XML 36 R12.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments
12 Months Ended
Dec. 31, 2017
Investments [Abstract]  
Investments
INVESTMENTS
Fixed Maturity and Equity Securities Available-for-Sale
The Company holds various types of fixed maturity securities available-for-sale and classifies them as corporate securities (“Corporate”), Canadian and Canadian provincial government securities (“Canadian government”), residential mortgage-backed securities (“RMBS”), asset-backed securities (“ABS”), commercial mortgage-backed securities (“CMBS”), U.S. government and agencies (“U.S. government”), state and political subdivisions, and other foreign government, supranational and foreign government-sponsored enterprises (“Other foreign government”). The following tables provide information relating to investments in fixed maturity and equity securities by sector as of December 31, 2017 and 2016 (dollars in thousands):
December 31, 2017:
 
Amortized
Cost
 
Unrealized
Gains
 
Unrealized
Losses
 
Estimated
Fair Value
 
% of Total
 
Other-than-
temporary
impairments
in AOCI
Available-for-sale:
 
 
 
 
 
 
 
 
 
 
 
 
Corporate
 
$
21,966,803

 
$
1,299,594

 
$
55,429

 
$
23,210,968

 
60.9
%
 
$

Canadian government
 
2,843,273

 
1,378,510

 
1,707

 
4,220,076

 
11.1

 

RMBS
 
1,695,126

 
36,632

 
11,878

 
1,719,880

 
4.5

 

ABS
 
1,634,758

 
18,798

 
5,194

 
1,648,362

 
4.3

 
275

CMBS
 
1,285,594

 
22,627

 
4,834

 
1,303,387

 
3.4

 

U.S. government
 
1,953,436

 
12,089

 
21,933

 
1,943,592

 
5.1

 

State and political subdivisions
 
647,727

 
59,997

 
4,296

 
703,428

 
1.8

 

Other foreign government
 
3,254,695

 
154,507

 
8,075

 
3,401,127

 
8.9

 

Total fixed maturity securities
 
$
35,281,412

 
$
2,982,754

 
$
113,346

 
$
38,150,820

 
100.0
%
 
$
275

Non-redeemable preferred stock
 
$
41,553

 
$
479

 
$
2,226

 
$
39,806

 
39.7
%
 
 
Other equity securities
 
61,288

 
479

 
1,421

 
60,346

 
60.3

 
 
Total equity securities
 
$
102,841

 
$
958

 
$
3,647

 
$
100,152

 
100.0
%
 
 
December 31, 2016:
 
Amortized
Cost
 
Unrealized
Gains
 
Unrealized
Losses
 
Estimated
Fair Value
 
% of Total
 
Other-than-
temporary
impairments
in AOCI
Available-for-sale:
 
 
 
 
 
 
 
 
 
 
 
 
Corporate
 
$
18,924,711

 
$
911,618

 
$
217,245

 
$
19,619,084

 
61.1
%
 
$

Canadian government
 
2,561,605

 
1,085,982

 
3,541

 
3,644,046

 
11.4

 

RMBS
 
1,258,039

 
33,917

 
13,380

 
1,278,576

 
4.0

 
(375
)
ABS
 
1,443,822

 
9,350

 
23,828

 
1,429,344

 
4.5

 
275

CMBS
 
1,342,440

 
28,973

 
7,759

 
1,363,654

 
4.2

 

U.S. government
 
1,518,702

 
12,644

 
63,044

 
1,468,302

 
4.6

 

State and political subdivisions
 
566,761

 
37,499

 
12,464

 
591,796

 
1.8

 

Other foreign government
 
2,595,707

 
123,054

 
19,938

 
2,698,823

 
8.4

 

Total fixed maturity securities
 
$
30,211,787

 
$
2,243,037

 
$
361,199

 
$
32,093,625

 
100.0
%
 
$
(100
)
Non-redeemable preferred stock
 
$
55,812

 
$
1,648

 
$
6,337

 
$
51,123

 
18.6
%
 
 
Other equity securities
 
229,767

 
1,792

 
7,321

 
224,238

 
81.4

 
 
Total equity securities
 
$
285,579

 
$
3,440

 
$
13,658

 
$
275,361

 
100.0
%
 
 

