XML 23 R12.htm IDEA: XBRL DOCUMENT v3.7.0.1
Investments
6 Months Ended
Jun. 30, 2017
Investments Schedule [Abstract]  
Investments

 


Note 3.  Investments

 

Fixed Maturity and Equity Securities

The amortized cost/cost, gross unrealized gains and losses, estimated fair values and other-than-temporary impairments (“OTTI”) reflected in accumulated other comprehensive income (“AOCI”) of investments in fixed maturity and equity AFS securities at June 30, 2017 and December 31, 2016 were: 

 

 

 

June 30, 2017

 

 

 

 

 

 

 

 

 

Gross Unrealized

 

 

 

Estimated

 

 

 

 

 

 

 

 

 

Amortized

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair

 

 

 

OTTI

 

 

 

 

Cost/Cost

 

 

 

Gains

 

 

 

Losses

 

 

 

Value

 

 

 

in AOCI (a)

 

Fixed maturity AFS securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate securities

 

$

 

822,600

 

 

$

 

62,851

 

 

$

 

(1,492

)

 

$

 

883,959

 

 

$

 

-

 

Asset-backed securities

 

 

 

67,950

 

 

 

 

224

 

 

 

 

(255

)

 

 

 

67,919

 

 

 

 

-

 

Commercial mortgage-backed securities

 

 

 

72,989

 

 

 

 

1,865

 

 

 

 

(247

)

 

 

 

74,607

 

 

 

 

-

 

Residential mortgage-backed securities

 

 

 

61,834

 

 

 

 

5,922

 

 

 

 

(44

)

 

 

 

67,712

 

 

 

 

-

 

Municipals

 

 

 

907

 

 

 

 

-

 

 

 

 

(33

)

 

 

 

874

 

 

 

 

-

 

Government and government agencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

297,444

 

 

 

 

56,453

 

 

 

 

(30

)

 

 

 

353,867

 

 

 

 

-

 

Foreign

 

 

 

24,194

 

 

 

 

1,716

 

 

 

 

(22

)

 

 

 

25,888

 

 

 

 

-

 

Total fixed maturity AFS securities

 

$

 

1,347,918

 

 

$

 

129,031

 

 

$

 

(2,123

)

 

$

 

1,474,826

 

 

$

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity AFS securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Banking securities

 

$

 

25,473

 

 

$

 

2,670

 

 

$

 

-

 

 

$

 

28,143

 

 

$

 

-

 

Industrial securities

 

 

 

5,791

 

 

 

 

-

 

 

 

 

(5

)

 

 

 

5,786

 

 

 

 

-

 

Total equity AFS securities

 

$

 

31,264

 

 

$

 

2,670

 

 

$

 

(5

)

 

$

 

33,929

 

 

$

 

-

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

Gross Unrealized

 

 

 

Estimated

 

 

 

 

 

 

 

 

 

Amortized

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair

 

 

 

OTTI

 

 

 

 

Cost/Cost

 

 

 

Gains

 

 

 

Losses

 

 

 

Value

 

 

 

in AOCI (a)

 

Fixed maturity AFS securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate securities

 

$

 

859,028

 

 

$

 

56,387

 

 

$

 

(3,564

)

 

$

 

911,851

 

 

$

 

-

 

Asset-backed securities

 

 

 

53,421

 

 

 

 

15

 

 

 

 

(849

)

 

 

 

52,587

 

 

 

 

-

 

Commercial mortgage-backed securities

 

 

 

75,396

 

 

 

 

1,706

 

 

 

 

(589

)

 

 

 

76,513

 

 

 

 

-

 

Residential mortgage-backed securities

 

 

 

92,943

 

 

 

 

4,004

 

 

 

 

(770

)

 

 

 

96,177

 

 

 

 

(5

)

Municipals

 

 

 

909

 

 

 

 

-

 

 

 

 

(53

)

 

 

 

856

 

 

 

 

-

 

Government and government agencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

295,581

 

 

 

 

45,798

 

 

 

 

-

 

 

 

 

341,379

 

 

 

 

-

 

Foreign

 

 

 

6,509

 

 

 

 

1,165

 

 

 

 

-

 

 

 

 

7,674

 

 

 

 

-

 

Total fixed maturity AFS securities

 

$

 

1,383,787

 

 

$

 

109,075

 

 

$

 

(5,825

)

 

$

 

1,487,037

 

 

$

 

(5

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity AFS securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Banking securities

 

$

 

25,473

 

 

$

 

1,721

 

 

$

 

(468

)

 

$

 

26,726

 

 

$

 

-

 

Industrial securities

 

 

 

5,791

 

 

 

 

34

 

