XML 27 R14.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value of Assets and Liabilities
6 Months Ended
Jun. 30, 2018
Fair Value Disclosures [Abstract]  
Fair Value Disclosures
Fair Value of Assets and Liabilities
Fair Value Measurement
General accounting principles for Fair Value Measurements and Disclosures define fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. These principles also establish a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value and describes three levels of inputs that may be used to measure fair value:
Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities. The Company’s Level 1 assets and liabilities are traded in active exchange markets.
Level 2 - Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or market standard valuation techniques and assumptions that use significant inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the related assets or liabilities. Prices are determined using valuation methodologies such as discounted cash flow models and other similar techniques that require management’s judgment or estimation in developing inputs that are consistent with those other market participants would use when pricing similar assets and liabilities. Additionally, the Company’s embedded derivatives, all of which are associated with reinsurance treaties and longevity and mortality swaps, are classified in Level 3 since their values include significant unobservable inputs.
For a discussion of the Company’s valuation methodologies for assets and liabilities measured at fair value and the fair value hierarchy, see Note 6 in the Notes to Consolidated Financial Statements included in the Company’s 2017 Annual Report.

Assets and Liabilities by Hierarchy Level
Assets and liabilities measured at fair value on a recurring basis as of June 30, 2018 and December 31, 2017 are summarized below (dollars in thousands):
June 30, 2018:
 
 
 
Fair Value Measurements Using:
 
 
Total    
 
Level 1        
 
Level 2    
 
Level 3    
Assets:
 
 
 
 
 
 
 
 
Fixed maturity securities – available-for-sale:
 
 
 
 
 
 
 
 
Corporate
 
$
22,503,507

 
$

 
$
21,136,353

 
$
1,367,154

Canadian government
 
4,062,843

 

 
3,490,145

 
572,698

RMBS
 
1,821,214

 

 
1,766,375

 
54,839

ABS
 
1,708,824

 

 
1,638,138

 
70,686

CMBS
 
1,242,509

 

 
1,240,642

 
1,867

U.S. government
 
1,525,150

 
1,405,485

 
98,930

 
20,735

State and political subdivisions
 
737,044

 

 
720,539

 
16,505

Other foreign government
 
3,183,863

 

 
3,178,819

 
5,044

Total fixed maturity securities – available-for-sale
 
36,784,954

 
1,405,485

 
33,269,941

 
2,109,528

Equity securities
 
108,070

 
65,133

 

 
42,937

Funds withheld at interest – embedded derivatives
 
144,610

 

 

 
144,610

Cash equivalents
 
424,601

 
409,242

 
15,359

 

Short-term investments
 
82,521

 
991

 
78,313

 
3,217

Other invested assets:
 
 
 
 
 
 
 
 
Derivatives:
 
 
 
 
 
 
 
 
Interest rate swaps
 
36,170

 

 
36,170

 

Foreign currency forwards
 
18,428

 

 
18,428

 

CPI swaps
 
(42
)
 

 
(42
)
 

Credit default swaps
 
5,927

 

 
5,927

 

Equity options
 
21,136

 

 
21,136

 

Foreign currency swaps
 
55,696

 

 
55,696

 

FVO contractholder-directed unit-linked investments
 
212,202

 
211,141

 
1,061

 

Total other invested assets
 
349,517

 
211,141

 
138,376

 

Other assets - longevity swaps
 
43,971

 

 

 
43,971

Total
 
$
37,938,244

 
$
2,091,992

 
$
33,501,989

 
$
2,344,263

Liabilities:
 
 
 
 
 
 
 
 
Interest sensitive contract liabilities – embedded derivatives
 
$
928,797

 
$

 
$

 
$
928,797

Other liabilities:
 
 
 
 
 
 
 
 
Derivatives:
 
 
 
 
 
 
 
 
Interest rate swaps
 
14,740

 

 
14,740

 

Foreign currency forwards
 
8

 

 
8

 

CPI swaps
 
(969
)
 

 
(969
)
 

Credit default swaps
 
(676
)
 

 
(676
)
 

Equity options
 
(4,814
)
 

 
(4,814
)
 

Mortality swaps
 
782

 

 

 
782

Total
 
$
937,868

 
$

 
$
8,289

 
$
929,579

December 31, 2017:
 
