 

Nine Months Ended September 30,

 

(Dollars in thousands)

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTTI losses, gross

 

$

—

 

 

$

(24

)

 

$

(1,897

)

 

$

(395

)

Portion of loss recognized in other comprehensive income (pre-tax)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Net impairment losses on fixed maturities recognized in earnings

 

$

—

 

 

$

(24

)

 

$

(1,897

)

 

$

(395

)

 

The following table is an analysis of the credit losses recognized in earnings on fixed maturities held by the Company for the   quarters and nine months ended September 30, 2019 and 2018 for which a portion of the OTTI loss was recognized in other comprehensive income.

 

 

 

Quarters Ended September 30,

 

 

Nine Months Ended September 30,

 

(Dollars in thousands)

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Balance at beginning of period

 

$

13

 

 

$

13

 

 

$

13

 

 

$

13

 

Additions where no OTTI was previously recorded

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Additions where an OTTI was previously recorded

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Reductions for securities for which the company intends to sell or more likely than not will be required to sell before recovery

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Reductions reflecting increases in expected cashflows to be collected

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Reductions for securities sold during the period

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Balance at end of period

 

$

13

 

 

$

13

 

 

$

13

 

 

$

13

 

 

Accumulated Other Comprehensive Income, Net of Tax

Accumulated other comprehensive income, net of tax, as of September 30, 2019 and December 31, 2018 was as follows:

 

(Dollars in thousands)

 

September 30, 2019

 

 

December 31, 2018

 

Net unrealized gains (losses) from:

 

 

 

 

 

 

 

 

Fixed maturities

 

$

30,451

 

 

$

(22,675

)

Foreign currency fluctuations

 

 

(1,003

)

 

 

(1,334

)

Deferred taxes

 

 

(4,134

)

 

 

2,778

 

Accumulated other comprehensive income, net of tax

 

$

25,314

 

 

$

(21,231

)

 

The following tables present the changes in accumulated other comprehensive income, net of tax, by component for the quarters and nine months ended September 30, 2019 and 2018:

 

Quarter Ended September 30, 2019

(Dollars In Thousands)

 

Unrealized Gains and Losses on Available for Sale Securities

 

 

Foreign

Currency

Items

 

 

Accumulated Other Comprehensive Income

 

Beginning balance, net of tax

 

$

17,745

 

 

$

(1,203

)

 

$

16,542

 

Other comprehensive income before reclassification, before tax

 

 

10,767

 

 

 

200

 

 

 

10,967

 

Amounts reclassified from accumulated other comprehensive (income), before tax

 

 

(946

)

 

 

—

 

 

 

(946

)

Other comprehensive income, before tax

 

 

9,821

 

 

 

200

 

 

 

10,021

 

Income tax (expense)

 

 

(1,249

)

 

 

—

 

 

 

(1,249

)

Ending balance, net of tax

 

$

26,317

 

 

$

(1,003

)

 

$

25,314

 

 

Quarter Ended September 30, 2018

(Dollars In Thousands)

 

Unrealized Gains and Losses on Available for Sale Securities

 

 

Foreign

Currency

Items

 

 

Accumulated Other Comprehensive Income

 

Beginning balance, net of tax

 

$

(21,926

)

 

$

(549

)

 

$

(22,475

)

Other comprehensive (loss) before reclassification, before tax

 

 

(1,945

)

 

 

(454

)

 

 

(2,399

)

Amounts reclassified from accumulated other comprehensive loss, before tax

 

 

835

 

 

 

—

 

 

 

835

 

Other comprehensive (loss), before tax

 

 

(1,110

)

 

 

(454

)

 

 

(1,564

)

Income tax benefit

 

 

210

 

 

 

—

 

 

 

210

 

Ending balance, net of tax

 

$

(22,826

)

 

$

(1,003

)

 

$

(23,829

)

 

Nine Months Ended September 30, 2019

(Dollars In Thousands)

 

Unrealized Gains and Losses on Available for Sale Securities

 

 

Foreign

Currency

Items

 

 

Accumulated Other Comprehensive Income

 

Beginning balance, net of tax

 

$

(19,897

)

 

$

(1,334

)

 

$

(21,231

)

Other comprehensive income before reclassification, before tax

 

 

55,960

 

 

 

331

 

 

 

56,291

 

Amounts reclassified from accumulated other comprehensive (income), before tax

 

 

(2,834

)

 

 

—

 

 

 

(2,834

)

Other comprehensive income, before tax

 

 

53,126

 

 

 

331

 

 

 

53,457

 

Income tax (expense)

 

 

(6,912

)

 

 

—

 

 

 

(6,912

)