 

 

 

-

 

 

 

 

5,825

 

 

 

 

-

 

Total equity AFS securities

 

$

 

31,264

 

 

$

 

1,755

 

 

$

 

(468

)

 

$

 

32,551

 

 

$

 

-

 

 

(a)

Represents OTTI in AOCI, which were not included in earnings. Amount excludes $3,110 and $2,446 of unrealized gains at June 30, 2017 and December 31, 2016, 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, 2017 and December 31, 2016 were: 

 

 

 

June 30, 2017

 

 

December 31, 2016

 

 

 

 

 

 

Estimated

 

 

 

 

 

Estimated

 

 

 

Amortized

 

 

Fair

 

 

Amortized

 

 

Fair

 

 

 

Cost

 

 

Value

 

 

Cost

 

 

Value

 

Investment grade

 

$

 

1,268,702

 

 

$

 

1,386,926

 

 

$

 

1,294,978

 

 

$

 

1,393,503

 

Below investment grade

 

 

 

79,216

 

 

 

 

87,900

 

 

 

 

88,809

 

 

 

 

93,534

 

Total fixed maturity AFS securities

 

$

 

1,347,918

 

 

$

 

1,474,826

 

 

$

 

1,383,787

 

 

$

 

1,487,037

 

 

At June 30, 2017 and December 31, 2016, the estimated fair value of fixed maturity securities rated BBB-, which is the lowest investment grade rating given by rating agencies, was $58,930 and $65,730, 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 to assess whether they are other-than-temporarily impaired.

The amortized cost and estimated fair value of fixed maturity AFS securities at June 30, 2017 and December 31, 2016 by contractual maturities were: 

 

 

 

 

June 30, 2017

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

Estimated

 

 

 

 

 

 

 

 

Estimated

 

 

 

 

Amortized

 

 

 

Fair

 

 

 

Amortized

 

 

 

Fair

 

 

 

 

Cost

 

 

 

Value

 

 

 

Cost

 

 

 

Value

 

Fixed maturity AFS securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due in one year or less

 

$

 

78,733

 

 

$

 

80,116

 

 

$

 

56,748

 

 

$

 

57,489

 

Due after one year through five years

 

 

 

450,657

 

 

 

 

477,698

 

 

 

 

523,815

 

 

 

 

555,221

 

Due after five years through ten years

 

 

 

118,259

 

 

 

 

124,484

 

 

 

 

95,744

 

 

 

 

99,697

 

Due after ten years

 

 

 

497,496

 

 

 

 

582,290

 

 

 

 

485,720

 

 

 

 

549,354

 

 

 

$

 

1,145,145

 

 

$

 

1,264,588

 

 

$

 

1,162,027

 

 

$

 

1,261,761

 

Mortgage-backed securities and other

   asset-backed securities

 

$

 

202,773

 

 

$

 

210,238

 

 

$

 

221,760

 

 

$

 

225,276

 

Total fixed maturity AFS securities

 

$

 

1,347,918

 

 

$

 

1,474,826

 

 

$

 

1,383,787

 

 

$

 

1,487,037

 

 

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 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, 2017 and December 31, 2016 were as follows: 

 

 

 

June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

Gross

 

 

 

Estimated

 

 

 

 

 

Unrealized

 

 

 

Fair

 

 

Amortized

 

 

Losses and

 

 

 

Value

 

 

Cost/Cost

 

 

OTTI (a)

 

Less than or equal to six months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate securities

 

$

 

3,212

 

 

$

 

3,288

 

 

$

 

(76

)

Asset-backed securities

 

 

 

21,820

 

 

 

 

21,842

 

 

 

 

(22

)

Commercial mortgage-backed securities

 

 

 

10,578

 

 

 

 

10,678

 

 

 

 

(100

)

Residential mortgage-backed securities

 

 

 

2,880

 

 

 

 

2,924

 

 

 

 

(44

)

Government and government agencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

6,593

 

 

 

 

6,623

 

 

 

 

(30

)

Foreign

 

 

 

3,789

 

 

 

 

3,811

 

 

 

 

(22

)

Equity securities

 

 

 

5,786

 

 

 

 

5,791

 

 

 

 

(5

)

Total fixed maturity and equity AFS securities

 

$

 

54,658

 

 

$

 

54,957

 

 

$

 

(299

)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate securities

 

$

 

19,522

 

 

$

 

19,832

 

 

$

 

(310

)

Asset-backed securities

 

 

 

6,948

 

 

 

 

7,051

 

 

 

 

(103

)

Commercial mortgage-backed securities

 

 

 

13,169

 

 

 

 

13,316

 

 

 

 

(147

)