The Company enters into various collateral arrangements with counterparties that require both the pledging and acceptance of fixed maturity securities as collateral. Pledged fixed maturity securities are included in fixed maturity securities, available-for-sale in the consolidated balance sheets. Fixed maturity securities received as collateral are held in separate custodial accounts and are not recorded on the Company’s consolidated balance sheets. Subject to certain constraints, the Company is permitted by contract to sell or repledge collateral it receives; however, as of December 31, 2017 and 2016, none of the collateral received had been sold or repledged. The Company also holds assets in trust to satisfy collateral requirements under derivative transactions and certain third-party reinsurance treaties. The following table includes fixed maturity securities pledged and received as collateral and assets in trust held to satisfy collateral requirements under derivative transactions and certain third-party reinsurance treaties as of December 31, 2017 and 2016 (dollars in thousands):
 
2017
 
2016
 
Amortized
Cost
 
Estimated
Fair Value
 
Amortized
Cost
 
Estimated
Fair Value
Fixed maturity securities pledged as collateral
$
72,542

 
$
75,622

 
$
207,066

 
$
210,676

Fixed maturity securities received as collateral
n/a

 
590,417

 
n/a

 
300,925

Assets in trust held to satisfy collateral requirements
15,584,296

 
16,715,281

 
12,135,258

 
12,874,370


The Company monitors its concentrations of financial instruments on an ongoing basis, and mitigates credit risk by maintaining a diversified investment portfolio which limits exposure to any one issuer. The Company’s exposure to concentrations of credit risk from single issuers greater than 10% of the Company’s stockholders’ equity included securities of the U.S. government and its agencies, as well as the securities disclosed below, as of December 31, 2017 and 2016 (dollars in thousands):
 
2017
 
2016
 
Amortized
Cost
 
Estimated
Fair Value
 
Amortized
Cost
 
Estimated
Fair Value
Fixed maturity securities guaranteed or issued by:
 
 
 
 
 
 
 
Canadian province of Quebec
$
1,119,337

 
$
1,917,996

 
$
1,004,261

 
$
1,612,957

Canadian province of Ontario
939,837

 
1,282,944

 
832,764

 
1,126,433


The amortized cost and estimated fair value of fixed maturity securities available-for-sale at December 31, 2017 are shown by contractual maturity in the table below (dollars in thousands). Actual maturities can differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Asset and mortgage-backed securities are shown separately in the table below, as they are not due at a single maturity date.
 
 
Amortized Cost
 
Estimated Fair Value
Available-for-sale:
 
 
 
 
Due in one year or less
 
$
864,993

 
$
868,802

Due after one year through five years
 
7,988,167

 
8,234,097

Due after five years through ten years
 
9,286,543

 
9,781,323

Due after ten years
 
12,526,231

 
14,594,969

Asset and mortgage-backed securities
 
4,615,478

 
4,671,629

Total
 
$
35,281,412

 
$
38,150,820


Corporate Fixed Maturity Securities
The tables below show the major industry types of the Company’s corporate fixed maturity holdings as of December 31, 2017 and 2016 (dollars in thousands):
December 31, 2017:
 
Amortized Cost
 
Estimated
Fair Value
 
% of Total
Finance
 
$
7,977,885

 
$
8,362,774

 
36.1
%
Industrial
 
11,535,166

 
12,199,333

 
52.5

Utility
 
2,453,752

 
2,648,861

 
11.4

Total
 
$
21,966,803

 
$
23,210,968

 
100.0
%
 
 
 
 
 
 
 
December 31, 2016:
 
Amortized Cost
 
Estimated
Fair Value
 
% of Total
Finance
 
$
6,725,199

 
$
6,888,968

 
35.2
%
Industrial
 
10,228,813

 
10,639,613

 
54.2

Utility
 
1,970,699

 
2,090,503

 
10.6

Total
 
$
18,924,711

 
$
19,619,084

 
100.0
%

Other-Than-Temporary Impairments—Fixed Maturity and Equity Securities
As discussed in Note 2 – “Summary of Significant Accounting Policies,” a portion of certain other-than-temporary impairment (“OTTI”) losses on fixed maturity securities is recognized in AOCI. For these securities, the net amount recognized in the consolidated statements of income (“credit loss impairments”) represents the difference between the amortized cost of the security and the net present value of its projected future cash flows discounted at the effective interest rate implicit in the debt security prior to impairment. Any remaining difference between the fair value and amortized cost is recognized in AOCI. The following table sets forth the amount of pre-tax credit loss impairments on fixed maturity securities held by the Company as of the dates indicated, for which a portion of the OTTI loss was recognized in AOCI, and the corresponding changes in such amounts (dollars in thousands):
 