 
 
Fair Value Measurements Using:
 
 
Total
 
Level 1
 
Level 2
 
Level 3
Assets:
 
 
 
 
 
 
 
 
Fixed maturity securities – available-for-sale:
 
 
 
 
 
 
 
 
Corporate
 
$
23,210,968

 
$

 
$
21,873,696

 
$
1,337,272

Canadian government
 
4,220,076

 

 
3,626,134

 
593,942

RMBS
 
1,719,880

 

 
1,611,998

 
107,882

ABS
 
1,648,362

 

 
1,524,888

 
123,474

CMBS
 
1,303,387

 

 
1,300,153

 
3,234

U.S. government
 
1,943,592

 
1,818,006

 
103,075

 
22,511

State and political subdivisions
 
703,428

 

 
662,225

 
41,203

Other foreign government
 
3,401,127

 

 
3,396,035

 
5,092

Total fixed maturity securities – available-for-sale
 
38,150,820

 
1,818,006

 
34,098,204

 
2,234,610

Equity securities:
 
 
 
 
 
 
 
 
Non-redeemable preferred stock
 
39,806

 
39,806

 

 

Other equity securities
 
60,346

 
60,346

 

 

Funds withheld at interest – embedded derivatives
 
122,194

 

 

 
122,194

Cash equivalents
 
356,788

 
354,071

 
2,717

 

Short-term investments
 
50,746

 

 
47,650

 
3,096

Other invested assets:
 
 
 
 
 
 
 
 
Derivatives:
 
 
 
 
 
 
 
 
Interest rate swaps
 
51,359

 

 
51,359

 

Foreign currency forwards
 
730

 

 
730

 

CPI swaps
 
(221
)
 

 
(221
)
 

Credit default swaps
 
5,908

 

 
5,908

 

Equity options
 
16,932

 

 
16,932

 

Foreign currency swaps
 
62,905

 

 
62,905

 

FVO contractholder-directed unit-linked investments
 
218,541

 
217,618

 
923

 

Total other invested assets
 
356,154

 
217,618

 
138,536

 

Other assets - longevity swaps
 
40,659

 

 

 
40,659

Total
 
$
39,177,513

 
$
2,489,847

 
$
34,287,107

 
$
2,400,559

Liabilities:
 
 
 
 
 
 
 
 
Interest sensitive contract liabilities – embedded derivatives
 
$
1,014,228

 
$

 
$

 
$
1,014,228

Other liabilities:
 
 
 
 
 
 
 
 
Derivatives:
 
 
 
 
 
 
 
 
Interest rate swaps
 
14,311

 

 
14,311

 

Foreign currency forwards
 
7,213

 

 
7,213

 

CPI swaps
 
1,939

 

 
1,939

 

Credit default swaps
 
(760
)
 

 
(760
)
 

Equity options
 
(6,339
)
 

 
(6,339
)
 

Foreign currency swaps
 
6,194

 

 
6,194

 

Mortality swaps
 
1,683

 

 

 
1,683

Total
 
$
1,038,469

 
$

 
$
22,558

 
$
1,015,911


Transfers between Levels 1 and 2
Transfers between Levels 1 and 2 are made to reflect changes in observability of inputs and market activity. There were no transfers between Level 1 and Level 2 for the six months ended June 30, 2018. The Company recognizes transfers of assets and liabilities into and out of levels within the fair value hierarchy at the beginning of the quarter in which the actual event or change in circumstances that caused the transfer occurs. The following tables present the transfers between Level 1 and Level 2 during the three and six months ended June 30, 2017 (dollars in thousands):
 
 
2017
 
 
Transfers from    
Level 1 to
Level 2
 
Transfers from    
Level 2 to
Level 1
Three months ended June 30:
 
 
 
 
Fixed maturity securities - available-for-sale:
 
 
 
 
Corporate securities
 
$

 
$
49,999

 
 
 
 
 
Six months ended June 30:
 
 
 
 
Fixed maturity securities - available-for-sale:
 
 
 
 
Corporate securities
 
$

 
$
88,674



Quantitative Information Regarding Internally - Priced Level 3 Assets and Liabilities
The following table presents quantitative information about significant unobservable inputs used in Level 3 fair value measurements that are developed internally by the Company as of June 30, 2018 and December 31, 2017 (dollars in thousands):
 
