XML 1050 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments (Tables)
12 Months Ended
Dec. 31, 2017
Schedule for Fixed Income Securities at Amortized Cost, Gross Unrealized Gains and Losses and Fair Value

The amortized cost, gross unrealized gains and losses and fair value for fixed income securities are as follows:

 

($ in thousands)    Amortized
cost
     Gross unrealized     Fair
value
 
      Gains      Losses    

December 31, 2017

          

U.S. government and agencies

   $ 115,747      $ 12,310      $ (5   $ 128,052  

Municipal

     615,231        114,177        (75     729,333  

Corporate

     3,570,015        236,659        (10,943     3,795,731  

Foreign government

     166,043        13,722              179,765  

ABS

     41,725        210        (127     41,808  

RMBS

     20,666        1,303        (14     21,955  

CMBS

     11,855        25        (472     11,408  

Redeemable preferred stock

     8,726        947              9,673  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total fixed income securities

   $ 4,550,008      $ 379,353      $ (11,636   $ 4,917,725  
  

 

 

    

 

 

    

 

 

   

 

 

 

December 31, 2016

          

U.S. government and agencies

   $ 123,994      $ 17,570      $     $ 141,564  

Municipal

     612,222        100,532        (611     712,143  

Corporate

     3,517,638        223,491        (22,906     3,718,223  

Foreign government

     173,343        19,511              192,854  

ABS

     48,274        7        (201     48,080  

RMBS

     33,888        1,733        (10     35,611  

CMBS

     15,988        5        (2,197     13,796  

Redeemable preferred stock

     8,810        1,093              9,903  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total fixed income securities

   $ 4,534,157      $ 363,942      $ (25,925   $ 4,872,174  
  

 

 

    

 

 

    

 

 

   

 

 

 
Schedule of Net Investment Income

Net investment income

Net investment income for the years ended December 31 is as follows:

 

($ in thousands)    2017      2016      2015  

Fixed income securities

   $ 228,507      $ 226,894      $ 248,585  

Mortgage loans

     28,263        28,577        27,582  

Equity securities

     5,465        5,868        4,905  

Limited partnership interests

     53,917        38,485        34,177  

Short-term investments

     1,200        826        393  

Policy loans

     2,443        2,456        2,498  
  

 

 

    

 

 

    

 

 

 

Investment income, before expense

     319,795        303,106        318,140  

Investment expense

     (9,100      (7,261      (6,896
  

 

 

    

 

 

    

 

 

 

Net investment income

   $ 310,695      $ 295,845      $ 311,244  
  

 

 

    

 

 

    

 

 

 
Schedule of Realized Capital Gains and Losses by Asset Type

 

Realized capital gains and losses by asset type for the years ended December 31 are as follows:

 

($ in thousands)    2017      2016      2015  

Fixed income securities

   $ 5,436      $ (17,145    $ 42,361  

Mortgage loans

     1,128               25  

Equity securities

     799        (5,570      (3,260

Limited partnership interests

     6,451        590        (6,948

Derivatives

     52,506        23,781        (4,923

Short-term investments

     12        (17      (137
  

 

 

    

 

 

    

 

 

 

Realized capital gains and losses

   $ 66,332      $ 1,639      $ 27,118  
  

 

 

    

 

 

    

 

 

 
Schedule of Realized Capital Gains and Losses by Transaction Type

Realized capital gains and losses by transaction type for the years ended December 31 are as follows:

 

($ in thousands)    2017      2016      2015  

Impairment write-downs

   $ (5,370    $ (15,303    $ (7,709

Change in intent write-downs

            (654      (80
  

 

 

    

 

 

    

 

 

 

Net other-than-temporary impairment losses recognized in earnings

     (5,370      (15,957      (7,789

Sales and other

     19,196        (6,185      39,830  

Valuation and settlements of derivative instruments

     52,506        23,781        (4,923
  

 

 

    

 

 

    

 

 

 

Realized capital gains and losses

   $ 66,332      $ 1,639      $ 27,118  
  

 

 

    

 

 

    

 

 

 
Schedule of Other-Than-Temporary Impairment Losses by Asset Type

Other-than-temporary impairment losses by asset type for the years ended December 31 are as follows:

 