Ending balance, net of tax

 

$

26,317

 

 

$

(1,003

)

 

$

25,314

 

 

 

 

Nine Months Ended September 30, 2018

(Dollars In Thousands)

 

Unrealized Gains and Losses on Available for Sale Securities

 

 

Foreign

Currency

Items

 

 

Accumulated Other Comprehensive Income

 

Beginning balance, net of tax

 

$

8,272

 

 

$

711

 

 

$

8,983

 

Other comprehensive (loss) before reclassification, before tax

 

 

(25,928

)

 

 

(1,554

)

 

 

(27,482

)

Amounts reclassified from accumulated other comprehensive loss, before tax

 

 

1,660

 

 

 

—

 

 

 

1,660

 

Other comprehensive (loss), before tax

 

 

(24,268

)

 

 

(1,554

)

 

 

(25,822

)

Income tax benefit

 

 

3,038

 

 

 

—

 

 

 

3,038

 

Cumulative effect adjustment, net of tax

 

 

(9,868

)

 

 

(160

)

 

 

(10,028

)

Ending balance, net of tax

 

$

(22,826

)

 

$

(1,003

)

 

$

(23,829

)

 

The reclassifications out of accumulated other comprehensive income for the quarters and nine months ended September 30, 2019 and 2018 were as follows:

 

(Dollars in thousands)

 

 

 

Amounts Reclassified from

Accumulated Other

Comprehensive Income

 

 

 

 

 

Quarters Ended September 30,

 

Details about Accumulated Other

Comprehensive Income Components

 

Affected Line Item in the Consolidated

Statements of Operations

 

2019

 

 

2018

 

Unrealized gains and losses on available for sale securities

 

Other net realized investment (gains) losses

 

$

(946

)

 

$

811

 

 

 

Other than temporary impairment losses on investments

 

 

—

 

 

 

24

 

 

 

Total before tax

 

 

(946

)

 

 

835

 

 

 

Income tax expense (benefit)

 

 

99

 

 

 

(118

)

 

 

Unrealized gains and losses on available for sale securities, net of tax

 

 

(847

)

 

 

717

 

Foreign currency items

 

Other net realized investment (gains) losses

 

 

—

 

 

 

—

 

 

 

Income tax expense

 

 

—

 

 

 

—

 

 

 

Foreign currency items, net of tax

 

 

—

 

 

 

—

 

Total reclassifications

 

Total reclassifications, net of tax

 

$

(847

)

 

$

717

 

 

 

 

 

 

Amounts Reclassified from

Accumulated Other

Comprehensive Income

 

(Dollars in thousands)

 

 

 

Nine Months Ended September 30,

 

Details about Accumulated Other

Comprehensive Income Components

 

Affected Line Item in the Consolidated

Statements of Operations

 

2019

 

 

2018

 

Unrealized gains and losses on available for sale securities

 

Other net realized investment (gains) losses

 

$

(4,731

)

 

$

1,265

 

 

 

Other than temporary impairment losses on investments

 

 

1,897

 

 

 

395

 

 

 

Total before tax

 

 

(2,834

)

 

 

1,660

 

 

 

Income tax expense (benefit)

 

 

169

 

 

 

(257

)

 

 

Unrealized gains and losses on available for sale securities, net of tax

 

 

(2,665

)

 

 

1,403

 

Foreign currency items

 

Other net realized investment (gains) losses

 

 

—

 

 

 

—

 

 

 

Income tax expense

 

 

—

 

 

 

—

 

 

 

Foreign currency items, net of tax

 

 

—

 

 

 

—

 

Total reclassifications

 

Total reclassifications, net of tax

 

$

(2,665

)

 

$

1,403

 

 

Net Realized Investment Gains (Losses)

The components of net realized investment gains (losses) for the quarters and nine months ended September 30, 2019 and 2018 were as follows:

 

 

 

Quarters Ended September 30,

 

 

Nine Months Ended September 30,

 

(Dollars in thousands)

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross realized gains

 

$

1,054

 

 

$

329

 

 

$

5,765

 

 

$

373

 

Gross realized losses

 

 

(108

)

 

 

(1,164

)

 

 

(2,931

)

 

 

(2,033

)

Net realized gains (losses)

 

 

946

 

 

 

(835

)

 

 

2,834

 

 

 

(1,660

)

Equity Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross realized gains

 

 

1,681

 

 

 

5,789

 

 

 

26,936

 

 

 

12,116

 

Gross realized losses

 

 

(3,146

)

 

 

(946

)

 

 

(9,076

)

 

 

(9,582

)

Net realized gains (losses)

 

 

(1,465

)

 

 

4,843

 

 

 

