XML 1042 R26.htm IDEA: XBRL DOCUMENT v3.3.1.900
Investments (Tables)
12 Months Ended
Dec. 31, 2015
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 maturities as of December 31, 2015 and 2014 were as follows:

 

December 31, 2015 — Successor

($ in thousands)

   Amortized
Cost
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
    Fair Value  

Fixed maturities

          

U.S. Treasury Securities and Obligations of U.S. Government Authority and Agencies

   $ 163,096       $ 5,563       $ (81   $ 168,578   

Obligations of U.S. States and Political Subdivisions

     712,948         14,827         (7,018     720,757   

Foreign government

     72,042         202         (10,601     61,643   

Corporate securities

     6,060,561         31,263         (353,149     5,738,675   

ABS

     542,503         2,517         (8,229     536,791   

CMBS

     513,316         627         (7,244     506,699   

RMBS

     209,728         4,600         (1,529     212,799   
  

 

 

    

 

 

    

 

 

   

 

 

 

Total fixed maturities

   $ 8,274,194       $ 59,599       $ (387,851   $ 7,945,942   
  

 

 

    

 

 

    

 

 

   

 

 

 

December 31, 2014 — Successor

($ in thousands)

   Amortized
Cost
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
    Fair Value  

Fixed maturities

          

U.S. Treasury Securities and Obligations of U.S. Government Authority and Agencies

   $ 287,077       $ 20,933       $ (58   $ 307,952   

Obligations of U.S. States and Political Subdivisions

     517,378         26,888         (531     543,735   

Foreign government

     250,008         5,637         (437     255,208   

Corporate securities

     7,279,391         132,481         (34,127     7,377,745   

ABS

     378,906         6,145         (2,408     382,643   

CMBS

     331,041         3,507         (1,065     333,483   

RMBS

     188,055         2,849         (1,023     189,881   
  

 

 

    

 

 

    

 

 

   

 

 

 

Total fixed maturities

   $ 9,231,856       $ 198,440       $ (39,649   $ 9,390,647   
  

 

 

    

 

 

    

 

 

   

 

 

 
Schedule for Fixed Income Securities Based on Contractual Maturities

The scheduled maturities for fixed maturities are as follows as of December 31, 2015:

 

($ in thousands)

   Amortized
Cost
     Fair Value  

Due in one year or less

   $ 190,261       $ 189,547   

Due after one year through five years

     1,461,237         1,459,059   

Due after five years through ten years

     2,148,851         2,092,046   

Due after ten years

     3,208,298         2,949,002   
  

 

 

    

 

 

 

Total before asset and mortgage-backed securities

     7,008,647         6,689,654   

Asset and mortgage-backed securities

     1,265,547         1,256,288   
  

 

 

    

 

 

 

Total fixed maturities

   $ 8,274,194       $ 7,945,942   
  

 

 

    

 

 

 
Schedule of Commercial Mortgage Loan Portfolio by Geographical Region

The Company diversifies its commercial mortgage loan portfolio by geographical region to reduce concentration risk. The following table presents the Company’s commercial mortgage loan portfolio by geographical region as of December 31, 2015 and December 31, 2014:

 

($ in thousands)

   December 31,
2015
     December 31,
2014
 

Alabama

   $ 1,508       $ 1,720   

Arizona

     34,911         35,481   

California

     336,310         255,563   

Colorado

     57,207         22,381   

Connecticut

     25,374         —     

Florida

     86,698         20,779   

Georgia

     67,213         27,502   

Hawaii

     7,134         8,125   

Illinois

     92,813         53,174   

Iowa

     1,266         1,490   

Kansas

     9,200         —     

Kentucky

     7,696         8,260   

Maine

     3,905         4,114   

Maryland

     33,844         35,536   

Massachusetts

     90,897         92,963   

Minnesota

     148,346         52,496   

Missouri

     —           9,324   

Nevada

     14,262         14,705   

New Jersey

     68,720         84,007   

New York

     94,985         72,625   

North Carolina

     58,078         31,111   

Ohio

     36,954         38,400   

Oklahoma

     10,803         10,835   

Pennsylvania

     41,975         37,688   

South Carolina

     2,532         3,130   

Tennessee

     5,278         5,719   

Texas

     107,279         103,778   

Utah

     44,366         45,914   

Virginia

     2,353         18,572   

Washington

     11,550         13,138   

Wisconsin

     5,675         6,637   

General allowance for loan loss

     —           —     
  

 

 

    

 

 

 

Total commercial mortgage loans

   $ 1,509,132       $ 1,115,167   
  

 

 

    

 

 

 
Schedule of Credit Quality of Commercial Mortgage Loans Held-For-Investment

The credit quality of commercial mortgage loans held-for-investment were as follows at December 31, 2015 and December 31, 2014:

 

    Recorded Investment              
    Debt Service Coverage Ratios                          

December 31, 2015

 

($ in thousands)