($ in thousands)    2017     2016     2015  
   Gross     Included
in OCI
     Net     Gross     Included
in OCI
    Net     Gross     Included
in OCI
     Net  

Fixed income securities:

                    

Municipal

   $     $      $     $     $    —     $     $ (9   $    —      $ (9

Corporate

     (1,481            (1,481     (8,306     4,205       (4,101     (1,317     342        (975

RMBS

                        1       (1           84              84  

CMBS

     (2,338     893        (1,445     (785     452       (333     (380            (380
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total fixed income securities

     (3,819     893        (2,926     (9,090     4,656       (4,434     (1,622     342        (1,280

Equity securities

     (2,422            (2,422     (11,103           (11,103     (3,430            (3,430

Limited partnership interests

     (22            (22     (420           (420     (3,079            (3,079
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Other-than-temporary impairment losses

   $ (6,263   $ 893      $ (5,370   $ (20,613   $ 4,656     $ (15,957   $ (8,131   $ 342      $ (7,789
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 
Schedule of other-than-temporary impairment losses on fixed income securities included in Accumulated Other Comprehensive Income

The total amount of other-than-temporary impairment losses included in AOCI at the time of impairment for fixed income securities, which were not included in earnings, are presented in the following table. The amount excludes $1.3 million and $9.0 million as of December 31, 2017 and 2016, respectively, of net unrealized gains related to changes in valuation of the fixed income securities subsequent to the impairment measurement date.

 

($ in thousands)    December 31,
2017
     December 31,
2016
 

Corporate

   $      $ (4,050

RMBS

            (40

CMBS

     (975      (384
  

 

 

    

 

 

 

Total

   $ (975    $     (4,474
  

 

 

    

 

 

 
Schedule of Rollforwards of Cumulative Credit Losses Recognized in Earnings for Fixed Income Securities Held

Rollforwards of the cumulative credit losses recognized in earnings for fixed income securities held as of December 31 are as follows:

 

($ in thousands)    2017     2016     2015  

Beginning balance

   $ (4,594   $ (1,173   $ (568

Additional credit loss for securities previously other-than-temporarily impaired

     (128     (357     84  

Additional credit loss for securities not previously other-than-temporarily impaired

     (2,798     (4,077     (1,283

Reduction in credit loss for securities disposed or collected

     4,328       1,013       593  

Change in credit loss due to accretion of increase in cash flows

                 1  
  

 

 

   

 

 

   

 

 

 

Ending balance

   $ (3,192   $ (4,594   $ (1,173
  

 

 

   

 

 

   

 

 

 
Schedule of Unrealized Net Capital Gains and Losses Included in Accumulated Other Comprehensive Income

Unrealized net capital gains and losses included in AOCI are as follows:

 

($ in thousands)    Fair
value
     Gross unrealized     Unrealized net
gains (losses)
 
      Gains      Losses    

December 31, 2017

          

Fixed income securities

   $ 4,917,725      $ 379,353      $ (11,636   $ 367,717  

Equity securities(1)

     194,533        42,758        (388     42,370  

Short-term investments

     88,786               (13     (13

EMA limited partnerships(2)

             (10
          

 

 

 

Unrealized net capital gains and losses, pre-tax

             410,064  

Amounts recognized for:

          

Insurance reserves(3)

             (222,342

DAC and DSI(4)

             (9,057
          

 

 

 

Amounts recognized

             (231,399

Deferred income taxes(5)

             (37,520
          

 

 

 

Unrealized net capital gains and losses, after-tax

           $ 141,145  
          

 

 

 

 

(1) 

Beginning January 1, 2018, due to the adoption of the new accounting standard for the recognition and measurement of financial assets and liabilities, equity securities will be measured at fair value with changes in fair value recognized in net income. The existing unrealized net capital gains and losses, after-tax, will be reclassified to retained income through a cumulative effect adjustment. See Note 2 for additional details on the new accounting standard.

(2) 

Unrealized net capital gains and losses for limited partnership interests represent the Company’s share of EMA limited partnerships’ other comprehensive income. Fair value and gross unrealized gains and losses are not applicable.

