XML 42 R26.htm IDEA: XBRL DOCUMENT v3.19.1
Fair Value (Tables)
3 Months Ended
Mar. 31, 2019
Fair Value Disclosures [Abstract]  
Fair Value of Financial Instruments

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

 

 

 

March 31, 2019

 

 

December 31, 2018

 

 

 

Carrying

 

 

Fair

 

 

Carrying

 

 

Fair

 

(in millions)

 

Value

 

 

Value

 

 

Value

 

 

Value

 

Financial Assets carried at:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value through AOCI:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturities

 

$

6,559.4

 

 

$

6,559.4

 

 

$

6,161.5

 

 

$

6,161.5

 

Fair Value through Net Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

 

504.7

 

 

 

504.7

 

 

 

464.4

 

 

 

464.4

 

Other investments

 

 

180.3

 

 

 

180.3

 

 

 

175.0

 

 

 

175.0

 

Amortized Cost/Cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other investments

 

 

421.5

 

 

 

425.7

 

 

 

414.4

 

 

 

418.9

 

Cash and cash equivalents

 

 

168.5

 

 

 

168.5

 

 

 

1,020.7

 

 

 

1,020.7

 

Total financial instruments, excluding held-for-sale

 

 

7,834.4

 

 

 

7,838.6

 

 

 

8,236.0

 

 

 

8,240.5

 

Financial instruments, held-for-sale (Chaucer)

 

 

2.8

 

 

 

2.8

 

 

 

27.8

 

 

 

27.8

 

Total financial instruments

 

$

7,837.2

 

 

$

7,841.4

 

 

$

8,263.8

 

 

$

8,268.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities carried at:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt

 

$

653.0

 

 

$

694.2

 

 

$

777.9

 

 

$

825.0

 

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, 2019

 

(in millions)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and government agencies

 

$

406.7

 

 

$

159.3

 

 

$

247.4

 

 

$

 

Foreign government

 

 

7.4

 

 

 

 

 

 

7.4

 

 

 

 

Municipal

 

 

865.5

 

 

 

 

 

 

845.0

 

 

 

20.5

 

Corporate

 

 

3,674.6

 

 

 

 

 

 

3,673.9

 

 

 

0.7

 

Residential mortgage-backed, U.S. agency backed

 

 

817.2

 

 

 

 

 

 

817.2

 

 

 

 

Residential mortgage-backed, non-agency

 

 

2.7

 

 

 

 

 

 

2.7

 

 

 

 

Commercial mortgage-backed

 

 

691.9

 

 

 

 

 

 

679.1

 

 

 

12.8

 

Asset-backed

 

 

93.4

 

 

 

 

 

 

93.4

 

 

 

 

Total fixed maturities

 

 

6,559.4

 

 

 

159.3

 

 

 

6,366.1

 

 

 

34.0

 

Equity securities

 

 

504.7

 

 

 

503.6

 

 

 

 

 

 

1.1

 

Other investments

 

 

3.5

 

 

 

 

 

 

 

 

 

3.5

 

Total investment assets at fair value

 

$

7,067.6

 

 

$

662.9

 

 

$

6,366.1

 

 

$

38.6

 

 

 

 

December 31, 2018

 

(in millions)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and government agencies

 

$

409.9

 

 

$

154.9

 

 

$

255.0

 

 

$

 

Foreign government

 

 

7.4

 

 

 

 

 

 

7.4

 

 

 

 

Municipal

 

 

885.8

 

 

 

 

 

 

864.7

 

 

 

21.1

 

Corporate

 

 

3,410.7

 

 

 

 

 

 

3,409.9

 

 

 

0.8

 

Residential mortgage-backed, U.S. agency backed

 

 

713.7

 

 

 

 

 

 

713.7

 

 

 

 

Residential mortgage-backed, non-agency

 

 

2.7

 

 

 

 

 

 

2.7

 

 

 

 

Commercial mortgage-backed

 

 

640.3

 

 

 

 

 

 

627.2

 

 

 

13.1

 

Asset-backed

 

 

91.0

 

 

 

 

 

 

91.0

 

 

 

 

Total fixed maturities

 

 

6,161.5

 

 

 

154.9

 

 

 

5,971.6

 

 

 

35.0

 

Equity securities

 

 

464.4

 

 

 

463.3

 

 

 

 

 

 

1.1

 

Other investments

 

 

3.5

 

 

 

 

 

 

 

 

 

3.5

 

Total investment assets at fair value, excluding held-for-sale

    (Chaucer)

 

 

6,629.4

 

 

 

618.2

 

 

 

5,971.6

 

 

 

39.6

 

Investment assets, held-for-sale

 

 

24.5

 

 

 

5.7

 

 

 

18.8

 

 

 

 

Total investment assets at fair value

 

$

6,653.9

 

 

$

623.9

 

 

$

5,990.4

 

 

$

39.6

 

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, 2019

 

(in millions)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

168.5

 

 

$

168.5

 

