XML 33 R23.htm IDEA: XBRL DOCUMENT v3.22.2.2
Fair Value (Tables)
9 Months Ended
Sep. 30, 2022
Fair Value Disclosures [Abstract]  
Fair Value of Financial Instruments

The estimated fair values of the financial instruments were as follows:

 

 

 

September 30, 2022

 

 

December 31, 2021

 

 

 

Carrying

 

 

Market

 

 

Carrying

 

 

Market

 

(in millions)

 

Value

 

 

Value

 

 

Value

 

 

Value

 

Financial Assets carried at:

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value through AOCI:

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturities

 

$

7,200.9

 

 

$

7,200.9

 

 

$

7,723.9

 

 

$

7,723.9

 

Fair Value through Net Income:

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

 

399.5

 

 

 

399.5

 

 

 

661.3

 

 

 

661.3

 

Other investments

 

 

138.3

 

 

 

138.3

 

 

 

143.8

 

 

 

143.8

 

Amortized Cost/Cost:

 

 

 

 

 

 

 

 

 

 

 

 

Other investments

 

 

451.9

 

 

 

430.8

 

 

 

450.8

 

 

 

472.9

 

Cash and cash equivalents

 

 

164.8

 

 

 

164.8

 

 

 

230.9

 

 

 

230.9

 

Total financial instruments

 

$

8,355.4

 

 

$

8,334.3

 

 

$

9,210.7

 

 

$

9,232.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities carried at:

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost:

 

 

 

 

 

 

 

 

 

 

 

 

Debt

 

$

782.2

 

 

$

704.5

 

 

$

781.6

 

 

$

845.5

 

Fair Value, Investment Assets Measured on Recurring Basis

The following tables provide, for each hierarchy level, the Company’s investment assets that were measured at fair value on a recurring basis.

 

 

 

September 30, 2022

 

(in millions)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and government agencies

 

$

379.9

 

 

$

244.0

 

 

$

135.9

 

 

$

 

Foreign government

 

 

2.1

 

 

 

 

 

 

2.1

 

 

 

 

Municipal

 

 

1,051.8

 

 

 

 

 

 

1,041.8

 

 

 

10.0

 

Corporate

 

 

3,616.8

 

 

 

 

 

 

3,616.7

 

 

 

0.1

 

Residential mortgage-backed

 

 

1,018.3

 

 

 

 

 

 

1,018.3

 

 

 

 

Commercial mortgage-backed

 

 

825.8

 

 

 

 

 

 

818.2

 

 

 

7.6

 

Asset-backed

 

 

306.2

 

 

 

 

 

 

306.2

 

 

 

 

Total fixed maturities

 

 

7,200.9

 

 

 

244.0

 

 

 

6,939.2

 

 

 

17.7

 

Equity securities

 

 

399.5

 

 

 

389.5

 

 

 

 

 

 

10.0

 

Other investments

 

 

4.3

 

 

 

 

 

 

 

 

 

4.3

 

Total investment assets at fair value

 

$

7,604.7

 

 

$

633.5

 

 

$

6,939.2

 

 

$

32.0

 

 

 

 

 

December 31, 2021

 

(in millions)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and government agencies

 

$

396.2

 

 

$

221.5

 

 

$

174.7

 

 

$

 

Foreign government

 

 

2.6

 

 

 

 

 

 

2.6

 

 

 

 

Municipal

 

 

1,200.8

 

 

 

 

 

 

1,186.8

 

 

 

14.0

 

Corporate

 

 

4,090.1

 

 

 

 

 

 

4,090.0

 

 

 

0.1

 

Residential mortgage-backed

 

 

1,069.6

 

 

 

 

 

 

1,069.6

 

 

 

 

Commercial mortgage-backed

 

 

824.4

 

 

 

 

 

 

813.1

 

 

 

11.3

 

Asset-backed

 

 

140.2

 

 

 

 

 

 

140.2

 

 

 

 

Total fixed maturities

 

 

7,723.9

 

 

 

221.5

 

 

 

7,477.0

 

 

 

25.4

 

