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