XML 46 R32.htm IDEA: XBRL DOCUMENT v3.22.2.2
Reinsurance (Tables)
9 Months Ended
Sep. 30, 2022
Reinsurance Disclosures [Abstract]  
Summary of significant reinsurance amounts

(In thousands)

    

September 30, 2022

    

December 31, 2021

Assets:

 

  

 

  

Reinsurance recoverables

$

5,791

$

38,579

Liabilities:

Deposit-type contracts

Direct

$

1,537,583

1,075,439

Reinsurance ceded

(832,109)

(647,632)

Retained deposit-type contracts

$

705,474

$

427,807

Three months ended September 30, 

Nine months ended September 30, 

    

2022

    

2021

2022

    

2021

(In thousands)

 

  

 

  

  

 

  

Premiums

Direct

$

47

$

37

$

182

$

139

Reinsurance ceded

(47)

(37)

(182)

(139)

Total Premiums

$

$

$

$

Future policy and other policy benefits

Direct

$

-

$

3

$

132

$

25

Reinsurance ceded

 

-

 

(3)

 

(132)

 

(25)

Total future policy and other policy benefits

$

$

$

$

Schedule of significant reinsurance balances

The following table provides a summary of the significant reinsurance balances recoverable on paid and unpaid policy claims by third-party reinsurers as of September 30, 2022:

Recoverable/

Total Amount

Recoverable

Recoverable

(Payable) on Benefit

Ceded

Recoverable/

(In thousands)

AM Best

on Paid

on Unpaid

Reserves/Deposit-

Due

(Payable) to/from

Reinsurer

    

Rating

    

Losses

    

Losses

    

type Contracts

    

Premiums

    

Reinsurer

Ironbound Reinsurance Company Limited

NR

$

$

$

827

$

$

827

Optimum Re Insurance Company

 

A

601

601

Sagicor Life Insurance Company

 

A-

 

 

169

 

10,767

 

(311)

 

10,625

Ascendant Re

NR

319

319

Crestline SP1

NR

11,620

11,620

American Republic Insurance Company

A

8,545

8,545

SRC4

NR

(32,631)

(32,631)

Unified Life Insurance Company

NR

36

993

(19)

1,010

US Alliance Life and Security Company

 

NR

 

 

 

4,898

 

(23)

 

4,875

$

$

205

$

5,939

$

(353)

$

5,791

The following table provides a summary of the significant reinsurance balances recoverable on paid and unpaid policy claims by reinsurer as of December 31, 2021:

Recoverable on

Total Amount

Recoverable

Recoverable

Benefit

Ceded

Recoverable

(In thousands)

AM Best

on Paid

on Unpaid

Reserves/Deposit-

Due

from

Reinsurer

    

Rating

    

Losses

    

Losses

    

type Contracts

    

Premiums

    

Reinsurer

Ironbound Reinsurance Company Limited

NR

$

$

$

(3,561)

$

$

(3,561)

Optimum Re Insurance Company

 

A

561

561

Sagicor Life Insurance Company

 

A-

 

 

157

 

10,901

 

303

 

10,755

Ascendant Re

NR

1,550

1,550

Crestline SP1

NR

18,288

18,288

American Republic Insurance Company

A

4,885

4,885

Unified Life Insurance Company

NR

45

1,013

21

1,037

US Alliance Life and Security Company

 

NR

 

 

 

5,090

 

26

 

5,064

$

$

202

$

38,727

$

350

$

38,579

Schedule of ceding commissions from the reinsurers

Three months ended September 30, 

(In thousands)

2022

2021

Reinsurer

Gross Ceding Commission

Expense
Allowance(1)

Interest on Ceding Commission

Earned
Ceding
Commission

Gross Ceding Commission

Expense
Allowance

Interest on Ceding Commission

Earned
Ceding
Commission

Unified Life Insurance Company

$

$

$

$

6

$

$

$

$

Ironbound Reinsurance Company Limited

48

123

395

51

113

Ascendant Re

23

88

1,061

26

73

US Alliance Life and Security Company

13

96

496

87

16

74

Crestline Re SP 1

1,972

2,794

103

604

1,246

2,277

69

314

American Republic Insurance Company

1,144

1,631

38

242

937

1,470

14

78

SRC4

878

784

5

80

0

0

0

$

3,994

$

5,209

$

230

$

1,239

$

2,679

$

5,290

$

176

$

652

Nine months ended September 30, 

(In thousands)