 
Estimated Fair Value      
 
Valuation Technique
 
Unobservable Inputs
 
Range (Weighted Average) 
June 30, 2018
 
December 31, 2017
 
 
 
June 30, 2018
 
December 31, 2017
Assets:
 
 
 
 
 
 
 
 
 
 
 
Corporate
$
571,750

 
$
173,579

 
Market comparable securities
 
Liquidity premium
 
0-2% (1%)

 
0-2%  (1%)

 
 
 
 
 
 
 
EBITDA Multiple
 
5.9x-7.5x
(6.9x)

 

U.S. government
20,735

 
22,511

 
Market comparable securities
 
Liquidity premium
 
0-1% (1%)

 
0-1%  (1%)

State and political subdivisions
4,361

 
4,616

 
Market comparable securities    
 
Liquidity premium
 
1
%
 
1
%
Other foreign government
5,044

 

 
Market comparable securities
 
Liquidity premium
 
1
%
 

Equity securities
23,856

 

 
Market comparable securities
 
Liquidity premium
 
1
%
 

 
 
 
 
 
 
 
EBITDA Multiple
 
6.9x-13.1x
(7.9x)

 

Funds withheld at interest- embedded derivatives
144,610

 
122,194

 
Total return swap
 
Mortality
 
0-100%  (2%)

 
0-100%  (2%)

 
 
 
 
 
 
 
Lapse
 
0-35%  (9%)

 
0-35%  (9%)

 
 
 
 
 
 
 
Withdrawal
 
0-5%  (3%)

 
0-5%  (3%)

 
 
 
 
 
 
 
CVA
 
0-5%  (1%)

 
0-5%  (1%)

 
 
 
 
 
 
 
Crediting rate
 
2-4%  (2%)

 
2-4%  (2%)

Longevity swaps
43,971

 
40,659

 
Discounted cash flow
 
Mortality
 
0-100%  (2%)

 
0-100%  (2%)

 
 
 
 
 
 
 
Mortality improvement
 
(10%)-10%  (3%)

 
(10%)-10%   (3%)

Liabilities:
 
 
 
 
 
 
 
 
 
 
 
Interest sensitive contract liabilities- embedded derivatives- indexed annuities
806,436

 
861,758

 
Discounted cash flow
 
Mortality
 
0-100% (2%)

 
0-100% (2%)

 
 
 
 
 
 
 
Lapse
 
0-35% (9%)

 
0-35% (9%)

 
 
 
 
 
 
 
Withdrawal
 
0-5% (3%)

 
0-5% (3%)

 
 
 
 
 
 
 
Option budget projection
 
2-4% (2%)

 
2-4% (2%)

Interest sensitive contract liabilities- embedded derivatives- variable annuities
122,361

 
152,470

 
Discounted cash 
flow
 
Mortality
 
0-100% (1%)

 
0-100% (1%)

 
 
 
 
 
 
 
Lapse
 
0-25% (5%)

 
0-25% (5%)

 
 
 
 
 
 
 
Withdrawal
 
0-7% (4%)

 
0-7% (3%)

 
 
 
 
 
 
 
CVA
 
0-5% (1%)

 
0-5% (1%)

 
 
 
 
 
 
 
Long-term volatility
 
0-27% (14%)

 
0-27% (8%)

Mortality swaps
782

 
1,683

 
Discounted cash flow
 
Mortality
 
0-100%  (1%)

 
0-100%  (1%)


Changes in Level 3 Assets and Liabilities
Assets and liabilities transferred into Level 3 are due to a lack of observable market transactions and price information. Assets and liabilities are transferred out of Level 3 when circumstances change such that significant inputs can be corroborated with market observable data. This may be due to a significant increase in market activity for the asset or liability, a specific event, one or more significant input(s) becoming observable. Transfers out of Level 3 were primarily the result of the Company obtaining observable pricing information or a third party pricing quotation that appropriately reflects the fair value of those assets and liabilities. In addition, certain transfers out of Level 3 were also due to ratings upgrades on mortgage-backed securities that had previously had below investment-grade ratings. The Company also transferred equity securities with a fair value of approximately $38.9 million into Level 3 as a result of the adoption of the new accounting guidance for the recognition and measurement of equity securities.
For further information on the Company’s valuation processes, see Note 6 in the Notes to Consolidated Financial Statements included in the Company’s 2017 Annual Report.
The reconciliations for all assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) are as follows (dollars in thousands):
For the three months ended June 30, 2018:
 
