XML 23 R12.htm IDEA: XBRL DOCUMENT v3.5.0.2
Investments
6 Months Ended
Jun. 30, 2016
Investments

Note 3. Investments

 

Fixed Maturity and Equity Securities

The amortized cost/cost, gross unrealized gains and losses, estimated fair values and impairments reflected in other comprehensive income of investments in fixed maturity and equity AFS securities at June 30, 2016 and December 31, 2015 were:

 

     June 30, 2016  
            Gross Unrealized     Estimated         

 

   Amortized
Cost/Cost
     Gains      Losses     Fair
Value
     OTTI
in AOCI (a)
 

Fixed maturity AFS securities

             

Corporate securities

   $ 943,739       $ 84,492       $ (5,679   $ 1,022,552       $ -       

Asset-backed securities

     82,028         2,780         (411     84,397         (11

Commercial mortgage-backed securities

     77,311         4,217         (11     81,517         -       

Residential mortgage-backed securities

     158,469         3,562         (492     161,539         (27

Municipals

     911         -             (104     807         -       

Government and government agencies

             

United States

     294,764         91,254         -            386,018         -       

Foreign

     6,551         1,691         -            8,242         -       
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Total fixed maturity AFS securities

   $     1,563,773       $     187,996       $     (6,697)      $     1,745,072       $ (38
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Equity AFS securities

             

Banking securities

   $ 26,757       $ 1,794       $ (613   $ 27,938       $ -       

Industrial securities

     5,791         98         -            5,889         -       
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Total equity AFS securities

   $ 32,548       $ 1,892       $ (613   $ 33,827       $ -       
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

 

     December 31, 2015  
             Gross Unrealized     Estimated         

 

   Amortized
Cost/Cost
     Gains      Losses     Fair
Value
     OTTI
in AOCI (a)
 

Fixed maturity AFS securities

             

Corporate securities

     $ 977,900         $ 57,648         $ (18,756     $ 1,016,792         $ -       

Asset-backed securities

     118,993         4,140         (479     122,654         (42

Commercial mortgage-backed securities

     70,083         1,904         (304     71,683         -       

Residential mortgage-backed securities

     56,527         2,819         (81     59,265         -       

Municipals

     913         -             (106     807         -       

Government and government agencies

             

United States

     339,686         46,634         (32     386,288         -       

Foreign

     6,591         1,257         -            7,848             -       
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Total fixed maturity AFS securities

     $   1,570,693         $   114,402         $   (19,758)        $ 1,665,337         $ (42
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Equity AFS securities

             

Banking securities

     $ 27,986         $ 1,769         $ (1,082     $ 28,673         $ -       

Industrial securities

     5,791         203         -            5,994         -       
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Total equity AFS securities

     $ 33,777         $ 1,972         $ (1,082)        $ 34,667         $ -       
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

(a) Represents other-than-temporary impairments (“OTTI”) in Accumulated Other Comprehensive Income (“AOCI”), which were not included in earnings. Amount excludes $1,837 and $2,515 of unrealized gains at June 30, 2016 and December 31, 2015, respectively.

Excluding investments in U.S. government and government agencies, the Company is not exposed to any significant concentration of credit risk in its fixed maturity securities portfolio.

The amortized cost and estimated fair value of fixed maturity AFS securities by investment grade at June 30, 2016 and December 31, 2015 were:

 

    June 30, 2016     December 31, 2015  

 

  Amortized
Cost
    Estimated
Fair

Value
    Amortized
Cost
    Estimated
Fair

Value
 

Investment grade

    $ 1,461,611        $ 1,642,016        $ 1,467,677        $ 1,565,053   

Below investment grade

    102,162        103,056        103,016        100,284   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed maturity AFS securities

    $   1,563,773        $   1,745,072        $   1,570,693        $   1,665,337   
 

 

 

   

 

 

   

 

 

   

 

 

 

At June 30, 2016 and December 31, 2015, the estimated fair value of fixed maturity securities rated BBB, which is the lowest investment grade rating given by S&P, was $68,640 and $79,958, respectively. Below investment grade securities are speculative and are subject to significantly greater risks related to the creditworthiness of the issuers and the liquidity of the market for such securities. The Company closely monitors such investments.