Total fixed maturity and equity AFS securities

 

$

 

39,639

 

 

$

 

40,199

 

 

$

 

(560

)

Greater than one year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate securities

 

$

 

9,383

 

 

$

 

10,489

 

 

$

 

(1,106

)

Asset-backed securities

 

 

 

8,997

 

 

 

 

9,127

 

 

 

 

(130

)

Residential mortgage-backed securities

 

 

 

9

 

 

 

 

9

 

 

 

 

-

 

Municipals

 

 

 

874

 

 

 

 

907

 

 

 

 

(33

)

Total fixed maturity and equity AFS securities

 

$

 

19,263

 

 

$

 

20,532

 

 

$

 

(1,269

)

Total fixed maturity and equity AFS securities

 

$

 

113,560

 

 

$

 

115,688

 

 

$

 

(2,128

)

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

Gross

 

 

 

Estimated

 

 

 

 

 

Unrealized

 

 

 

Fair

 

 

Amortized

 

 

Losses and

 

 

 

Value

 

 

Cost/Cost

 

 

OTTI (a)

 

Less than or equal to six months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate securities

 

$

 

64,992

 

 

$

 

66,625

 

 

$

 

(1,633

)

Asset-backed securities

 

 

 

30,729

 

 

 

 

31,253

 

 

 

 

(524

)

Commercial mortgage-backed securities

 

 

 

30,698

 

 

 

 

31,285

 

 

 

 

(587

)

Residential mortgage-backed securities

 

 

 

54,987

 

 

 

 

55,690

 

 

 

 

(703

)

Equity securities - banking securities

 

 

 

8,213

 

 

 

 

8,500

 

 

 

 

(287

)

Total fixed maturity and equity AFS securities

 

$

 

189,619

 

 

$

 

193,353

 

 

$

 

(3,734

)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate securities

 

$

 

4,522

 

 

$

 

4,863

 

 

$

 

(341

)

Asset-backed securities

 

 

 

879

 

 

 

 

1,000

 

 

 

 

(121

)

Commercial mortgage-backed securities

 

 

 

1,010

 

 

 

 

1,012

 

 

 

 

(2

)

Residential mortgage-backed securities

 

 

 

212

 

 

 

 

229

 

 

 

 

(17

)

Total fixed maturity and equity AFS securities

 

$

 

6,623

 

 

$

 

7,104

 

 

$

 

(481

)

Greater than one year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate securities

 

$

 

19,541

 

 

$

 

21,131

 

 

$

 

(1,590

)

Asset-backed securities

 

 

 

7,978

 

 

 

 

8,182

 

 

 

 

(204

)

Residential mortgage-backed securities

 

 

 

2,122

 

 

 

 

2,172

 

 

 

 

(50

)

Municipals

 

 

 

856

 

 

 

 

909

 

 

 

 

(53

)

Equity AFS securities - banking securities

 

 

 

1,615

 

 

 

 

1,796

 

 

 

 

(181

)

Total fixed maturity and equity AFS securities

 

$

 

32,112

 

 

$

 

34,190

 

 

$

 

(2,078

)

Total fixed maturity and equity AFS securities

 

$

 

228,354

 

 

$

 

234,647

 

 

$

 

(6,293

)

(a)

Subsequent unrealized gains (losses) on OTTI securities are included in Net unrealized OTTI on securities in the Statements of Comprehensive Income (Loss).

The total number of securities in an unrealized loss position was 49 and 81 at June 30, 2017 and December 31, 2016, respectively. The Company held 354 and 360 total securities at June 30, 2017 and December 31, 2016, respectively.

The fair value, gross unrealized losses/the portion of OTTI recognized in OCI and the number of securities with fair value declining below amortized cost by greater than 20% and 40% by length of time that securities have been in a continuous unrealized loss position were as follows at June 30, 2017 and December 31, 2016: 

 

 

June 30, 2017

 

 

December 31, 2016

 

 

 

Estimated

 

 

Gross Unrealized

 

 

Number of

 

 

Estimated

 

 

 

Gross Unrealized

 

 

Number of

 

 

 

Fair Value

 

 

Losses/OTTI (a)

 

 

Securities

 

 

Fair Value

 

 

 

Losses/OTTI (a)

 

 

Securities

 

Decline 20% - 40%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held greater than one year

 

$

 

1,195

 

 

$

 

(794

)

 

 

 

1

 

 

$

 

1,375

 

 

$

 

(614

)

 

 

 

1

 

Total

 

$

 

1,195

 

 

$

 

(794

)

 

 

 

1

 

 

$

 

1,375

 

 

$

 

(614

)

 

 

 

1

 

(a)    Subsequent unrealized gains (losses) on OTTI securities are included in Net unrealized OTTI on securities in the Statements of    Comprehensive Income (Loss).

