| Debt
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
1. Nature of Operations and Significant Accounting Policies
Description of Business
Principal Financial Group, Inc. ("PFG"), along with its consolidated subsidiaries, is a diversified financial services organization engaged in promoting retirement savings and investment and insurance products and services in the U.S. and selected international markets.
Basis of Presentation
The accompanying consolidated financial statements include the accounts of PFG and all other entities in which we directly or indirectly have a controlling financial interest as well as those variable interest entities ("VIEs") in which we are the primary beneficiary. Entities in which we have significant management influence over the operating and financing decisions but are not required to consolidate, other than investments accounted for at fair value under the fair value option, are reported using the equity method. The consolidated financial statements have been prepared in conformity with U.S. generally accepted accounting principles ("U.S. GAAP"). All significant intercompany accounts and transactions have been eliminated.
Reclassifications have been made to prior period financial statements to conform to the December 31, 2012, presentation.
Closed Block
Principal Life Insurance Company ("Principal Life") operates a closed block ("Closed Block") for the benefit of individual participating dividend-paying policies in force at the time of the 1998 mutual insurance holding company ("MIHC") formation. See Note 6, Closed Block, for further details.
Accounting Changes
In October 2010, the Financial Accounting Standards Board ("FASB") issued authoritative guidance that modifies the definition of the types of costs incurred by insurance entities that can be capitalized in the successful acquisition of new or renewal insurance contracts. Capitalized costs should include incremental direct costs of contract acquisition, as well as certain costs related directly to acquisition activities such as underwriting, policy issuance and processing, medical and inspection and sales force contract selling. This guidance was effective for us on January 1, 2012, and we adopted the guidance retrospectively.
Effective January 1, 2012, we elected to change our methods of accounting for the cost of long duration universal life and variable universal life reinsurance contracts and for the estimated gross profits ("EGPs") of these contracts. These changes are collectively referred to as the "Reinsurance Accounting Change". Under our previous method, we recognized all reinsurance cash flows as part of the net cost of reinsurance and amortized this balance over the estimated lives of the underlying policies in proportion to the pattern of EGPs on the underlying policies. Under the new method, any difference between actual and expected reinsurance cash flows is recognized in earnings immediately instead of being deferred and amortized over the life of the underlying policies. In conjunction with this change, we also changed our policy for determining EGPs relating to these contracts to include the difference between actual and expected reinsurance cash flows, where previously these effects had not been included. We adopted the new policies because we believe that they better reflect the economics of our reinsurance transactions by accounting for direct claims and related reinsurance recoveries in the same period. In addition, the new policies are consistent with our intent to purchase reinsurance to protect us against large and unexpected claims.
Comparative amounts from prior periods have been adjusted to apply the new deferred policy acquisition cost ("DPAC") guidance ("DPAC Guidance") and the Reinsurance Accounting Change retrospectively in these financial statements.
Our retrospective adoption of the DPAC Guidance and the Reinsurance Accounting Change resulted in reductions to the opening balances of retained earnings and accumulated other comprehensive income ("AOCI") as of January 1, 2010, as shown in the following table.
| |
|
Attributed to | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Impact on opening balance as of January 1, 2010 |
|||||||||
| |
DPAC Guidance |
Reinsurance Accounting Change |
||||||||
| |
(in millions) |
|||||||||
|
Retained earnings |
$ | (576.6 | ) | $ | (555.8 | ) | $ | (20.8 | ) | |
|
Accumulated other comprehensive income |
(19.8 | ) | (19.9 | ) | 0.1 | |||||
The following tables show the prior period financial statement line items that were affected by the DPAC Guidance and the Reinsurance Accounting Change.
Consolidated Statements of Financial Position
| |
December 31, 2011 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
|
|
Change attributed to | ||||||||||||
| |
As adjusted |
As originally reported |
Effect of change |
DPAC Guidance |
Reinsurance Accounting Change (1) |
|||||||||||
| |
(in millions) |
|||||||||||||||
|
Assets |
||||||||||||||||
|
Other investments |
$ | 2,985.8 | $ | 2,988.0 | $ | (2.2 | ) | $ | (2.2 | ) | $ | — | ||||
|
Premiums due and other receivables |
1,196.5 | 1,245.2 | (48.7 | ) | — | (48.7 | ) | |||||||||
|
Deferred policy acquisition costs |
2,428.0 | 3,313.5 | (885.5 | ) | (884.4 | ) | (1.1 | ) | ||||||||
|
Liabilities |
||||||||||||||||
|
Future policy benefits and claims |
20,210.4 | 20,207.9 | 2.5 | — | 2.5 | |||||||||||
|
Other policyholder funds |
548.6 | 543.7 | 4.9 | 7.0 | (2.1 | ) | ||||||||||
|
Deferred income taxes |
208.7 | 533.4 | (324.7 | ) | (307.1 | ) | (17.6 | ) | ||||||||
|
Stockholders' equity |
||||||||||||||||
|
Retained earnings |
4,402.3 | 5,077.5 | (675.2 | ) | (642.0 | ) | (33.2 | ) | ||||||||
|
Accumulated other comprehensive income |
258.0 | 201.9 | 56.1 | 55.5 | 0.6 | |||||||||||
Consolidated Statements of Operations
| |
For the year ended December 31, 2011 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
|
|
Change attributed to | ||||||||||||
| |
As adjusted |
As originally reported |
Effect of change |
DPAC Guidance |
Reinsurance Accounting Change (1) |
|||||||||||
| |
(in millions, except per share data) |
|||||||||||||||
|
Revenue |
||||||||||||||||
|
Fees and other revenues |
$ | 2,526.7 | $ | 2,565.1 | $ | (38.4 | ) | $ | 0.7 | $ | (39.1 | ) | ||||
|
Net investment income |
3,375.3 | 3,375.8 | (0.5 | ) | (0.5 | ) | — | |||||||||
|
Expenses |
||||||||||||||||
|
Benefits, claims and settlement expenses |
4,616.6 | 4,454.1 | 162.5 | (0.1 | ) | 162.6 | ||||||||||
|
Operating expenses |
2,950.8 | 3,057.7 | (106.9 | ) | 14.8 | (121.7 | ) | |||||||||
|
Income before income taxes |
893.1 |
987.6 |
(94.5 |
) |
(14.5 |
) |
(80.0 |
) | ||||||||
|
Income taxes |
204.2 | 236.4 | (32.2 | ) | (4.2 | ) | (28.0 | ) | ||||||||
|
Net income |
$ | 688.9 | $ | 751.2 | $ | (62.3 | ) | $ | (10.3 | ) | $ | (52.0 | ) | |||
|
Net income available to common stockholders |
$ | 619.7 | $ | 682.0 | $ | (62.3 | ) | $ | (10.3 | ) | $ | (52.0 | ) | |||
|
Earnings per common share |
||||||||||||||||
|
Basic earnings per common share |
$ | 1.97 | $ | 2.17 | $ | (0.20 | ) | $ | (0.03 | ) | $ | (0.17 | ) | |||
|
Diluted earnings per common share |
$ | 1.95 | $ | 2.15 | $ | (0.20 | ) | $ | (0.03 | ) | $ | (0.17 | ) | |||
| |
For the year ended December 31, 2010 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
|
|
Change attributed to | ||||||||||||
| |
As adjusted |
As originally reported |
Effect of change |
DPAC Guidance |
Reinsurance Accounting Change |
|||||||||||
| |
(in millions, except per share data) |
|||||||||||||||
|
Revenue |
||||||||||||||||
|
Fees and other revenues |
$ | 2,337.1 | $ | 2,298.1 | $ | 39.0 | $ | 1.8 | $ | 37.2 | ||||||
|
Net investment income |
3,495.8 | 3,496.5 | (0.7 | ) | (0.7 | ) | — | |||||||||
|
Net realized capital gains, excluding impairment losses on available-for-sale securities |
50.0 | 48.7 | 1.3 | 1.3 | — | |||||||||||
|
Expenses |
||||||||||||||||
|
Benefits, claims and settlement expenses |
5,204.3 | 5,338.4 | (134.1 | ) | 0.1 | (134.2 | ) | |||||||||
|
Operating expenses |
2,988.3 | 2,759.0 | 229.3 | 118.7 | 110.6 | |||||||||||
|
Income before income taxes |
785.7 |
841.3 |
(55.6 |
) |
(116.4 |
) |
60.8 |
|||||||||
|
Income taxes |
104.9 | 124.1 | (19.2 | ) | (40.5 | ) | 21.3 | |||||||||
|
Net income |
$ | 680.8 | $ | 717.2 | $ | (36.4 | ) | $ | (75.9 | ) | $ | 39.5 | ||||
|
Net income available to common stockholders |
$ | 629.9 | $ | 666.3 | $ | (36.4 | ) | $ | (75.9 | ) | $ | 39.5 | ||||
|
Earnings per common share |
||||||||||||||||
|
Basic earnings per common share |
$ | 1.97 | $ | 2.08 | $ | (0.11 | ) | $ | (0.24 | ) | $ | 0.13 | ||||
|
Diluted earnings per common share |
$ | 1.95 | $ | 2.06 | $ | (0.11 | ) | $ | (0.23 | ) | $ | 0.12 | ||||
The following tables show the impact of the Reinsurance Accounting Change on the current period financial statements.
Consolidated Statements of Financial Position
| |
December 31, 2012 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
New reinsurance accounting method |
Former reinsurance accounting method |
Effect of Reinsurance Accounting Change |
|||||||
| |
(in millions) |
|||||||||
|
Assets |
||||||||||
|
Premiums due and other receivables |
$ | 1,084.4 | $ | 1,117.6 | $ | (33.2 | ) | |||
|
Deferred policy acquisition costs |
2,673.8 | 2,653.2 | 20.6 | |||||||
|
Liabilities |
||||||||||
|
Future policy benefits and claims |
22,436.2 | 22,437.0 | (0.8 | ) | ||||||
|
Other policyholder funds |
716.4 | 710.6 | 5.8 | |||||||
|
Deferred income taxes |
626.5 | 632.6 | (6.1 | ) | ||||||
|
Stockholders' equity |
||||||||||
|
Retained earnings |
4,940.2 | 4,978.9 | (38.7 | ) | ||||||
|
Accumulated other comprehensive income |
631.9 | 604.7 | 27.2 | |||||||
Consolidated Statements of Operations
| |
For the year ended December 31, 2012 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
New reinsurance accounting method |
Former reinsurance accounting method |
Effect of Reinsurance Accounting Change |
|||||||
| |
(in millions, except per share data) |
|||||||||
|
Revenue |
||||||||||
|
Fees and other revenues |
$ | 2,626.7 | $ | 2,635.7 | $ | (9.0 | ) | |||
|
Expenses |
||||||||||
|
Benefits, claims and settlement expenses |
5,123.9 | 5,098.9 | 25.0 | |||||||
|
Operating expenses |
2,934.1 | 2,959.7 | (25.6 | ) | ||||||
|
Income before income taxes |
959.4 |
967.8 |
(8.4 |
) | ||||||
|
Income taxes |
134.7 | 137.6 | (2.9 | ) | ||||||
|
Net income |
$ | 824.7 | $ | 830.2 | $ | (5.5 | ) | |||
|
Net income available to common stockholders |
$ | 772.9 | $ | 778.4 | $ | (5.5 | ) | |||
|
Earnings per common share |
||||||||||
|
Basic earnings per common share |
$ | 2.60 | $ | 2.62 | $ | (0.02 | ) | |||
|
Diluted earnings per common share |
$ | 2.57 | $ | 2.59 | $ | (0.02 | ) | |||
Certain of the current and prior period line items in the consolidated statements of cash flows, stockholders' equity and comprehensive income were affected by the DPAC Guidance and the Reinsurance Accounting Change. All of the line item changes in the consolidated statements of cash flows were included in the operating activities section and the changes in the consolidated statements of stockholders' equity and comprehensive income have largely been addressed through the preceding disclosures.
Recent Accounting Pronouncements
In July 2012, the FASB issued authoritative guidance that amends how indefinite-lived intangible assets are tested for impairment. The amendments provide an option to perform a qualitative assessment to determine whether it is necessary to perform the annual fair value calculation impairment test. This new guidance is effective for our 2013 indefinite-lived intangible asset impairment testing and is not expected to have a material impact on our consolidated financial statements.
In December 2011, the FASB issued authoritative guidance related to balance sheet offsetting. The new guidance requires disclosures about assets and liabilities that are offset or have the potential to be offset. These disclosures are intended to address differences in the asset and liability offsetting requirements under U.S. GAAP and International Financial Reporting Standards. This new guidance will be effective for us for interim and annual reporting periods beginning January 1, 2013, with retrospective application required, and is not expected to have a material impact on our consolidated financial statements.
Also in December 2011, the FASB issued authoritative guidance that requires a reporting entity to follow the real estate sales guidance when the reporting entity ceases to have a controlling financial interest in a subsidiary that is in-substance real estate as a result of a default on the subsidiary's nonrecourse debt. This guidance will be effective for us on January 1, 2013, and is not expected to have a material impact on our consolidated financial statements.
In September 2011, the FASB issued authoritative guidance that amends how goodwill is tested for impairment. The amendments provide an option to perform a qualitative assessment to determine whether it is necessary to perform the annual two-step quantitative goodwill impairment test. This guidance was effective for our 2012 goodwill impairment test and did not have a material impact on our consolidated financial statements.
In June 2011, the FASB issued authoritative guidance that changes the presentation of comprehensive income in the financial statements. The new guidance eliminates the presentation options contained in current guidance and instead requires entities to report components of comprehensive income in either a continuous statement of comprehensive income or two separate but consecutive statements that show the components of net income and other comprehensive income ("OCI"), including adjustments for items that are reclassified from other comprehensive income to net income. The guidance does not change the items that must be reported in other comprehensive income or when an item of other comprehensive income must be reclassified to net income. In December 2011, the FASB issued a final standard to defer the new requirement to present classification adjustments out of OCI to net income on the face of the financial statements. All other requirements contained in the original statement on comprehensive income are still effective. This guidance was effective for us on January 1, 2012, and did not have a material impact on our consolidated financial statements. The required disclosures are included in our consolidated financial statements. See Note 13, Stockholders' Equity, for further details.
In May 2011, the FASB issued authoritative guidance that clarifies and changes fair value measurement and disclosure requirements. This guidance expands existing disclosure requirements for fair value measurements and makes other amendments but does not require additional fair value measurements. This guidance was effective for us on January 1, 2012, and did not have a material impact on our consolidated financial statements. See Note 14, Fair Value Measurements, for further details.
In April 2011, the FASB issued authoritative guidance that modifies the criteria for determining when repurchase agreements would be accounted for as secured borrowings as opposed to sales. The guidance was effective for us on January 1, 2012, for new transfers and modifications to existing transactions and did not have a material impact on our consolidated financial statements.