2022

2021

Reinsurer

Gross Ceding Commission

Expense
Allowance(1)

Interest on Ceding Commission

Earned
Ceding
Commission

Gross Ceding Commission

Expense
Allowance

Interest on Ceding Commission

Earned
Ceding
Commission

Unified Life Insurance Company

$

$

$

$

20

$

$

$

$

Ironbound Reinsurance Company Limited

146

381

424

160

358

Ascendant Re

70

250

496

1,106

69

163

US Alliance Life and Security Company

41

259

2

125

46

195

Crestline SP1

4,497

7,026

271

1,669

5,623

11,052

180

813

American Republic Insurance Company

2,971

4,859

90

592

3,160

5,849

26

146

SRC4

878

783

5

80

$

8,346

$

12,668

$

623

$

3,251

$

9,281

$

18,556

$

481

$

1,675

(1) Includes acquisition and administrative expenses, commission expense allowance and product development fees.

Schedule of ceding commissions deferred on each reinsurance transaction

(In thousands)

September 30, 2022

December 31, 2021

Reinsurer

    

Deferred Gain on Reinsurance Transactions

Deferred Gain on Reinsurance Transactions

US Alliance Life and Security Company(1)

 

$

154

$

162

Unified Life Insurance Company(1)

 

222

242

Ironbound Reinsurance Company Limited(2)

4,953

5,137

Ascendant Re

 

2,986

3,101

US Alliance Life and Security Company(2)

2,146

2,286

American Republic Insurance Company(2)

6,734

4,146

Crestline SP1(2)

17,355

13,515

SRC4(2)

914

$

35,464

$

28,589

1)These reinsurance transactions on our legacy life insurance business received gross ceding commissions on the effective dates of the transaction. The difference between the statutory net adjusted reserves and the GAAP adjusted reserves plus the elimination of DAC and value of business acquired related to these businesses reduces the gross ceding commission with the remaining deferred and amortized over the lifetime of the blocks of business.
2)These reinsurance transactions include the ceding commissions and expense allowances which are accounted for as described in (1).
Schedule of retained and reinsurance balance sheets

    

September 30, 2022

December 31, 2021

(In thousands)

Retained

Reinsured

Consolidated

Retained

Reinsured

Consolidated

Assets

 

  

 

  

Total investments

$

693,180

$

687,692

$

1,380,872

$

414,418

$

561,109

$

975,527

Cash and cash equivalents

112,859

95,805

208,664

95,406

46,607

142,013

Accrued investment income

8,790

15,125

23,915

3,853

9,770

13,623

Deferred acquisition costs, net

39,377

39,377

24,530

24,530

Reinsurance recoverables

49,264

(43,109)

6,155

38,579

38,579

Other assets

43,796

(16,711)

27,085

27,834

(2,189)

25,645

Total assets

$

947,266

$

738,802

$

1,686,068

$

566,041

$

653,876

$

1,219,917

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Policyholder liabilities

$

815,958

$

737,544

$

1,553,502

$

427,807

$

660,811

$

1,088,618

Deferred gain on coinsurance transactions

35,464

35,464

28,589

28,589

Other liabilities

55,974

1,258

57,232

23,889

(6,935)

16,954

Total liabilities

$

907,396

$

738,802

$

1,646,198

$

480,285

$

653,876

$

1,134,161

Stockholders’ Equity:

 

 

 

 

 

 

Voting common stock

4

4

4

4

Additional paid-in capital

137,991

137,991

138,277

138,277

Accumulated deficit

(53,276)

(53,276)

(70,159)

(70,159)

Accumulated other comprehensive income (loss)

(52,943)

(52,943)

2,634

2,634

Total Midwest Holding Inc.'s stockholders' equity

$

31,776

$

$

31,776

$

70,756

$

$

70,756

Noncontrolling interest

8,094

8,094

15,000

15,000

Total stockholders' equity

39,870

39,870

85,756

85,756

Total liabilities and stockholders' equity

$

947,266

$

738,802

$

1,686,068

$

566,041

$

653,876

$

1,219,917