 
2017
 
2016
 
2015
Balance, beginning of period
 
$
6,013

 
$
7,284

 
$
7,284

Additional impairments - credit loss OTTI recognized on securities previously impaired
 

 
231

 

Credit loss impairments previously recognized on securities impaired to fair value during the period
 
(2,336
)
 

 

Credit loss previously recognized on securities which matured, paid down, prepaid or were sold during the period
 

 
(1,502
)
 

Balance, end of period
 
$
3,677

 
$
6,013

 
$
7,284


Unrealized Losses for Fixed Maturity and Equity Securities Available-for-Sale
The following table presents the total gross unrealized losses for the 1,116 and 1,535 fixed maturity and equity securities at December 31, 2017 and 2016, respectively, where the estimated fair value had declined and remained below amortized cost by the indicated amount (dollars in thousands):
 
 
2017
 
2016
 
 
Gross
Unrealized
Losses
 
% of Total
 
Gross
Unrealized
Losses
 
% of Total
Less than 20%
 
$
113,466

 
97.0
%
 
$
337,831

 
90.1
%
20% or more for less than six months
 
689

 
0.6

 
19,438

 
5.2

20% or more for six months or greater
 
2,838

 
2.4

 
17,588

 
4.7

Total
 
$
116,993

 
100.0
%
 
$
374,857

 
100.0
%

The Company’s determination of whether a decline in value is other-than-temporary includes analysis of the underlying credit and the extent and duration of a decline in value. The Company’s credit analysis of an investment includes determining whether the issuer is current on its contractual payments, evaluating whether it is probable that the Company will be able to collect all amounts due according to the contractual terms of the security and analyzing the overall ability of the Company to recover the amortized cost of the investment. In the Company’s impairment review process, the duration and severity of an unrealized loss position for equity securities are given greater weight and consideration given the lack of contractual cash flows or deferability features.
The following tables present the estimated fair values and gross unrealized losses, including other-than-temporary impairment losses reported in AOCI, for 1,116 and 1,535 fixed maturity and equity securities that have estimated fair values below amortized cost as of December 31, 2017 and 2016, respectively. These investments are presented by class and grade of security, as well as the length of time the related fair value has remained below amortized cost (dollars in thousands):
 
 
Less than 12 months
 
12 months or greater
 
Total
December 31, 2017:
 
Estimated
Fair Value    
 
Gross
Unrealized
Losses
 
Estimated
Fair Value    
 
Gross
Unrealized
Losses
 
Estimated
Fair Value    
 
Gross
Unrealized
Losses
Investment grade securities:
 
 
 
 
 
 
 
 
 
 
 
 
Corporate
 
$
1,886,212

 
$
17,099

 
$
1,009,750

 
$
28,080

 
$
2,895,962

 
$
45,179

Canadian government
 
18,688

 
91

 
111,560

 
1,596

 
130,248

 
1,687

RMBS
 
566,699

 
5,852

 
224,439

 
6,004

 
791,138

 
11,856

ABS
 
434,274

 
2,707

 
168,524

 
2,434

 
602,798

 
5,141

CMBS
 
220,401

 
1,914

 
103,269

 
2,920

 
323,670

 
4,834

U.S. government
 
800,298

 
6,177

 
767,197

 
15,756

 
1,567,495

 
21,933

State and political subdivisions
 
43,510

 
242

 
68,666

 
4,054

 
112,176

 
4,296

Other foreign government
 
369,717

 
2,707

 
191,265

 
4,704

 
560,982

 
7,411

Total investment grade securities
 
4,339,799

 
36,789

 
2,644,670

 
65,548

 
6,984,469

 
102,337

Below investment grade securities:
 
 
 
 
 
 
 
 
 
 
 