 

The amortized cost and estimated fair value of fixed maturity AFS securities at June 30, 2016 and December 31, 2015 by contractual maturities were:

 

    June 30, 2016     December 31, 2015  

 

  Amortized
Cost
    Estimated
Fair
Value
    Amortized
Cost
    Estimated
Fair
Value
 

Fixed maturity AFS securities

       

Due in one year or less

    $ 72,334        $ 72,911        $ 64,114        $ 65,086   

Due after one year through five years

    535,068        577,160        564,707        599,965   

Due after five years through ten years

    151,972        163,110        230,858        230,815   

Due after ten years

    486,591        604,437        465,410        515,868   
 

 

 

   

 

 

   

 

 

   

 

 

 
    1,245,965        1,417,618        1,325,089        1,411,734   

Mortgage-backed securities and other asset-backed securities

    317,808        327,454        245,604        253,603   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed maturity AFS securities

    $   1,563,773        $   1,745,072        $   1,570,693        $   1,665,337   
 

 

 

   

 

 

   

 

 

   

 

 

 

In the preceding table, fixed maturity securities not due at a single maturity date have been included in the year of final maturity. 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.

 

Unrealized Losses on Fixed Maturity and Equity Securities

The Company’s investments in fixed maturity and equity securities classified as AFS are carried at estimated fair value with unrealized gains and losses included in stockholder’s equity as a component of accumulated other comprehensive income (“AOCI”), net of taxes.

The estimated fair value and gross unrealized losses and OTTI related to fixed maturity and equity AFS securities aggregated by length of time that individual securities have been in a continuous unrealized loss position at June 30, 2016 and December 31, 2015 were as follows:

 

     June 30, 2016  

 

   Estimated
Fair
Value
     Amortized
Cost/Cost
     Gross
Unrealized
Losses and
OTTI (a)
 

Less than or equal to six months

        

Fixed maturity AFS securities

        

Corporate securities

     $ 8,146         $ 8,604         $ (458

Asset-backed securities

     24,005         24,164         (159

Commercial mortgage-backed securities

     2,674         2,680         (6

Residential mortgage-backed securities

     14,465         14,793         (328
  

 

 

    

 

 

    

 

 

 

Total fixed maturity and equity AFS securities

     $ 49,290         $ 50,241         $ (951
  

 

 

    

 

 

    

 

 

 

Greater than six months but less than or equal to one year

        

Fixed maturity AFS securities

        

Corporate securities

     $ 24,978         $ 27,383         $ (2,405

Asset-backed securities

     6,734         6,887         (153

Commercial mortgage-backed securities

     481         486         (5

Residential mortgage-backed securities

     2,241         2,357         (116
  

 

 

    

 

 

    

 

 

 

Total fixed maturity and equity AFS securities

     $ 34,434         $ 37,113         $ (2,679
  

 

 

    

 

 

    

 

 

 

Greater than one year

        

Fixed maturity AFS securities

        

Corporate securities

     $ 26,157         $ 28,973         $ (2,816

Asset-backed securities

     5,269         5,368         (99

Residential mortgage-backed securities

     817         865         (48

Municipals

     807         911         (104

Equity AFS securities - banking securities

     9,683         10,296         (613
  

 

 

    

 

 

    

 

 

 

Total fixed maturity and equity AFS securities

     $ 42,733         $ 46,413         $ (3,680
  

 

 

    

 

 

    

 

 

 

Total fixed maturity and equity AFS securities

     $         126,457         $         133,767         $         (7,310)   
  

 

 

    

 

 

    

 

 

 

 

     December 31, 2015  

 

   Estimated
Fair
Value
     Amortized
Cost/Cost
     Gross
Unrealized
Losses and
OTTI (a)
 

Less than or equal to six months

        

Fixed maturity AFS securities

        

Corporate securities

     $ 130,718         $ 139,846         $ (9,128

Asset-backed securities

     59,051         59,312         (261

Commercial mortgage-backed securities

     17,185         17,450         (265

Residential mortgage-backed securities

     3,896         3,966         (70

Government and government agencies - United States

     18,484         18,516         (32
  

 

 

    

 

 

    

 

 

 

Total fixed maturity and equity AFS securities

     $ 229,334         $ 239,090         $ (9,756
  

 

 

    

 

 

    

 

 

 

Greater than six months but less than or equal to one year

        

Fixed maturity AFS securities

        

Corporate securities

     $ 27,872         $ 30,597         $ (2,725

Asset-backed securities

     455         463         (8

Commercial mortgage-backed securities

     988         1,028         (40

Residential mortgage-backed securities

     1,020         1,030         (10
  

 

 

    

 

 

    

 

 

 

Total fixed maturity and equity AFS securities

     $ 30,335         $ 33,118         $ (2,783
  

 

 

    

 

 

    

 

 

 

Greater than one year

        

Fixed maturity AFS securities

        