Fixed maturity securities - available-for-sale
 
 
Corporate
 
Canadian government
 
RMBS
 
ABS
Fair value, beginning of period
 
$
1,299,264

 
$
572,747

 
$
120,614

 
$
130,706

Total gains/losses (realized/unrealized)
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
Investment income, net of related expenses
 
(305
)
 
3,468

 
(43
)
 
76

Investment related gains (losses), net
 
(3,141
)
 

 
312

 
1,282

Included in other comprehensive income
 
2,178

 
(3,517
)
 
(671
)
 
(1,544
)
Purchases(1)
 
155,498

 

 
24,412

 

Sales(1)
 
(11,089
)
 

 
(4,961
)
 

Settlements(1)
 
(68,328
)
 

 
(1,572
)
 
(19,544
)
Transfers into Level 3
 

 

 
3,031

 
4,968

Transfers out of Level 3
 
(6,923
)
 

 
(86,283
)
 
(45,258
)
Fair value, end of period
 
$
1,367,154

 
$
572,698

 
$
54,839

 
$
70,686

Unrealized gains and losses recorded in earnings for the period relating to those Level 3 assets and liabilities that were still held at the end of the period
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
Investment income, net of related expenses
 
$
(304
)
 
$
3,468

 
$
(13
)
 
$
68

Investment related gains (losses), net
 
(3,141
)
 

 

 

For the three months ended June 30, 2018 (continued):
 
Fixed maturity securities available-for-sale
 
 
CMBS
 
U.S. government
 
State
and political
subdivisions
 
Other foreign government
Fair value, beginning of period
 
$
1,884

 
$
21,053

 
$
41,876

 
$
5,004

Total gains/losses (realized/unrealized)
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
Investment income, net of related expenses
 

 
(107
)
 
(10
)
 

Included in other comprehensive income
 
(16
)
 
(173
)
 
(110
)
 
40

Purchases(1)
 

 
118

 

 

Settlements(1)
 
(2
)
 
(156
)
 
(86
)
 

Transfers out of Level 3
 
1

 

 
(25,165
)
 

Fair value, end of period
 
$
1,867

 
$
20,735

 
$
16,505

 
$
5,044

Unrealized gains and losses recorded in earnings for the period relating to those Level 3 assets and liabilities that were still held at the end of the period
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
Investment income, net of related expenses
 
$

 
$
(108
)
 
$
(11
)
 
$

For the three months ended June 30, 2018 (continued):
 
Equity securities
 
Funds withheld
at interest-
embedded
derivatives
 
Short-term Investments
 
Other assets - longevity swaps
 
Interest sensitive contract liabilities embedded derivatives
 
Other liabilities - mortality swaps
Fair value, beginning of period
 
$
36,152

 
$
135,805

 
$
3,217

 
$
44,011

 
$
(964,794
)
 
$
(1,683
)
Total gains/losses (realized/unrealized)
 
 
 
 
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
 
 
 
 
Investment income, net of related expenses
 

 

 

 

 

 

Investment related gains (losses), net
 
(4,922
)
 
8,805

 

 

 
15,324

 

Claims & other policy benefits
 

 

 

 

 

 

Interest credited
 

 

 

 

 
6,519

 

Policy acquisition costs and other insurance expenses
 

 

 

 

 

 

Included in other comprehensive income
 

 

 
(21
)
 
(2,329
)
 

 

Other revenues
 

 

 

 
2,289

 

 
(799
)
Purchases(1)
 
12,248

 

 
335

 

 
(4,205
)
 

Sales(1)
 
(541
)
 

 

 

 

 

Settlements(1)
 

 

 
(314
)
 

 
18,359

 
1,700

Transfers into Level 3
 

 

 

 

 

 

Transfers out of Level 3
 

 

 

 

 

 

Fair value, end of period
 
$
42,937

 
$
144,610

 
$
3,217

 
$
43,971

 
$
(928,797
)
 