Also in April 2011, the FASB issued authoritative guidance which clarifies when creditors should classify a loan modification as a troubled debt restructuring ("TDR"). A TDR occurs when a creditor grants a concession to a debtor experiencing financial difficulties. Loans denoted as a TDR are considered impaired and are specifically reserved for when calculating the allowance for credit losses. This guidance also ended the indefinite deferral issued in January 2011 surrounding new disclosures on loans classified as a TDR required as part of the credit quality disclosures guidance issued in July 2010. This guidance was effective for us on July 1, 2011, and was applied retrospectively to restructurings occurring on or after January 1, 2011. This guidance did not have a material impact on our consolidated financial statements. See Note 4, Investments, for further details.
In July 2010, the FASB issued authoritative guidance that requires new and expanded disclosures related to the credit quality of financing receivables and the allowance for credit losses. Reporting entities are required to provide qualitative and quantitative disclosures on the allowance for credit losses, credit quality, impaired loans, modifications and nonaccrual and past due financing receivables. The disclosures are required to be presented on a disaggregated basis by portfolio segment and class of financing receivable. Disclosures required by the guidance that relate to the end of a reporting period were effective for us in our December 31, 2010, consolidated financial statements. Disclosures required by the guidance that relate to an activity that occurs during a reporting period were effective for us on January 1, 2011, and did not have a material impact on our consolidated financial statements. See Note 4, Investments, for further details.
In April 2010, the FASB issued authoritative guidance addressing how investments held through the separate accounts of an insurance entity affect the entity's consolidation analysis. This guidance clarifies that an insurance entity should not consider any separate account interests held for the benefit of policyholders in an investment to be the insurer's interests and should not combine those interests with its general account interest in the same investment when assessing the investment for consolidation. This guidance was effective for us on January 1, 2011, and did not have a material impact on our consolidated financial statements.
In March 2010, the FASB issued authoritative guidance that amends and clarifies the guidance on evaluation of credit derivatives embedded in beneficial interests in securitized financial assets, including asset-backed securities ("ABS"), credit-linked notes, collateralized loan obligations and collateralized debt obligations ("CDOs"). This guidance eliminates the scope exception for bifurcation of embedded credit derivatives in interests in securitized financial assets, unless they are created solely by subordination of one financial instrument to another. We adopted this guidance effective July 1, 2010, and within the scope of this guidance reclassified fixed maturities with a fair value of $75.3 million from available-for-sale to trading. The cumulative change in accounting principle related to unrealized losses on these fixed maturities resulted in a net $25.4 million decrease to retained earnings, with a corresponding increase to AOCI.
In January 2010, the FASB issued authoritative guidance that requires new disclosures related to fair value measurements and clarifies existing disclosure requirements about the level of disaggregation, inputs and valuation techniques. Specifically, reporting entities now must disclose separately the amounts of significant transfers in and out of Level 1 and Level 2 fair value measurements and describe the reasons for the transfers. In addition, in the reconciliation for Level 3 fair value measurements, a reporting entity should present separately information about purchases, sales, issuances and settlements. The guidance clarifies that a reporting entity needs to use judgment in determining the appropriate classes of assets and liabilities for disclosure of fair value measurement, considering the level of disaggregated information required by other applicable U.S. GAAP guidance and should also provide disclosures about the valuation techniques and inputs used to measure fair value for each class of assets and liabilities. This guidance was effective for us on January 1, 2010, except for the disclosures about purchases, sales, issuances and settlements in the reconciliation for Level 3 fair value measurements, which were effective for us on January 1, 2011. This guidance did not have a material impact on our consolidated financial statements. See Note 14, Fair Value Measurements, for further details.
In June 2009, the FASB issued authoritative guidance related to the accounting for VIEs, which amends prior guidance and requires an enterprise to perform an analysis to determine whether the enterprise's variable interest or interests give it a controlling financial interest in a VIE. This analysis identifies the primary beneficiary of a VIE as the enterprise with (1) the power to direct the activities of a VIE that most significantly impact the entity's economic performance and (2) the obligation to absorb losses of the entity or the right to receive benefits from the entity that could potentially be significant to the VIE. In addition, this guidance requires ongoing reassessments of whether an enterprise is the primary beneficiary of a VIE. Furthermore, we are required to enhance disclosures that will provide users of financial statements with more transparent information about an enterprise's involvement in a VIE. We adopted this guidance prospectively effective January 1, 2010. Due to the implementation of this guidance, certain previously unconsolidated VIEs were consolidated and certain previously consolidated VIEs were deconsolidated. The cumulative change in accounting principle from adopting this guidance resulted in a net $10.7 million decrease to retained earnings and a net $10.7 million increase to AOCI. In February 2010, the FASB issued an amendment to this guidance. The amendment indefinitely defers the consolidation requirements for reporting enterprises' interests in entities that have the characteristics of investment companies and regulated money market funds. This amendment was effective January 1, 2010, and did not have a material impact to our consolidated financial statements. The required disclosures are included in our consolidated financial statements. See Note 3, Variable Interest Entities, for further details.
In June 2009, the FASB issued authoritative guidance to improve the relevance, representational faithfulness and comparability of the information that a reporting entity provides in its financial reports about a transfer of financial assets; the effects of a transfer on its financial position, financial performance and cash flows; and a transferor's continuing involvement in transferred financial assets. The most significant change is the elimination of the concept of a qualifying special-purpose entity ("QSPE"). Therefore, former QSPEs, as defined under previous accounting standards, should be evaluated for consolidation by reporting entities on and after the effective date in accordance with the applicable consolidation guidance. This guidance was effective for us on January 1, 2010, and did not have a material impact on our consolidated financial statements.
Use of Estimates in the Preparation of Financial Statements
The preparation of our consolidated financial statements and accompanying notes requires management to make estimates and assumptions that affect the amounts reported and disclosed. These estimates and assumptions could change in the future as more information becomes known, which could impact the amounts reported and disclosed in the consolidated financial statements and accompanying notes. The most critical estimates include those used in determining:
A description of such critical estimates is incorporated within the discussion of the related accounting policies that follow. In applying these policies, management makes subjective and complex judgments that frequently require estimates about matters that are inherently uncertain. Many of these policies, estimates and related judgments are common in the insurance and financial services industries; others are specific to our businesses and operations. Actual results could differ from these estimates.
Cash and Cash Equivalents
Cash and cash equivalents include cash on hand, money market instruments and other debt issues with a maturity date of three months or less when purchased.
Investments
Fixed maturities include bonds, ABS, redeemable preferred stock and certain nonredeemable preferred stock. Equity securities include mutual funds, common stock and nonredeemable preferred stock. We classify fixed maturities and equity securities as either available-for-sale or trading at the time of the purchase and, accordingly, carry them at fair value. See Note 14, Fair Value Measurements, for methodologies related to the determination of fair value. Unrealized gains and losses related to available-for-sale securities, excluding those in fair value hedging relationships, are reflected in stockholders' equity, net of adjustments related to DPAC, reinsurance assets or liabilities, sales inducements, unearned revenue reserves, policyholder liabilities, derivatives in cash flow hedge relationships and applicable income taxes. Unrealized gains and losses related to hedged portions of available-for-sale securities in fair value hedging relationships and mark-to-market adjustments on certain trading securities are reflected in net realized capital gains (losses). We also have a minimal amount of assets within trading securities portfolios that support investment strategies that involve the active and frequent purchase and sale of fixed maturities. Mark-to-market adjustments related to these trading securities are reflected in net investment income.
The cost of fixed maturities is adjusted for amortization of premiums and accrual of discounts, both computed using the interest method. The cost of fixed maturities and equity securities classified as available-for-sale is adjusted for declines in value that are other than temporary. Impairments in value deemed to be other than temporary are primarily reported in net income as a component of net realized capital gains (losses), with noncredit impairment losses for certain fixed maturities, available-for-sale reported in OCI. Interest income, as well as prepayment fees and the amortization of the related premium or discount, is reported in net investment income. For loan-backed and structured securities, we recognize income using a constant effective yield based on currently anticipated cash flows.
Real estate investments are reported at cost less accumulated depreciation. The initial cost basis of properties acquired through loan foreclosures are the lower of the fair market values of the properties at the time of foreclosure or the outstanding loan balance. Buildings and land improvements are generally depreciated on the straight-line method over the estimated useful life of improvements and tenant improvement costs are depreciated on the straight-line method over the term of the related lease. We recognize impairment losses for properties when indicators of impairment are present and a property's expected undiscounted cash flows are not sufficient to recover the property's carrying value. In such cases, the cost basis of the properties are reduced to fair value. Real estate expected to be disposed is carried at the lower of cost or fair value, less cost to sell, with valuation allowances established accordingly and depreciation no longer recognized. The carrying amount of real estate held for sale was $87.0 million and $44.8 million as of December 31, 2012 and 2011, respectively. Any impairment losses and any changes in valuation allowances are reported in net income.
Commercial and residential mortgage loans are generally reported at cost adjusted for amortization of premiums and accrual of discounts, computed using the interest method, net of valuation allowances. Interest income is accrued on the principal amount of the loan based on the loan's contractual interest rate. Interest income, as well as prepayment of fees and the amortization of the related premium or discount, is reported in net investment income. Any changes in the valuation allowances are reported in net income as net realized capital gains (losses). We measure impairment based upon the difference between carrying value and estimated value less cost to sell. Estimated value is based on either the present value of expected cash flows discounted at the loan's effective interest rate, the loan's observable market price or the fair value of the collateral. If foreclosure is probable, the measurement of any valuation allowance is based upon the fair value of the collateral.
Net realized capital gains and losses on sales of investments are determined on the basis of specific identification. In general, in addition to realized capital gains and losses on investment sales and periodic settlements on derivatives not designated as hedges, we report gains and losses related to the following in net realized capital gains (losses): other-than-temporary impairments of securities and subsequent realized recoveries, mark-to-market adjustments on certain trading securities, mark-to-market adjustments on certain seed money investments, fair value hedge and cash flow hedge ineffectiveness, mark-to-market adjustments on derivatives not designated as hedges, changes in the mortgage loan valuation allowance provision and impairments of real estate held for investment. Investment gains and losses on sales of certain real estate held for sale that do not meet the criteria for classification as a discontinued operation and mark-to-market adjustments on trading securities that support investment strategies that involve the active and frequent purchase and sale of fixed maturities are reported as net investment income and are excluded from net realized capital gains (losses).
Policy loans and other investments, excluding investments in unconsolidated entities and commercial mortgage loans of consolidated VIEs for which the fair value option was elected, are primarily reported at cost.
Derivatives
Overview. Derivatives are financial instruments whose values are derived from interest rates, foreign exchange rates, financial indices or the values of securities. Derivatives generally used by us include interest rate swaps, interest rate collars, swaptions, interest rate futures, currency swaps, currency forwards, currency options, equity options, equity futures, credit default swaps and total return swaps. Derivatives may be exchange traded or contracted in the over-the-counter market. Derivative positions are either assets or liabilities in the consolidated statements of financial position and are measured at fair value, generally by obtaining quoted market prices or through the use of pricing models. See Note 14, Fair Value Measurements, for policies related to the determination of fair value. Fair values can be affected by changes in interest rates, foreign exchange rates, financial indices, values of securities, credit spreads, and market volatility and liquidity.
Accounting and Financial Statement Presentation. We designate derivatives as either:
Our accounting for the ongoing changes in fair value of a derivative depends on the intended use of the derivative and the designation, as described above, and is determined when the derivative contract is entered into or at the time of redesignation. Hedge accounting is used for derivatives that are specifically designated in advance as hedges and that reduce our exposure to an indicated risk by having a high correlation between changes in the value of the derivatives and the items being hedged at both the inception of the hedge and throughout the hedge period.
Fair Value Hedges. When a derivative is designated as a fair value hedge and is determined to be highly effective, changes in its fair value, along with changes in the fair value of the hedged asset, liability or firm commitment attributable to the hedged risk, are reported in net realized capital gains (losses). Any difference between the net change in fair value of the derivative and the hedged item represents hedge ineffectiveness.
Cash Flow Hedges. When a derivative is designated as a cash flow hedge and is determined to be highly effective, changes in its fair value are recorded as a component of OCI. Any hedge ineffectiveness is recorded immediately in net income. At the time the variability of cash flows being hedged impacts net income, the related portion of deferred gains or losses on the derivative instrument is reclassified and reported in net income.
Net Investment in a Foreign Operation Hedge. When a derivative is used as a hedge of a net investment in a foreign operation, its change in fair value, to the extent effective as a hedge, is recorded as a component of OCI. Any hedge ineffectiveness is recorded immediately in net income. If the foreign operation is sold or upon complete or substantially complete liquidation, the deferred gains or losses on the derivative instrument are reclassified into net income.
Non-Hedge Derivatives. If a derivative does not qualify or is not designated for hedge accounting, all changes in fair value are reported in net income without considering the changes in the fair value of the economically associated assets or liabilities.
Hedge Documentation and Effectiveness Testing. At inception, we formally document all relationships between hedging instruments and hedged items, as well as our risk management objective and strategy for undertaking various hedge transactions. This process includes associating all derivatives designated as fair value or cash flow hedges with specific assets or liabilities on the statement of financial position or with specific firm commitments or forecasted transactions. Effectiveness of the hedge is formally assessed at inception and throughout the life of the hedging relationship. Even if a derivative is highly effective and qualifies for hedge accounting treatment, the hedge might have some ineffectiveness.
We use qualitative and quantitative methods to assess hedge effectiveness. Qualitative methods may include monitoring changes to terms and conditions and counterparty credit ratings. Quantitative methods may include statistical tests including regression analysis and minimum variance and dollar offset techniques.
Termination of Hedge Accounting. We prospectively discontinue hedge accounting when (1) the criteria to qualify for hedge accounting is no longer met, e.g., a derivative is determined to no longer be highly effective in offsetting the change in fair value or cash flows of a hedged item; (2) the derivative expires, is sold, terminated or exercised or (3) we remove the designation of the derivative being the hedging instrument for a fair value or cash flow hedge.
If it is determined that a derivative no longer qualifies as an effective hedge, the derivative will continue to be carried on the consolidated statements of financial position at its fair value, with changes in fair value recognized prospectively in net realized capital gains (losses). The asset or liability under a fair value hedge will no longer be adjusted for changes in fair value pursuant to hedging rules and the existing basis adjustment is amortized to the consolidated statements of operations line associated with the asset or liability. The component of OCI related to discontinued cash flow hedges that are no longer highly effective is amortized to the consolidated statements of operations consistent with the net income impacts of the original hedged cash flows. If a cash flow hedge is discontinued because it is probable the hedged forecasted transaction will not occur, the deferred gain or loss is immediately reclassified from OCI into net income.
Embedded Derivatives. We purchase and issue certain financial instruments and products that contain a derivative that is embedded in the financial instrument or product. We assess whether this embedded derivative is clearly and closely related to the asset or liability that serves as its host contract. If we deem that the embedded derivative's terms are not clearly and closely related to the host contract, and a separate instrument with the same terms would qualify as a derivative instrument, the derivative is bifurcated from that contract and held at fair value on the consolidated statements of financial position, with changes in fair value reported in net income.