Equity securities

 

 

661.3

 

 

 

651.2

 

 

 

 

 

 

10.1

 

Other investments

 

 

4.3

 

 

 

 

 

 

 

 

 

4.3

 

Total investment assets at fair value

 

$

8,389.5

 

 

$

872.7

 

 

$

7,477.0

 

 

$

39.8

 

Estimated Fair Values of Financial Instruments Not Carried at Fair Value

The following tables provide, for each hierarchy level, the Company’s estimated fair values of financial instruments that were not carried at fair value:

 

 

 

September 30, 2022

 

(in millions)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

164.8

 

 

$

164.8

 

 

$

 

 

$

 

Other investments

 

 

430.8

 

 

 

 

 

 

6.1

 

 

 

424.7

 

Total financial instruments

 

$

595.6

 

 

$

164.8

 

 

$

6.1

 

 

$

424.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Debt

 

$

704.5

 

 

$

 

 

$

704.5

 

 

$

 

 

 

 

December 31, 2021

 

(in millions)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

230.9

 

 

$

230.9

 

 

$

 

 

$

 

Other investments

 

 

472.9

 

 

 

 

 

 

2.8

 

 

 

470.1

 

Total financial instruments

 

$

703.8

 

 

$

230.9

 

 

$

2.8

 

 

$

470.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Debt

 

$

845.5

 

 

$

 

 

$

845.5

 

 

$

 

 

Fair Value on Recurring Basis Using Significant Unobservable Inputs (Level 3)

The following tables provide a reconciliation for all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3).

 

 

Fixed Maturities

 

 

 

 

 

 

 

(in millions)

 

Municipal

 

 

Corporate

 

 

Commercial
mortgage-
backed

 

 

Total

 

 

Equity and
Other

 

 

Total
Assets

 

Three Months Ended September 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance July 1, 2022

 

$

11.0

 

 

$

0.1

 

 

$

8.1

 

 

$

19.2

 

 

$

14.4

 

 

$

33.6

 

Total losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in total net realized and
     unrealized investment losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(0.1

)

 

 

(0.1

)

Included in other comprehensive loss-net
   depreciation on available-for-sale securities

 

 

(0.3

)

 

 

 

 

 

(0.4

)

 

 

(0.7

)

 

 

 

 

 

(0.7

)

Sales

 

 

(0.7

)

 

 

 

 

 

(0.1

)

 

 

(0.8

)

 

 

 

 

 

(0.8

)

Balance September 30, 2022

 

$

10.0

 

 

$

0.1

 

 

$

7.6

 

 

$

17.7

 

 

$

14.3

 

 

$

32.0

 

Change in unrealized losses for the period
   included in other comprehensive loss for
   assets held at the end of the period

 

$

(0.4

)

 

$

 

 

$

(0.3

)

 

$

(0.7

)

 

$

 

 

$

(0.7

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance July 1, 2021

 

$

5.5

 

 

$

0.4

 

 

$

11.7

 

 

$

17.6

 

 

$

9.6

 

 

$

27.2

 

Total gains:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in total net realized and unrealized
   investment gains

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4.5

 

 

 

4.5

 

Sales

 

 

(0.1

)

 

 

(0.3

)

 

 

(0.2

)

 

 

(0.6

)

 

 

 

 

 

(0.6

)

Balance September 30, 2021

 

$

5.4

 

 

$

0.1

 

 

$

11.5

 

 

$

17.0

 

 

$

14.1

 

 

$

31.1

 

Change in unrealized losses for the period
   included in other comprehensive loss for
   assets held at the end of the period

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

Fixed Maturities

 

 

 

 

 

 

 

(in millions)

 

 

Municipal

 

 

Corporate

 

 

Commercial
mortgage-
backed

 

 

Total

 

 

Equity and
Other

 

 

Total
Assets

 

Nine Months Ended September 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Balance January 1, 2022

 

 

$

14.0

 

 

$

0.1

 

 

$

11.3

 

 

$

25.4

 

 

$

14.4

 

 

$

39.8

 