 

Unrealized gains (losses) incurred during the first six months of 2017 and twelve months of 2016 were primarily due to price fluctuations resulting from changes in interest rates and credit spreads. 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. For fixed maturity AFS securities, the Company does not intend to sell them, nor is it more likely than not that the Company will be required to sell them before the recovery of its amortized cost basis, and the Company expects to recover the entire cost basis of the debt securities. In making the other-than-temporary impairment assessment, the Company also considered all available information relevant to the collectability of the security, including information about past events, current conditions, and reasonable and supportable forecasts, when developing the estimate of cash flows expected to be collected. Therefore, the Company determined that these fixed maturity AFS securities were not other-than-temporarily impaired.

The components of net unrealized gains (losses) and OTTI included in AOCI, net of taxes, at June 30, 2017 and December 31, 2016 were as follows: 

 

 

June 30,

 

 

December 31,

 

 

 

2017

 

 

2016

 

Assets

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities

 

$

 

126,908

 

 

$

 

103,250

 

Equity AFS securities

 

 

 

2,665

 

 

 

 

1,287

 

Cash flow hedges

 

 

 

2,088

 

 

 

 

(1,224

)

Value of business acquired

 

 

 

(30,589

)

 

 

 

(26,630

)

 

 

$

 

101,072

 

 

$

 

76,683

 

Liabilities

 

 

 

 

 

 

 

 

 

 

Income taxes - deferred

 

$

 

(21,333

)

 

$

 

(21,333

)

Stockholder's Equity

 

 

 

 

 

 

 

 

 

 

Accumulated other comprehensive income, net of taxes

 

$

 

79,739

 

 

$

 

55,350

 

 

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 $1,121 and $1,183 in prepayment premiums collected during the three and six months ended June 30, 2017. There were no prepayment premiums collected for the twelve months ended December 31, 2016. Prepayment premiums are included in net realized investment gains (losses), excluding OTTI losses on securities, in the Statements of Income (Loss). The Company does not accrue interest on loans ninety days past due. At June 30, 2017 and December 31, 2016, there were no commercial mortgage loans that had two or more payments delinquent.

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, 2017 and December 31, 2016 was $126,881 and $115,020, 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, 2017 and December 31, 2016. For the portion of the mortgage loan portfolio without specific reserves, an allowance for credit losses is established. The change in the allowance for credit losses is reflected in net realized investment gains (losses), excluding OTTI losses on securities, in the Statements of Income (Loss).

The commercial mortgages are geographically diversified throughout the United States with the largest concentrations in Texas, Pennsylvania, Wisconsin, Florida, California, Missouri, Washington, Georgia, Virginia, Utah, Minnesota and Tennessee, which account for approximately 86% of mortgage loans at June 30, 2017.

The credit quality of commercial mortgage loans at June 30, 2017 and December 31, 2016, was as follows:

 

 

 

June 30,

 

 

December 31,

 

Commercial

 

2017

 

 

2016

 

AAA - AA

 

$

 

43,289

 

 

$

 

43,047

 

A

 

 

 

58,022

 

 

 

 

55,269

 

BBB

 

 

 

22,599

 

 

 

 

17,970

 

Total mortgage loans on real estate

 

$

 

123,910

 

 

$

 

116,286

 

Less: allowance for credit losses

 

 

 

(90

)

 

 

 

(78

)

 

 

 

 

 

 

 

 

 

 

 

Total mortgage loans on real estate, net

 

$

 

123,820

 

 

$

 

116,208

 

 

The credit quality of the commercial mortgage loans was determined based on an internal credit rating model that 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 Global Rating Services (“S&P GRS”) 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, an adequate allowance for credit losses has been established to cover those risks.

Securities Lending

The following table provides a summary of the securities lending program at June 30, 2017 and December 31, 2016: 

 

 

 

June 30,

 

 

December 31,

 

 

 

2017

 

 

2016

 

Payables for collateral under securities loaned

 

$

 

208,377

 

 

$

 

199,412

 

Amortized cost of securities out on loan

 

 

 

171,800

 

 

 

 

166,942

 

Estimated fair value of securities out on loan

 

 

 

201,685

 

 

 

 

194,996

 

 

Reverse Repurchase Agreements

The following table provides a summary of the dollar roll reverse repurchase agreements at June 30, 2017 and December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

 

December 31,

 

 

 

2017

 

 

2016

 

Payables for reverse repurchase agreements

 

$

 

20,238

 

 

$

 

46,637

 

Amortized cost of securities pledged

 

 

 

20,009

 

 