Contractholder and Policyholder Liabilities
Contractholder and policyholder liabilities (contractholder funds, future policy benefits and claims and other policyholder funds) include reserves for investment contracts and reserves for universal life, term life insurance, participating traditional individual life insurance, group life insurance, accident and health insurance and disability income policies, as well as a provision for dividends on participating policies.
Investment contracts are contractholders' funds on deposit with us and generally include reserves for pension and annuity contracts. Reserves on investment contracts are equal to the cumulative deposits less any applicable charges and withdrawals plus credited interest. Reserves for universal life insurance contracts are equal to cumulative deposits less charges plus credited interest, which represents the account balances that accrue to the benefit of the policyholders.
We hold additional reserves on certain long duration contracts where benefit features result in gains in early years followed by losses in later years, universal life/variable universal life contracts that contain no lapse guarantee features, or annuities with guaranteed minimum death benefits.
Reserves for nonparticipating term life insurance and disability income contracts are computed on a basis of assumed investment yield, mortality, morbidity and expenses, including a provision for adverse deviation, which generally varies by plan, year of issue and policy duration. Investment yield is based on our experience. Mortality, morbidity and withdrawal rate assumptions are based on our experience and are periodically reviewed against both industry standards and experience.
Reserves for participating life insurance contracts are based on the net level premium reserve for death and endowment policy benefits. This net level premium reserve is calculated based on dividend fund interest rates and mortality rates guaranteed in calculating the cash surrender values described in the contract.
Participating business represented approximately 13%, 15% and 16% of our life insurance in force and 47%, 50% and 53% of the number of life insurance policies in force at December 31, 2012, 2011 and 2010, respectively. Participating business represented approximately 43%, 47% and 49% of life insurance premiums for the years ended December 31, 2012, 2011 and 2010, respectively. The amount of dividends to policyholders is declared annually by Principal Life's Board of Directors. The amount of dividends to be paid to policyholders is determined after consideration of several factors including interest, mortality, morbidity and other expense experience for the year and judgment as to the appropriate level of statutory surplus to be retained by Principal Life. At the end of the reporting period, Principal Life establishes a dividend liability for the pro rata portion of the dividends expected to be paid on or before the next policy anniversary date.
Some of our policies and contracts require payment of fees or other policyholder assessments in advance for services that will be rendered over the estimated lives of the policies and contracts. These payments are established as unearned revenue liabilities upon receipt and included in other policyholder funds in the consolidated statements of financial position. These unearned revenue reserves are amortized to operations over the estimated lives of these policies and contracts in relation to the emergence of estimated gross profit margins.
The liability for unpaid accident and health claims is an estimate of the ultimate net cost of reported and unreported losses not yet settled. This liability is estimated using actuarial analyses and case basis evaluations. Although considerable variability is inherent in such estimates, we believe that the liability for unpaid claims is adequate. These estimates are continually reviewed and, as adjustments to this liability become necessary, such adjustments are reflected in net income.
Recognition of Premiums and Other Considerations, Fees and Other Revenues and Benefits
Traditional individual life insurance products include those products with fixed and guaranteed premiums and benefits and consist principally of whole life and term life insurance policies. Premiums from these products are recognized as premium revenue when due. Related policy benefits and expenses for individual life products are associated with earned premiums and result in the recognition of profits over the expected term of the policies and contracts.
Immediate annuities with life contingencies include products with fixed and guaranteed annuity considerations and benefits and consist principally of group and individual single premium annuities with life contingencies. Annuity considerations from these products are recognized as revenue. However, the collection of these annuity considerations does not represent the completion of the earnings process, as we establish annuity reserves, using estimates for mortality and investment assumptions, which include provision for adverse deviation as required by U.S. GAAP. We anticipate profits to emerge over the life of the annuity products as we earn investment income, pay benefits and release reserves.
Group life and health insurance premiums are generally recorded as premium revenue over the term of the coverage. Certain group contracts contain experience premium refund provisions based on a pre-defined formula that reflects their claim experience. Experience premium refunds reduce revenue over the term of the coverage and are adjusted to reflect current experience. Related policy benefits and expenses for group life and health insurance products are associated with earned premiums and result in the recognition of profits over the term of the policies and contracts. Fees for contracts providing claim processing or other administrative services are recorded as revenue over the period the service is provided.
Universal life-type policies are insurance contracts with terms that are not fixed. Amounts received as payments for such contracts are not reported as premium revenues. Revenues for universal life-type insurance contracts consist of policy charges for the cost of insurance, policy initiation and administration, surrender charges and other fees that have been assessed against policy account values and investment income. Policy benefits and claims that are charged to expense include interest credited to contracts and benefit claims incurred in the period in excess of related policy account balances.
Investment contracts do not subject us to significant risks arising from policyholder mortality or morbidity and consist primarily of guaranteed investment contracts ("GICs"), funding agreements and certain deferred annuities. Amounts received as payments for investment contracts are established as investment contract liability balances and are not reported as premium revenues. Revenues for investment contracts consist of investment income and policy administration charges. Investment contract benefits that are charged to expense include benefit claims incurred in the period in excess of related investment contract liability balances and interest credited to investment contract liability balances.
Fees and other revenues are earned for asset management services provided to retail and institutional clients based largely upon contractual rates applied to the market value of the client's portfolio. Additionally, fees and other revenues are earned for administrative services performed including recordkeeping and reporting services for retirement savings plans. Fees and other revenues received for performance of asset management and administrative services are recognized as revenue when earned, typically when the service is performed.
Deferred Policy Acquisition Costs
Incremental direct costs of contract acquisition as well as certain costs directly related to acquisition activities (underwriting, policy issuance and processing, medical and inspection and sales force contract selling) for the successful acquisition of new and renewal insurance policies and investment contract business are capitalized to the extent recoverable. Maintenance costs and acquisition costs that are not deferrable are charged to operations as incurred.
DPAC for universal life-type insurance contracts, participating life insurance policies and certain investment contracts are being amortized over the lives of the policies and contracts in relation to the emergence of EGPs or, in certain circumstances, estimated gross revenues. This amortization is adjusted in the current period when EGPs or estimated gross revenues are revised. For individual variable life insurance, individual variable annuities and group annuities that have separate account U.S. equity investment options, we utilize a mean reversion method (reversion to the mean assumption), a common industry practice, to determine the future domestic equity market growth assumption used for the amortization of DPAC. The DPAC of nonparticipating term life insurance and individual disability policies are being amortized over the premium-paying period of the related policies using assumptions consistent with those used in computing policyholder liabilities.
DPAC are subject to recoverability testing at the time of policy issue and loss recognition testing on an annual basis, or when an event occurs that may warrant loss recognition. If loss recognition is necessary, DPAC would be written off to the extent that it is determined that future policy premiums and investment income or gross profits are not adequate to cover related losses and expenses.
Deferred Policy Acquisition Costs on Internal Replacements
All insurance and investment contract modifications and replacements are reviewed to determine if the internal replacement results in a substantially changed contract. If so, the acquisition costs, sales inducements and unearned revenue associated with the new contract are deferred and amortized over the lifetime of the new contract. In addition, the existing DPAC, sales inducement costs and unearned revenue balances associated with the replaced contract are written off. If an internal replacement results in a substantially unchanged contract, the acquisition costs, sales inducements and unearned revenue associated with the new contract are immediately recognized in the period incurred. In addition, the existing DPAC, sales inducement costs or unearned revenue balance associated with the replaced contract is not written off, but instead is carried over to the new contract.
Long-Term Debt
Long-term debt includes notes payable, nonrecourse mortgages and other debt with a maturity date greater than one year at the date of issuance. Current maturities of long-term debt are classified as long-term debt in our statement of financial position.
Reinsurance
We enter into reinsurance agreements with other companies in the normal course of business. We may assume reinsurance from or cede reinsurance to other companies. Assets and liabilities related to reinsurance ceded are reported on a gross basis. Premiums and expenses are reported net of reinsurance ceded. The cost of reinsurance related to long-duration contracts is accounted for over the life of the underlying reinsured policies using assumptions consistent with those used to account for the underlying policies. We are contingently liable with respect to reinsurance ceded to other companies in the event the reinsurer is unable to meet the obligations it has assumed. At December 31, 2012 and 2011, our largest exposures to a single third-party reinsurer in our individual life insurance business were $29.7 billion and $25.3 billion of life insurance in force, representing 18% and 16% of total net individual life insurance in force, respectively. The reinsurance recoverable related to this single third party reinsurer recorded in our consolidated statements of financial position was $26.1 million and $22.6 million at December 31, 2012 and 2011, respectively.
The effects of reinsurance on premiums and other considerations and policy and contract benefits were as follows:
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Premiums and other considerations: |
||||||||||
|
Direct |
$ | 3,554.1 | $ | 3,205.6 | $ | 3,859.8 | ||||
|
Assumed |
2.6 | 3.0 | 3.5 | |||||||
|
Ceded |
(337.3 | ) | (317.6 | ) | (307.8 | ) | ||||
|
Net premiums and other considerations |
$ | 3,219.4 | $ | 2,891.0 | $ | 3,555.5 | ||||
|
Benefits, claims and settlement expenses: |
||||||||||
|
Direct |
5,268.6 | 4,926.5 | 5,471.8 | |||||||
|
Assumed |
33.9 | 34.0 | 36.9 | |||||||
|
Ceded |
(178.6 | ) | (343.9 | ) | (304.4 | ) | ||||
|
Net benefits, claims and settlement expenses |
$ | 5,123.9 | $ | 4,616.6 | $ | 5,204.3 | ||||
Separate Accounts
The separate account assets presented in the consolidated financial statements represent the fair value of funds that are separately administered by us for contracts with equity, real estate and fixed income investments. The separate account contract owner, rather than us, bears the investment risk of these funds. The separate account assets are legally segregated and are not subject to claims that arise out of any of our other business. We receive fees for mortality, withdrawal and expense risks, as well as administrative, maintenance and investment advisory services that are included in the consolidated statements of operations. Net deposits, net investment income and realized and unrealized capital gains and losses on the separate accounts are not reflected in the consolidated statements of operations.
At December 31, 2012 and December 31, 2011, the separate accounts include a separate account valued at $148.3 million and $146.5 million, respectively, which primarily includes shares of our stock that were allocated and issued to eligible participants of qualified employee benefit plans administered by us as part of the policy credits issued under our 2001 demutualization. These shares are included in both basic and diluted earnings per share calculations. In the consolidated statements of financial position, the separate account shares are recorded at fair value and are reported as separate account assets with a corresponding separate account liability to eligible participants of the qualified plan. Changes in fair value of the separate account shares are reflected in both the separate account assets and separate account liabilities and do not impact our results of operations.
Income Taxes
We file a U.S. consolidated income tax return that includes all of our qualifying subsidiaries. In addition, we file income tax returns in all states and foreign jurisdictions in which we conduct business. Our policy of allocating income tax expenses and benefits to companies in the group is generally based upon pro rata contribution of taxable income or operating losses. We are taxed at corporate rates on taxable income based on existing tax laws. Current income taxes are charged or credited to net income based upon amounts estimated to be payable or recoverable as a result of taxable operations for the current year. Deferred income taxes are provided for the tax effect of temporary differences in the financial reporting and income tax bases of assets and liabilities and net operating losses using enacted income tax rates and laws. The effect on deferred income tax assets and deferred income tax liabilities of a change in tax rates is recognized in operations in the period in which the change is enacted.
Foreign Exchange
Assets and liabilities of our foreign subsidiaries and affiliates denominated in non-U.S. dollars, where the U.S. dollar is not the functional currency, are translated into U.S. dollar equivalents at the year-end spot foreign exchange rates. Resulting translation adjustments are reported as a component of stockholders' equity, along with any related hedge and tax effects. Revenues and expenses for these entities are translated at the average exchange rates. Revenue, expense and other foreign currency transaction and translation adjustments that affect cash flows are reported in net income, along with related hedge and tax effects.
Goodwill and Other Intangibles
Goodwill and other intangible assets include the cost of acquired subsidiaries in excess of the fair value of the net tangible assets recorded in connection with acquisitions. Goodwill and indefinite-lived intangible assets are not amortized. Rather, they are tested for impairment during the fourth quarter each year, or more frequently if events or changes in circumstances indicate that the asset might be impaired. Goodwill is tested at the reporting unit level to which it was assigned. A reporting unit is an operating segment or a business one level below that operating segment, if financial information is prepared and regularly reviewed by management at that level. Once goodwill has been assigned to a reporting unit, it is no longer associated with a particular acquisition; therefore, all of the activities within a reporting unit, whether acquired or organically grown, are available to support the goodwill value. Impairment testing for indefinite-lived intangible assets consists of a comparison of the fair value of the intangible asset with its carrying value.
Intangible assets with a finite useful life are amortized as related benefits emerge and are reviewed periodically for indicators of impairment in value. If facts and circumstances suggest possible impairment, the sum of the estimated undiscounted future cash flows expected to result from the use of the asset is compared to the current carrying value of the asset. If the undiscounted future cash flows are less than the carrying value, an impairment loss is recognized for the excess of the carrying amount of assets over their fair value.
Earnings Per Common Share
Basic earnings per common share is calculated by dividing income available to common stockholders by the weighted-average number of common shares outstanding for the period and excludes the dilutive effect of equity awards. Diluted earnings per common share reflects the potential dilution that could occur if dilutive securities, such as options and non-vested stock grants, were exercised or resulted in the issuance of common stock.
|
|||
2. Goodwill and Other Intangible Assets
Goodwill
The changes in the carrying amount of goodwill reported in our segments were as follows:
| |
Retirement and Investor Services |
Principal Global Investors |
Principal International |
U.S. Insurance Solutions |
Corporate | Consolidated | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||||||||||||||
|
Balance at January 1, 2011 |
$ | 72.6 | $ | 169.0 | $ | 58.9 | $ | 43.4 | $ | 1.5 | $ | 345.4 | |||||||
|
Goodwill from acquisitions |
— | 68.0 | 86.2 | — | — | 154.2 | |||||||||||||
|
Foreign currency |
— | — | (17.3 | ) | — | — | (17.3 | ) | |||||||||||
|
Other |
— | — | — | 1.5 | (1.5 | ) | — | ||||||||||||
|
Balance at December 31, 2011 |
72.6 | 237.0 | 127.8 | 44.9 | — | 482.3 | |||||||||||||
|
Goodwill from acquisitions |
— | — | 63.3 | 10.5 | — | 73.8 | |||||||||||||
|
Foreign currency |
— | 2.9 | (11.6 | ) | — | — | (8.7 | ) | |||||||||||
|
Other |
(4.0 | ) | — | — | — | — | (4.0 | ) | |||||||||||
|
Balance at December 31, 2012 |
$ | 68.6 | $ | 239.9 | $ | 179.5 | $ | 55.4 | $ | — | $ | 543.4 | |||||||
On September 30, 2010, we announced our decision to exit the group medical insurance business. This event constituted a substantive change in circumstances that would more likely than not reduce the fair value of our group medical insurance reporting unit below its carrying amount. Accordingly, we performed an interim goodwill impairment test as of September 30, 2010. As a result of the shortened period of projected cash flows, we determined that the goodwill related to this reporting unit within our Corporate operating segment was impaired and it was written down to a value of zero. We recorded a $43.6 million pre-tax impairment loss as an operating expense in the consolidated statements of operations during the year ended December 31, 2010.