 
Corporate
 
194,879

 
3,317

 
75,731

 
6,933

 
270,610

 
10,250

Canadian government
 
1,995

 
20

 

 

 
1,995

 
20

RMBS
 

 

 
1,369

 
22

 
1,369

 
22

ABS
 

 

 
1,489

 
53

 
1,489

 
53

Other foreign government
 
28,600

 
113

 
15,134

 
551

 
43,734

 
664

Total below investment grade securities
 
225,474

 
3,450

 
93,723

 
7,559

 
319,197

 
11,009

Total fixed maturity securities
 
$
4,565,273

 
$
40,239

 
$
2,738,393

 
$
73,107

 
$
7,303,666

 
$
113,346

Non-redeemable preferred stock
 
$
82

 
$
1

 
$
26,471

 
$
2,225

 
$
26,553

 
$
2,226

Other equity securities
 
5,820

 
1,023

 
47,251

 
398

 
53,071

 
1,421

Total equity securities
 
$
5,902

 
$
1,024

 
$
73,722

 
$
2,623

 
$
79,624

 
$
3,647

 
 
Less than 12 months
 
12 months or greater
 
Total
December 31, 2016:
 
Estimated
Fair Value    
 
Gross
Unrealized
Losses
 
Estimated
Fair Value    
 
Gross
Unrealized
Losses
 
Estimated
Fair Value    
 
Gross
Unrealized
Losses
Investment grade securities:
 
 
 
 
 
 
 
 
 
 
 
 
Corporate
 
$
4,661,706

 
$
124,444

 
$
549,273

 
$
43,282

 
$
5,210,979

 
$
167,726

Canadian government
 
101,578

 
3,541

 

 

 
101,578

 
3,541

RMBS
 
490,473

 
9,733

 
112,216

 
3,635

 
602,689

 
13,368

ABS
 
563,259

 
12,010

 
257,166

 
9,653

 
820,425

 
21,663

CMBS
 
368,465

 
6,858

 
10,853

 
166

 
379,318

 
7,024

U.S. government
 
1,056,101

 
63,044

 

 

 
1,056,101

 
63,044

State and political subdivisions
 
187,194

 
9,396

 
13,635

 
3,068

 
200,829

 
12,464

Other foreign government
 
524,236

 
13,372

 
51,097

 
2,981

 
575,333

 
16,353

Total investment grade securities
 
7,953,012

 
242,398

 
994,240

 
62,785

 
8,947,252

 
305,183

Below investment grade securities:
 
 
 
 
 
 
 
 
 
 
 
 
Corporate
 
330,757

 
7,914

 
163,152

 
41,605

 
493,909

 
49,519

RMBS
 

 

 
412

 
12

 
412

 
12

ABS
 
5,904

 
700

 
12,581

 
1,465

 
18,485

 
2,165

CMBS
 
5,815

 
735

 

 

 
5,815

 
735

Other foreign government
 
32,355

 
1,258

 
39,763

 
2,327

 
72,118

 
3,585

Total below investment grade securities
 
374,831

 
10,607

 
215,908

 
45,409

 
590,739

 
56,016

Total fixed maturity securities
 
$
8,327,843

 
$
253,005

 
$
1,210,148

 
$
108,194

 
$
9,537,991

 
$
361,199

Non-redeemable preferred stock
 
$
10,831

 
$
831

 
$
21,879

 
$
5,506

 
$
32,710

 
$
6,337

Other equity securities
 
202,068

 
7,020

 
6,751

 
301

 
208,819

 
7,321

Total equity securities
 
$
212,899

 
$
7,851

 
$
28,630

 
$
5,807

 
$
241,529

 
$
13,658


The Company has no intention to sell, nor does it expect to be required to sell, the securities outlined in the table above, as of the dates indicated. However, unforeseen facts and circumstances may cause the Company to sell fixed maturity and equity securities in the ordinary course of managing its portfolio to meet certain diversification, credit quality and liquidity guidelines.
Unrealized losses on below investment grade securities as of December 31, 2017 are primarily related to high-yield corporate securities. Changes in unrealized losses are primarily driven by changes in credit spreads and interest rates.
Investment Income, Net of Related Expenses
Major categories of investment income, net of related expenses consist of the following (dollars in thousands):
 