Corporate securities

     $ 8,628         15,531       $ (6,903

Asset-backed securities

     4,788         4,999         (211

Residential mortgage-backed securities

     39         40         (1

Municipals

     808         912         (104

Equity AFS securities - banking securities

     9,214         10,296         (1,082
  

 

 

    

 

 

    

 

 

 

Total fixed maturity and equity AFS securities

     $ 23,477         $ 31,778         $ (8,301
  

 

 

    

 

 

    

 

 

 

Total fixed maturity and equity AFS securities

     $         283,146         $         303,986         $         (20,840)   
  

 

 

    

 

 

    

 

 

 

 

(a) Subsequent unrealized gains (losses) on OTTI securities are included in OCI-OTTI.

The total number of securities in an unrealized loss position was 68 and 133 at June 30, 2016 and December 31, 2015, respectively.

There was one security in a continuous unrealized loss position where fair value had declined below amortized cost by more than 20% at June 30, 2016. The security had an estimated fair value of $1,137 with an unrealized loss of ($575). There was one security in a continuous unrealized loss position where the fair value had declined below amortized cost by more than 40% at June 30, 2016. The security had an estimated fair value of $1,175 with an unrealized loss of ($814). There were five securities in a continuous unrealized loss position where fair value had declined below amortized cost by more than 20% at December 31, 2015. The securities had an estimated fair value of $11,372 with an unrealized loss of ($4,052). There were four securities in a continuous unrealized loss position where the fair value had declined below amortized cost by more than 40% at December 31, 2015. The securities had an estimated fair value of $5,357 with an unrealized loss of ($7,279).

Unrealized gains (losses) incurred during the first six months of 2016 and 2015 were primarily due to price fluctuations resulting from changes in credit spreads and interest rates in general. If the Company has the intent to sell or it is more likely than not that the Company will be required to sell these securities prior to the anticipated recovery of the amortized cost, securities are written down to fair value. If cash flow models indicate a credit event will impact future cash flows, the security is impaired to discounted cash flows. As the remaining unrealized losses in the portfolio relate to holdings where the Company expects to receive full principal and interest, the Company does not consider the underlying investments to be impaired.

 

The components of net unrealized gains (losses) and OTTI included in AOCI, net of taxes, at June 30, 2016 and December 31, 2015 were as follows:

 

 

   June 30,
2016
    December 31,
2015
 

Assets

    

Fixed maturity AFS securities

     $       181,297        $ 94,644   

Equity AFS securities

     1,279        890   

Cash flow hedges

     4,660        4,202   

Value of business acquired

     (34,229     (21,812
  

 

 

   

 

 

 
     $ 153,007        $ 77,924   
  

 

 

   

 

 

 

Liabilities

    

Income taxes - deferred

     $ (21,333     $ (21,333
  

 

 

   

 

 

 
     $ (21,333     $ (21,333
  

 

 

   

 

 

 

Stockholder’s equity

    

Accumulated other comprehensive income, net of taxes

     $     131,674        $     56,591   
  

 

 

   

 

 

 

Mortgage Loans on Real Estate

Mortgage loans on real estate consist entirely of mortgages on commercial real estate. Prepayment premiums are collected when borrowers elect to prepay their debt prior to the stated maturity. There were no prepayment premiums collected during the three and six months ended June 30, 2016. There were $335 of prepayment premiums collected for the twelve months ended December 31, 2015. Prepayment premiums are included in net realized investment gains (losses), excluding OTTI on securities in the Statements of Income.

The fair values of mortgage loans on real estate are estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and/or similar remaining maturities. The estimated fair value of the mortgages on commercial real estate at June 30, 2016 and December 31, 2015 was $111,646 and $92,923, respectively.

Loans are considered impaired when it is probable that based upon current information and events, the Company will be unable to collect all amounts due under the contractual terms of the loan agreement. A valuation allowance is established when a loan is determined to be impaired for the excess carrying value of the loan over its estimated collateral value. There were no impaired mortgage loans at June 30, 2016 and December 31, 2015. In addition to the valuation allowance for specific loans, a generic reserve is established based on a percent of the outstanding loan balance. The generic reserve was $74 at June 30, 2016 and $78 at December 31, 2015. The change in the reserve is reflected in net realized investment gains (losses), excluding other-than-temporary impairments (OTTI) on securities in the Statements of Income.