Total losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in total net realized and unrealized
   investment losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(0.1

)

 

 

(0.1

)

Included in other comprehensive loss-net
   depreciation on available-for-sale securities

 

 

 

(1.1

)

 

 

 

 

 

(1.2

)

 

 

(2.3

)

 

 

 

 

 

(2.3

)

Sales

 

 

 

(2.9

)

 

 

 

 

 

(2.5

)

 

 

(5.4

)

 

 

 

 

 

(5.4

)

Balance September 30, 2022

 

 

$

10.0

 

 

$

0.1

 

 

$

7.6

 

 

$

17.7

 

 

$

14.3

 

 

$

32.0

 

Change in unrealized losses for the period
   included in other comprehensive loss for
   assets held at the end of the period

 

 

$

(1.2

)

 

$

 

 

$

(1.1

)

 

$

(2.3

)

 

$

 

 

$

(2.3

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance January 1, 2021

 

 

$

7.0

 

 

$

0.5

 

 

$

12.4

 

 

$

19.9

 

 

$

9.5

 

 

$

29.4

 

Total gains (losses):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in total net realized and unrealized
   investment gains

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4.6

 

 

 

4.6

 

Included in other comprehensive loss-net
   depreciation on available-for-sale securities

 

 

 

 

 

 

 

 

 

(0.4

)

 

 

(0.4

)

 

 

 

 

 

(0.4

)

Sales

 

 

 

(1.6

)

 

 

(0.4

)

 

 

(0.5

)

 

 

(2.5

)

 

 

 

 

 

(2.5

)

Balance September 30, 2021

 

 

$

5.4

 

 

$

0.1

 

 

$

11.5

 

 

$

17.0

 

 

$

14.1

 

 

$

31.1

 

Change in unrealized losses for the period
   included in other comprehensive loss for
   assets held at the end of the period

 

 

$

 

 

$

 

 

$

(0.4

)

 

$

(0.4

)

 

$

 

 

$

(0.4

)

Schedule of Additional Information About Significant Unobservable Inputs Used in Fair Valuations of Level 3

The following table provides quantitative information about the significant unobservable inputs used by the Company in the fair value measurements of Level 3 assets. Where discounted cash flows were used in the valuation of fixed maturities, the internally-developed discount rate was adjusted by the significant unobservable inputs shown in the table.

 

 

 

 

 

 

 

 

September 30, 2022

 

December 31, 2021

 

 

Valuation

 

Significant

 

 

Fair

 

 

Range

 

Fair

 

 

Range

(in millions)

 

Technique

 

Unobservable Inputs

 

 

Value

 

 

(Wtd Average)

 

Value

 

 

(Wtd Average)

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Municipal

 

Discounted
cash flow

 

Discount for:
   Small issue size

 

 

$

10.0

 

 

4.5 - 6.8% (6.6%)

 

$

14.0

 

 

4.5 - 6.8% (6.5%)

Corporate

 

Discounted
cash flow

 

Discount for:
   Small issue size
   Above-market coupon

 

 

0.1

 

 

2.5% (2.5%)
0.3% (0.3%)

 

 

0.1

 

 

2.5% (2.5%)
    
0.3% (0.3%)

Commercial
   mortgage-backed

 

Discounted
cash flow

 

Discount for:
   Small issue size
   Above-market coupon
   Lease structure

 

 

7.6

 

 

2.3 - 3.1% (2.9%)
0.5% (0.5%)
0.3% (0.3%)

 

 

11.3

 

 

1.9 - 3.1% (2.7%)
0.5% (0.5%)
0.3% (0.3%)

Equity securities

 

Market
comparables

 

Net tangible asset

 

 

1.2

 

 

N/A

 

 

1.3

 

 

N/A

 

 

Internal price

 

Unadjusted price from
   financing round

 

 

8.8

 

 

11.18 (11.18)

 

 

8.8

 

 

11.18 (11.18)

Other

 

Discounted
cash flow

 

Discount rate

 

 

4.3

 

 

16.1% (16.1%)

 

4.3

 

 

16.1% (16.1%)