XML 36 R23.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value (Tables)
3 Months Ended
Mar. 31, 2023
Fair Value Disclosures [Abstract]  
Fair Value of Financial Instruments

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

 

 

March 31, 2023

 

 

December 31, 2022

 

 

 

Carrying

 

 

Market

 

 

Carrying

 

 

Market

 

(in millions)

 

Value

 

 

Value

 

 

Value

 

 

Value

 

Financial Assets carried at:

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value through AOCI:

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturities

 

$

7,678.2

 

 

$

7,678.2

 

 

$

7,481.8

 

 

$

7,481.8

 

Fair Value through Net Income:

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

 

234.8

 

 

 

234.8

 

 

 

241.9

 

 

 

241.9

 

Other investments

 

 

129.2

 

 

 

129.2

 

 

 

131.8

 

 

 

131.8

 

Amortized Cost/Cost:

 

 

 

 

 

 

 

 

 

 

 

 

Other investments

 

 

427.8

 

 

 

404.7

 

 

 

432.3

 

 

 

401.0

 

Cash and cash equivalents

 

 

181.5

 

 

 

181.5

 

 

 

305.0

 

 

 

305.0

 

Total financial instruments

 

$

8,651.5

 

 

$

8,628.4

 

 

$

8,592.8

 

 

$

8,561.5

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities carried at:

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost:

 

 

 

 

 

 

 

 

 

 

 

 

Debt

 

$

782.6

 

 

$

724.5

 

 

$

782.4

 

 

$

713.9

 

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.

 

 

 

March 31, 2023

 

(in millions)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and government agencies

 

$

432.9

 

 

$

295.8

 

 

$

137.1

 

 

$

 

Foreign government

 

 

2.2

 

 

 

 

 

 

2.2

 

 

 

 

Municipal

 

 

1,125.8

 

 

 

 

 

 

1,116.7

 

 

 

9.1

 

Corporate

 

 

3,779.9

 

 

 

 

 

 

3,779.8

 

 

 

0.1

 

Residential mortgage-backed, U.S. agency backed

 

 

1,022.1

 

 

 

 

 

 

1,022.1

 

 

 

 

Residential mortgage-backed, non-agency

 

 

131.0

 

 

 

 

 

 

131.0

 

 

 

 

Commercial mortgage-backed

 

 

842.5

 

 

 

 

 

 

835.0

 

 

 

7.5

 

Other asset-backed

 

 

341.8

 

 

 

 

 

 

341.8

 

 

 

 

Total fixed maturities

 

 

7,678.2

 

 

 

295.8

 

 

 

7,365.7

 

 

 

16.7

 

Equity securities

 

 

234.8

 

 

 

227.3

 

 

 

 

 

 

7.5

 

Other investments

 

 

3.6

 

 

 

 

 

 

 

 

 

3.6

 

Total investment assets at fair value

 

$

7,916.6

 

 

$

523.1

 

 

$

7,365.7

 

 

$

27.8

 

 

 

 

 

December 31, 2022

 

(in millions)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and government agencies

 

$

420.2

 

 

$

282.7

 

 

$

137.5

 

 

$

 

Foreign government

 

 

2.2

 

 

 

 

 

 

2.2

 

 

 

 

Municipal

 

 

1,076.1

 

 

 

 

 

 

1,066.8

 

 

 

9.3

 

Corporate

 

 

3,729.9

 

 

 

 

 

 

3,729.8

 

 

 

0.1

 

Residential mortgage-backed, U.S. agency backed

 

 

974.0

 

 

 

 

 

 

974.0

 

 

 

 

Residential mortgage-backed, non-agency

 

 

99.8

 

 

 

 

 

 

99.8

 

 

 

 

Commercial mortgage-backed

 

 

836.4

 

 

 

 

 

 

828.9

 

 

 

7.5

 

Other asset-backed

 

 

343.2

 

 

 

 

 

 

343.2

 

 

 

 

Total fixed maturities

 

 

