XML 43 R29.htm IDEA: XBRL DOCUMENT v3.22.2.2
Fair Values of Financial Instruments (Tables)
9 Months Ended
Sep. 30, 2022
Investments, All Other Investments [Abstract]  
Schedule of Financial Instruments at Fair Value Measured on a Recurring Basis

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Significant

​

​

​

​

​

​

​

​

​

​

​

Quoted

​

Other

​

Significant

​

​

​

​

​

​

​

​

In Active

​

Observable

​

Unobservable

​

​

​

​

Estimated

​

​

Markets

​

Inputs

​

Inputs

​

Net Asset

​

Fair

(In thousands)

    

(Level 1)

    

(Level 2)

    

(Level 3)

​

Value

    

Value

September 30, 2022

 

​

  

 

​

  

 

​

  

​

​

​

 

​

  

Financial assets

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Fixed maturity securities:

 

​

  

 

​

  

 

​

  

​

​

​

 

​

  

Bonds

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

U.S. government obligations

​

$

—

​

$

1,495

​

$

—

​

$

—

​

$

1,495

Mortgage-backed securities

​

​

—

​

​

211,343

​

​

—

​

​

—

​

​

211,343

Asset-backed securities

​

​

—

​

​

34,648

​

​

—

​

​

—

​

​

34,648

Collateralized loan obligations

​

​

—

​

​

275,375

​

​

—

​

​

—

​

​

275,375

States and political subdivisions-general obligations

​

 

—

​

 

102

​

 

—

​

 

—

​

 

102

States and political subdivisions-special revenue

​

 

—

​

 

121

​

 

—

​

 

—

​

 

121

Corporate

​

 

—

​

 

37,924

​

 

—

​

 

—

​

 

37,924

Term loans

​

​

—

​

​

—

​

 

476,522

​

​

—

​

 

476,522

Redeemable preferred stock

​

​

—

​

​

10,551

​

​

—

​

​

—

​

​

10,551

Total fixed maturity securities

​

​

—

​

​

571,559

​

​

476,522

​

​

—

​

​

1,048,081

Mortgage loans on real estate, held for investment

​

​

—

​

​

—

​

​

204,423

​

​

—

​

​

204,423

Derivatives

​

​

—

​

​

11,840

​

​

—

​

​

—

​

​

11,840

Equity securities

​

​

—

​

​

9,325

​

​

—

​

​

—

​

​

9,325

Other invested assets

​

​

—

​

​

—

​

​

71,022

​

​

7,547

​

​

78,569

Investment escrow

​

​

—

​

​

344

​

​

—

​

​

—

​

​

344

Federal Home Loan Bank (FHLB) stock

​

​

—

​

​

—

​

​

501

​

​

—

​

​

501

Preferred stock

​

​

—

​

​

—

​

​

21,579

​

​

—

​

​

21,579

Notes receivable

​

​

—

​

​

6,189

​

​

—

​

​

—

​

​

6,189

Policy loans

​

​

—

​

​

—

​

​

21

​

​

—

 

​

21

Total Investments

​

$

—

​

$

599,257

​

$

774,068

​

$

7,547

​

$

1,380,872

Financial liabilities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Embedded derivative for equity-indexed contracts

​

$

—

​

$

—

​

$

120,835

​

$

—

​

​

120,835

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2021

​

 

  

​

 

  

​

 

  

​

​

​

​

 

​

Financial assets

 

​

  

 

​

  

 

​

  

​

​

​

​

​

  

Fixed maturity securities:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Bonds

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

U.S. government obligations

​

$

—

​

$

1,882

​

$

—

​

$

—

​

$

1,882

Mortgage-backed securities

​

​

—

​

​

55,280

​

​

—

​

​

—

​

​

55,280

Asset-backed securities

​

​

—

​

​

24,951

​

​

—

​

​

—

​

​

24,951

Corporate

​

​

—

​

​

274,523

​

​

—

​

​

—

​

​

274,523

States and political subdivisions-general obligations

​

​

—

​

 

114

​

 

—

​

​

—

​

 

114

States and political subdivisions-special revenue

​

​

—

​

 

5,612

​

 

—

​

​

—

​

 

5,612

Corporate

​

​

—

​

 

37,139

​

 

—

​

​

—

​

 

37,139

Term loans

​

 

—

​

​

—

​

 

267,468

​

​

—

​

 