 

 

47,021

 

Estimated fair value of securities pledged

 

 

 

20,043

 

 

 

 

46,401

 

 

Collateral Maturities of Reverse Repurchase Agreements and Securities Lending Transactions

The following tables provide a summary of maturities of collateral underlying reverse repurchase agreements and securities lending transactions at June 30, 2017 and December 31, 2016: 

 

 

June 30, 2017

 

 

 

Overnight and

Continuous

 

 

Up to 30 days

 

 

Total

 

Reverse repurchase agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage-backed securities

 

$

 

-

 

 

$

 

20,043

 

 

$

 

20,043

 

Total

 

$

 

-

 

 

$

 

20,043

 

 

$

 

20,043

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities lending transactions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and agency securities

 

$

 

147,480

 

 

$

 

-

 

 

$

 

147,480

 

Corporate securities

 

 

 

47,588

 

 

 

 

-

 

 

 

 

47,588

 

Equity securities-banking

 

 

 

6,617

 

 

 

 

-

 

 

 

 

6,617

 

Total

 

$

 

201,685

 

 

$

 

-

 

 

$

 

201,685

 

Total Borrowings

 

$

 

201,685

 

 

$

 

20,043

 

 

$

 

221,728

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross amount of recognized liabilities for reverse repurchase agreements and securities

   lending included on the Balance Sheets

$

 

228,615

 

 

 

 

December 31, 2016

 

 

 

Overnight and

Continuous

 

 

Up to 30 days

 

 

Total

 

Reverse repurchase agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage-backed securities

 

 

 

-

 

 

$

 

46,401

 

 

$

 

46,401

 

Total

 

$

 

-

 

 

$

 

46,401

 

 

$

 

46,401

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities lending transactions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and agency securities

 

$

 

144,705

 

 

$

 

-

 

 

$

 

144,705

 

Corporate securities

 

 

 

40,774

 

 

 

 

-

 

 

 

 

40,774

 

Equity securities-banking

 

 

 

9,517

 

 

 

 

-

 

 

 

 

9,517

 

Total

 

$

 

194,996

 

 

$

 

-

 

 

$

 

194,996

 

Total Borrowings

 

$

 

194,996

 

 

$

 

46,401

 

 

$

 

241,397

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross amount of recognized liabilities for reverse repurchase agreements and securities

   lending included on the Balance Sheets

$

 

246,049

 

Derivatives and Hedge Accounting

The following table presents the notional and fair value amounts of non-qualifying hedging instruments and cash flow hedges at June 30, 2017 and December 31, 2016:

 

 

Notional

 

 

Fair Value

 

 

 

 

June 30,

 

 

 

December 31,

 

 

 

June 30,

 

 

 

December 31,

 

Derivative Type

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Non-qualifying hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short futures

 

$

 

10,972

 

 

$

 

25,157

 

 

$

 

-

 

 

$

 

-

 

Long futures

 

 

 

51,422

 

 

 

 

55,071

 

 

 

 

-

 

 

 

 

-

 

Interest rate swaps

 

 

 

251,000

 

 

 

 

251,000

 

 

 

 

(1,591

)

 

 

 

(2,799

)

Variance swaps

 

 

 

575

 

 

 

 

540

 

 

 

 

(3,087

)

 

 

 

(1,835

)

Total return swaps

 

 

 

247,183

 

 

 

 

1,405,253

 

 

 

 

(3,596

)

 

 

 

(16,487

)

Options

 

 

 

962,636

 

 

 

 

2,002,850

 

 

 

 

6,476

 

 

 

 

24,525

 

Credit default swaps

 

 

 

185,000

 

 

 

 

210,000

 

 

 

 

6,525

 

 

 

 

1,311

 

Total non-qualifying hedges

 

$

 

1,708,788

 

 

$

 

3,949,871

 

 

$

 

4,727

 

 

$

 

4,715

 

Cash flow hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

$

 

49,884

 

 

$

 

49,883

 

 

$

 

(311

)

 

$

 

(3,002

)

Total cash flow hedges

 

$

 

49,884

 

 

$

 

49,883

 

 

$

 

(311

)

 

$

 

(3,002

)

Derivative Total

 

$

 

1,758,672

 

 

$

 

3,999,754

 

 

$

 

4,416

 

 

$

 

1,713

 

 

The following table presents the net derivative gains (losses) recognized in the Statements of Income (Loss) for the three and six months ended June 30, 2017 and 2016:

 

 

Net Derivative Gains (Losses) Recognized In Income

 

 

 

Three Months Ended

 

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

June 30,

 

Derivative Type

 

2017

 

 

 

2016

 

 

 

2017

 

 

 