 
2017
 
2016
 
2015
Fixed maturity securities
 
$
1,401,585

 
$
1,285,406

 
$
1,177,706

Mortgage loans on real estate
 
197,755

 
168,582

 
149,564

Policy loans
 
60,617

 
63,837

 
62,955

Funds withheld at interest
 
457,774

 
368,728

 
343,031

Short-term investments and cash and cash equivalents
 
7,171

 
8,051

 
7,574

Other
 
110,460

 
89,371

 
61,709

Investment income
 
2,235,362

 
1,983,975

 
1,802,539

Investment expense
 
(80,711
)
 
(72,089
)
 
(68,044
)
Investment income, net of related expenses
 
$
2,154,651

 
$
1,911,886

 
$
1,734,495


Investment Related Gains (Losses), Net
Investment related gains (losses), net, consist of the following (dollars in thousands):
 
 
2017
 
2016
 
2015
Fixed maturity and equity securities:
 
 
 
 
 
 
Other-than-temporary impairment losses on fixed maturities
 
$
(42,639
)
 
$
(38,805
)
 
$
(57,380
)
Portion of loss recognized in accumulated other comprehensive income
 

 
74

 

Net other-than-temporary impairment losses on fixed maturity securities recognized in earnings
 
$
(42,639
)
 
$
(38,731
)
 
$
(57,380
)
Impairment losses on equity securities
 
(1,202
)
 

 

Gain on investment activity
 
110,569

 
154,370

 
73,079

Loss on investment activity
 
(41,679
)
 
(49,965
)
 
(71,893
)
Other impairment losses and change in mortgage loan provision
 
(9,497
)
 
(11,006
)
 
(6,953
)
Derivatives and other, net
 
152,328

 
39,527

 
(101,603
)
Total investment related gains (losses), net
 
$
167,880

 
$
94,195

 
$
(164,750
)

The other-than-temporary impairment losses on fixed maturity securities for 2017, 2016 and 2015 are primarily due to emerging market and high-yield debt exposures. The fluctuations in investment related gains (losses) for derivatives and other are primarily due to changes in the fair value of embedded derivatives related to modified coinsurance and funds withheld treaties, as a result of changes in interest rates, driven primarily by credit spreads.
At December 31, 2017 and 2016 the Company held non-income producing securities with amortized costs of $38.8 million and $35.4 million, and estimated fair values of $39.3 million and $47.3 million, respectively. Generally, securities are non-income producing when principal or interest is not paid primarily as a result of bankruptcies or credit defaults, but also include securities where amortization has been discontinued. During 2017, 2016 and 2015 the Company sold fixed maturity and equity securities with fair values of $2,727.8 million, $1,181.6 million, and $1,523.6 million, which were below amortized cost, at gross realized losses of $41.7 million, $50.0 million and $71.9 million, respectively. The Company generally does not engage in short-term buying and selling of securities.
Securities Borrowing, Lending and Repurchase Agreements
The following table includes the amount of borrowed securities, securities lent and securities collateral received as part of the securities lending program, repurchased/reverse repurchased securities pledged and received and cash received as of December 31, 2017 and 2016 (dollars in thousands):
 
2017
 
2016
 
Amortized
Cost
 
Estimated
Fair Value
 
Amortized
Cost
 
Estimated
Fair Value
Borrowed securities
$
358,875

 
$
377,820

 
$
263,820

 
$
279,186

Securities lending:


 


 


 
 
Securities loaned
117,246

 
121,551

 
74,389

 
73,625

Securities received
n/a

 
128,000

 
n/a

 
80,000

Repurchase program/reverse repurchase program:
 
 
 
 
 
 
 
Securities pledged
413,819

 
428,344

 
476,531

 
499,891

Securities received
n/a

 
417,550

 
n/a

 
515,200


The Company also held cash collateral for securities lending and the repurchase program/reverse repurchase programs of $31.2 million and $28.8 million at December 31, 2017 and 2016, respectively. No cash or securities have been pledged by the Company for its securities borrowing program as of December 31, 2017 and 2016.
The following tables present information on the Company’s securities lending and repurchase transactions as of December 31, 2017 and 2016, respectively (dollars in thousands). Collateral associated with certain borrowed securities is not included within the tables as the collateral pledged to each counterparty is the right to reinsurance treaty cash flows.
 