17,860

 

 

 

2,534

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross realized gains

 

 

341

 

 

 

1,690

 

 

 

341

 

 

 

8,457

 

Gross realized losses

 

 

(2,512

)

 

 

(379

)

 

 

(9,745

)

 

 

(1,498

)

Net realized gains (losses) (1)

 

 

(2,171

)

 

 

1,311

 

 

 

(9,404

)

 

 

6,959

 

Total net realized investment gains (losses)

 

$

(2,690

)

 

$

5,319

 

 

$

11,290

 

 

$

7,833

 

 

(1)

Includes periodic net interest settlements related to the derivatives of $0.3 million and $0.4 million for the quarters ended September 30, 2019 and 2018, respectively, and $0.7 million and $1.5 million for the nine months ended September 30, 2019 and 2018, respectively.

New accounting guidance regarding equity securities was implemented on January 1, 2018 which requires companies to disclose realized gains and losses for equity securities still held at period end and gains and losses from securities sold during the period.  The following table shows the calculation of the portion of realized gains and losses related to equity securities held as of September 30, 2019 and 2018:

 

 

 

Quarters Ended September 30,

 

 

Nine Months Ended September 30,

 

(Dollars in thousands)

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Net gains and (losses) recognized during the period on equity securities

 

$

(1,465

)

 

$

4,843

 

 

$

17,860

 

 

$

2,534

 

Less: Net gains (losses) recognized during the period on equity securities sold during the period

 

 

(614

)

 

 

2,096

 

 

 

9,836

 

 

 

3,958

 

Unrealized gains and (losses) recognized during the reporting period on equity securities still held at the reporting date

 

$

(851

)

 

$

2,747

 

 

$

8,024

 

 

$

(1,424

)

 

The proceeds from sales and redemptions of available for sale and equity securities resulting in net realized investment gains (losses) for the nine months ended September 30, 2019 and 2018 were as follows:

 

 

 

Nine Months Ended September 30,

 

(Dollars in thousands)

 

2019

 

 

2018

 

Fixed maturities

 

$

642,049

 

 

$

229,362

 

Equity securities

 

 

206,212

 

 

 

28,141

 

 

Net Investment Income

The sources of net investment income for the quarters and nine months ended September 30, 2019 and 2018 were as follows:

 

 

 

Quarters Ended September 30,

 

 

Nine Months Ended September 30,

 

(Dollars in thousands)

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Fixed maturities

 

$

8,806

 

 

$

9,520

 

 

$

27,692

 

 

$

27,236

 

Equity securities

 

 

1,704

 

 

 

1,006

 

 

 

4,384

 

 

 

3,010

 

Cash and cash equivalents

 

 

372

 

 

 

285

 

 

 

1,242

 

 

 

814

 

Other invested assets

 

 

1,280

 

 

 

1,631

 

 

 

1,394

 

 

 

5,194

 

Total investment income

 

 

12,162

 

 

 

12,442

 

 

 

34,712

 

 

 

36,254

 

Investment expense

 

 

(814

)

 

 

(692

)

 

 

(2,319

)

 

 

(2,146

)

Net investment income

 

$

11,348

 

 

$

11,750

 

 

$

32,393

 

 

$

34,108

 

 

The Company’s total investment return on a pre-tax basis for the quarters and nine months ended September 30, 2019 and 2018 were as follows:

 

 

 

Quarters Ended September 30,

 

 

Nine Months Ended September 30,

 

(Dollars in thousands)

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Net investment income

 

$

11,348

 

 

$

11,750

 

 

$

32,393

 

 

$

34,108

 

Net realized investment gains (losses)

 

 

(2,690

)

 

 

5,319

 

 

 

11,290

 

 

 

7,833

 

Change in unrealized holding gains and losses

 

 

10,021

 

 

 

(1,564

)

 

 

53,457

 

 

 

(25,822

)

Net realized and unrealized investment returns

 

 

7,331

 

 

 

3,755

 

 

 

64,747

 

 

 

(17,989

)

Total investment return

 

$

18,679

 

 

$

15,505

 

 

$

97,140

 

 

$

16,119

 

Total investment return % (1)

 

 

1.2

%

 

 

1.0

%

 

 

6.2

%

 

 

1.1

%

Average investment portfolio (2)

 

$

1,585,165

 

 

$

1,541,975

 

 

$

1,562,177

 

 

$

1,533,825

 

 

(1)

Not annualized.

(2)

Average of total cash and invested assets, net of receivable/payable for securities purchased and sold, as of the beginning and end of the period.