$
(782
)
Unrealized gains and losses recorded in earnings for the period relating to those Level 3 assets and liabilities that were still held at the end of the period
 
 
 
 
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
 
 
 
 
Investment related gains (losses), net
 
$
(5,000
)
 
$
8,805

 
$

 
$

 
$
13,474

 
$

Other revenues
 

 

 

 
2,289

 

 
(799
)
Interest credited
 

 

 

 

 
(11,839
)
 

For the six months ended June 30, 2018:
 
Fixed maturity securities - available-for-sale
 
 
Corporate
 
Canadian government
 
RMBS
 
ABS
Fair value, beginning of period
 
$
1,337,272

 
$
593,942

 
$
107,882

 
$
123,474

Total gains/losses (realized/unrealized)
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
Investment income, net of related expenses
 
(666
)
 
6,912

 
(135
)
 
182

Investment related gains (losses), net
 
(3,141
)
 

 
312

 
1,284

Included in other comprehensive income
 
(30,674
)
 
(28,156
)
 
(1,781
)
 
(691
)
Purchases(1)
 
255,668

 

 
45,328

 
11,000

Sales(1)
 
(17,269
)
 

 
(4,961
)
 

Settlements(1)
 
(143,474
)
 

 
(4,535
)
 
(22,283
)
Transfers into Level 3
 
7,166

 

 
3,031

 
4,968

Transfers out of Level 3
 
(37,728
)
 

 
(90,302
)
 
(47,248
)
Fair value, end of period
 
$
1,367,154

 
$
572,698

 
$
54,839

 
$
70,686

Unrealized gains and losses recorded in earnings for the period relating to those Level 3 assets and liabilities that were still held at the end of the period
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
Investment income, net of related expenses
 
$
(665
)
 
$
6,912

 
$
(105
)
 
$
174

Investment related gains (losses), net
 
(3,141
)
 

 

 

For the six months ended June 30, 2018 (continued):
 
Fixed maturity securities available-for-sale
 
 
CMBS
 
U.S. government
 
State
and political
subdivisions
 
Other foreign government
Fair value, beginning of period
 
$
3,234

 
$
22,511

 
$
41,203

 
$
5,092

Total gains/losses (realized/unrealized)
 
 
 
 
 

 

Included in earnings, net:
 
 
 
 
 

 

Investment income, net of related expenses
 

 
(217
)
 
(2
)
 

Included in other comprehensive income
 
(63
)
 
(513
)
 
590

 
(48
)
Purchases(1)
 

 
214

 

 

Settlements(1)
 
(3
)
 
(1,260
)
 
(121
)
 

Transfers out of Level 3
 
(1,301
)
 

 
(25,165
)
 

Fair value, end of period
 
$
1,867

 
$
20,735

 
$
16,505

 
$
5,044

Unrealized gains and losses recorded in earnings for the period relating to those Level 3 assets and liabilities that were still held at the end of the period
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
Investment income, net of related expenses
 
$

 
$
(218
)
 
$
(3
)
 
$


For the six months ended June 30, 2018 (continued):
 
Equity securities
 
Funds withheld
at interest-
embedded
derivatives
 
Short-term Investments
 
Other assets - longevity swaps
 
Interest sensitive contract liabilities embedded derivatives
 
Other liabilities - mortality swaps
Fair value, beginning of period
 
$

 
$
122,194

 
$
3,096

 
$
40,659

 
$
(1,014,228
)
 
$
(1,683
)
Total gains/losses (realized/unrealized)
 
 
 
 
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
 
 
 
 
Investment related gains (losses), net
 
(7,599
)
 
22,416

 

 

 
30,109

 

Interest credited
 

 

 

 

 
31,870

 

Included in other comprehensive income
 

 

 
(46
)
 
(1,245
)
 

 

Other revenues
 

 

 

 
4,557

 

 
(799
)
Purchases(1)
 
12,248

 

 
481

 

 
(12,713
)
 

Sales(1)
 
(569
)
 

 

 

 

 

Settlements(1)
 
(48
)
 

 
(314
)
 

 
36,165

 
1,700

Transfers into Level 3
 
38,905

 

 

 

 

 

Fair value, end of period
 
$
42,937

 
$
144,610

 
$
3,217

 
$
43,971

 
$
(928,797
)
 