267,468

Trust preferred

​

 

—

​

​

2,237

​

​

—

​

​

—

​

​

2,237

Redeemable preferred stock

​

​

—

​

​

14,090

​

​

—

​

​

—

​

​

14,090

Total fixed maturity securities

​

​

—

​

​

415,828

​

​

267,468

​

​

—

​

​

683,296

Mortgage loans on real estate, held for investment

​

​

—

​

​

—

​

​

183,203

​

​

—

​

​

183,203

Derivatives

​

​

—

​

​

23,022

​

​

—

​

​

—

​

​

23,022

Equity securities

​

​

—

​

​

21,869

​

​

—

​

​

—

​

​

21,869

Other invested assets

​

​

—

​

​

—

​

​

35,293

​

​

—

​

​

35,293

Investment escrow

​

​

—

​

​

3,611

​

​

—

​

​

—

​

​

3,611

Federal Home Loan Bank (FHLB) stock

​

​

—

​

​

—

​

​

500

​

​

—

​

​

500

Preferred stock

​

​

—

​

​

—

​

​

18,686

​

​

—

​

​

18,686

Notes receivable

​

​

—

​

​

5,960

​

​

—

​

​

—

​

​

5,960

Policy loans

​

​

—

​

​

—

​

​

87

​

​

—

​

​

87

Total Investments

​

$

—

​

$

470,290

​

$

505,237

​

$

—

​

$

975,527

Financial liabilities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Embedded derivative for equity-indexed contracts

​

$

—

​

$

—

​

$

123,692

​

$

—

​

$

123,692

Schedule of Financial Assets and Liabilities at Fair Value

The following disclosure contains the carrying values, estimated fair values and their corresponding placement in the fair value hierarchy for financial assets and financial liabilities as of September 30, 2022, and as of December 31, 2021, respectively:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

​

​

​

​

​

Fair Value Measurements Using

​

​

​

​

​

Quoted Prices in

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Active Markets

​

Significant Other

​

Significant

​

​

​

​

​

​

​

​

for Identical Assets

​

Observable

​

Unobservable

​

​

​

​

​

Carrying

​

and Liabilities

​

Inputs

​

Inputs

​

Fair

(In thousands)

    

Amount

    

(Level 1)

    

(Level 2)

    

(Level 3)

    

Value

Assets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Policy loans

​

$

21

​

$

—

​

$

—

​

$

21

​

$

21

Cash equivalents

​

 

208,664

​

 

—

​

 

208,664

​

 

—

​

 

208,664

Liabilities:

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Policyholder deposits (deposit-type contracts)

​

 

1,537,583

​

 

—

​

 

—

​

 

1,537,583

​

 

1,537,583

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2021

​

​

​

​

​

Fair Value Measurements Using

​

​

​

​

​

Quoted Prices in

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Active Markets

​

Significant Other

​

Significant

​

​

​

​

​

​

​

​

for Identical Assets

​

Observable

​

Unobservable

​

​

​

​

​

Carrying

​

and Liabilities

​

Inputs

​

Inputs

​

Fair

(In thousands)

    

Amount

    

(Level 1)

    

(Level 2)

    

(Level 3)

    

Value

Assets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Policy loans

​

$

87

​

$

—

​

$

—

​

$

87

​

$

87

Cash equivalents

​

 

142,013

​

 

—

​

 

142,013

​

 

—

​

 

142,013

Liabilities:

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Policyholder deposits (deposit-type contracts)

​

 

1,075,439

​

 

—

​

 

—

​

 

1,075,439

​

 

1,075,439

Schedule of Recurring Basis Using Level Three Inputs

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

September 30, 2022

​

​

​

​

​

Total realized and unrealized gains (losses)

​

​

​

​

​

​

​

​

Beginning Balance

    

​

Included in
Income

​

Included in AOCI

​

Net Purchases,
Issuances, Sales,
and Settlements

​

Ending Balance

(In thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Assets

 

​

  

 

​

​

​

​

  

​

​

  

 

​

  

Term loans

​

$

267,468

​

$

—

​

$

512

​

$

208,542

​

​

476,522

Mortgage loans on real estate,

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

held for investment

​

​

183,203

​

​

—

​

​

—

​

​

21,220

​

​

204,423

Common Stock

​

​

500

​

​

—

​

​

—

​

​

1

​

​

501

Other invested assets

​

​

35,293

​

​

(76)