 

As of September 30, 2019, the Company did not own fixed maturity securities that were non-income producing for the preceding twelve months. As of December 31, 2018, the Company owned fixed maturity securities with a market value of $0.4 million that were non-income producing for the preceding twelve months.

Insurance Enhanced Asset-Backed and Credit Securities

As of September 30, 2019, the Company held insurance enhanced collateralized mortgage obligations, commercial mortgage-backed and credit securities with a market value of approximately $49.1 million.  Approximately 0.5 million of these securities were tax-free municipal bonds, which represented less than 0.1% of the Company’s total cash and invested assets, net of payable/ receivable for securities purchased and sold.  These securities had an average rating of “AA.” None of these bonds are pre-refunded with U.S. treasury securities, nor would they have carried a lower credit rating had they not been insured.  

A summary of the Company’s insurance enhanced municipal bonds that are backed by financial guarantors, including the pre-refunded bonds that are escrowed in U.S. government obligations, as of September 30, 2019, is as follows:

 

(Dollars in thousands) Financial Guarantor

 

Total

 

 

Pre-refunded Securities

 

 

Government

Guaranteed

Securities

 

 

Exposure Net of

Pre-refunded & Government Guaranteed Securities

 

Municipal Bond Insurance Association

 

$

479

 

 

$

—

 

 

$

—

 

 

$

479

 

    Total backed by financial guarantors

 

$

479

 

 

$

—

 

 

$

—

 

 

$

479

 

 

In addition to the tax-free municipal bonds, the Company held $48.6 million of insurance enhanced bonds, which represented approximately 3.0% of the Company’s total invested assets, net of receivable/payable for securities purchased and sold.  The insurance enhanced bonds are comprised of $19.4 million of taxable municipal bonds, $29.1 million of commercial mortgage-backed securities, and $0.1 million of collateralized mortgage obligations.  The financial guarantors of the Company’s $48.6 million of insurance enhanced commercial-mortgage-backed, taxable municipal securities, and collateralized mortgage obligations include Municipal Bond Insurance Association ($4.4 million), Assured Guaranty Corporation ($12.8 million), Federal Home Loan Mortgage Corporation ($29.1 million), Ambac Financial Group ($2.2 million) and Federal Deposit Insurance Corporation ($0.1 million).

The Company had no direct investments in the entities that have provided financial guarantees or other credit support to any security held by the Company at September 30, 2019.

Bonds Held on Deposit

Certain cash balances, cash equivalents, equity securities, and bonds available for sale were deposited with various governmental authorities in accordance with statutory requirements, were held as collateral, or were held in trust pursuant to intercompany reinsurance agreements.  The fair values were as follows as of September 30, 2019 and December 31, 2018:

 

 

 

Estimated Fair Value

 

(Dollars in thousands)

 

September 30, 2019

 

 

December 31, 2018

 

On deposit with governmental authorities

 

$

26,500

 

 

$

25,855

 

Intercompany trusts held for the benefit of U.S. policyholders

 

 

192,269

 

 

 

209,028

 

Held in trust pursuant to third party requirements

 

 

123,811

 

 

 

98,417

 

Letter of credit held for third party requirements

 

 

1,458

 

 

 

2,317

 

Securities held as collateral

 

 

90,004

 

 

 

83,214

 

Total

 

$

434,042

 

 

$

418,831

 

 

Variable Interest Entities

A Variable Interest Entity (VIE) refers to an investment in which an investor holds a controlling interest that is not based on the majority of voting rights.  Under the VIE model, the party that has the power to exercise significant management influence and maintain a controlling financial interest in the entity’s economics is said to be the primary beneficiary, and is required to consolidate the entity within their results. Other entities that participate in a VIE, for which their financial interests fluctuate with changes in the fair value of the investment entity’s net assets but do not have significant management influence and the ability to direct the VIE’s significant economic activities are said to have a variable interest in the VIE but do not consolidate the VIE in their financial results.

The Company has variable interests in two VIE’s for which it is not the primary beneficiary. These investments are accounted for under the equity method of accounting as their ownership interest exceeds 3% of their respective investments.   

The fair value of one of the Company’s VIE’s, which invests in distressed securities and assets, was $14.7 million and $17.9 million as of September 30, 2019 and December 31, 2018, respectively. The Company’s maximum exposure to loss from this VIE, which factors in future funding commitments, was $28.9 million and $32.1 million at September 30, 2019 and December 31, 2018, respectively.  The fair value of a second VIE that also invests in distressed securities and assets was $25.3 million and $32.9 million at September 30, 2019 and December 31, 2018, respectively. The Company’s maximum exposure to loss from this VIE, which factors in future funding commitments, was $54.3 million and $53.4 million at September 30, 2019 and December 31, 2018, respectively.