$
(782
)
Unrealized gains and losses recorded in earnings for the period relating to those Level 3 assets and liabilities that were still held at the end of the period
 
 
 
 
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
 
 
 
 
Investment related gains (losses), net
 
$
(7,705
)
 
$
22,416

 
$

 
$

 
$
26,375

 
$

Other revenues
 

 

 

 
4,557

 

 
(799
)
Interest credited
 

 

 

 

 
(4,295
)
 


For the three months ended June 30, 2017:
 
Fixed maturity securities - available-for-sale
 
 
Corporate
 
Canadian government
 
RMBS
 
ABS
Fair value, beginning of period
 
$
1,263,925

 
$
483,560

 
$
143,430

 
$
208,436

Total gains/losses (realized/unrealized)
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
Investment income, net of related expenses
 
(396
)
 
3,201

 
(29
)
 
511

Investment related gains (losses), net
 
8,427

 

 
115

 

Included in other comprehensive income
 
(4,548
)
 
46,509

 
1,962

 
1,136

Purchases(1)
 
104,087

 

 
29,318

 
34,366

Sales(1)
 
(23,174
)
 

 
(4,467
)
 

Settlements(1)
 
(74,531
)
 

 
(4,655
)
 
(27,569
)
Transfers into Level 3
 
17,264

 

 
5,423

 
3,500

Transfers out of Level 3
 

 

 
(22,412
)
 
(18,791
)
Fair value, end of period
 
$
1,291,054

 
$
533,270

 
$
148,685

 
$
201,589

Unrealized gains and losses recorded in earnings for the period relating to those Level 3 assets and liabilities that were still held at the end of the period
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
Investment income, net of related expenses
 
$
(396
)
 
$
3,201

 
$
(37
)
 
$
239

Investment related gains (losses), net
 
(1,495
)
 

 

 

For the three months ended June 30, 2017 (continued):
 
Fixed maturity securities available-for-sale
 
 
CMBS
 
U.S. government
 
State
and political
subdivisions
 
Other foreign government
Fair value, beginning of period
 
$
1,923

 
$
23,474

 
$
33,858

 
$
12,344

Total gains/losses (realized/unrealized)
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
Investment income, net of related expenses
 

 
(115
)
 
(6
)
 

Included in other comprehensive income
 
21

 
211

 
823

 
(12
)
Purchases(1)
 

 
132

 

 

Settlements(1)
 
(1
)
 
(135
)
 
(241
)
 
(338
)
Fair value, end of period
 
$
1,943

 
$
23,567

 
$
34,434

 
$
11,994

Unrealized gains and losses recorded in earnings for the period relating to those Level 3 assets and liabilities that were still held at the end of the period
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
Investment income, net of related expenses
 
$

 
$
(115
)
 
$
(6
)
 
$

For the three months ended June 30, 2017 (continued):
 
Short-term Investments
 
Funds withheld
at interest-
embedded
derivatives
 
Other assets - longevity swaps
 
Interest sensitive contract liabilities embedded derivatives
 
Other liabilities - mortality swaps
Fair value, beginning of period
 
$
3,276

 
$
46,173

 
$
29,170

 
$
(972,930
)
 
$
(2,857
)
Total gains/losses (realized/unrealized)
 
 
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
 
 
Investment related gains (losses), net
 

 
15,108

 

 
360

 

Interest credited
 

 

 

 
(5,955
)
 

Included in other comprehensive income
 
(29
)
 

 
2,198

 

 

Other revenues
 

 

 
1,981

 

 
(395
)
Purchases(1)
 
324

 

 

 
(19,533
)
 

Settlements(1)
 
(23
)
 

 

 
23,427

 
1,700

Fair value, end of period
 
$
3,548

 
$
61,281

 
$
33,349

 
$
(974,631
)
 
$
(1,552
)
Unrealized gains and losses recorded in earnings for the period relating to those Level 3 assets and liabilities that were still held at the end of the period
 
 
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
 
 
Investment related gains (losses), net
 
$

 
$
15,108

 
$

 
$
(1,794
)
 
$

Other revenues
 

 

 
1,981

 

 
(395
)
Interest credited
 

 

 

 
(29,382
)
 


For the six months ended June 30, 2017:
 