7,481.8

 

 

 

282.7

 

 

 

7,182.2

 

 

 

16.9

 

Equity securities

 

 

241.9

 

 

 

234.4

 

 

 

 

 

 

7.5

 

Other investments

 

 

3.6

 

 

 

 

 

 

 

 

 

3.6

 

Total investment assets at fair value

 

$

7,727.3

 

 

$

517.1

 

 

$

7,182.2

 

 

$

28.0

 

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:

 

 

 

March 31, 2023

 

(in millions)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

181.5

 

 

$

181.5

 

 

$

 

 

$

 

Other investments

 

 

404.7

 

 

 

 

 

 

6.0

 

 

 

398.7

 

Total financial instruments

 

$

586.2

 

 

$

181.5

 

 

$

6.0

 

 

$

398.7

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Debt

 

$

724.5

 

 

$

 

 

$

724.5

 

 

$

 

 

 

 

December 31, 2022

 

(in millions)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

305.0

 

 

$

305.0

 

 

$

 

 

$

 

Other investments

 

 

401.0

 

 

 

 

 

 

6.0

 

 

 

395.0

 

Total financial instruments

 

$

706.0

 

 

$

305.0

 

 

$

6.0

 

 

$

395.0

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Debt

 

$

713.9

 

 

$

 

 

$

713.9

 

 

$

 

 

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 March 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance January 1, 2023

 

$

9.3

 

 

$

0.1

 

 

$

7.5

 

 

$

16.9

 

 

$

11.1

 

 

$

28.0

 

Total gains included in other comprehensive
  income-net appreciation on
  available-for-sale securities

 

 

0.1

 

 

 

 

 

 

0.2

 

 

 

0.3

 

 

 

 

 

 

0.3

 

Settlements

 

 

(0.3

)

 

 

 

 

 

(0.2

)

 

 

(0.5

)

 

 

 

 

 

(0.5

)

Balance March 31, 2023

 

$

9.1

 

 

$

0.1

 

 

$

7.5

 

 

$

16.7

 

 

$

11.1

 

 

$

27.8

 

Change in unrealized gains for the period
included in other comprehensive income for
assets held at the end of the period

 

$

0.1

 

 

$

 

 

$

0.2

 

 

$

0.3

 

 

$

 

 

$

0.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5.3

)

 

 

(5.3

)

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

 

 

(0.6

)

 

 

 

 

 

(0.5

)

 

 

(1.1

)

 

 

 

 

 

(1.1

)

Settlements

 

 

(1.1

)

 

 

 

 

 

(0.2

)

 

 

(1.3

)

 

 

 

 

 

(1.3

)

Balance March 31, 2022

 

$

12.3

 

 

$

0.1

 

 

$

10.6

 

 

$

23.0

 

 

$

9.1

 

 

$

32.1

 

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

 

$

(0.6

)

 

$

 

 

$

(0.5

)

 

$

(1.1

)

 

$

 

 

$

(1.1

)

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.

 

 

 

 

 

 

 

March 31, 2023

 

December 31, 2022

 

 

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

 

 

$

9.1

 

 

4.5 - 6.8% (6.6%)

 

$

9.3

 

 

4.5 - 6.8% (6.6%)

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

 

 

7.5

 

 

3.0 - 3.1% (3.0%)
0.5% (0.5%)
0.3% (0.3%)

 

 

7.5

 

 

3.0 - 3.1% (3.0%)
0.5% (0.5%)
0.3% (0.3%)

Equity securities

 

Market
comparables

 

Net tangible asset

 

 

1.1

 

 

N/A

 

 

1.1

 

 

N/A

 

 

Internal price based on financing round

 

Discount for:
   Market liquidity

 

 

6.4

 

27.0% (27.0%)

 

 

6.4

 

 

27.0% (27.0%)

Other

 

Discounted
cash flow

 

Discount rate

 

 

3.6

 

 

17.2% (17.2%)

 

3.6

 

 

17.2% (17.2%)