Finite Lived Intangible Assets
Amortized intangible assets that continue to be subject to amortization over a weighted average remaining expected life of 13 years were as follows:
| |
December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||||||||||||||
| |
Gross carrying value |
Accumulated amortization |
Net carrying value |
Gross carrying value |
Accumulated amortization |
Net carrying value |
|||||||||||||
| |
(in millions) |
||||||||||||||||||
|
Present value of future profits |
$ | 205.1 | $ | 70.7 | $ | 134.4 | $ | 191.7 | $ | 47.9 | $ | 143.8 | |||||||
|
Other finite lived intangible assets |
244.5 | 147.0 | 97.5 | 218.9 | 139.3 | 79.6 | |||||||||||||
|
Total amortized intangible assets |
$ | 449.6 | $ | 217.7 | $ | 231.9 | $ | 410.6 | $ | 187.2 | $ | 223.4 | |||||||
During 2012 and 2010, we fully amortized other finite lived intangible assets of $5.0 million and $1.7 million, respectively. We had no fully amortized other finite lived intangible assets in 2011.
Present Value of Future Profits. Present value of future profits ("PVFP") represents the present value of estimated future profits to be generated from existing insurance contracts in-force at the date of acquisition and is amortized over the expected policy or contract duration in relation to estimated gross profits. The PVFP asset and amortization may be adjusted if revisions to estimated gross profits occur.
The changes in the carrying amount of PVFP, reported in our Principal International segment were as follows (in millions):
|
Balance at January 1, 2010 |
$ | 98.4 | ||
|
Interest accrued |
8.0 | |||
|
Amortization |
(11.5 | ) | ||
|
Foreign currency |
5.1 | |||
|
Balance at December 31, 2010 |
100.0 | |||
|
Acquisitions |
67.4 | |||
|
Interest accrued |
9.4 | |||
|
Amortization |
(14.2 | ) | ||
|
Foreign currency |
(18.8 | ) | ||
|
Balance at December 31, 2011 |
143.8 | |||
|
Interest accrued |
11.8 | |||
|
Amortization |
(31.2 | ) | ||
|
Foreign currency |
10.0 | |||
|
Balance at December 31, 2012 |
$ | 134.4 | ||
At December 31, 2012, the estimated amortization expense, net of interest accrued, related to PVFP for the next five years is as follows (in millions):
|
Year ending December 31: |
||||
|
2013 |
$ | 5.1 | ||
|
2014 |
4.7 | |||
|
2015 |
4.9 | |||
|
2016 |
6.0 | |||
|
2017 |
7.4 |
Other Finite Lived Intangible Assets. During 2010, we recorded a $1.6 million pre-tax impairment loss as an operating expense related to finite lived intangible assets with a gross carrying amount of $6.0 million and $4.4 million of accumulated amortization at the time of impairment resulting from our decision to exit the group medical insurance business.
The amortization expense for intangible assets with finite useful lives was $12.6 million, $11.3 million and $18.9 million for 2012, 2011 and 2010, respectively. At December 31, 2012, the estimated amortization expense for the next five years is as follows (in millions):
|
Year ending December 31: |
||||
|
2013 |
$ | 13.7 | ||
|
2014 |
12.5 | |||
|
2015 |
10.7 | |||
|
2016 |
10.6 | |||
|
2017 |
10.0 |
Indefinite Lived Intangible Assets
The net carrying amount of unamortized indefinite lived intangible assets was $695.3 million and $667.2 million as of December 31, 2012 and 2011, respectively. As of both December 31, 2012 and 2011, $608.0 million relates to investment management contracts associated with our December 31, 2006, acquisition of WM Advisors, Inc.
|
|||
3. Variable Interest Entities
We have relationships with and may have a variable interest in various types of special purpose entities. Following is a discussion of our interest in entities that meet the definition of a VIE. When we are the primary beneficiary, we are required to consolidate the entity in our financial statements. The primary beneficiary of a VIE is defined as the enterprise with (1) the power to direct the activities of a VIE that most significantly impact the entity's economic performance and (2) the obligation to absorb losses of the entity or the right to receive benefits from the entity that could potentially be significant to the VIE. On an ongoing basis, we assess whether we are the primary beneficiary of VIEs we have relationships with.
Consolidated Variable Interest Entities
Grantor Trusts
We contributed undated subordinated floating rate notes to three grantor trusts. The trusts separated the cash flows by issuing an interest-only certificate and a residual certificate related to each note contributed. Each interest-only certificate entitles the holder to interest on the stated note for a specified term, while the residual certificate entitles the holder to interest payments subsequent to the term of the interest-only certificate and to all principal payments. We retained the interest-only certificates and the residual certificates were subsequently sold to third parties. We have determined these grantor trusts are VIEs due to insufficient equity to sustain them. We determined we are the primary beneficiary as a result of our contribution of securities into the trusts and our continuing interest in the trusts.
Collateralized Private Investment Vehicles
We invest in synthetic collateralized debt obligations, collateralized bond obligations, collateralized loan obligations and other collateralized structures, which are VIEs due to insufficient equity to sustain the entities (collectively known as "collateralized private investment vehicles"). The performance of the notes of these structures is primarily linked to a synthetic portfolio by derivatives; each note has a specific loss attachment and detachment point. The notes and related derivatives are collateralized by a pool of permitted investments. The investments are held by a trustee and can only be liquidated to settle obligations of the trusts. These obligations primarily include derivatives and the notes due at maturity or termination of the trusts. We determined we are the primary beneficiary for certain of these entities because we act as the investment manager of the underlying portfolio and we have an ownership interest.
Commercial Mortgage-Backed Securities
In September 2000, we sold commercial mortgage loans to a real estate mortgage investment conduit trust. The trust issued various commercial mortgage-backed securities ("CMBS") certificates using the cash flows of the underlying commercial mortgages it purchased. This is considered a VIE due to insufficient equity to sustain itself. We have determined we are the primary beneficiary as we retained the special servicing role for the assets within the trust as well as the ownership of the bond class that controls the unilateral kick out rights of the special servicer.
Hedge Funds
We are a general partner with insignificant equity ownership in various hedge funds. These entities were deemed VIEs due to the equity owners not having decision-making ability. Prior to the second quarter of 2012, we determined we were the primary beneficiary of these entities due to our control through our management relationships, related party ownership and our fee structure in certain of these funds.
In the second quarter of 2012, the hedge funds were no longer consolidated. We determined we were no longer the primary beneficiary due to the increase in external ownership in the funds. As a result of deconsolidation, total assets decreased $587.2 million and liabilities and noncontrolling interest decreased $586.1 million.
The carrying amounts of our consolidated VIE assets, which can only be used to settle obligations of consolidated VIEs, and liabilities of consolidated VIEs for which creditors do not have recourse are as follows:
| |
Grantor trusts | Collateralized private investment vehicles |
CMBS | Hedge funds (2) | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
December 31, 2012 |
||||||||||||||||
|
Fixed maturities, available-for-sale |
$ | 194.6 | $ | — | $ | — | $ | — | $ | 194.6 | ||||||
|
Fixed maturities, trading |
— | 110.4 | — | — | 110.4 | |||||||||||
|
Other investments |
— | — | 80.3 | — | 80.3 | |||||||||||
|
Accrued investment income |
0.5 | — | 0.6 | — | 1.1 | |||||||||||
|
Total assets |
$ | 195.1 | $ | 110.4 | $ | 80.9 | $ | — | $ | 386.4 | ||||||
|
Deferred income taxes |
$ | 1.8 | $ | — | $ | — | $ | — | $ | 1.8 | ||||||
|
Other liabilities (1) |
152.4 | 104.8 | 45.7 | — | 302.9 | |||||||||||
|
Total liabilities |
$ | 154.2 | $ | 104.8 | $ | 45.7 | $ | — | $ | 304.7 | ||||||
|
December 31, 2011 |
||||||||||||||||
|
Fixed maturities, available-for-sale |
$ | 199.2 | $ | 15.0 | $ | — | $ | — | $ | 214.2 | ||||||
|
Fixed maturities, trading |
— | 132.4 | — | — | 132.4 | |||||||||||
|
Equity securities, trading |
— | — | — | 207.6 | 207.6 | |||||||||||
|
Other investments |
— | — | 97.5 | 0.3 | 97.8 | |||||||||||
|
Cash and cash equivalents |
— | — | — | 317.7 | 317.7 | |||||||||||
|
Accrued investment income |
1.2 | 0.1 | 0.6 | — | 1.9 | |||||||||||
|
Premiums due and other receivables |
— | — | — | 39.1 | 39.1 | |||||||||||
|
Total assets |
$ | 200.4 | $ | 147.5 | $ | 98.1 | $ | 564.7 | $ | 1,010.7 | ||||||
|
Deferred income taxes |
$ | 2.2 | $ | — | $ | — | $ | — | $ | 2.2 | ||||||
|
Other liabilities (1) |
136.9 | 143.8 | 64.5 | 220.0 | 565.2 | |||||||||||
|
Total liabilities |
$ | 139.1 | $ | 143.8 | $ | 64.5 | $ | 220.0 | $ | 567.4 | ||||||
We did not provide financial or other support to investees designated as VIEs for the years December 31, 2012 and 2011.
Unconsolidated Variable Interest Entities
Invested Securities
We hold a variable interest in a number of VIEs where we are not the primary beneficiary. Our investments in these VIEs are reported in fixed maturities, available-for-sale; fixed maturities, trading and other investments in the consolidated statements of financial position and are described below.
VIEs include CMBS, residential mortgage-backed pass-through securities ("RMBS") and other ABS. All of these entities were deemed VIEs because the equity within these entities is insufficient to sustain them. We determined we are not the primary beneficiary in any of the entities within these categories of investments. This determination was based primarily on the fact we do not own the class of security that controls the unilateral right to replace the special servicer or equivalent function.
As previously discussed, we invest in several types of collateralized private investment vehicles, which are VIEs. These include cash and synthetic structures that we do not manage. We have determined we are not the primary beneficiary of these collateralized private investment vehicles primarily because we do not control the economic performance of the entities and were not involved with the design of the entities.
We have invested in various VIE trusts as a debt holder. All of these entities are classified as VIEs due to insufficient equity to sustain them. We have determined we are not the primary beneficiary primarily because we do not control the economic performance of the entities and were not involved with the design of the entities.
We have invested in partnerships, some of which are classified as VIEs. The partnership returns are in the form of income tax credits and investment income. These entities are classified as VIEs as the general partner does not have an equity investment at risk in the entity. We have determined we are not the primary beneficiary because we are not the general partner, who makes all the significant decisions for the entity.
The carrying value and maximum loss exposure for our unconsolidated VIEs were as follows:
| |
Asset carrying value | Maximum exposure to loss (1) |
|||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||
|
December 31, 2012 |
|||||||
|
Fixed maturities, available-for-sale: |
|||||||
|
Corporate |
$ | 523.2 | $ | 403.7 | |||
|
Residential mortgage-backed pass-through securities |
3,226.7 | 3,022.7 | |||||
|
Commercial mortgage-backed securities |
3,897.4 | 4,094.8 | |||||
|
Collateralized debt obligations |
379.2 | 428.8 | |||||
|
Other debt obligations |
3,779.2 | 3,756.9 | |||||
|
Fixed maturities, trading: |
|||||||
|
Residential mortgage-backed pass-through securities |
77.7 | 77.7 | |||||
|
Commercial mortgage-backed securities |
2.8 | 2.8 | |||||
|
Collateralized debt obligations |
56.4 | 56.4 | |||||
|
Other debt obligations |
3.2 | 3.2 | |||||
|
Other investments: |
|||||||
|
Other limited partnership interests |
136.2 | 136.2 | |||||
|
December 31, 2011 |
|||||||
|
Fixed maturities, available-for-sale: |
|||||||
|
Corporate |
$ | 544.0 | $ | 392.6 | |||
|
Residential mortgage-backed pass-through securities |
3,343.0 | 3,155.8 | |||||
|
Commercial mortgage-backed securities |
3,413.7 | 3,894.3 | |||||
|
Collateralized debt obligations |
338.8 | 399.7 | |||||
|
Other debt obligations |
3,570.2 | 3,606.9 | |||||
|
Fixed maturities, trading: |
|||||||
|
Residential mortgage-backed pass-through securities |
105.6 | 105.6 | |||||
|
Commercial mortgage-backed securities |
12.0 | 12.0 | |||||
|
Collateralized debt obligations |
51.4 | 51.4 | |||||
|
Other debt obligations |
64.9 | 64.9 | |||||
|
Other investments: |
|||||||
|
Other limited partnership interests |
122.1 | 122.1 | |||||
Sponsored Investment Funds
We are the investment manager for certain money market mutual funds that are deemed to be VIEs. We are not the primary beneficiary of these VIEs since our involvement is limited primarily to being a service provider, and our variable interest does not absorb the majority of the variability of the entities' net assets. As of December 31, 2012 and December 31, 2011, these VIEs held $1.5 billion and $1.7 billion in total assets, respectively. We have no contractual obligation to contribute to the funds.