 

$

 

 

$

 

Other investments

 

 

425.7

 

 

 

 

 

 

1.8

 

 

 

423.9

 

Total financial instruments, excluding held-for-sale

 

 

594.2

 

 

 

168.5

 

 

 

1.8

 

 

 

423.9

 

Financial instruments, held-for-sale (Chaucer)

 

 

2.8

 

 

 

2.8

 

 

 

 

 

 

 

Total financial instruments

 

$

597.0

 

 

$

171.3

 

 

$

1.8

 

 

$

423.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt

 

$

694.2

 

 

$

 

 

$

694.2

 

 

$

 

 

 

 

December 31, 2018

 

(in millions)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

1,020.7

 

 

$

1,020.7

 

 

$

 

 

$

 

Other investments

 

 

418.9

 

 

 

 

 

 

8.7

 

 

 

410.2

 

Total financial instruments, excluding held-for-sale

 

 

1,439.6

 

 

 

1,020.7

 

 

 

8.7

 

 

 

410.2

 

Financial instruments, held-for-sale (Chaucer)

 

 

3.3

 

 

 

3.3

 

 

 

 

 

 

 

Total financial instruments

 

$

1,442.9

 

 

$

1,024.0

 

 

$

8.7

 

 

$

410.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt

 

$

825.0

 

 

$

 

 

$

825.0

 

 

$

 

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

 

The table below 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, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance January 1, 2019

 

$

21.1

 

 

$

0.8

 

 

$

13.1

 

 

 

 

$

35.0

 

 

 

 

$

4.6

 

 

$

39.6

 

Total gains:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in total net realized and unrealized

   investment gains

 

 

0.1

 

 

 

 

 

 

 

 

 

 

 

0.1

 

 

 

 

 

 

 

 

0.1

 

Included in other comprehensive income-net

   appreciation on available-for-sale securities

 

 

0.2

 

 

 

 

 

 

0.2

 

 

 

 

 

0.4

 

 

 

 

 

 

 

 

0.4

 

Sales

 

 

(0.9

)

 

 

(0.1

)

 

 

(0.5

)

 

 

 

 

(1.5

)

 

 

 

 

 

 

 

(1.5

)

Balance March 31, 2019

 

$

20.5

 

 

$

0.7

 

 

$

12.8

 

 

 

 

$

34.0

 

 

 

 

$

4.6

 

 

$

38.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance January 1, 2018, excluding held-for-sale (Chaucer)

 

$

24.6

 

 

$

0.9

 

 

$

14.2

 

 

 

 

$

39.7

 

 

 

 

$

4.7

 

 

$

44.4

 

Total gains (losses):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in total net realized and unrealized

   investment gains

 

 

0.1

 

 

 

 

 

 

 

 

 

 

 

0.1

 

 

 

 

 

 

 

 

0.1

 

Included in other comprehensive income-net

   depreciation on available-for-sale securities

 

 

(0.5

)

 

 

 

 

 

(0.2

)

 

 

 

 

(0.7

)

 

 

 

 

 

 

 

(0.7

)

Sales

 

 

(1.1

)

 

 

(0.1

)

 

 

(0.5

)

 

 

 

 

(1.7

)

 

 

 

 

 

 

 

(1.7

)

Balance March 31, 2018, excluding held-for-sale (Chaucer)

 

$

23.1

 

 

$

0.8

 

 

$

13.5

 

 

 

 

$

37.4

 

 

 

 

$

4.7

 

 

$

42.1

 

 

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

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, 2019

 

December 31, 2018

 

 

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

   Credit stress

   Above-market coupon

 

 

$

20.5

 

 

 

0.7 - 6.8% (3.3%)

1.3% (1.3%)

0.3 - 0.5% (0.5%)

 

$

21.1

 

 

 

0.7 - 6.8% (3.4%)

1.3% (1.3%)

0.3 - 0.5% (0.5%)

Corporate

 

Discounted

cash flow

 

Discount for:

   Small issue size

   Above-market coupon

 

 

0.7

 

 

 

2.5% (2.5%)

0.3% (0.3%)

 

0.8

 

 

 

2.5% (2.5%)

0.3% (0.3%)

Commercial

   mortgage-backed

 

Discounted

cash flow

 

Discount for:

   Small issue size

   Above-market coupon

   Lease structure

 

 

12.8

 

 

1.9 - 3.1% (2.7%)

0.5% (0.5%)

0.3% (0.3%)

 

13.1

 

 

1.9 - 3.1% (2.7%)

0.5% (0.5%)

0.3% (0.3%)

Equity securities

 

Market

comparables

 

Net tangible asset

   market multiples

 

 

 

1.1

 

 

1.0X (1.0X)

 

 

1.1

 

 

1.0X (1.0X)

Other

 

Discounted

cash flow

 

Discount rate

 

 

 

3.5

 

 

18.0% (18.0%)

 

 

3.5

 

 

18.0% (18.0%)