The change in the credit loss allowances on mortgage loans by type of property at June 30, 2016 and December 31, 2015 was as follows:

 

     Six Months Ended
June 30,
    Twelve Months Ended
December 31,
 

Commercial

   2016     2015  

Balance at beginning of period

     $             78        $         36   

Provision

     (4     42   
  

 

 

   

 

 

 

Balance at end of period

     $ 74        $ 78   
  

 

 

   

 

 

 

The commercial mortgages are geographically diversified throughout the United States with the largest concentrations in Pennsylvania, Washington, California, Missouri, Texas, Georgia, Virginia, New Hampshire, Florida, and Minnesota, which account for approximately 81% of mortgage loans at June 30, 2016.

 

The credit quality of mortgage loans by type of property at June 30, 2016 and December 31, 2015 was as follows:

 

Commercial

   June 30,
2016
    December 31,
2015
 

AAA - AA

     $           35,841        $         31,835   

A

     59,153        49,084   

BBB

     12,029        9,090   

BBB - BB

     -            2,983   
  

 

 

   

 

 

 

Total mortgage loans on real estate

     $ 107,023        $ 92,992   

Less: reserves

     (74     (78
  

 

 

   

 

 

 

Total mortgage loans on real estate, net

     $ 106,949        $     92,914   
  

 

 

   

 

 

 

The credit quality for the commercial mortgage loans was determined based on an internal credit rating model which assigns a letter rating to each mortgage loan in the portfolio as an indicator of the quality of the mortgage loan. The internal credit rating model was designed based on a rating agency methodology, then modified for credit risk associated with the Company’s mortgage lending process, taking into account such factors as projected future cash flows, net operating income, and collateral value. The model produces a rating score and an associated letter rating that is intended to align with S&P ratings as closely as possible. Information supporting the risk rating process is updated at least annually. While mortgage loans with a lower rating carry a higher risk of loss, adequate reserves for loan losses have been established to cover those risks.

Securities Lending

Financial assets that are lent to a third party or that are transferred subject to a repurchase agreement at a fixed price are not derecognized as the Company retains substantially all the risks and rewards of asset ownership. The loaned securities are included in fixed maturity AFS securities in the Balance Sheets. A liability is recognized for cash collateral received, required initially at 102%, on which interest is accrued. If the fair value of the collateral is at any time less than 102% of the fair value of the loaned securities, the counterparty is mandated to deliver additional collateral, the fair value of which, together with the collateral already held in connection with the lending transaction, is at least equal to 102% of the fair value of the loaned securities.

The following table provides a summary of the securities under securities lending agreements at June 30, 2016 and December 31, 2015:

 

 

   June 30,
2016
     December 31,
2015
 

Payables for collateral under securities loaned

     $           212,793         $         194,537   

Amortized cost of securities out on loan

     159,906         162,698   

Estimated fair value of securities out on loan

     205,204         188,689   

Reverse Repurchase Agreements

The Company enters into dollar roll repurchase agreement transactions whereby the Company takes delivery of pools of mortgage-backed securities (“MBS”) and sells them to counterparty along with an agreement to repurchase substantially the same pools at some point in the future, typically one month forward. These transactions are accounted for as collateralized borrowings, and the repurchase agreement liability is included in the balance sheets in payables for collateral under securities loaned and reverse repurchase agreements. There is a risk that the MBS pools will not be delivered by the counterparty upon the maturity of the repurchase agreement. However, this risk is considered to be very low as the U.S. MBS market is a well-established, deep, and liquid for securities that the counterparty can utilize to source pools required to satisfy its obligation. Counterparties for MBS pools must pass internal credit underwriting standards prior to initiating repurchase agreement transactions. In addition, each month the value of the cash collateral is reset based on the change in the fair value of the MBS, thereby minimizing the amount of counterparty exposure.

The following table provides a summary of the securities under reverse repurchase agreements at June 30, 2016 and December 31, 2015:

 

 

   June 30,
2016
     December 31,
2015
 

Payable for reverse repurchase agreements

     $           66,390       $         -       

Amortized cost of securities pledged

     65,832         -       

Estimated fair value of securities pledged

     66,846         -       

Collateral Maturities of Reverse Repurchase Agreements and Securities Lending Transactions

The following tables provide a summary of collateral maturities of reverse repurchase agreements and securities lending transactions for the periods ended at June 30, 2016 and December 31, 2015:

 

     June 30, 2016  
     Overnight  and
Continuous
     Up to 30 days      Total  

Reverse repurchase agreements

        

Residential mortgage-backed securities

     $ -             $ 66,846         $ 66,846   
  

 

 

    

 

 

    

 

 

 

Total

     -             66,846         66,846   

Securities lending transactions

        