  > 1.20x     1.00x - 1.20x     < 1.00x     Total     % of Total     Estimated Fair
Value
    % of Total  
    (In thousands)                 (In thousands)        

Loan-to-value ratios:

             

Less than 65%

  $ 869,470      $ 85,869      $ 19,862      $ 975,201        64.6   $ 1,000,948        65.1

65% to 75%

    508,557        25,374        —          533,931        35.4        535,690        34.9   

76% to 80%

    —          —          —          —          0.0        —          0.0   

Greater than 80%

    —          —          —          —          0.0        —          0.0   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 1,378,027      $ 111,243      $ 19,862      $ 1,509,132        100.0   $ 1,536,638        100.0
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Recorded Investment              
    Debt Service Coverage Ratios                          

December 31, 2014

 

($ in thousands)

  > 1.20x     1.00x - 1.20x     < 1.00x     Total     % of Total     Estimated Fair
Value
    % of Total  
    (In thousands)                 (In thousands)        

Loan-to-value ratios:

             

Less than 65%

  $ 930,592      $ 151,700      $ 29,460      $ 1,111,752        97.6   $ 1,146,030        97.6

65% to 75%

    16,591        10,537        —          27,128        2.4        28,275        2.4   

76% to 80%

    —          —          —          —          0.0        —          0.0   

Greater than 80%

    —          —          —          —          0.0        —          0.0   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 947,183      $ 162,237      $ 29,460      $ 1,138,880        100.0   $ 1,174,305        100.0
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Composition of Other Invested Assets

The following table sets forth the composition of “Other invested assets” as of December 31, 2015 and December 31, 2014:

Amortized Cost

 

     Successor     Successor  

($ in thousands)

   December 31,
2015
    December 31,
2014
 

Low income housing tax credit properties

   $ 677      $ 896   

Derivatives

     17,735        26,001   
  

 

 

   

 

 

 
   $ 18,412      $ 26,897   
  

 

 

   

 

 

 
Schedule of Net Investment Income

Net investment income for Successor Periods for the year ended December 31, 2015 and the period from April 1, 2014 through December 31, 2014 and Predecessor Periods for the period from January 1, 2014 through March 31, 2014 and year ended December 31, 2013 were as follows:

 

     Successor     Predecessor  

($ in thousands)

   For the Year
Ended
December 31,
2015
     For the Period
from April 1, 2014
through
December 31,
2014
    For the Period
from January 1,
2014
through March 31,
2014
     For the Year
Ended
December 31,
2013
 

Fixed maturities

   $ 334,931       $ 231,972      $ 2,461       $ 11,545   

Commercial mortgage loans

     63,028         49,417        —           —     

Cash, cash equivalents and short-term investments

     511         4,786        16         23   

Other investment (loss) income

     9,543         7,353        —           —     
  

 

 

    

 

 

   

 

 

    

 

 

 

Gross investment income

     408,013         293,528        2,477         11,568   

Investment expenses

     9,082         4,957        127         633   
  

 

 

    

 

 

   

 

 

    

 

 

 

Net investment income

   $ 398,931       $ 288,571      $ 2,350       $ 10,935   
  

 

 

    

 

 

   

 

 

    

 

 

 

 

Schedule of Realized Investment Gains and Losses

Realized investment gains and losses for Successor Periods for the year ended December 31, 2015 and for the period from April 1, 2014 through December 31, 2014 and Predecessor Periods for the period from January 1, 2014 through March 31, 2014 and year ended December 31, 2013 were as follows:

 

     Successor     Predecessor  

($ in thousands)

   For the Year
Ended
December 31,
2015
    For the Period
from April 1, 2014
through
December 31,
2014
    For the Period
from January 1,
2014
through March 31,
2014
     For the Year
Ended
December 31,
2013
 

Realized investment gains, net

         

Fixed maturities

   $ 120,421      $ 25,795      $ 285       $ —     

Commercial mortgage loans

     2,325        2,880        —           —     

Derivatives

     (9,208     17,417        —           —     
  

 

 

   

 

 

   

 

 

    

 

 

 

Net realized gains

   $ 113,538      $ 46,092      $ 285       $ —     
  

 

 

   

 

 

   

 

 

    

 

 

 

Proceeds from Sale of Fixed Maturities and Gross Realized Investment Gains and Losses

Proceeds from sales of fixed maturities and gross realized investment gains and losses for Successor Periods for the year ended December 31, 2015 and for the period from April 1, 2014 through December 31, 2014 and Predecessor Periods for the period from January 1, 2014 through March 31, 2014 and year ended December 31, 2013 were as follows:

 

     Successor     Predecessor  

($ in thousands)

   For the Year
Ended

December 31,
2015
    For the Period
from April 1, 2014
through
December 31,
2014
    For the Period
from January 1,
2014
through March 31,

2014
    For the Year
Ended
December 31,
2013
 

Fixed maturities, available-for-sale

        

