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