U.S. Treasury and agency securities

     $ 169,279         $ -             $ 169,279   

Corporate securities

     35,169         -             35,169   

Equity securities - banking

     756         -             756   
  

 

 

    

 

 

    

 

 

 

Total

     $ 205,204         $ -             $ 205,204   
  

 

 

    

 

 

    

 

 

 

Total Borrowings

     $         205,204         $ 66,846         $         272,050   
  

 

 

    

 

 

    

 

 

 

Gross amount of recognized liabilities for reverse repurchase agreements and securities lending in balance sheets

   

     $ 279,183   
  

 

 

 
     December 31, 2015  
     Overnight  and
Continuous
     Up to 30 days      Total  

Securities lending transactions

        

U.S. Treasury and agency securities

   $ 155,586       $ -           $ 155,586   

Corporate securities

     19,786         -             19,786   

Equity securities - banking

     13,317         -             13,317   
  

 

 

    

 

 

    

 

 

 

Total Borrowings

   $ 188,689       $ -           $ 188,689   
  

 

 

    

 

 

    

 

 

 

Gross amount of recognized liabilities for securities lending in balance sheets

  

   $ 194,537   
  

 

 

 

Derivatives and Hedge Accounting

The Company uses several types of derivatives to manage the capital market risk associated with the GMWB.

S&P futures contracts and interest rate futures contracts are used to hedge the equity risk and interest rate risk, respectively, associated with these types of variable guaranteed products, in particular the claim and/or revenue risks of the liability portfolio. Net settlements on the futures occur daily. The realized gains (losses) on settlement of these futures are recorded in net derivative gains (losses) in the Statements of Income.

The Company uses variance swaps to hedge equity risk. The Company has entered into total return swaps that are based on the S&P. The Company recognizes gains (losses) from the change in the fair value of the variance swaps and total return swaps in net derivative gains (losses) in the Statements of Income.

The Company has entered into cash flow hedging transactions on Treasury Inflation Protected Securities (“TIPS”) utilizing interest rate swaps to lengthen portfolio duration and to hedge the variability of cash flows due to changes in inflation. The Company recognizes hedge ineffectiveness gains (losses) from the difference of the change in fair value of the swap and the change in fair value of the underlying Treasury in net derivative gains (losses) in the Statements of Income.

 

The Company began writing credit default swaps enabling the Company to change the risk profile of the assets in the portfolio by enhancing the overall yield. As a writer of credit default swaps, the Company actively monitors the underlying asset, being careful to note any events (default or similar credit event) that would require the Company to perform on the credit default swap. If such events would take place, the Company has recourse provisions from the proceeds of the bankruptcy settlement of the underlying entity or by the sale of the underlying bond. In the event the representative issuer defaults on its debt obligation referenced in the contract, a payment equal to the notional amount of the contract will be made by the Company and recognized in net derivative gains (losses) in the Statement of Income.

During the fourth quarter of 2015, the Company entered into fixed-to-float and float-to-fixed interest rate swaps in order to hedge the interest rate risk on the underlying liability. The Company holds these contracts at fair value, and gains (losses) related to changes in fair value are recognized in net derivative gains (losses) in the Statements of Income.

The Company also utilizes put and call options which serve to hedge the risk of equity market declines. The Company recognizes gains (losses) from the change in fair value of the options in net derivative gains (losses) in the Statements of Income.

The following table presents the notional and fair value of non-qualifying hedging instruments and cash flow hedges at June 30, 2016 and December 31, 2015:

 

     Notional      Fair Value  
     June 30,      December 31,      June 30,      December 31,  

Derivative Type

   2016      2015      2016      2015  

Non-qualifying hedges

           

Short futures

     $ 27,173       $ 47,221       $ -             $ -       

Long futures

     63,722         51,573         -             -       

Interest rate swaps

     244,000         192,000         11,541          (2,228

Variance swaps

     580         675         (1,233)         (1,525

Total return swaps

     686,440         1,315,900         585          (1,429

Options

     145,727         587,046         836          11,055   

Credit default swaps

     210,000         210,000         (230)         65   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total non-qualifying hedges

     $ 1,377,642         $ 2,404,415         $ 11,499          $ 5,938   
  

 

 

    

 

 

    

 

 

    

 

 

 

Cash flow hedges

           

Interest rate swaps

     $ 49,884         $ 49,884         $ 3,427          $ 3,285   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total cash flow hedges

     $ 49,884         $ 49,884         $ 3,427          $ 3,285   
  

 

 

    

 

 

    

 

 

    

 

 

 