Proceeds from sales

   $ 3,864,356      $ 1,429,177      $ 5,277      $ 9,170   

Gross investment gains from sales

     147,287        30,403        317        3   

Gross investment losses from sales

     (26,829     (4,608     (32     (1
Summary of Gross Unrealized Losses and Fair Value of Fixed Income by Length of Time

The following table summarizes the gross unrealized losses and fair value of fixed maturities by the length of time that individual securities have been in a continuous unrealized loss position as of December 31, 2015 and December 31, 2014:

 

     Less than 12 months     Greater than 12 months               

December 31, 2015

 

($ in thousands)

   Fair Value      Gross
Unrealized
Losses
    Fair
Value
     Gross
Unrealized
Losses
    Fair Value      Gross
Unrealized
Losses
 

U.S. Treasury Securities and Obligations of U.S. Government Authority and Agencies

   $ 18,639       $ (77   $ 98       $ (4   $ 18,737       $ (81

Obligations of U.S. States and Political Subdivisions

     207,889         (6,983     4,030         (35     211,919         (7,018

Foreign government

     41,507         (8,665     5,965         (1,936     47,472         (10,601

All other corporate securities

     3,523,371         (293,131     209,474         (60,018     3,732,845         (353,149

ABS

     397,884         (7,031     15,040         (1,198     412,924         (8,229

CMBS

     437,244         (7,164     8,419         (80     445,663         (7,244

RMBS

     65,470         (776     29,659         (753     95,129         (1,529
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total fixed income securities

   $ 4,692,004       $ (323,827   $ 272,685       $ (64,024   $ 4,964,689       $ (387,851
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 
     Less than 12 months     Greater than 12 months               

December 31, 2014

 

($ in thousands)

   Fair Value      Gross
Unrealized
Losses
    Fair
Value
     Gross
Unrealized
Losses
    Fair Value      Gross
Unrealized
Losses
 

U.S. Treasury Securities and Obligations of U.S. Government Authority and Agencies

   $ 14,160       $ (58   $ —         $ —        $ 14,160       $ (58

Obligations of U.S. States and Political Subdivisions

     57,605         (531     —           —          57,605         (531

Foreign government

     37,543         (437     —           —          37,543         (437

All other corporate securities

     1,683,186         (34,127     —           —          1,683,186         (34,127

ABS

     115,568         (2,408     —           —          115,568         (2,408

CMBS

     135,203         (1,065     —           —          135,203         (1,065

RMBS

     92,804         (1,023     —           —          92,804         (1,023
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total fixed income securities

   $ 2,136,069       $ (39,649   $ —         $ —        $ 2,136,069       $ (39,649
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 
Net Unrealized Investment Gains and Losses in AOCI

Net Unrealized Investment Gains and Losses in AOCI

 

($ in thousands)

 

Predecessor

   Net Unrealized
Gain (Losses) on
Investments
    VOBA     Future Policy
Benefits and
Policyholders’
Account Balances
    Deferred
Income Tax
(Liability)
Benefit
    Accumulated Other
Comprehensive
Income (Loss)
Related to Net
Unrealized
Investment Gains
(Losses)
 

Balance, December 31, 2012

   $ 21,236      $ —        $ —        $ (7,433   $ 13,803   

Net investment gains and losses on investments arising during the period

     (15,281     —          —          5,349        (9,932

Reclassification adjustment for gains and losses included in net income

     1        —          —          —          1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, December 31, 2013

   $ 5,954      $ —        $ —        $ (2,084   $ 3,870   

Net investment gains and losses on investments arising during the period

     2,364        —          —          (828     1,536   

Reclassification adjustment for gains and losses included in net income

     285        —          —          (100     185   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, March 31, 2014

   $ 8,033      $ —        $ —        $ (2,812   $ 5,221   
                                      

Successor

                              

Balance, April 1, 2014

   $ —        $ —        $ —        $ —        $ —     

Net investment gains and losses on investments arising during the period

     159,261        —          —          (55,675     103,586   

Reclassification adjustment for gains and losses included in net income

     —          —          —          —          —     

Impact of net unrealized investment gains and losses on VOBA

     —          (20,287     —          7,100        (13,187

Impact of net unrealized investment gains and losses on future policy benefits and policyholders’ account balances

     —          —          (7,541     2,640        (4,901
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, December 31, 2014

   $ 159,261      $ (20,287   $ (7,541   $ (45,935   $ 85,498   

Net investment gains and losses on investments arising during the period

     (408,019     —          —          142,807        (265,212

Reclassification adjustment for gains and losses included in net income

     79,023        —          —          (27,658     51,365   

Impact of net unrealized investment gains and losses on VOBA

     —          57,061        —          (19,971     37,090   

Impact of net unrealized investment gains and losses on future policy benefits and policyholders’ account balances

     —          —          60,447        (21,157     39,290   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, December 31, 2015

   $ (327,781   $ 36,774      $ 52,906      $ 83,402      $ (154,699