December 31, 2017
 
Remaining Contractual Maturity of the Agreements
 
Overnight and Continuous
 
Up to 30 Days
 
30-90 Days
 
Greater than 90 Days
 
Total
Securities lending transaction:
 
 
 
 
 
 
 
 
 
Corporate
$

 
$

 
$

 
$
121,551

 
$
121,551

Total

 

 

 
121,551

 
121,551

Repurchase transactions:
 
 
 
 
 
 
 
 
 
Corporate

 

 
312

 
184,334

 
184,646

RMBS

 

 

 

 

U.S. government

 

 

 
220,765

 
220,765

Foreign government

 

 

 
21,802

 
21,802

Other
1,131

 

 

 

 
1,131

Total
1,131

 

 
312

 
426,901

 
428,344

Total transactions
$
1,131

 
$

 
$
312

 
$
548,452

 
$
549,895

 
 
 
 
 
 
 
 
 
 
Gross amount of recognized liabilities for securities lending and repurchase transactions in preceding table
 
$
576,786

Amounts related to agreements not included in offsetting disclosure
 
$
26,891


 
December 31, 2016
 
Remaining Contractual Maturity of the Agreements
 
Overnight and Continuous
 
Up to 30 Days
 
30-90 Days
 
Greater than 90 Days
 
Total
Securities lending transaction:
 
 
 
 
 
 
 
 
 
Corporate
$

 
$

 
$
4,017

 
$
69,608

 
$
73,625

Total

 

 
4,017

 
69,608

 
73,625

Repurchase transactions:
 
 
 
 
 
 
 
 
 
Corporate
$

 
$

 
$
3,220

 
$
166,979

 
$
170,199

RMBS

 

 

 
92,546

 
92,546

U.S. government

 

 

 
216,000

 
216,000

Foreign government

 

 

 
19,900

 
19,900

Other
1,246

 

 

 

 
1,246

Total
1,246

 

 
3,220

 
495,425

 
499,891

Total transactions
$
1,246

 
$

 
$
7,237

 
$
565,033

 
$
573,516

 
 
 
 
 
 
 
 
 
 
Gross amount of recognized liabilities for repurchase transactions in preceding table
 
$
624,032

Amounts related to agreements not included in offsetting disclosure
 
$
50,516


The Company has elected to offset amounts recognized as receivables and payables resulting from the repurchase/reverse repurchase programs. After the effect of offsetting, the net amount presented on the consolidated balance sheets was a liability of $1.1 million and $5.5 million as of December 31, 2017 and 2016, respectively. As of December 31, 2017 and 2016, the Company recognized payables resulting from cash received as collateral associated with a repurchase agreement as discussed above. Amounts owed to and due from the counterparties may be settled in cash or offset, in accordance with the agreements.
Mortgage Loans on Real Estate
Mortgage loans represented approximately 8.5% and 8.4% of the Company’s total investments as of December 31, 2017 and 2016, respectively. As of December 31, 2017, mortgage loans were geographically dispersed throughout the U.S. with the largest concentrations in California (19.5%), Texas (8.4%) and Georgia (7.6%) and include loans secured by properties in Canada (2.3%). The recorded investment in mortgage loans on real estate presented below is gross of unamortized deferred loan origination fees and expenses, and valuation allowances.
The distribution of mortgage loans by property type is as follows as of December 31, 2017 and 2016 (dollars in thousands):
 
 
2017
 
2016
 
 
Carrying Value
 
Percentage of
Total
 
Carrying Value
 
Percentage of
Total
Property type:
 
 
 
 
 
 
 
 
Office building
 
$
1,487,392

 
33.6
%
 
$
1,270,113

 
33.6
%
Retail
 
1,270,676

 
28.8

 
1,179,936

 
31.2

Industrial
 
938,612

 
21.3

 
713,461

 
18.8

Apartment
 
510,052

 
11.6

 
447,088

 
11.8

Other commercial
 
206,439

 
4.7

 
172,609

 
4.6

Recorded investment
 
4,413,171

 
100.0
%
 
$
3,783,207

 
100.0
%
Unamortized balance of loan origination fees and expenses
 
(3,254
)
 
 
 