Derivative Total

     $     1,427,526         $     2,454,299         $     14,926         $     9,223   
  

 

 

    

 

 

    

 

 

    

 

 

 

The following table presents the net derivative gains (losses) recognized in the Statements of Income:

 

     Net Derivative Gains (Losses)
Recognized In Income
 
     Three Months Ended
June 30,
     Six Months Ended
June 30,
 

Derivative Type

   2016      2015      2016      2015  

Short futures

     $ (1,154)         $     (42)         $ (2,459)       $ (1,359)   

Long futures

     3,138          -             6,991          -       

Variance swaps

     (1,033)         (973)         (1,670)         (2,215)   

Total return swaps

     (10,996)         (15,173)         (17,039)         (34,425)   

Options

     (1,784)         2,455          (3,235)         2,455    

Interest rate swaps

     5,079                  13,771            

Credit default swaps

     85          440          347          1,328    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     $         (6,665)         $     (13,291)         $         (3,294)         $         (34,213)   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

The following table presents the maximum potential amount of future payments, credit rating, and maturity dates for the credit default swaps at June 30, 2016 and December 31, 2015:

 

     Maximum Potential
Amount of

Future Payments
    

Credit Rating

  

Maturity Date Range

Derivative Type

   June 30, 2016

Credit default swaps

        

Corporate debt

     $ 120,000       A    June 2017 - December 2020

Sovereign debt

     90,000       AA-A    June 2017 - March 2020
  

 

 

       

Credit default swaps total

     $             210,000         
  

 

 

       
     Maximum Potential
Amount of

Future Payments
    

Credit Rating

  

Maturity Date Range

Derivative Type

   December 31, 2015

Credit default swaps

        

Corporate debt

   $ 120,000       A    June 2017 - December 2020

Sovereign debt

     90,000       AA-A    June 2017 - March 2020
  

 

 

       

Credit default swaps total

   $ 210,000         
  

 

 

       

The following tables present the components of the gain or loss on derivatives that qualify as cash flow hedges:

 

     Gain (Loss) Recognized  in
OCI on Derivative (Effective Portion)
     Gain (Loss) Recognized in
OCI on Derivative (Effective Portion)
 
     Three Months Ended
June 30,
     Six Months Ended
June 30,
 

 

   2016      2015      2016      2015  

Interest rate swaps

     $ 1,803         $ 264         $ 456         $ 552   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     $ 1,803         $     264         $ 456         $ 552   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Net Realized Gains (Losses) Recognized in
Income on Derivative (Ineffective Portion)
     Net Realized Gains (Losses) Recognized in
Income on Derivative  (Ineffective Portion)
 
     Three Months Ended
June 30,
     Six Months Ended
June 30,
 

 

   2016      2015      2016      2015  

Interest rate swaps

     $                       1         $ 2         $                       3         $                       3   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     $ 1         $                       2         $ 3         $ 3   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

            Gain (Loss) Reclassified from
AOCI into Income (Effective  Portion)
    Gain (Loss) Reclassified from
AOCI into Income (Effective Portion)
 
            Three Months Ended
June 30,
    Six Months Ended
June 30,
 

 

   Location      2016     2015     2016     2015  

Interest rate swaps

     Net investment income         $ (513     $               (626     $ (316     $               174   
     

 

 

   

 

 

   

 

 

   

 

 

 

Total

        $              (513     $ (626     $              (316     $ 174   
     

 

 

   

 

 

   

 

 

   

 

 

 

All components of each derivative’s gain or loss were included in the assessment of hedge effectiveness.

As of June 30, 2016, the amount of before-tax deferred net losses on derivatives recorded in AOCI that is expected to be reclassified to the Statements of Income during the next twelve months is $631. This expectation is based on the anticipated interest payments on the hedged investments in TIPS that will occur over the next twelve months, at which time the Company will recognize the deferred gains (losses) as an adjustment to interest income over the term of the investment cash flows.

The Company receives or pledges collateral related to these derivative transactions. The credit support agreement contains a fair value threshold of $1,000 over which collateral needs to be pledged by the Company or its counterparty. At June 30, 2016 and December 31, 2015, the Company received cash collateral from counterparties in the amount of $33,536 and $11,405, respectively.

In addition, in order to trade futures, the Company is required to post collateral to an exchange (sometimes referred to as margin). The fair value of collateral posted in relation to the futures margin was $6,168 and $4,136 at June 30, 2016 and December 31, 2015, respectively.

 

Offsetting of Financial Instruments

The Company has derivative instruments that are subject to master netting agreements. These agreements include provisions to setoff positions with the same counterparties in the event of default by one of the parties.