We provide asset management and other services to certain investment structures that are considered VIEs as we generally earn performance-based management fees. We are not the primary beneficiary of these entities as we do not have the obligation to absorb losses of the entities that could be potentially significant to the VIE or the right to receive benefits from these entities that could be potentially significant.
|
|||
4. Investments
Fixed Maturities and Equity Securities
The amortized cost, gross unrealized gains and losses, other-than-temporary impairments in AOCI and fair value of fixed maturities and equity securities available-for-sale are summarized as follows:
| |
Amortized cost |
Gross unrealized gains |
Gross unrealized losses |
Fair value |
Other-than- temporary impairments in AOCI (1) |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
December 31, 2012 |
||||||||||||||||
|
Fixed maturities, available-for-sale: |
||||||||||||||||
|
U.S. government and agencies |
$ | 911.4 | $ | 33.2 | $ | 0.3 | $ | 944.3 | $ | — | ||||||
|
Non-U.S. government and agencies |
944.9 | 264.3 | 0.9 | 1,208.3 | — | |||||||||||
|
States and political subdivisions |
2,940.4 | 241.1 | 2.7 | 3,178.8 | — | |||||||||||
|
Corporate |
31,615.4 | 3,029.9 | 319.9 | 34,325.4 | 19.5 | |||||||||||
|
Residential mortgage-backed pass-through securities |
3,022.7 | 204.4 | 0.4 | 3,226.7 | — | |||||||||||
|
Commercial mortgage-backed securities |
4,094.8 | 241.7 | 439.1 | 3,897.4 | 195.4 | |||||||||||
|
Collateralized debt obligations |
428.8 | 7.0 | 56.6 | 379.2 | 4.3 | |||||||||||
|
Other debt obligations |
3,756.9 | 73.5 | 51.2 | 3,779.2 | 82.8 | |||||||||||
|
Total fixed maturities, available-for-sale |
$ | 47,715.3 | $ | 4,095.1 | $ | 871.1 | $ | 50,939.3 | $ | 302.0 | ||||||
|
Total equity securities, available-for-sale |
$ | 132.4 | $ | 12.6 | $ | 8.5 | $ | 136.5 | ||||||||
|
December 31, 2011 |
||||||||||||||||
|
Fixed maturities, available-for-sale: |
||||||||||||||||
|
U.S. government and agencies |
$ | 772.3 | $ | 32.8 | $ | — | $ | 805.1 | $ | — | ||||||
|
Non-U.S. government and agencies |
917.6 | 180.5 | 1.4 | 1,096.7 | — | |||||||||||
|
States and political subdivisions |
2,670.0 | 218.2 | 5.5 | 2,882.7 | — | |||||||||||
|
Corporate |
31,954.2 | 2,321.3 | 719.0 | 33,556.5 | 19.5 | |||||||||||
|
Residential mortgage-backed pass-through securities |
3,155.8 | 187.9 | 0.7 | 3,343.0 | — | |||||||||||
|
Commercial mortgage-backed securities |
3,894.3 | 117.0 | 597.6 | 3,413.7 | 168.2 | |||||||||||
|
Collateralized debt obligations |
399.7 | 1.9 | 62.8 | 338.8 | 7.0 | |||||||||||
|
Other debt obligations |
3,606.9 | 100.3 | 137.0 | 3,570.2 | 90.0 | |||||||||||
|
Total fixed maturities, available-for-sale |
$ | 47,370.8 | $ | 3,159.9 | $ | 1,524.0 | $ | 49,006.7 | $ | 284.7 | ||||||
|
Total equity securities, available-for-sale |
$ | 75.2 | $ | 8.4 | $ | 6.5 | $ | 77.1 | ||||||||
The amortized cost and fair value of fixed maturities available-for-sale at December 31, 2012, by expected maturity, were as follows:
| |
Amortized cost |
Fair value |
|||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||
|
Due in one year or less |
$ | 3,564.2 | $ | 3,619.0 | |||
|
Due after one year through five years |
12,644.4 | 13,356.4 | |||||
|
Due after five years through ten years |
8,944.9 | 10,023.2 | |||||
|
Due after ten years |
11,258.6 | 12,658.2 | |||||
|
Subtotal |
36,412.1 | 39,656.8 | |||||
|
Mortgage-backed and other asset-backed securities |
11,303.2 | 11,282.5 | |||||
|
Total |
$ | 47,715.3 | $ | 50,939.3 | |||
Actual maturities may differ because borrowers may have the right to call or prepay obligations. Our portfolio is diversified by industry, issuer and asset class. Credit concentrations are managed to established limits.
Net Investment Income
Major categories of net investment income are summarized as follows:
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Fixed maturities, available-for-sale |
$ | 2,454.8 | $ | 2,596.2 | $ | 2,702.1 | ||||
|
Fixed maturities, trading |
30.2 | 64.7 | 92.6 | |||||||
|
Equity securities, available-for-sale |
8.6 | 10.5 | 11.4 | |||||||
|
Equity securities, trading |
6.6 | 4.4 | 2.8 | |||||||
|
Mortgage loans |
635.8 | 649.2 | 673.3 | |||||||
|
Real estate |
71.4 | 74.2 | 57.5 | |||||||
|
Policy loans |
53.7 | 58.2 | 60.9 | |||||||
|
Cash and cash equivalents |
9.6 | 8.5 | 7.2 | |||||||
|
Derivatives |
(131.2 | ) | (196.1 | ) | (174.4 | ) | ||||
|
Other |
196.6 | 188.5 | 151.9 | |||||||
|
Total |
3,336.1 | 3,458.3 | 3,585.3 | |||||||
|
Investment expenses |
(81.2 | ) | (83.0 | ) | (89.5 | ) | ||||
|
Net investment income |
$ | 3,254.9 | $ | 3,375.3 | $ | 3,495.8 | ||||
Net Realized Capital Gains and Losses
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Fixed maturities, available-for-sale: |
||||||||||
|
Gross gains |
$ | 31.0 | $ | 26.4 | $ | 63.7 | ||||
|
Gross losses |
(144.9 | ) | (158.8 | ) | (339.9 | ) | ||||
|
Other-than-temporary impairment losses reclassified to (from) OCI |
17.3 | (49.7 | ) | 56.1 | ||||||
|
Hedging, net |
(27.5 | ) | 130.5 | 142.2 | ||||||
|
Fixed maturities, trading |
2.2 | (6.7 | ) | 17.5 | ||||||
|
Equity securities, available-for-sale: |
||||||||||
|
Gross gains |
0.6 | 2.2 | 8.9 | |||||||
|
Gross losses |
(0.9 | ) | (6.4 | ) | (3.2 | ) | ||||
|
Equity securities, trading |
34.1 | 20.3 | 27.7 | |||||||
|
Mortgage loans |
(51.3 | ) | (42.1 | ) | (152.2 | ) | ||||
|
Derivatives |
(10.9 | ) | (180.5 | ) | (143.9 | ) | ||||
|
Other |
264.4 | 142.5 | 132.9 | |||||||
|
Net realized capital gains (losses) |
$ | 114.1 | $ | (122.3 | ) | $ | (190.2 | ) | ||
Proceeds from sales of investments (excluding call and maturity proceeds) in fixed maturities, available-for-sale were $1.2 billion, $0.9 billion and $1.6 billion in 2012, 2011 and 2010, respectively.
Other-Than-Temporary Impairments
We have a process in place to identify fixed maturity and equity securities that could potentially have a credit impairment that is other than temporary. This process involves monitoring market events that could impact issuers' credit ratings, business climate, management changes, litigation and government actions and other similar factors. This process also involves monitoring late payments, pricing levels, downgrades by rating agencies, key financial ratios, financial statements, revenue forecasts and cash flow projections as indicators of credit issues.
Each reporting period, all securities are reviewed to determine whether an other-than-temporary decline in value exists and whether losses should be recognized. We consider relevant facts and circumstances in evaluating whether a credit or interest-related impairment of a security is other than temporary. Relevant facts and circumstances considered include: (1) the extent and length of time the fair value has been below cost; (2) the reasons for the decline in value; (3) the financial position and access to capital of the issuer, including the current and future impact of any specific events; (4) for structured securities, the adequacy of the expected cash flows; (5) for fixed maturities, our intent to sell a security or whether it is more likely than not we will be required to sell the security before the recovery of its amortized cost which, in some cases, may extend to maturity and (6) for equity securities, our ability and intent to hold the security for a period of time that allows for the recovery in value. To the extent we determine that a security is deemed to be other than temporarily impaired, an impairment loss is recognized.
Impairment losses on equity securities are recognized in net income and are measured as the difference between amortized cost and fair value. The way in which impairment losses on fixed maturities are recognized in the financial statements is dependent on the facts and circumstances related to the specific security. If we intend to sell a security or it is more likely than not that we would be required to sell a security before the recovery of its amortized cost, we recognize an other-than-temporary impairment in net income for the difference between amortized cost and fair value. If we do not expect to recover the amortized cost basis, we do not plan to sell the security and if it is not more likely than not that we would be required to sell a security before the recovery of its amortized cost, the recognition of the other-than-temporary impairment is bifurcated. We recognize the credit loss portion in net income and the noncredit loss portion in OCI ("bifurcated OTTI").
Total other-than-temporary impairment losses, net of recoveries from the sale of previously impaired securities, were as follows:
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Fixed maturities, available-for-sale |
$ | (135.5 | ) | $ | (143.8 | ) | $ | (300.0 | ) | |
|
Equity securities, available-for-sale |
(0.4 | ) | (3.8 | ) | 3.7 | |||||
|
Total other-than-temporary impairment losses, net of recoveries from the sale of previously impaired securities |
(135.9 | ) | (147.6 | ) | (296.3 | ) | ||||
|
Other-than-temporary impairment losses on fixed maturities, available-for-sale reclassified to (from) OCI (1) |
17.3 | (49.7 | ) | 56.1 | ||||||
|
Net impairment losses on available-for-sale securities |
$ | (118.6 | ) | $ | (197.3 | ) | $ | (240.2 | ) | |
We estimate the amount of the credit loss component of a fixed maturity security impairment as the difference between amortized cost and the present value of the expected cash flows of the security. The present value is determined using the best estimate cash flows discounted at the effective interest rate implicit to the security at the date of purchase or the current yield to accrete an asset-backed or floating rate security. The methodology and assumptions for establishing the best estimate cash flows vary depending on the type of security. The ABS cash flow estimates are based on security specific facts and circumstances that may include collateral characteristics, expectations of delinquency and default rates, loss severity and prepayment speeds and structural support, including subordination and guarantees. The corporate security cash flow estimates are derived from scenario-based outcomes of expected corporate restructurings or liquidations using bond specific facts and circumstances including timing, security interests and loss severity.
The following table provides a rollforward of accumulated credit losses for fixed maturities with bifurcated credit losses. The purpose of the table is to provide detail of (1) additions to the bifurcated credit loss amounts recognized in net realized capital gains (losses) during the period and (2) decrements for previously recognized bifurcated credit losses where the loss is no longer bifurcated and/or there has been a positive change in expected cash flows or accretion of the bifurcated credit loss amount.
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Beginning balance |
$ | (434.8 | ) | $ | (325.7 | ) | $ | (204.7 | ) | |
|
Credit losses for which an other-than-temporary impairment was not previously recognized |
(20.7 | ) | (37.8 | ) | (112.4 | ) | ||||
|
Credit losses for which an other-than-temporary impairment was previously recognized |
(80.0 | ) | (135.6 | ) | (109.7 | ) | ||||
|
Reduction for credit losses previously recognized on fixed maturities now sold, paid down or intended to be sold |
191.9 | 68.2 | 53.2 | |||||||
|
Reduction for credit losses previously recognized on fixed maturities reclassified to trading (1) |
— | — | 44.4 | |||||||
|
Net reduction (increase) for positive changes in cash flows expected to be collected and amortization (2) |
8.4 | (3.9 | ) | 3.5 | ||||||
|
Ending balance |
$ | (335.2 | ) | $ | (434.8 | ) | $ | (325.7 | ) | |
Gross Unrealized Losses for Fixed Maturities and Equity Securities
For fixed maturities and equity securities available-for-sale with unrealized losses, including other-than-temporary impairment losses reported in OCI, the gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position are summarized as follows:
| |
December 31, 2012 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Less than twelve months |
Greater than or equal to twelve months |
Total | ||||||||||||||||
| |
Fair value |
Gross unrealized losses |
Fair value |
Gross unrealized losses |
Fair value |
Gross unrealized losses |
|||||||||||||
| |
(in millions) |
||||||||||||||||||
|
Fixed maturities, available-for-sale: |
|||||||||||||||||||
|
U.S. government and agencies |
$ | 115.4 | $ | 0.3 | $ | — | $ | — | $ | 115.4 | $ | 0.3 | |||||||
|
Non-U.S. governments |
17.3 | 0.2 | 13.4 | 0.7 | 30.7 | 0.9 | |||||||||||||
|
States and political subdivisions |
235.3 | 2.1 | 8.8 | 0.6 | 244.1 | 2.7 | |||||||||||||
|
Corporate |
831.8 | 10.6 | 1,961.7 | 309.3 | 2,793.5 | 319.9 | |||||||||||||
|
Residential mortgage-backed pass- through securities |
70.4 | 0.3 | 2.4 | 0.1 | 72.8 | 0.4 | |||||||||||||
|
Commercial mortgage-backed securities |
98.9 | 3.3 | 785.0 | 435.8 | 883.9 | 439.1 | |||||||||||||
|
Collateralized debt obligations |
72.2 | 1.0 | 133.8 | 55.6 | 206.0 | 56.6 | |||||||||||||
|
Other debt obligations |
235.6 | 2.0 | 414.9 | 49.2 | 650.5 | 51.2 | |||||||||||||
|
Total fixed maturities, available-for-sale |
$ | 1,676.9 | $ | 19.8 | $ | 3,320.0 | $ | 851.3 | $ | 4,996.9 | $ | 871.1 | |||||||
|
Total equity securities, available-for-sale |
$ | 5.8 | $ | 0.1 | $ | 52.9 | $ | 8.4 | $ | 58.7 | $ | 8.5 | |||||||
Of the total amounts, Principal Life's consolidated portfolio represented $4,419.4 million in available-for-sale fixed maturities with gross unrealized losses of $825.7 million. Of those fixed maturity securities in Principal Life's consolidated portfolio with a gross unrealized loss position, 71% were investment grade (rated AAA through BBB-) with an average price of 84 (carrying value/amortized cost) at December 31, 2012. Gross unrealized losses in our fixed maturities portfolio decreased during the year ended December 31, 2012, due to a tightening of credit spreads, primarily in the corporate and commercial mortgage-backed securities sectors.
For those securities that had been in a continuous unrealized loss position for less than twelve months, Principal Life's consolidated portfolio held 224 securities with a carrying value of $1,382.1 million and unrealized losses of $16.2 million reflecting an average price of 99 at December 31, 2012. Of this portfolio, 89% was investment grade (rated AAA through BBB-) at December 31, 2012, with associated unrealized losses of $13.3 million. The unrealized losses on these securities can primarily be attributed to changes in market interest rates and changes in credit spreads since the securities were acquired.
For those securities that had been in a continuous unrealized loss position greater than or equal to twelve months, Principal Life's consolidated portfolio held 488 securities with a carrying value of $3,037.3 million and unrealized losses of $809.5 million. The average rating of this portfolio was BBB- with an average price of 79 at December 31, 2012. Of the $809.5 million in unrealized losses, the commercial mortgage-backed securities sector accounts for $435.8 million in unrealized losses with an average price of 64 and an average credit rating of BB+. The remaining unrealized losses consist primarily of $268.1 million within the corporate sector at December 31, 2012. The average price of the corporate sector was 86 and the average credit rating was BBB. The unrealized losses on these securities can primarily be attributed to changes in market interest rates and changes in credit spreads since the securities were acquired.