2016

 

Short futures

 

$

 

(3

)

 

$

 

(1,154

)

 

$

 

(727

)

 

$

 

(2,459

)

Long futures

 

 

 

1,497

 

 

 

 

3,138

 

 

 

 

1,752

 

 

 

 

6,991

 

Variance swaps

 

 

 

(711

)

 

 

 

(1,033

)

 

 

 

(2,340

)

 

 

 

(1,670

)

Total return swaps

 

 

 

(3,487

)

 

 

 

(10,996

)

 

 

 

(8,389

)

 

 

 

(17,039

)

Options

 

 

 

(6,879

)

 

 

 

(1,784

)

 

 

 

(23,788

)

 

 

 

(3,235

)

Interest rate swaps

 

 

 

1,840

 

 

 

 

5,079

 

 

 

 

1,211

 

 

 

 

13,771

 

Credit default swaps

 

 

 

1,203

 

 

 

 

85

 

 

 

 

1,513

 

 

 

 

347

 

Total

 

$

 

(6,540

)

 

$

 

(6,665

)

 

$

 

(30,768

)

 

$

 

(3,294

)

 

The following tables present the maximum potential amount of future payments, credit rating, and maturity dates for the credit default swaps at June 30, 2017 and December 31, 2016:

 

 

 

Maximum Potential Amount

 

 

 

 

 

 

 

 

 

of Future Payments

 

 

Credit Rating

 

Maturity Date Range

Derivative Type

 

June 30, 2017

Credit default swaps

 

 

 

 

 

 

 

 

 

 

 

Corporate debt

 

$

 

95,000

 

 

 

AA-A

 

 

March 2020-December 2021

Sovereign debt

 

 

 

90,000

 

 

 

AA-A

 

 

March 2018-June 2022

Credit default swaps total

 

$

 

185,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maximum Potential Amount

 

 

 

 

 

 

 

 

 

of Future Payments

 

 

Credit Rating

 

Maturity Date Range

Derivative Type

 

December 31, 2016

Credit default swaps

 

 

 

 

 

 

 

 

 

 

 

Corporate debt

 

$

 

120,000

 

 

 

A

 

June 2017-December 2020

Sovereign debt

 

 

 

90,000

 

 

 

AA-A

 

June 2017-December 2021

Credit default swaps total

 

$

 

210,000

 

 

 

 

 

 

 

 

The following tables present the components of the gains (losses) on derivatives that qualify as cash flow hedges for the three and six months ended June 30, 2017 and 2016:

 

 

Gains (Losses) Recognized in

 

 

Gains (Losses) Recognized in

 

 

 

OCI on Derivatives (Effective Portion)

 

 

OCI on Derivatives (Effective Portion)

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Interest rate swaps

 

$

 

2,903

 

 

$

 

1,803

 

 

$

 

3,311

 

 

$

 

456

 

Total

 

$

 

2,903

 

 

$

 

1,803

 

 

$

 

3,311

 

 

$

 

456

 

 

 

 

Net Realized Gains (Losses)

 

 

Net Realized Gains (Losses)

 

 

 

Recognized in Income on Derivatives

(Ineffective Portion)

 

 

Recognized in Income on Derivatives

(Ineffective Portion)

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2017

 

 

2016

 

 

2017

 

2016

 

Interest rate swaps

 

$

 

1

 

 

$

 

1

 

 

$

 

3

 

$

 

3

 

Total

 

$

 

1

 

 

$

 

1

 

 

$

 

3

 

$

 

3

 

 

 

 

Gains (Losses) Reclassified from

 

 

Gains (Losses) Reclassified from

 

 

 

AOCI into Net Investment Income (Effective Portion)

 

 

AOCI into Net Investment Income (Effective Portion)

 

 

 

Three Months Ended

 

 

Six  Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Interest rate swaps

 

$

 

(373

)

 

$

 

(513

)

 

$

 

(620

)

 

$

 

(316

)

Total

 

$

 

(373

)

 

$

 

(513

)

 

$

 

(620

)

 

$

 

(316

)

 

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

At June 30, 2017, the before-tax deferred net gains (losses) on derivatives recorded in AOCI that are expected to be reclassified to the Statements of Income (Loss) during the next twelve months are ($1,241). This expectation is based on the anticipated interest payments on the hedged investments in Treasury Inflation Protection Securities 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.

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 $5,630 and $5,276 at June 30, 2017 and December 31, 2016, respectively.