The following tables present the offsetting of derivative assets at June 30, 2016 and December 31, 2015:

 

     June 30, 2016  
                                  Gross Amounts Not Offset in the
Balance Sheet
              

Description

   Gross
  Amounts of  
Recognized
Assets
     Gross
Amounts of
Recognized
Financial
Liabilities
Set Off in
the Balance
Sheet
     Derivative
cash
Collateral
Held,
Obligation to
Return Cash
     Net Amounts
of Assets
Presented

in the
Balance Sheet
         Financial    
Instruments
     Cash
Collateral
Received
(excluding)
Surplus
Collateral)
      Net Amount      Fair Value
of Financial
Instruments
Received as
Collateral
Not Set Off
in the
Balance
Sheet
 

Derivatives

   $ 25,776       $ 8,380       $ 16,273       $ 1,123       $ 1,123       $ —         $ (0   $ 8,177   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 25,776       $ 8,380       $ 16,273       $ 1,123       $ 1,123       $ —         $ (0   $ 8,177   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 
     December 31, 2015  
                                  Gross Amounts Not Offset in the
Balance Sheet
              

Description

   Gross
Amounts of
Recognized
Assets
     Gross
Amounts of
Recognized
Financial
Liabilities
Set Off in
the Balance
Sheet
     Derivative
cash
Collateral
Held,
Obligation to
Return Cash
     Net Amounts
of Assets
Presented
in the
Balance Sheet
     Financial
Instruments
     Cash
Collateral
Received
(excluding)
Surplus
Collateral)
     Net Amount     Fair Value
of Financial
Instruments
Received as
Collateral
Not Set Off
in the
Balance
Sheet
 

Derivatives

   $ 38,125       $ 15,827       $ 11,405       $ 10,893       $ 8,158       $ —         $ 2,735      $ 9,260   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 38,125       $ 15,827       $ 11,405       $ 10,893       $ 8,158       $ —         $ 2,735      $ 9,260   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

The following tables present the offsetting of derivative liabilities at June 30, 2016 and December 31, 2015.

 

     June 30, 2016  
                                  Gross Amounts Not Offset in the
Balance Sheet
               

Description

   Gross
  Amounts of  
Recognized
Liabilities
     Gross
Amounts of
Recognized
Financial
Assets
Set Off in
the Balance
Sheet
     Derivative
cash
Collateral
Pledged,
Right to
Receive
Cash
     Net Amounts
of Liabilities
Presented
in the

Balance Sheet
         Financial    
Instruments
     Cash
   Collateral   
Pledged
      Net Amount       Fair Value
of Financial
Instruments
Pledged as
Collateral
Not Set Off
in the
Balance
Sheet
 

Derivatives

   $ 10,850       $ 8,380       $ 0       $ 2,470       $ 521         $ -           $ 1,949       $ 1,417   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 10,850       $ 8,380       $ 0       $ 2,470       $ 521         $ -           $ 1,949       $ 1,417   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     December 31, 2015  
                                  Gross Amounts Not Offset in the
Balance Sheet
               

Description

   Gross
Amounts of
Recognized
Liabilities
     Gross
Amounts of
Recognized
Financial
Assets 
Set
Off
 in the
Balance
Sheet
     Derivative
cash
Collateral
Pledged,
Right to
Receive
Cash
     Net Amounts
of Liabilities
Presented
in the

Balance Sheet
         Financial    
Instruments
     Cash
   Collateral   
Pledged
      Net Amount       Fair Value
of Financial
Instruments
Pledged as
Collateral
Not Set Off
in the
Balance
Sheet
 

Derivatives

   $ 28,902       $ 15,827       $ 0       $ 13,075       $ 10,847         $ -           $ 2,228       $ 16,440   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 28,902       $ 15,827       $ 0       $ 13,075       $ 10,847         $ -           $ 2,228       $ 16,440   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

There were no other financial assets or financial liabilities at June 30, 2016 and December 31, 2015 that were subject to offsetting.