Because we expected to recover our amortized cost, it was not our intent to sell the fixed maturity available-for-sale securities with unrealized losses and it was not more likely than not that we would be required to sell these securities before recovery of the amortized cost, which may be maturity, we did not consider these investments to be other-than-temporarily impaired at December 31, 2012.
| |
December 31, 2011 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Less than twelve months |
Greater than or equal to twelve months |
Total | ||||||||||||||||
| |
Fair value |
Gross unrealized losses |
Fair value |
Gross unrealized losses |
Fair value |
Gross unrealized losses |
|||||||||||||
| |
(in millions) |
||||||||||||||||||
|
Fixed maturities, available-for-sale: |
|||||||||||||||||||
|
Non-U.S. governments |
$ | 68.5 | $ | 1.4 | $ | 0.3 | $ | — | $ | 68.8 | $ | 1.4 | |||||||
|
States and political subdivisions |
5.7 | 0.1 | 51.7 | 5.4 | 57.4 | 5.5 | |||||||||||||
|
Corporate |
3,445.6 | 140.9 | 2,403.9 | 578.1 | 5,849.5 | 719.0 | |||||||||||||
|
Residential mortgage-backed pass-through securities |
77.8 | 0.5 | 3.7 | 0.2 | 81.5 | 0.7 | |||||||||||||
|
Commercial mortgage-backed securities |
608.4 | 57.3 | 858.9 | 540.3 | 1,467.3 | 597.6 | |||||||||||||
|
Collateralized debt obligations |
107.2 | 2.5 | 204.4 | 60.3 | 311.6 | 62.8 | |||||||||||||
|
Other debt obligations |
708.1 | 13.0 | 508.1 | 124.0 | 1,216.2 | 137.0 | |||||||||||||
|
Total fixed maturities, available-for-sale |
$ | 5,021.3 | $ | 215.7 | $ | 4,031.0 | $ | 1,308.3 | $ | 9,052.3 | $ | 1,524.0 | |||||||
|
Total equity securities, available-for-sale |
$ | 14.3 | $ | 3.2 | $ | 15.6 | $ | 3.3 | $ | 29.9 | $ | 6.5 | |||||||
Of the total amounts, Principal Life's consolidated portfolio represented $8,540.7 million in available-for-sale fixed maturities with gross unrealized losses of $1,470.3 million. Of those fixed maturity securities in Principal Life's consolidated portfolio with a gross unrealized loss position, 76% were investment grade (rated AAA through BBB-) with an average price of 85 (carrying value/amortized cost) at December 31, 2011. Gross unrealized losses in our fixed maturities portfolio increased slightly during the year ended December 31, 2011, due to a widening of credit spreads primarily in the corporate and commercial mortgage-backed securities sectors.
For those securities that had been in a continuous unrealized loss position for less than twelve months, Principal Life's consolidated portfolio held 477 securities with a carrying value of $4,573.6 million and unrealized losses of $198.7 million reflecting an average price of 96 at December 31, 2011. Of this portfolio, 86% was investment grade (rated AAA through BBB-) at December 31, 2011, with associated unrealized losses of $128.5 million. The unrealized losses on these securities can primarily be attributed to changes in market interest rates and changes in credit spreads since the securities were acquired.
For those securities that had been in a continuous unrealized loss position greater than or equal to twelve months, Principal Life's consolidated portfolio held 628 securities with a carrying value of $3,967.1 million and unrealized losses of $1,271.6 million. The average rating of this portfolio was BBB with an average price of 76 at December 31, 2011. Of the $1,271.6 million in unrealized losses, the commercial mortgage-backed securities sector accounts for $540.3 million in unrealized losses with an average price of 61 and an average credit rating of BBB-. The remaining unrealized losses consist primarily of $541.4 million within the corporate sector at December 31, 2011. The average price of the corporate sector was 81 and the average credit rating was BBB. The unrealized losses on these securities can primarily be attributed to changes in market interest rates and changes in credit spreads since the securities were acquired.
Because we expected to recover our amortized cost, it was not our intent to sell the fixed maturity available-for-sale securities with unrealized losses and it was not more likely than not that we would be required to sell these securities before recovery of the amortized cost, which may be maturity, we did not consider these investments to be other-than-temporarily impaired at December 31, 2011.
Net Unrealized Gains and Losses on Available-for-Sale Securities and Derivative Instruments
The net unrealized gains and losses on investments in fixed maturities available-for-sale, equity securities available-for-sale and derivative instruments are reported as a separate component of stockholders' equity. The cumulative amount of net unrealized gains and losses on available-for-sale securities and derivative instruments net of adjustments related to DPAC, reinsurance assets or liabilities, sales inducements, unearned revenue reserves, changes in policyholder liabilities and applicable income taxes was as follows:
| |
December 31, 2012 | December 31, 2011 | |||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||
|
Net unrealized gains on fixed maturities, available-for-sale (1) |
$ | 3,562.5 | $ | 1,920.6 | |||
|
Noncredit component of impairment losses on fixed maturities, available-for-sale |
(302.0 | ) | (284.7 | ) | |||
|
Net unrealized gains on equity securities, available-for-sale |
4.1 | 1.9 | |||||
|
Adjustments for assumed changes in amortization patterns |
(515.2 | ) | (376.1 | ) | |||
|
Adjustments for assumed changes in policyholder liabilities |
(1,198.7 | ) | (442.7 | ) | |||
|
Net unrealized gains on derivative instruments |
90.7 | 113.2 | |||||
|
Net unrealized gains on equity method subsidiaries and noncontrolling interest adjustments |
191.3 | 150.3 | |||||
|
Provision for deferred income taxes |
(597.0 | ) | (354.1 | ) | |||
|
Net unrealized gains on available-for-sale securities and derivative instruments |
$ | 1,235.7 | $ | 728.4 | |||
Mortgage Loans
Mortgage loans consist of commercial and residential mortgage loans. We evaluate risks inherent in our commercial mortgage loans in two classes: (1) brick and mortar property loans, where we analyze the property's rent payments as support for the loan, and (2) credit tenant loans ("CTL"), where we rely on the credit analysis of the tenant for the repayment of the loan. We evaluate risks inherent in our residential mortgage loan portfolio in two classes: (1) home equity mortgages and (2) first lien mortgages. The carrying amount of our mortgage loan portfolio was as follows:
| |
December 31, 2012 | December 31, 2011 | |||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||
|
Commercial mortgage loans |
$ | 10,235.1 | $ | 9,461.4 | |||
|
Residential mortgage loans |
1,382.0 | 1,367.9 | |||||
|
Total amortized cost |
11,617.1 | 10,829.3 | |||||
|
Valuation allowance |
(97.4 |
) |
(102.1 |
) | |||
|
Total carrying value |
$ | 11,519.7 | $ | 10,727.2 | |||
We periodically purchase mortgage loans as well as sell mortgage loans we have originated. We purchased $153.0 million, $40.6 million and $39.8 million of residential mortgage loans in 2012, 2011 and 2010, respectively. We sold $14.2 million, $18.4 million and $17.4 million of residential mortgage loans in 2012, 2011 and 2010, respectively. We purchased $149.1 million, $50.3 million and $0.0 million of commercial mortgage loans in 2012, 2011 and 2010, respectively. We sold $31.1 million, $0.0 million and $34.1 million of commercial mortgage loans in 2012, 2011 and 2010, respectively.
Our commercial mortgage loan portfolio consists primarily of non-recourse, fixed rate mortgages on fully or near fully leased properties. Our commercial mortgage loan portfolio is diversified by geographic region and specific collateral property type as follows:
| |
December 31, 2012 | December 31, 2011 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Amortized cost |
Percent of total |
Amortized cost |
Percent of total |
|||||||||
| |
(in millions) |
|
(in millions) |
|
|||||||||
|
Geographic distribution |
|||||||||||||
|
New England |
$ | 536.6 | 5.2 | % | $ | 454.0 | 4.8 | % | |||||
|
Middle Atlantic |
2,233.4 | 21.8 | 1,744.4 | 18.4 | |||||||||
|
East North Central |
635.6 | 6.2 | 774.8 | 8.2 | |||||||||
|
West North Central |
377.3 | 3.7 | 407.8 | 4.3 | |||||||||
|
South Atlantic |
2,135.0 | 20.9 | 2,099.8 | 22.2 | |||||||||
|
East South Central |
244.8 | 2.4 | 231.8 | 2.4 | |||||||||
|
West South Central |
767.9 | 7.5 | 648.6 | 6.9 | |||||||||
|
Mountain |
726.6 | 7.1 | 643.2 | 6.8 | |||||||||
|
Pacific |
2,562.3 | 25.0 | 2,446.4 | 25.9 | |||||||||
|
International |
15.6 | 0.2 | 10.6 | 0.1 | |||||||||
|
Total |
$ | 10,235.1 | 100.0 | % | $ | 9,461.4 | 100.0 | % | |||||
|
Property type distribution |
|||||||||||||
|
Office |
$ | 3,078.8 | 30.1 | % | $ | 2,753.8 | 29.1 | % | |||||
|
Retail |
2,928.3 | 28.6 | 2,580.2 | 27.3 | |||||||||
|
Industrial |
1,765.5 | 17.2 | 2,070.7 | 21.9 | |||||||||
|
Apartments |
1,685.9 | 16.5 | 1,242.9 | 13.1 | |||||||||
|
Hotel |
445.8 | 4.4 | 467.7 | 4.9 | |||||||||
|
Mixed use/other |
330.8 | 3.2 | 346.1 | 3.7 | |||||||||
|
Total |
$ | 10,235.1 | 100.0 | % | $ | 9,461.4 | 100.0 | % | |||||
Our residential mortgage loan portfolio is composed of home equity mortgages with an amortized cost of $495.7 million and $611.0 million and first lien mortgages with an amortized cost of $886.3 million and $756.9 million as of December 31, 2012 and December 31, 2011, respectively. Most of our residential home equity mortgages are concentrated in the United States and are generally second lien mortgages comprised of closed-end loans and lines of credit. The majority of our first lien loans are concentrated in the Chilean market.
Mortgage Loan Credit Monitoring
Commercial Credit Risk Profile Based on Internal Rating
We actively monitor and manage our commercial mortgage loan portfolio. All commercial mortgage loans are analyzed regularly and substantially all are internally rated, based on a proprietary risk rating cash flow model, in order to monitor the financial quality of these assets. The model stresses expected cash flows at various levels and at different points in time depending on the durability of the income stream, which includes our assessment of factors such as location (macro and micro markets), tenant quality and lease expirations. Our internal rating analysis presents expected losses in terms of a Standard & Poor's ("S&P") bond equivalent rating. As the credit risk for commercial mortgage loans increases, we adjust our internal ratings downward with loans in the category "B+ and below" having the highest risk for credit loss. Internal ratings on commercial mortgage loans are updated at least annually and potentially more often for certain loans with material changes in collateral value or occupancy and for loans on an internal "watch list".
Commercial mortgage loans that require more frequent and detailed attention than other loans in our portfolio are identified and placed on an internal "watch list". Among the criteria that would indicate a potential problem are imbalances in ratios of loan to value or contract rents to debt service, major tenant vacancies or bankruptcies, borrower sponsorship problems, late payments, delinquent taxes and loan relief/restructuring requests.
The amortized cost of our commercial mortgage loan portfolio by credit risk, as determined by our internal rating system expressed in terms of an S&P bond equivalent rating, was as follows:
| |
December 31, 2012 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Brick and mortar | CTL | Total | |||||||
| |
(in millions) |
|||||||||
|
A- and above |
$ | 7,257.7 | $ | 231.3 | $ | 7,489.0 | ||||
|
BBB+ thru BBB- |
1,804.5 | 294.9 | 2,099.4 | |||||||
|
BB+ thru BB- |
266.8 | 1.6 | 268.4 | |||||||
|
B+ and below |
376.0 | 2.3 | 378.3 | |||||||
|
Total |
$ | 9,705.0 | $ | 530.1 | $ | 10,235.1 | ||||
| |
December 31, 2011 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Brick and mortar | CTL | Total | |||||||
| |
(in millions) |
|||||||||
|
A- and above |
$ | 5,682.5 | $ | 308.6 | $ | 5,991.1 | ||||
|
BBB+ thru BBB- |
2,112.3 | 238.8 | 2,351.1 | |||||||
|
BB+ thru BB- |
403.7 | 16.4 | 420.1 | |||||||
|
B+ and below |
693.3 | 5.8 | 699.1 | |||||||
|
Total |
$ | 8,891.8 | $ | 569.6 | $ | 9,461.4 | ||||
Residential Credit Risk Profile Based on Performance Status
Our residential mortgage loan portfolio is monitored based on performance of the loans. Monitoring on a residential mortgage loan increases when the loan is delinquent or earlier if there is an indication of impairment. We define non-performing residential mortgage loans as loans 90 days or greater delinquent or on non-accrual status.
The amortized cost of our performing and non-performing residential mortgage loans were as follows:
| |
December 31, 2012 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Home equity | First liens | Total | |||||||
| |
(in millions) |
|||||||||
|
Performing |
$ | 472.6 | $ | 865.0 | $ | 1,337.6 | ||||
|
Nonperforming |
23.1 | 21.3 | 44.4 | |||||||
|
Total |
$ | 495.7 | $ | 886.3 | $ | 1,382.0 | ||||
| |
December 31, 2011 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Home equity | First liens | Total | |||||||
| |
(in millions) |
|||||||||
|
Performing |
$ | 597.8 | $ | 733.7 | $ | 1,331.5 | ||||
|
Nonperforming |
13.2 | 23.2 | 36.4 | |||||||
|
Total |
$ | 611.0 | $ | 756.9 | $ | 1,367.9 | ||||
Non-Accrual Mortgage Loans
Commercial and residential mortgage loans are placed on non-accrual status if we have concern regarding the collectability of future payments or if a loan has matured without being paid off or extended. Factors considered may include conversations with the borrower, loss of major tenant, bankruptcy of borrower or major tenant, decreased property cash flow for commercial mortgage loans or number of days past due and other circumstances for residential mortgage loans. Based on an assessment as to the collectability of the principal, a determination is made to apply any payments received either against the principal or according to the contractual terms of the loan. When a loan is placed on nonaccrual status, the accrued unpaid interest receivable is reversed against interest income. Accrual of interest resumes after factors resulting in doubts about collectability have improved. Residential first lien mortgages in the Chilean market are carried on accrual for a longer period of delinquency than domestic loans, as assessment of collectability is based on the nature of the loans and collection practices in that market.