​

​

(1,616)

​

​

37,421

​

​

71,022

Preferred stock

​

​

18,686

​

​

-

​

​

—

​

​

2,893

​

​

21,579

Total level 3 assets

​

$

505,150

​

$

(76)

​

$

(1,104)

​

$

270,077

​

$

774,047

Liabilities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Embedded derivative for equity-indexed contracts

​

​

(123,692)

​

​

(9,632)

​

​

—

​

​

12,489

​

​

(120,835)

Total level 3 liabilities

​

$

(123,692)

​

$

(9,632)

​

$

—

​

$

12,489

​

$

(120,835)

​

The following table presents a reconciliation of the beginning balance for all investments measured at fair value on a recurring basis using level three inputs during the year ended December 31, 2021:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

December 31, 2021

​

​

​

​

​

Total realized and unrealized gains (losses)

​

​

​

​

​

​

(In thousands)

    

Beginning Balance

    

​

Included in
Income

​

Included in AOCI

​

Net Purchases,
Issuances, Sales,
and Settlements

​

Ending Balance

Assets

 

​

  

 

​

​

​

​

  

​

​

  

​

​

  

Term loans

​

$

107,254

​

$

(1,326)

​

$

225

​

$

161,315

​

$

267,468

Mortgage loans on real estate,

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

held for investment

​

​

94,990

​

​

—

​

​

—

​

​

88,213

​

​

183,203

Federal Home Loan Bank (FHLB) stock

​

​

—

​

​

—

​

​

—

​

​

500

​

​

500

Other invested assets

​

​

21,897

​

​

810

​

​

(671)

​

​

13,257

​

​

35,293

Preferred stock

​

​

3,898

​

​

—

​

​

157

​

​

14,631

​

​

18,686

Total level 3 assets

​

$

228,039

​

$

(516)

​

$

(289)

​

$

277,916

​

$

505,150

Liabilities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Embedded derivative for equity-indexed contracts

​

​

(84,501)

​

​

(4,169)

​

​

—

​

​

(35,022)

​

​

(123,692)

Total level 3 liabilities

​

$

(84,501)

​

$

(4,169)

​

$

—

​

$

(35,022)

​

$

(123,692)

Summary of unobservable inputs for AFS and trading securities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

(In millions, except for percentages and multiples)

​

Fair value

​

Valuation technique

​

Unobservable inputs

​

Minimum

​

Maximum

​

Weighted average*

​

Impact of an increase in the input on fair value

Interest sensitive contract liabilities - fixed indexed annuities embedded derivatives

​

$110.5

​

Option Budget Method

​

Nonperformance risk

​

0.7%

​

1.9%

​

1.3%

​

Decrease

​

​

​

​

​

​

Option budget

​

1.1%

​

4.5%

​

2.6%

​

Increase

​

​

​

​

​

​

Surrender rate

​

0.5%

​

15% (base)
30% (add'l shock)

​

8.2%

​

Decrease

Preferred equity

​

$4.9

​

Yield analysis

​

Discount rates

​

17.5%

​

19.5%

​

18.5%

​

Increase

Detachable warrants

​

$3.8

​

Market Approach - GPCM

​

EBITDA Multiples

​

9.0x

​

10.0x

​

100.0%

​

Increase

* Weighted by account value

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2021

(In millions, except for percentages and multiples)

​

Fair value

​

Valuation technique

​

Unobservable inputs

​

Minimum

​

Maximum

​

Weighted average*

​

Impact of an increase in the input on fair value

Interest sensitive contract liabilities - fixed indexed annuities embedded derivatives

​

$123.7

​

Option Budget Method

​

Nonperformance risk

​

0.3%

​

1.1%

​

0.6%

​

Decrease

​

​

​

​

​

​

Option budget

​

1.1%

​

3.4%

​

2.4%

​

Increase

​

​

​

​

​

​

Surrender rate

​

0.5%

​

15% (base)
30% (add'l shock)

​

7.7%

​

Decrease

Preferred equity

​

$4.9

​

Yield analysis

​

Discount rates

​

17.5%

​

19.5%

​

18.5%

​

Increase

Detachable warrants

​

$3.8

​

Market Approach - GPCM

​

EBITDA Multiples

​

9.0x

​

10.0x

​

100.0%

​

Increase

* Weighted by account value

​

​

​

​

​

​

​

​

​

​

​

​

​

​