 
 
Valuation allowances
 
(9,384
)
 
 
 
(7,685
)
 
 
Total mortgage loans on real estate
 
$
4,400,533

 


 
$
3,775,522

 



The maturities of the mortgage loans as of December 31, 2017 and 2016 are as follows (dollars in thousands):
 
 
2017
 
2016
 
 
Recorded
Investment
 
% of Total
 
Recorded
Investment
 
% of Total
Due within five years
 
$
1,091,066

 
24.8
%
 
$
822,073

 
21.7
%
Due after five years through ten years
 
2,516,872

 
57.0

 
2,099,559

 
55.5

Due after ten years
 
805,233

 
18.2

 
861,575

 
22.8

Total
 
$
4,413,171

 
100.0
%
 
$
3,783,207

 
100.0
%

The following tables set forth certain key credit quality indicators of the Company’s recorded investment in mortgage loans as of December 31, 2017 and 2016 (dollars in thousands):
 
Recorded Investment
 
Debt Service Ratios
 
Construction loans
 
 
 
 
 
>1.20x
 
1.00x - 1.20x
 
<1.00x
 
 
Total
 
% of Total
December 31, 2017:
 
 
 
 
 
 
 
 
 
 

Loan-to-Value Ratio
 
 
 
 
 
 
 
 
 
 

0% - 59.99%
$
2,148,428

 
$
53,979

 
$
3,801

 
$

 
$
2,206,208

 
50.0
%
60% - 69.99%
1,517,029

 
47,128

 
43,921

 

 
1,608,078

 
36.4

70% - 79.99%
396,446

 
19,461

 
15,367

 

 
431,274

 
9.8

Greater than 80%
120,850

 
30,713

 
6,362

 
9,686

 
167,611

 
3.8

Total
$
4,182,753

 
$
151,281

 
$
69,451

 
$
9,686

 
$
4,413,171

 
100.0
%
 
Recorded Investment
 
Debt Service Ratios
 
 
 
 
 
>1.20x
 
1.00x - 1.20x
 
<1.00x
 
Total
 
% of Total
December 31, 2016:
 
 
 
 
 
 
 
 
 
Loan-to-Value Ratio
 
 
 
 
 
 
 
 

0% - 59.99%
$
1,859,640

 
$
64,749

 
$
1,366

 
$
1,925,755

 
50.8
%
60% - 69.99%
1,257,788

 
34,678

 

 
1,292,466

 
34.2

70% - 79.99%
370,092

 
20,869

 
24,369

 
415,330

 
11.0

Greater than 80%
114,297

 

 
35,359

 
149,656

 
4.0

Total
$
3,601,817

 
$
120,296

 
$
61,094

 
$
3,783,207

 
100.0
%

The age analysis of the Company’s past due recorded investments in mortgage loans as of December 31, 2017 and 2016 (dollars in thousands):
 
 
2017
 
2016
31-60 days past due
 
$
17,100

 
$

61-90 days past due
 
2,056

 

Total past due
 
19,156

 

Current
 
4,394,015

 
3,783,207

Total
 
$
4,413,171

 
$
3,783,207


The following table presents the recorded investment in mortgage loans, by method of measuring impairment, and the related valuation allowances, as of December 31, 2017 and 2016 (dollars in thousands):
 
 
2017
 
2016
Mortgage loans:
 
 
 
 
Individually measured for impairment
 
$
5,858

 
$
2,216

Collectively measured for impairment
 
4,407,313

 
3,780,991

Recorded investment
 
4,413,171

 
3,783,207

Valuation allowances:
 
 
 
 
Individually measured for impairment
 

 

Collectively measured for impairment
 
9,384

 
7,685

Total valuation allowances
 
9,384

 
7,685


Information regarding the Company’s loan valuation allowances for mortgage loans as of December 31, 2017, 2016 and 2015 are as follows (dollars in thousands):
 
 
2017
 
2016
 
2015
Balance, beginning of period
 
$
7,685

 
$
6,813

 
$
6,471

Provision
 
1,691

 
872

 
342

Translation adjustment
 
8

 

 

Balance, end of period
 
$
9,384

 
$
7,685

 
$
6,813


Information regarding the portion of the Company’s mortgage loans that were impaired as of December 31, 2017 and 2016 is as follows (dollars in thousands):
 