The amortized cost of mortgage loans on non-accrual status were as follows:
| |
December 31, 2012 | December 31, 2011 | |||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||
|
Commercial: |
|||||||
|
Brick and mortar |
$ | 44.5 | $ | 46.8 | |||
|
Residential: |
|||||||
|
Home equity |
23.1 | 13.2 | |||||
|
First liens |
13.2 | 15.7 | |||||
|
Total |
$ | 80.8 | $ | 75.7 | |||
The aging of our mortgage loans, based on amortized cost, were as follows:
| |
December 31, 2012 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
30 - 59 days past due |
60 - 89 days past due |
90 days or more past due |
Total past due |
Current | Total loans |
Recorded investment 90 days or more and accruing |
|||||||||||||||
| |
(in millions) |
|||||||||||||||||||||
|
Commercial-brick and mortar |
$ | 32.8 | $ | 13.7 | $ | — | $ | 46.5 | $ | 9,658.5 | $ | 9,705.0 | $ | — | ||||||||
|
Commercial-CTL |
— | — | — | — | 530.1 | 530.1 | — | |||||||||||||||
|
Residential-home equity |
5.7 | 2.8 | 3.9 | 12.4 | 483.3 | 495.7 | — | |||||||||||||||
|
Residential-first liens |
22.3 | 5.1 | 19.8 | 47.2 | 839.1 | 886.3 | 8.1 | |||||||||||||||
|
Total |
$ | 60.8 | $ | 21.6 | $ | 23.7 | $ | 106.1 | $ | 11,511.0 | $ | 11,617.1 | $ | 8.1 | ||||||||
| |
December 31, 2011 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
30 - 59 days past due |
60 - 89 days past due |
90 days or more past due |
Total past due |
Current | Total loans |
Recorded investment 90 days or more and accruing |
|||||||||||||||
| |
(in millions) |
|||||||||||||||||||||
|
Commercial-brick and mortar |
$ | 61.4 | $ | 4.4 | $ | 22.5 | $ | 88.3 | $ | 8,803.5 | $ | 8,891.8 | $ | — | ||||||||
|
Commercial-CTL |
— | — | — | — | 569.6 | 569.6 | — | |||||||||||||||
|
Residential-home equity |
7.8 | 2.6 | 6.2 | 16.6 | 594.4 | 611.0 | — | |||||||||||||||
|
Residential-first liens |
15.8 | 6.0 | 22.2 | 44.0 | 712.9 | 756.9 | 7.5 | |||||||||||||||
|
Total |
$ | 85.0 | $ | 13.0 | $ | 50.9 | $ | 148.9 | $ | 10,680.4 | $ | 10,829.3 | $ | 7.5 | ||||||||
Mortgage Loan Valuation Allowance
We establish a valuation allowance to provide for the risk of credit losses inherent in our portfolio. The valuation allowance includes loan specific reserves for loans that are deemed to be impaired as well as reserves for pools of loans with similar risk characteristics where a property risk or market specific risk has not been identified but for which we anticipate a loss may occur. Mortgage loans on real estate are considered impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due according to contractual terms of the loan agreement. When we determine that a loan is impaired, a valuation allowance is established equal to the difference between the carrying amount of the mortgage loan and the estimated value reduced by the cost to sell. Estimated value is based on either the present value of the expected future cash flows discounted at the loan's effective interest rate, the loan's observable market price or fair value of the collateral. Subsequent changes in the estimated value are reflected in the valuation allowance. Amounts on loans deemed to be uncollectible are charged off and removed from the valuation allowance. The change in the valuation allowance provision is included in net realized capital gains (losses) on our consolidated statements of operations.
The valuation allowance is maintained at a level believed adequate by management to absorb estimated probable credit losses. Management's periodic evaluation and assessment of the valuation allowance adequacy is based on known and inherent risks in the portfolio, adverse situations that may affect a borrower's ability to repay, the estimated value of the underlying collateral, composition of the loan portfolio, portfolio delinquency information, underwriting standards, peer group information, current economic conditions, loss experience and other relevant factors. The evaluation of our impaired loan component is subjective, as it requires the estimation of timing and amount of future cash flows expected to be received on impaired loans.
We review our commercial mortgage loan portfolio and analyze the need for a valuation allowance for any loan that is delinquent for 60 days or more, in process of foreclosure, restructured, on the internal "watch list" or that currently has a valuation allowance. In addition to establishing allowance levels for specifically identified impaired commercial mortgage loans, management determines an allowance for all other loans in the portfolio for which historical experience and current economic conditions indicate certain losses exist. These loans are segregated by major product type and/or risk level with an estimated loss ratio applied against each product type and/or risk level. The loss ratio is generally based upon historic loss experience for each loan type as adjusted for certain environmental factors management believes to be relevant.
For our residential mortgage loan portfolio, we separate the loans into several homogeneous pools, each of which consist of loans of a similar nature including but not limited to loans similar in collateral, term and structure and loan purpose or type. We evaluate loan pools based on aggregated risk ratings, estimated specific loss potential in the different classes of credits, and historical loss experience by pool type. We adjust these quantitative factors for qualitative factors of present conditions. Qualitative factors include items such as economic and business conditions, changes in the portfolio, value of underlying collateral, and concentrations. Residential mortgage loan pools exclude loans that have been restructured or impaired, as those loans are evaluated individually.
A rollforward of our valuation allowance and ending balances of the allowance and loan balance by basis of impairment method was as follows:
| |
Commercial | Residential | Total | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||
|
For the year ended December 31, 2012 |
||||||||||
|
Beginning balance |
$ | 64.8 | $ | 37.3 | $ | 102.1 | ||||
|
Provision |
13.5 | 39.7 | 53.2 | |||||||
|
Charge-offs |
(26.7 | ) | (35.1 | ) | (61.8 | ) | ||||
|
Recoveries |
0.2 | 3.6 | 3.8 | |||||||
|
Effect of exchange rates |
— | 0.1 | 0.1 | |||||||
|
Ending balance |
$ | 51.8 | $ | 45.6 | $ | 97.4 | ||||
|
Allowance ending balance by basis of impairment method: |
||||||||||
|
Individually evaluated for impairment |
$ | 2.4 | $ | 10.4 | $ | 12.8 | ||||
|
Collectively evaluated for impairment |
49.4 | 35.2 | 84.6 | |||||||
|
Allowance ending balance |
$ | 51.8 | $ | 45.6 | $ | 97.4 | ||||
|
Loan balance by basis of impairment method: |
||||||||||
|
Individually evaluated for impairment |
$ | 13.6 | $ | 39.7 | $ | 53.3 | ||||
|
Collectively evaluated for impairment |
10,221.5 | 1,342.3 | 11,563.8 | |||||||
|
Loan ending balance |
$ | 10,235.1 | $ | 1,382.0 | $ | 11,617.1 | ||||
|
For the year ended December 31, 2011 |
||||||||||
|
Beginning balance |
$ | 80.6 | $ | 40.5 | $ | 121.1 | ||||
|
Provision |
17.0 | 27.2 | 44.2 | |||||||
|
Charge-offs |
(32.9 | ) | (33.4 | ) | (66.3 | ) | ||||
|
Recoveries |
0.1 | 3.2 | 3.3 | |||||||
|
Effect of exchange rates |
— | (0.2 | ) | (0.2 | ) | |||||
|
Ending balance |
$ | 64.8 | $ | 37.3 | $ | 102.1 | ||||
|
Allowance ending balance by basis of impairment method: |
||||||||||
|
Individually evaluated for impairment |
$ | 16.3 | $ | 3.2 | $ | 19.5 | ||||
|
Collectively evaluated for impairment |
48.5 | 34.1 | 82.6 | |||||||
|
Allowance ending balance |
$ | 64.8 | $ | 37.3 | $ | 102.1 | ||||
|
Loan balance by basis of impairment method: |
||||||||||
|
Individually evaluated for impairment |
$ | 114.0 | $ | 27.4 | $ | 141.4 | ||||
|
Collectively evaluated for impairment |
9,347.4 | 1,340.5 | 10,687.9 | |||||||
|
Loan ending balance |
$ | 9,461.4 | $ | 1,367.9 | $ | 10,829.3 | ||||
|
For the year ended December 31, 2010 |
||||||||||
|
Beginning balance |
$ | 132.5 | $ | 30.1 | $ | 162.6 | ||||
|
Provision |
54.1 | 98.8 | 152.9 | |||||||
|
Charge-offs |
(106.0 | ) | (89.7 | ) | (195.7 | ) | ||||
|
Recoveries |
— | 1.1 | 1.1 | |||||||
|
Effect of exchange rates |
— | 0.2 | 0.2 | |||||||
|
Ending balance |
$ | 80.6 | $ | 40.5 | $ | 121.1 | ||||
|
Allowance ending balance by basis of impairment method: |
||||||||||
|
Individually evaluated for impairment |
$ | 9.1 | $ | 5.3 | $ | 14.4 | ||||
|
Collectively evaluated for impairment |
71.5 | 35.2 | 106.7 | |||||||
|
Allowance ending balance |
$ | 80.6 | $ | 40.5 | $ | 121.1 | ||||
|
Loan balance by basis of impairment method: |
||||||||||
|
Individually evaluated for impairment |
$ | 29.8 | $ | 21.5 | $ | 51.3 | ||||
|
Collectively evaluated for impairment |
9,659.8 | 1,535.1 | 11,194.9 | |||||||
|
Loan ending balance |
$ | 9,689.6 | $ | 1,556.6 | $ | 11,246.2 | ||||
Impaired Mortgage Loans
Impaired mortgage loans are loans with a related specific valuation allowance, loans whose carrying amount has been reduced to the expected collectible amount because the impairment has been considered other than temporary or a loan modification has been classified as a TDR. Based on an assessment as to the collectability of the principal, a determination is made to apply any payments received either against the principal or according to the contractual terms of the loan. Our recorded investment in and unpaid principal balance of impaired loans along with the related loan specific allowance for losses, if any, and the average recorded investment and interest income recognized during the time the loans were impaired were as follows:
| |
December 31, 2012 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Recorded investment |
Unpaid principal balance |
Related allowance |
|||||||
| |
(in millions) |
|||||||||
|
With no related allowance recorded: |
||||||||||
|
Commercial-brick and mortar |
$ | 22.9 | $ | 25.3 | $ | — | ||||
|
Residential-first liens |
9.7 | 6.6 | — | |||||||
|
With an allowance recorded: |
||||||||||
|
Commercial-brick and mortar |
4.4 | 4.4 | 2.4 | |||||||
|
Residential-home equity |
20.8 | 20.7 | 9.1 | |||||||
|
Residential-first liens |
9.2 | 9.1 | 1.3 | |||||||
|
Total: |
||||||||||
|
Commercial |
$ | 27.3 | $ | 29.7 | $ | 2.4 | ||||
|
Residential |
$ | 39.7 | $ | 36.4 | $ | 10.4 | ||||
| |
December 31, 2011 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Recorded investment |
Unpaid principal balance |
Related allowance |
|||||||
| |
(in millions) |
|||||||||
|
With no related allowance recorded: |
||||||||||
|
Commercial-brick and mortar |
$ | — | $ | 0.3 | $ | — | ||||
|
Residential-first liens |
4.4 | 4.2 | — | |||||||
|
With an allowance recorded: |
||||||||||
|
Commercial-brick and mortar |
114.0 | 114.0 | 16.3 | |||||||
|
Residential-home equity |
14.5 | 14.2 | 1.9 | |||||||
|
Residential-first liens |
8.5 | 8.5 | 1.3 | |||||||
|
Total: |
||||||||||
|
Commercial |
$ | 114.0 | $ | 114.3 | $ | 16.3 | ||||
|
Residential |
$ | 27.4 | $ | 26.9 | $ | 3.2 | ||||
| |
Average recorded investment |
Interest income recognized |
|||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||
|
For the year ended December 31, 2012 |
|||||||
|
With no related allowance recorded: |
|||||||
|
Commercial-brick and mortar |
$ | 11.4 | $ | 2.6 | |||
|
Residential-first liens |
7.0 | — | |||||
|
With an allowance recorded: |
|||||||
|
Commercial-brick and mortar |
15.3 | 0.2 | |||||
|
Residential-home equity |
17.7 | 0.9 | |||||
|
Residential-first liens |
9.0 | 0.1 | |||||
|
Total: |
|||||||
|
Commercial |
$ | 26.7 | $ | 2.8 | |||
|
Residential |
$ | 33.7 | $ | 1.0 | |||
|
For the year ended December 31, 2011 |
|||||||
|
With no related allowance recorded: |
|||||||
|
Commercial-brick and mortar |
$ | 11.3 | $ | 0.9 | |||
|
Residential-first liens |
4.4 | — | |||||
|
With an allowance recorded: |
|||||||
|
Commercial-brick and mortar |
79.0 | 1.0 | |||||
|
Residential-home equity |
12.6 | 0.8 | |||||
|
Residential-first liens |
9.6 | 0.2 | |||||
|
Total: |
|||||||
|
Commercial |
$ | 90.3 | $ | 1.9 | |||
|
Residential |
$ | 26.6 | $ | 1.0 | |||
|
For the year ended December 31, 2010 |
|||||||
|
With no related allowance recorded: |
|||||||
|
Commercial-brick and mortar |
$ | 13.4 | $ | 1.1 | |||
|
Residential-first liens |
5.3 | — | |||||
|
With an allowance recorded: |
|||||||
|
Commercial-brick and mortar |
77.2 | 1.8 | |||||
|
Residential-home equity |
12.2 | — | |||||
|
Residential-first liens |
16.2 | — | |||||
|
Total: |
|||||||
|
Commercial |
$ | 90.6 | $ | 2.9 | |||
|
Residential |
$ | 33.7 | $ | — | |||
Mortgage Loan Modifications
Our commercial and residential mortgage loan portfolios include loans that have been modified. We assess loan modifications on a case-by-case basis to evaluate whether a TDR has occurred. The commercial mortgage loan TDRs were modified to delay or reduce principal payments and to increase, reduce or delay interest payments. For these TDR assessments, we have determined the loan rates are now considered below market based on current circumstances. The commercial mortgage loan modifications resulted in delayed cash receipts and a decrease in interest income. The residential mortgage loan TDRs include modifications of interest-only payment periods, delays in principal balloon payments, and interest rate reductions. Residential mortgage loan modifications resulted in delayed or decreased cash receipts and a decrease in interest income.
The following table includes information about outstanding loans that were modified and met the criteria of a TDR during the periods indicated. In addition, the table includes information for loans that were modified and met the criteria of a TDR within the past twelve months that were in payment default during the periods indicated:
| |
For the year ended December 31, 2012 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
TDRs | TDRs in payment default | |||||||||||
| |
Number of contracts |
Recorded investment |
Number of contracts |
Recorded investment |
|||||||||
| |
|
(in millions) |
|
(in millions) |
|||||||||
|
Commercial-brick and mortar |
2 | $ | 18.0 | 1 | $ | 13.7 | |||||||
|
Residential-home equity |
324 | 15.0 | 12 | — | |||||||||
|
Residential-first liens |
12 | 2.1 | — | — | |||||||||
|
Total |
338 | $ | 35.1 | 13 | $ | 13.7 | |||||||
| |
For the year ended December 31, 2011 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
TDRs | TDRs in payment default | |||||||||||
| |
Number of contracts |
Recorded investment |
Number of contracts |
Recorded investment |
|||||||||
| |
|
(in millions) |
|
(in millions) |
|||||||||
|
Commercial-brick and mortar |
1 | $ | 4.4 | 1 | $ | 4.4 | |||||||
|
Residential-home equity |
151 | 7.9 | 6 | — | |||||||||
|
Residential-first liens |
7 | 1.6 | 1 | 0.3 | |||||||||
|
Total |
159 | $ | 13.9 | 8 | $ | 4.7 | |||||||
Commercial mortgage loans that have been designated as a TDR have been previously reserved in the mortgage loan valuation allowance to the estimated fair value of the underlying collateral reduced by the cost to sell.