 

 

 

 

 

 

 

 

 

Offsetting of Derivative 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 table presents the offsetting of derivative assets and liabilities at June 30, 2017 and December 31, 2016:

 

 

 

June 30, 2017

 

 

December 31, 2016

 

Derivatives Subject to a Master Netting Arrangement or a Similar Right to Offset

 

Assets

 

 

Liabilities

 

 

Assets

 

 

Liabilities

 

Gross estimated fair value of derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTC - Bilateral

 

$

14,046

 

 

$

8,040

 

 

$

37,344

 

 

$

32,832

 

OTC - Cleared

 

 

1,446

 

 

 

3,036

 

 

 

1,678

 

 

 

4,477

 

Total gross estimated fair value of derivatives

 

$

15,492

 

 

$

11,076

 

 

$

39,022

 

 

$

37,309

 

Amounts offset on the Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross estimated fair value of derivatives: (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTC - Bilateral

 

$

(5,797

)

 

$

(5,797

)

 

$

(18,014

)

 

$

(18,014

)

OTC - Cleared

 

 

(1,446

)

 

 

(1,446

)

 

 

(1,678

)

 

 

(1,678

)

Cash collateral: (2), (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTC - Bilateral

 

 

(1,805

)

 

 

-

 

 

 

(2,804

)

 

 

-

 

OTC - Cleared

 

 

-

 

 

 

(130

)

 

 

-

 

 

 

(2,452

)

Estimated fair value of derivatives presented on the Balance Sheets

 

$

6,444

 

 

$

3,703

 

 

$

16,526

 

 

$

15,165

 

Gross amounts not offset on the Balance Sheets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities collateral: (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTC - Bilateral

 

$

(5,913

)

 

$

(1,336

)

 

$

(15,222

)

 

$

(14,249

)

Net amount after application of master netting agreements and collateral

 

$

531

 

 

$

2,367

 

 

$

1,304

 

 

$

916

 

 

(1)

Estimated fair value of derivatives is limited to the amount that is subject to set-off.

(2)

The amount of cash collateral offset in the table above is limited to the net estimated fair value of derivatives after application of netting agreements. Cash collateral received for over-the-counter ("OTC") OTC-Bilateral and OTC-Cleared derivatives is included in cash and cash equivalents, short-term investments, or fixed maturity securities, and the obligation to return it, beyond what is already being setoff, is included in payables for collateral under securities loaned, reverse repurchase agreements and derivatives. At June 30, 2017, the Company received $9 of excess cash collateral. The Company had no excess cash collateral received from counterparties at December 31, 2016

(3)

The receivable for the return of cash collateral provided to the counterparty, beyond what is being setoff, is included in other assets. The amount reported in the table above does not include initial margin on exchange-traded and OTC-Cleared derivatives. At June 30, 2017 and December 31, 2016, the Company had no excess cash collateral provided to counterparties that was excluded from the table due to the foregoing limitation.

(4)

Securities collateral received or pledged by the Company is held in separate custodial accounts and is not recorded on the Balance Sheets. The amount of securities collateral offset in the table above is limited to the net estimated fair value of derivatives after application of netting agreements and cash collateral. At June 30, 2017 and December 31, 2016, the Company received excess securities collateral with an estimated fair value of $5,041 and $395, respectively, for its OTC-Bilateral derivatives, which are not included in the table above due to the foregoing limitation. At June 30, 2017 and December 31, 2016, the Company provided excess securities collateral with an estimated fair value of $1,956 and $1,878, respectively, for its OTC-Bilateral derivatives, which are not included in the table above due to the foregoing limitation. At June 30, 2017 and December 31, 2016, the Company also provided securities initial margin with an estimated fair value of $11,405 and $11,291, respectively, for its OTC-Cleared derivatives, which are not included in the table above.

There were no other derivative assets or liabilities at June 30, 2017 and December 31, 2016 that were subject to offsetting.

 

Net Investment Income (Loss)

Net investment income (loss) by source for the three and six months ended June 30, 2017 and 2016 was as follows:

 

 

 

Three Months Ended

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

Net investment income (loss)

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Fixed maturity AFS securities

 

$

 

15,204

 

 

$

 

16,863

 

 

$

 

30,668

 

 

$

 

34,230

 

Equity AFS securities

 

 

 

422

 

 

 

 

538

 

 

 

 

840

 

 

 

 

1,003

 

Limited partnerships

 

 

 

279

 

 

 

 

(90

)

 

 

 

1,943

 

 

 

 

(2,631

)

Mortgage loans on real estate

 

 

 

1,400

 

 

 

 

1,264

 

 

 

 

2,863

 

 

 

 

2,467

 

Policy loans on insurance contracts

 

 

 

8,234

 

 

 

 

8,382

 

 

 

 

16,454

 

 

 

 

16,991

 

Derivatives

 

 

 

1,684

 

 

 

 

1,857

 

 

 

 