Net Investment Income

Net investment income by source for the three and six months ended June 30 was as follows:

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 

Net investment income

   2016     2015     2016     2015  

Fixed maturity AFS securities

     $ 16,863        $ 17,863        $ 34,230        $ 35,924   

Equity AFS securities

     538        561        1,003        1,031   

Limited partnerships

     (90     429        (2,631     1,557   

Mortgage loans on real estate

     1,264        937        2,467        1,860   

Policy loans on insurance contracts

     8,382        8,808        16,991        17,610   

Derivatives

     1,857        929        3,769        1,830   

Cash and cash equivalents

     564        162        1,015        308   

Other

     106        (66     213        13   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross investment income

     29,484        29,623        57,057        60,133   

Less investment expenses

     (1,870     (1,207     (2,991     (2,190
  

 

 

   

 

 

   

 

 

   

 

 

 

Net investment income

     $       27,614        $       28,416        $       54,066        $       57,943   
  

 

 

   

 

 

   

 

 

   

 

 

 

Realized Investment Gains (Losses)

The Company considers fair value at the date of sale to be equal to proceeds received. Proceeds and gross realized investment gains (losses) from the sale of AFS securities for the three and six months ended June 30 were as follows:

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 

 

   2016     2015     2016     2015  

Proceeds

     $       97,888        $       26,696        $       199,431        $       92,215   

Gross realized investment gains

     1,064        1,057        4,943        2,952   

Gross realized investment losses

     (1     (403     (277     (2,151

Proceeds on AFS securities sold at a realized loss

     16,830        10,993        24,745        27,695   

 

Net realized investment gains (losses) for the three and six months ended June 30 were as follows:

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2016      2015     2016     2015  

Fixed maturity AFS securities

     $       (481)         $       (1,387)        $       (754)        $       (1,240)   

Equity AFS securities

     -             175        207        175   

Mortgages

     12         4        3        7   

Adjustment related to VOBA

     526         62        467        55   
  

 

 

    

 

 

   

 

 

   

 

 

 

Net realized investment gains

     $ 57         $ (1,146     $ (77 )      $ (1,003
  

 

 

    

 

 

   

 

 

   

 

 

 

OTTI

If management determines that a decline in the value of an AFS equity security is other-than-temporary, the cost basis is adjusted to estimated fair value and the decline in value is recorded as a net realized investment loss. For debt securities, the manner in which an OTTI is recorded depends on whether management intends to sell a security or it is more likely than not that it will be required to sell a security in an unrealized loss position before its anticipated recovery. If management intends to sell or more likely than not will be required to sell the debt security before recovery, the OTTI is recognized in earnings for the difference between amortized cost and fair value. If these criteria are not met, the OTTI is bifurcated into two pieces: a credit loss is recognized in earnings at an amount equal to the difference between the amortized cost of the debt security and the present value of the security’s anticipated cash flows, and a noncredit loss is recognized in OCI for any difference between the fair value and the net present value of the debt security at the impairment measurement date.

The following table sets forth the amount of credit loss impairments on fixed maturity securities held by the Company at the dates indicated, for which a portion of the OTTI loss was recognized in OCI, and the corresponding changes in such amounts at June 30, 2016 and December 31, 2015:

 

 

   June 30,
2016
    December 31,
2015
 

Balance at beginning of period

     $ (935     $ (185 ) 

Additional credit loss impairments recognized in the current period on securities previously impaired through other comprehensive income

     121        109   

Accretion of credit loss impairments previously recognized

     (502 )      (859
  

 

 

   

 

 

 

Balance at end of period

     $   (1,316     $ (935 ) 
  

 

 

   

 

 

 

The components of OTTI reflected in the Statements of Income for the three and six months ended June 30 were as follows:

 

     Three Months Ended June 30, 2016     Six Months Ended June 30, 2016  

 

   OTTI
Losses on
Securities
    Net
OTTI Losses
  Recognized  
in OCI
     Net
OTTI Losses
  Recognized  
in Income
    OTTI
Losses on
Securities
    Net
OTTI Loss
  Recognized  
in OCI
     Net
OTTI Losses
  Recognized  
in Income
 

Gross OTTI losses

     $ 1,544        $ -             $ 1,544        $ 5,213        $ -             $ 5,213   

Value of business acquired amortization

     (529     -             (529     (529     -             (529
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Net OTTI losses

     $ 1,015        $ -             $ 1,015        $ 4,684        $ -             $ 4,684   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 
     Three Months Ended June 30, 2015     Six Months Ended June 30, 2015  

 

   OTTI
Losses on
Securities
    Net
OTTI Losses
  Recognized  
in OCI
     Net
OTTI Losses
  Recognized  
in Income
    OTTI
Losses on
Securities
    Net
OTTI Loss
  Recognized  
in OCI
     Net
OTTI Losses
  Recognized  
in Income
 

Gross OTTI losses

     $ 1,866        $ -             $ 1,866        $ 1,866        $ -             $ 1,866   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Net OTTI losses

     $ 1,866        $ -             $ 1,866        $ 1,866        $ -             $ 1,866