(3) 

The insurance reserves adjustment represents the amount by which the reserve balance would increase if the net unrealized gains in the applicable product portfolios were realized and reinvested at current lower interest rates, resulting in a premium deficiency. This adjustment primarily relates to structured settlement annuities with life contingencies (a type of immediate annuities with life contingencies).

(4) 

The DAC and DSI adjustment balance represents the amount by which the amortization of DAC and DSI would increase or decrease if the unrealized gains or losses in the respective product portfolios were realized.

(5) 

Unrealized net capital gains and losses were reduced by deferred income taxes at the newly enacted 21% U.S. corporate tax rate.

 

($ in thousands)    Fair
value
     Gross unrealized     Unrealized net
gains (losses)
 
      Gains      Losses    

December 31, 2016

          

Fixed income securities

   $ 4,872,174      $ 363,942      $ (25,925   $ 338,017  

Equity securities

     218,078        17,214        (7,771     9,443  

Short-term investments

     92,698        1        (2     (1

EMA limited partnerships

             (61
          

 

 

 

Unrealized net capital gains and losses, pre-tax

             347,398  

Amounts recognized for:

          

Insurance reserves

             (56,350

DAC and DSI

             (10,522
          

 

 

 

Amounts recognized

             (66,872

Deferred income taxes

             (98,184
          

 

 

 

Unrealized net capital gains and losses, after-tax

           $ 182,342  
          

 

 

 
Schedule of Change in Unrealized net Capital Gains and Losses

The change in unrealized net capital gains and losses for the years ended December 31 is as follows:

 

($ in thousands)    2017     2016     2015  

Fixed income securities

   $ 29,700     $ 41,965     $ (235,454

Equity securities

     32,927       12,743       (3,873

Short-term investments

     (12     (3     1  

EMA limited partnerships

     51       (3     (58
  

 

 

   

 

 

   

 

 

 

Total

     62,666       54,702       (239,384

Amounts recognized for:

      

Insurance reserves

     (165,992     (11,943     212,845  

DAC and DSI

     1,465       (4,984     7,315  
  

 

 

   

 

 

   

 

 

 

Amounts recognized

     (164,527     (16,927     220,160  

Deferred income taxes

     60,664       (13,221     6,728  
  

 

 

   

 

 

   

 

 

 

(Decrease) increase in unrealized net capital gains and losses, after-tax

   $ (41,197   $ 24,554     $ (12,496
  

 

 

   

 

 

   

 

 

 
Summary of Gross Unrealized Losses and Fair Value of Fixed Income and Equity Securities by Length of Time

The following table summarizes the gross unrealized losses and fair value of fixed income and equity securities by the length of time that individual securities have been in a continuous unrealized loss position.

 

($ in thousands)    Less than 12 months     12 months or more     Total
unrealized
losses
 
     Number
of issues
     Fair
value
     Unrealized
losses
    Number
of issues
     Fair
value
     Unrealized
losses
   

December 31, 2017

                  

Fixed income securities

                  

U.S. government and agencies

     2      $ 39,867      $ (5          $      $     $ (5

Municipal

     1        4,925        (75                       $ (75

Corporate

     147        527,594        (4,216     47        191,534        (6,727     (10,943

ABS

     4        24,836        (127                         (127

RMBS

     47        1,720        (10     24        216        (4     (14

CMBS

                         2        8,325        (472     (472

Redeemable preferred stock

     1        1                                   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total fixed income securities

     202        598,943        (4,433     73        200,075        (7,203     (11,636

Equity securities

     63        7,294        (330     3        759        (58     (388
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total fixed income and equity securities

     265      $ 606,237      $ (4,763     76      $ 200,834      $ (7,261   $ (12,024
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Investment grade fixed income securities

     137      $ 532,387      $ (3,093     64      $ 185,093      $ (6,447   $ (9,540

Below investment grade fixed income securities

     65        66,556        (1,340     9        14,982        (756     (2,096
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total fixed income securities

     202      $ 598,943      $ (4,433     73      $ 200,075      $ (7,203   $ (11,636
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

December 31, 2016

                  

Fixed income securities

                  

Municipal

     3      $ 16,781      $ (611          $      $     $ (611

Corporate

     215        776,730        (21,291     15        45,247        (1,615     (22,906

ABS

     3        23,288        (201                         (201

RMBS

     35        519        (3     17        980        (7     (10

CMBS

     4        5,297        (158     1        7,944        (2,039     (2,197

Redeemable preferred stock

     1                                          
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total fixed income securities