 
Unpaid Principal
Balance
 
Recorded
Investment
 
Related
Allowance
 
Carrying Value
December 31, 2017:
 
 
 
 
 
 
Impaired mortgage loans with no valuation allowance recorded
 
$
6,427

 
$
5,858

 
$

 
$
5,858

Impaired mortgage loans with valuation allowance recorded
 

 

 

 

Total impaired mortgage loans
 
$
6,427

 
$
5,858

 
$

 
$
5,858

December 31, 2016:
 
 
 
 
 
 
 
 
Impaired mortgage loans with no valuation allowance recorded
 
$
2,758

 
$
2,216

 
$

 
$
2,216

Impaired mortgage loans with valuation allowance recorded
 

 

 

 

Total impaired mortgage loans
 
$
2,758

 
$
2,216

 
$

 
$
2,216

The Company’s average investment balance of impaired mortgage loans and the related interest income are reflected in the table below for the years ended December 31, 2017, 2016 and 2015 (dollars in thousands):
 
 
 
2017
 
2016
 
2015
 
 
Average
Investment(1)
 
Interest
Income
 
Average
Investment(1)
 
Interest
Income
 
Average
Investment(1)
 
Interest
Income
Impaired mortgage loans with no valuation allowance recorded
 
$
3,621

 
$
186

 
$
2,249

 
$
142

 
$
6,033

 
$
330

Impaired mortgage loans with valuation allowance recorded
 

 

 

 

 
11,592

 
770

Total
 
$
3,621

 
$
186

 
$
2,249

 
$
142

 
$
17,625

 
$
1,100

(1)
Average recorded investment represents the average loan balances as of the beginning of period and all subsequent quarterly end of period balances.
The Company did not acquire any impaired mortgage loans during the years ended December 31, 2017 and 2016. The Company had no mortgage loans that were on a nonaccrual status at December 31, 2017 and 2016.
Policy Loans
Policy loans comprised approximately 2.6% and 3.2% of the Company’s total investments as of December 31, 2017 and 2016, respectively, the majority of which are associated with one client. These policy loans present no credit risk because the amount of the loan cannot exceed the obligation due to the ceding company upon the death of the insured or surrender of the underlying policy. The provisions of the treaties in force and the underlying policies determine the policy loan interest rates. The Company earns a spread between the interest rate earned on policy loans and the interest rate credited to corresponding liabilities.
Funds Withheld at Interest
Funds withheld at interest comprised approximately 11.8% and 13.1% of the Company’s total investments as of December 31, 2017 and 2016, respectively. Of the $6.1 billion funds withheld at interest balance, net of embedded derivatives, as of December 31, 2017, $4.1 billion of the balance is associated with one client. For reinsurance agreements written on a modified coinsurance basis and certain agreements written on a coinsurance funds withheld basis, assets equal to the net statutory reserves are withheld and legally owned and managed by the ceding company and are reflected as funds withheld at interest on the Company’s consolidated balance sheets. In the event of a ceding company’s insolvency, the Company would need to assert a claim on the assets supporting its reserve liabilities. However, the risk of loss to the Company is mitigated by its ability to offset amounts it owes the ceding company for claims or allowances against amounts owed to the Company from the ceding company.
Other Invested Assets
Other invested assets include equity securities, limited partnership interests, joint ventures (other than operating joint ventures), derivative contracts, and FVO contractholder-directed unit-linked investments. Other invested assets also include Federal Home Loan Bank of Des Moines (“FHLB”) common stock, equity release mortgages and structured loans, all of which are included in other in the table below. Other invested assets represented approximately 3.1% and 3.6% of the Company’s total investments as of December 31, 2017 and 2016, respectively. Carrying values of these assets as of December 31, 2017 and 2016 are as follows (dollars in thousands):
 
 
2017
 
2016
Equity securities
 
$
100,152

 
$
275,361

Limited partnerships and real estate joint ventures
 
781,124

 
687,522

Derivatives
 
137,613

 
229,108

FVO contractholder-directed unit-linked investments
 
218,541

 
190,120

Other
 
368,054

 
209,829

Total other invested assets
 
$
1,605,484

 
$
1,591,940