3,274

 

 

 

 

3,769

 

Cash and cash equivalents

 

 

 

633

 

 

 

 

564

 

 

 

 

907

 

 

 

 

1,015

 

Other

 

 

 

70

 

 

 

 

106

 

 

 

 

143

 

 

 

 

213

 

Gross investment income

 

$

 

27,926

 

 

$

 

29,484

 

 

$

 

57,092

 

 

$

 

57,057

 

Less investment expenses

 

 

 

(1,509

)

 

 

 

(1,870

)

 

 

 

(2,731

)

 

 

 

(2,991

)

Net investment income (loss)

 

$

 

26,417

 

 

$

 

27,614

 

 

$

 

54,361

 

 

$

 

54,066

 

 

Realized Investment Gains (Losses)

The Company considers fair value at the date of sale to be equal to the proceeds received. Proceeds and gross realized investment gains (losses) from the sale of AFS securities for the three and six months ended June 30, 2017 and 2016 were as follows:

 

 

 

Three Months Ended

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

 

2016

 

Proceeds

 

$

 

12,264

 

 

$

 

97,888

 

 

$

 

65,967

 

 

 

$

 

199,431

 

Gross realized investment gains

 

 

 

1,241

 

 

 

 

1,064

 

 

 

 

1,834

 

 

 

 

 

4,943

 

Gross realized investment losses

 

 

 

(41

)

 

 

 

(1

)

 

 

 

(557

)

 

 

 

 

(277

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds on AFS securities sold at a realized loss

 

 

 

768

 

 

 

 

16,830

 

 

 

 

27,458

 

 

 

 

 

24,745

 

 

Net realized investment gains (losses) for the three and six months ended June 30, 2017 and 2016 were as follows:

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

 

2016

 

Fixed maturity AFS securities

 

$

 

1,200

 

 

$

 

(481

)

 

$

 

1,277

 

 

 

$

 

(754

)

Equity AFS securities

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

 

207

 

Mortgage loans on real estate

 

 

 

1,113

 

 

 

 

12

 

 

 

 

1,171

 

 

 

 

 

3

 

Adjustment related to value of business acquired

 

 

 

(129

)

 

 

 

526

 

 

 

 

(233

)

 

 

 

 

467

 

Net realized investment gains (losses)

 

$

 

2,184

 

 

$

 

57

 

 

$

 

2,215

 

 

 

$

 

(77

)

 

 .


OTTI

The following table sets forth the amount of credit loss impairments on fixed maturity securities held by the Company, for which the non-credit portion of the OTTI loss was recognized in OCI, and the corresponding changes in such amounts at June 30, 2017 and December 31, 2016:

 

 

June 30,

 

 

December 31,

 

 

 

2017

 

 

2016

 

Balance at beginning of period

 

$

 

(2,040

)

 

$

 

(935

)

 

 

 

 

 

 

 

 

 

 

 

Additional credit loss impairments recognized in the

   current period on securities previously impaired through OCI

 

 

 

-

 

 

 

 

121

 

Accretion of credit loss impairments previously recognized

 

 

 

(564

)

 

 

 

(1,226

)

Balance at end of period

 

$

 

(2,604

)

 

$

 

(2,040

)

 

The components of OTTI reflected in the Statements of Income (Loss) for the three and six months ended June 30, 2017 and 2016 were as follows:

 

 

 

Three Months Ended June 30, 2017

 

 

Six Months Ended June 30, 2017

 

 

 

 

 

 

Net

 

 

Net OTTI

 

 

 

 

 

Net

 

 

Net OTTI

 

 

 

OTTI

 

 

OTTI Losses

 

 

Losses

 

 

OTTI

 

 

OTTI Losses

 

 

Losses

 

 

 

Losses on

 

 

Recognized

 

 

Recognized

 

 

Losses on

 

 

Recognized

 

 

Recognized

 

 

 

Securities

 

 

in OCI

 

 

in Income

 

 

Securities

 

 

in OCI

 

 

in Income

 

Gross OTTI losses

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

Value of business acquired amortization

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

Net OTTI losses

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2016

 

 

Six Months Ended June 30, 2016

 

 

 

 

 

 

Net

 

 

Net OTTI

 

 

 

 

 

Net

 

 

Net OTTI

 

 

 

OTTI

 

 

OTTI Losses

 

 

Losses

 

 

OTTI

 

 

OTTI Losses

 

 

Losses

 

 

 

Losses on

 

 

Recognized

 

 

Recognized

 

 

Losses on

 

 

Recognized

 

 

Recognized

 

 

 

Securities

 

 

in OCI

 

 

in Income

 

 

Securities

 

 

in OCI

 

 

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