Fixed maturity securities - available-for-sale
 
 
Corporate
 
Canadian government
 
RMBS
 
ABS
Fair value, beginning of period
 
$
1,272,253

 
$
475,965

 
$
160,291

 
$
219,280

Total gains/losses (realized/unrealized)
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
Investment income, net of related expenses
 
(819
)
 
6,271

 
(274
)
 
1,529

Investment related gains (losses), net
 
7,196

 

 
480

 

Included in other comprehensive income
 
400

 
51,034

 
2,612

 
6,903

Purchases(1)
 
150,001

 

 
45,817

 
45,215

Sales(1)
 
(23,174
)
 

 
(15,071
)
 

Settlements(1)
 
(146,001
)
 

 
(11,439
)
 
(45,723
)
Transfers into Level 3
 
31,198

 

 
5,500

 
38,758

Transfers out of Level 3
 

 

 
(39,231
)
 
(64,373
)
Fair value, end of period
 
$
1,291,054

 
$
533,270

 
$
148,685

 
$
201,589

Unrealized gains and losses recorded in earnings for the period relating to those Level 3 assets and liabilities that were still held at the end of the period
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
Investment income, net of related expenses
 
$
(819
)
 
$
6,271

 
$
(128
)
 
$
400

Investment related gains (losses), net
 
(2,788
)
 

 
(346
)
 

For the six months ended June 30, 2017 (continued):
 
Fixed maturity securities available-for-sale
 
 
CMBS
 
U.S. government
 
State
and political
subdivisions
 
Other foreign government
Fair value, beginning of period
 
$
21,145

 
$
24,488

 
$
41,666

 
$
12,869

Total gains/losses (realized/unrealized)
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
Investment income, net of related expenses
 
709

 
(232
)
 
(94
)
 

Investment related gains (losses), net
 
(595
)
 

 

 

Included in other comprehensive income
 
(62
)
 
263

 
(20
)
 
(203
)
Purchases(1)
 

 
236

 

 

Sales(1)
 
(3,720
)
 

 

 

Settlements(1)
 
(5,402
)
 
(1,188
)
 
(274
)
 
(672
)
Transfers out of Level 3
 
(10,132
)
 

 
(6,844
)
 

Fair value, end of period
 
$
1,943

 
$
23,567

 
$
34,434

 
$
11,994

Unrealized gains and losses recorded in earnings for the period relating to those Level 3 assets and liabilities that were still held at the end of the period
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
Investment income, net of related expenses
 
$

 
$
(232
)
 
$
(94
)
 
$


For the six months ended June 30, 2017 (continued):
 
Short-term Investments
 
Funds withheld
at interest-
embedded
derivatives
 
Other assets - longevity swaps
 
Interest sensitive contract liabilities embedded derivatives
 
Other liabilities - mortality swaps
Fair value, beginning of period
 
$
3,346

 
$
(22,529
)
 
$
26,958

 
$
(990,308
)
 
$
(2,462
)
Total gains/losses (realized/unrealized)
 
 
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
 
 
Investment related gains (losses), net
 

 
83,810

 

 
22,723

 

Interest credited
 

 

 

 
(22,357
)
 

Included in other comprehensive income
 
4

 

 
2,545

 

 

Other revenues
 

 

 
3,846

 

 
(790
)
Purchases(1)
 
356

 

 

 
(25,927
)
 

Settlements(1)
 
(158
)
 

 

 
41,238

 
1,700

Fair value, end of period
 
$
3,548

 
$
61,281

 
$
33,349

 
$
(974,631
)
 
$
(1,552
)
Unrealized gains and losses recorded in earnings for the period relating to those Level 3 assets and liabilities that were still held at the end of the period
 
 
 
 
 
 
 
 
 
 
Included in earnings, net:
 
 
 
 
 
 
 
 
 
 
Investment related gains (losses), net
 
$

 
$
83,810

 
$

 
$
18,505

 
$

Other revenues
 

 

 
3,846

 

 
(790
)
Interest credited
 

 

 

 
(63,596
)
 


(1)
The amount reported within purchases, sales and settlements is the purchase price (for purchases) and the sales/settlement proceeds (for sales and settlements) based upon the actual date purchased or sold/settled. Items purchased and sold/settled in the same period are excluded from the rollforward. The Company had no issuances during the period.