     261        822,615        (22,264     33        54,171        (3,661     (25,925

Equity securities

     156        35,306        (2,694     92        22,695        (5,077     (7,771
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total fixed income and equity securities

     417      $ 857,921      $ (24,958     125      $ 76,866      $ (8,738   $ (33,696
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Investment grade fixed income securities

     176      $ 744,124      $ (18,858     22      $ 30,364      $ (868   $ (19,726

Below investment grade fixed income securities

     85        78,491        (3,406     11        23,807        (2,793     (6,199
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total fixed income securities

     261      $ 822,615      $ (22,264     33      $ 54,171      $ (3,661   $ (25,925
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 
Schedule of Commercial Mortgage Loans by Geographic Distribution

The following table shows the principal geographic distribution of commercial real estate represented in the Company’s mortgage loan portfolio. No other state represented more than 5% of the portfolio as of December 31.

 

(% of mortgage loan portfolio carrying value)    2017     2016  

California

     19.4     20.9

Texas

     14.5       11.0  

New Jersey

     8.5       9.3  

Illinois

     5.7       3.6  
Schedule of Types of Properties Collateralizing Commercial Mortgage Loans

The types of properties collateralizing the mortgage loans as of December 31 are as follows:

 

(% of mortgage loan portfolio carrying value)    2017     2016  

Office buildings

     28.2     26.1

Apartment complex

     26.3       25.6  

Retail

     19.3       19.3  

Warehouse

     16.5       18.9  

Other

     9.7       10.1  
  

 

 

   

 

 

 

Total

     100.0     100.0
  

 

 

   

 

 

 
Summary of Carrying Value of Non-Impaired Fixed and Variable Rate Mortgage Loans by Debt Service Coverage Ration Distribution

The following table reflects the carrying value of non-impaired fixed rate mortgage loans summarized by debt service coverage ratio distribution as of December 31. There were no variable rate mortgage loans as of December 31, 2017 or 2016.

 

($ in thousands)    2017      2016  

Below 1.0

   $      $ 5,600  

1.0 - 1.25

     50,411        44,289  

1.26 - 1.50

     172,800        179,503  

Above 1.50

     405,931        384,988  
  

 

 

    

 

 

 

Total non-impaired mortgage loans

   $ 629,142      $ 614,380  
  

 

 

    

 

 

 
Schedule of Municipal Bonds Held For Investment by Geographic Distribution

The Company maintains a diversified portfolio of municipal bonds. The following table shows the principal geographic distribution of municipal bond issuers represented in the Company’s portfolio as of December 31. No other state represents more than 5% of the portfolio.

 

(% of municipal bond portfolio carrying value)    2017     2016  

California

     27.7     27.5

Texas

     11.9       12.3  

Oregon

     7.2       6.7  

Illinois

     5.8       5.5  
Fixed income securities  
Schedule of Securities Based on Contractual Maturities

Scheduled maturities

The scheduled maturities for fixed income securities are as follows as of December 31, 2017:

 

($ in thousands)    Amortized
cost
     Fair
value
 

Due in one year or less

   $ 317,002      $ 320,811  

Due after one year through five years

     1,595,959        1,670,587  

Due after five years through ten years

     1,468,968        1,524,178  

Due after ten years

     1,093,833        1,326,978  
  

 

 

    

 

 

 
     4,475,762        4,842,554  

ABS, RMBS and CMBS

     74,246        75,171  
  

 

 

    

 

 

 

Total

   $ 4,550,008      $ 4,917,725  
  

 

 

    

 

 

 
Mortgage loans  
Schedule of Securities Based on Contractual Maturities

The contractual maturities of the mortgage loan portfolio as of December 31, 2017 are as follows:

 

($ in thousands)    Number
of loans
     Carrying
value
     Percent  

2018

     5      $ 21,589        3.4

2019

     1        10,000        1.6  

2020

     6        28,310        4.5  

2021

     11        71,052        11.3  

Thereafter

     77        498,191        79.2  
  

 

 

    

 

 

    

 

 

 

Total

     100      $ 629,142        100.0