Nonrecurring Fair Value Measurements
During the six months ended June 30, 2018, the Company did not have any adjustments to its assets or liabilities measured at fair value on a nonrecurring basis that are still held at the reporting date. The following table presents information for assets measured at estimated fair value on a nonrecurring basis during the 2017 periods presented and still held at the reporting date (for example, when there is evidence of impairment). The estimated fair values for these assets were determined using significant unobservable inputs (Level 3).
 
Carrying Value After Measurement
 
Net Investment Gains (Losses)  
(dollars in thousands)
At June 30, 2017
 
Three months ended June 30, 2017
 
Six months ended June 30, 2017
Limited partnership interests(1)
$
3,690

 
$
(6,308
)
 
$
(6,308
)

(1)
The impaired limited partnership interests presented above were accounted for using the cost method. Impairments on these cost method investments were recognized at estimated fair value determined using the net asset values of the Company’s ownership interest as provided in the financial statements of the investees. The market for these investments has limited activity and price transparency.

Fair Value of Financial Instruments
The Company is required by general accounting principles for Fair Value Measurements and Disclosures to disclose the fair value of certain financial instruments including those that are not carried at fair value. The following table presents the carrying amounts and estimated fair values of the Company’s financial instruments, which were not measured at fair value on a recurring basis, as of June 30, 2018 and December 31, 2017 (dollars in thousands). For additional information regarding the methods and significant assumptions used by the Company to estimate these fair values, see Note 6 in the Notes to Consolidated Financial Statements included in the Company’s 2017 Annual Report. This table excludes any payables or receivables for collateral under repurchase agreements and other transactions. The estimated fair value of the excluded amount approximates carrying value as they equal the amount of cash collateral received/paid.
June 30, 2018:
 
Carrying Value (1)    
 
Estimated 
Fair Value
 
Fair Value Measurement Using:
Level 1
 
Level 2
 
Level 3
 
NAV
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage loans on real estate
 
$
4,558,669

 
$
4,461,317

 
$

 
$

 
$
4,461,317

 
$

Policy loans
 
1,339,252

 
1,339,252

 

 
1,339,252

 

 

Funds withheld at interest
 
5,836,373

 
6,057,217

 

 

 
6,057,217

 

Cash and cash equivalents
 
973,078

 
973,078

 
973,078

 

 

 

Short-term investments
 
40,507

 
40,507

 
40,507

 

 

 

Other invested assets
 
757,264

 
775,322

 
5,565

 
71,797

 
323,142

 
374,818

Accrued investment income
 
400,160

 
400,160

 

 
400,160

 

 

Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
Interest-sensitive contract liabilities
 
$
13,072,239

 
$
12,972,203

 
$

 
$

 
$
12,972,203

 
$

Long-term debt
 
2,788,111

 
2,868,837

 

 

 
2,868,837

 

Collateral finance and securitization notes
 
724,998

 
666,356

 

 

 
666,356

 

 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017:
 
Carrying Value (1)    
 
Estimated
Fair Value
 
Fair Value Measurement Using:
Level 1
 
Level 2
 
Level 3
 
NAV
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage loans on real estate
 
$
4,400,533

 
$
4,477,654

 
$

 
$

 
$
4,477,654

 
$

Policy loans
 
1,357,624

 
1,357,624

 

 
1,357,624

 

 

Funds withheld at interest
 
5,955,092

 
6,275,623

 

 

 
6,275,623

 

Cash and cash equivalents
 
946,736

 
946,736

 
946,736

 

 

 

Short-term investments
 
42,558

 
42,558

 
42,558

 

 

 

Other invested assets
 
651,792

 
679,377

 
28,540

 
67,778

 
247,934

 
335,125

Accrued investment income
 
392,721

 
392,721

 

 
392,721

 

 

Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
Interest-sensitive contract liabilities
 
$
12,683,872

 
$
12,917,243

 
$

 
$

 
$
12,917,243

 
$

Long-term debt
 
2,788,365

 
2,959,912

 

 

 
2,959,912

 

Collateral finance and securitization notes
 
783,938

 
722,145

 

 

 
722,145

 

 
(1)
Carrying values presented herein may differ from those in the Company’s condensed consolidated balance sheets because certain items within the respective financial statement captions may be measured at fair value on a recurring basis.