Residential mortgage loans that have been designated as a TDR are specifically reserved for in the mortgage loan valuation allowance if losses result from the modification. Residential mortgage loans that have defaulted or have been discharged through bankruptcy are reduced to the expected collectible amount.
Real Estate
Depreciation expense on invested real estate was $45.1 million, $41.4 million and $41.1 million in 2012, 2011 and 2010, respectively. Accumulated depreciation was $332.8 million and $361.8 million as of December 31, 2012 and 2011, respectively.
Other Investments
Other investments include minority interests in unconsolidated entities, domestic and international joint ventures and partnerships and properties owned jointly with venture partners and operated by the partners. Such investments are generally accounted for using the equity method. In applying the equity method, we record our share of income or loss reported by the equity investees in net investment income. Summarized financial information for these unconsolidated entities was as follows:
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
| |
(in millions) |
||||||
|
Total assets |
$ | 46,036.2 | $ | 38,213.8 | |||
|
Total liabilities |
38,080.9 | 31,305.9 | |||||
|
Total equity |
$ | 7,955.3 | $ | 6,907.9 | |||
|
Net investment in unconsolidated entities (1) |
$ | 1,100.6 | $ | 928.3 | |||
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Total revenues |
$ | 4,555.9 | $ | 5,574.6 | $ | 5,326.2 | ||||
|
Total expenses |
3,774.5 | 4,849.8 | 4,812.3 | |||||||
|
Net income |
750.1 | 719.3 | 489.2 | |||||||
|
Our share of net income of unconsolidated entities (1) |
120.1 | 116.5 | 99.9 | |||||||
In addition, other investments include $655.1 million and $507.5 million of direct financing leases as of December 31, 2012 and 2011, respectively. Our Chilean operations enter into private placement contracts for commercial, industrial and office space properties whereby our Chilean operations purchase the real estate and/or building from the seller-lessee but then lease the property back to the seller-lessee. Ownership of the property is transferred to the lessee by the end of the lease term. The direct financing lease receivables are carried at amortized cost. We actively monitor and manage our direct financing leases. All leases within the portfolio are analyzed regularly and internally rated, based on financial condition, payment history and loan-to-value.
Derivative assets are carried at fair value and reported as a component of other investments. Certain seed money investments are also carried at fair value and reported as a component of other investments, with changes in fair value included in net realized capital gains (losses) on our consolidated statements of operations.
Securities Posted as Collateral
We posted $1,540.0 million in fixed maturities, available-for-sale securities at December 31, 2012, to satisfy collateral requirements primarily associated with a reinsurance arrangement, our derivative credit support annex (collateral) agreements and our obligation under funding agreements with the Federal Home Loan Bank of Des Moines ("FHLB Des Moines"). In addition, we posted $2,063.4 million in commercial mortgage loans as of December 31, 2012, to satisfy collateral requirements associated with our obligation under funding agreements with the FHLB Des Moines. Since we did not relinquish ownership rights on these instruments, they are reported as fixed maturities, available-for-sale and mortgage loans, respectively, on our consolidated statements of financial position.
|
|||
5. Derivative Financial Instruments
Derivatives are generally used to hedge or reduce exposure to market risks associated with assets held or expected to be purchased or sold and liabilities incurred or expected to be incurred. Derivatives are used to change the characteristics of our asset/liability mix consistent with our risk management activities. Derivatives are also used in asset replication strategies.
Types of Derivative Instruments
Interest Rate Contracts
Interest rate risk is the risk we will incur economic losses due to adverse changes in interest rates. Sources of interest rate risk include the difference between the maturity and interest rate changes of assets with the liabilities they support, timing differences between the pricing of liabilities and the purchase or procurement of assets and changing cash flow profiles from original projections due to prepayment options embedded within asset and liability contracts. We use various derivatives to manage our exposure to fluctuations in interest rates.
Interest rate swaps are contracts in which we agree with other parties to exchange, at specified intervals, the difference between fixed rate and floating rate interest amounts based upon designated market rates or rate indices and an agreed upon notional principal amount. Generally, no cash is exchanged at the outset of the contract and no principal payments are made by either party. Cash is paid or received based on the terms of the swap. These transactions are entered into pursuant to master agreements that provide for a single net payment to be made by one counterparty at each due date. We use interest rate swaps primarily to more closely match the interest rate characteristics of assets and liabilities and to mitigate the risks arising from timing mismatches between assets and liabilities (including duration mismatches). We also use interest rate swaps to hedge against changes in the value of assets we anticipate acquiring and other anticipated transactions and commitments. Interest rate swaps are used to hedge against changes in the value of the guaranteed minimum withdrawal benefit ("GMWB") liability. The GMWB rider on our variable annuity products provides for guaranteed minimum withdrawal benefits regardless of the actual performance of various equity and/or fixed income funds available with the product.
Interest rate caps and interest rate floors, which can be combined to form interest rate collars, are contracts that entitle the purchaser to pay or receive the amounts, if any, by which a specified market rate exceeds a cap strike interest rate, or falls below a floor strike interest rate, respectively, at specified dates. We have entered into interest rate collars whereby we receive amounts if a specified market rate falls below a floor strike interest rate, and we pay if a specified market rate exceeds a cap strike interest rate. We use interest rate collars to manage interest rate risk related to guaranteed minimum interest rate liabilities in our individual annuities contracts.
A swaption is an option to enter into an interest rate swap at a future date. We purchase swaptions to offset or modify existing exposures. Swaptions provide us the benefit of the agreed-upon strike rate if the market rates for liabilities are higher, with the flexibility to enter into the current market rate swap if the market rates for liabilities are lower. Swaptions not only hedge against the downside risk, but also allow us to take advantage of any upside benefits.
In exchange-traded futures transactions, we agree to purchase or sell a specified number of contracts, the values of which are determined by the values of designated classes of securities, and to post variation margin on a daily basis in an amount equal to the difference in the daily market values of those contracts. We enter into exchange-traded futures with regulated futures commissions merchants who are members of a trading exchange. We have used exchange-traded futures to reduce market risks from changes in interest rates and to alter mismatches between the assets in a portfolio and the liabilities supported by those assets.
Foreign Exchange Contracts
Foreign currency risk is the risk we will incur economic losses due to adverse fluctuations in foreign currency exchange rates. This risk arises from foreign currency-denominated funding agreements we issue, foreign currency-denominated fixed maturities we invest in and the financial results of our international operations, including acquisition and divestiture activity. We use various derivatives to manage our exposure to fluctuations in foreign currency exchange rates.
Currency swaps are contracts in which we agree with other parties to exchange, at specified intervals, a series of principal and interest payments in one currency for that of another currency. Generally, the principal amount of each currency is exchanged at the beginning and termination of the currency swap by each party. The interest payments are primarily fixed-to-fixed rate; however, they may also be fixed-to-floating rate or floating-to-fixed rate. These transactions are entered into pursuant to master agreements that provide for a single net payment to be made by one counterparty for payments made in the same currency at each due date. We use currency swaps to reduce market risks from changes in currency exchange rates with respect to investments or liabilities denominated in foreign currencies that we either hold or intend to acquire or sell.
Currency forwards are contracts in which we agree with other parties to deliver or receive a specified amount of an identified currency at a specified future date. Typically, the price is agreed upon at the time of the contract and payment for such a contract is made at the specified future date. We use currency forwards to reduce market risks from changes in currency exchange rates with respect to investments or liabilities denominated in foreign currencies that we either hold or intend to acquire or sell and to hedge the currency risk associated with a business combination. We have also used currency forwards to hedge the currency risk associated with net investments in foreign operations. We did not use any currency forwards during 2012 or 2011 to hedge our net investment in foreign operations.
Currency options are contracts that give the holder the right, but not the obligation to buy or sell a specified amount of the identified currency within a limited period of time at a contracted price. The contracts are net settled in cash, based on the differential in the current foreign exchange rate and the strike price. Purchased and sold options can be combined to form a foreign currency collar where we receive a payment if the foreign exchange rate is below the purchased option strike price and make a payment if the foreign exchange rate is above the sold option strike price. We use currency options to manage the foreign currency risk associated with a business combination.
Equity Contracts
Equity risk is the risk that we will incur economic losses due to adverse fluctuations in common stock. We use various derivatives to manage our exposure to equity risk, which arises from products in which the interest we credit is tied to an external equity index as well as products subject to minimum contractual guarantees.
We may sell an investment-type insurance contract with attributes tied to market indices (an embedded derivative as noted below), in which case we write an equity call option to convert the overall contract into a fixed-rate liability, essentially eliminating the equity component altogether. We purchase equity call spreads to hedge the equity participation rates promised to contractholders in conjunction with our fixed deferred annuity products that credit interest based on changes in an external equity index. We use exchange-traded futures and equity put options to hedge against changes in the value of the GMWB liability related to the GMWB rider on our variable annuity product, as previously explained. The premium associated with certain options is paid quarterly over the life of the option contract.
Credit Contracts
Credit risk relates to the uncertainty associated with the continued ability of a given obligor to make timely payments of principal and interest. We use credit default swaps to enhance the return on our investment portfolio by providing comparable exposure to fixed income securities that might not be available in the primary market. They are also used to hedge credit exposures in our investment portfolio. Credit derivatives are used to sell or buy credit protection on an identified name or names on an unfunded or synthetic basis in return for receiving or paying a quarterly premium. The premium generally corresponds to a referenced name's credit spread at the time the agreement is executed. In cases where we sell protection, we also buy a quality cash bond to match against the credit default swap, thereby entering into a synthetic transaction replicating a cash security. When selling protection, if there is an event of default by the referenced name, as defined by the agreement, we are obligated to pay the counterparty the referenced amount of the contract and receive in return the referenced security in a principal amount equal to the notional value of the credit default swap.
Total return swaps are contracts in which we agree with other parties to exchange, at specified intervals, an amount determined by the difference between the previous price and the current price of a reference asset based upon an agreed upon notional principal amount plus an additional amount determined by the financing spread. We currently use total return swaps referencing equity indices to hedge our portfolio from potential credit losses related to systemic events.
Other Contracts
Embedded Derivatives. We purchase or issue certain financial instruments or products that contain a derivative instrument that is embedded in the financial instrument or product. When it is determined that the embedded derivative possesses economic characteristics that are not clearly or closely related to the economic characteristics of the host contract and a separate instrument with the same terms would qualify as a derivative instrument, the embedded derivative is bifurcated from the host instrument for measurement purposes. The embedded derivative, which is reported with the host instrument in the consolidated statements of financial position, is carried at fair value.
We sell investment-type insurance contracts in which the return is tied to an external equity index or a leveraged inflation index. We economically hedge the risk associated with these investment-type insurance contracts.
We offer group benefit plan contracts that have guaranteed separate accounts as an investment option. We also offer a guaranteed fund as an investment option in our defined contribution plans in Hong Kong.
We have structured investment relationships with trusts we have determined to be VIEs, which are consolidated in our financial statements. The notes issued by these trusts include obligations to deliver an underlying security to residual interest holders and the obligations contain an embedded derivative of the forecasted transaction to deliver the underlying security.
We have fixed deferred annuities that credit interest based on changes in an external equity index. We also have certain variable annuity products with a GMWB rider, which allows the customer to make withdrawals of a specified annual amount, either for a fixed number of years or for the lifetime of the customer, even if the account value is reduced to zero. Declines in the equity markets may increase our exposure to benefits under contracts with the GMWB. We economically hedge the exposure in these annuity contracts, as previously explained.
Exposure
Our risk of loss is typically limited to the fair value of our derivative instruments and not to the notional or contractual amounts of these derivatives. We are also exposed to credit losses in the event of nonperformance of the counterparties. Our current credit exposure is limited to the value of derivatives that have become favorable to us. This credit risk is minimized by purchasing such agreements from financial institutions with high credit ratings and by establishing and monitoring exposure limits. We also utilize various credit enhancements, including collateral and credit triggers to reduce the credit exposure to our derivative instruments.
Our derivative transactions are generally documented under International Swaps and Derivatives Association, Inc. ("ISDA") Master Agreements. Management believes that such agreements provide for legally enforceable set-off and close-out netting of exposures to specific counterparties. Under such agreements, in connection with an early termination of a transaction, we are permitted to set off our receivable from a counterparty against our payables to the same counterparty arising out of all included transactions. For reporting purposes, we do not offset fair value amounts recognized for the right to reclaim cash collateral or the obligation to return cash collateral against fair value amounts recognized for derivative instruments executed with the same counterparties under master netting agreements.
We posted $296.9 million and $502.4 million in cash and securities under collateral arrangements as of December 31, 2012 and December 31, 2011, respectively, to satisfy collateral requirements associated with our derivative credit support agreements.
Certain of our derivative instruments contain provisions that require us to maintain an investment grade rating from each of the major credit rating agencies on our debt. If the rating on our debt were to fall below investment grade, it would be in violation of these provisions and the counterparties to the derivative instruments could request immediate payment or demand immediate and ongoing full overnight collateralization on derivative instruments in net liability positions. The aggregate fair value, inclusive of accrued interest, of all derivative instruments with credit-risk-related contingent features that were in a liability position without regard to netting under derivative credit support annex agreements as of December 31, 2012 and December 31, 2011, was $1,205.4 million and $1,484.0 million, respectively. With respect to these derivatives, we posted collateral of $296.9 million and $502.4 million as of December 31, 2012 and December 31, 2011, respectively, in the normal course of business, which reflects netting under derivative credit support annex agreements. If the credit-risk-related contingent features underlying these agreements were triggered on December 31, 2012, we would be required to post an additional $79.7 million of collateral to our counterparties.
As of December 31, 2012 and December 31, 2011, we had received $207.8 million and $237.0 million, respectively, of cash collateral associated with our derivative credit support annex agreements, for which we recorded a corresponding liability reflecting our obligation to return the collateral.
Notional amounts are used to express the extent of our involvement in derivative transactions and represent a standard measurement of the volume of our derivative activity. Notional amounts represent those amounts used to calculate contractual flows to be exchanged and are not paid or received, except for contracts such as currency swaps. Credit exposure represents the gross amount owed to us under derivative contracts as of the valuation date. The notional amounts and credit exposure of our derivative financial instruments by type were as follows:
| |
December 31, 2012 | December 31, 2011 | |||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||
|
Notional amounts of derivative instruments |
|||||||
|
Interest rate contracts: |
|||||||
|
Interest rate swaps |
$ | 18,381.2 | $ | 19,498.3 | |||
|
Interest rate collars |
500.0 | 500.0 | |||||
|
Swaptions |
325.0 | 68.5 | |||||
|
Futures |
82.0 | 522.0 | |||||
|
Foreign exchange contracts: |
|||||||
|
Foreign currency swaps |
3,454.1 | 3,919.8 | |||||
|
Foreign currency options |
1,400.0 | — | |||||
|
Currency forwards |
557.2 | 147.3 | |||||
|
Equity contracts: |
|||||||
|
Options |
1,811.8 | 1,608.4 | |||||
|
Futures |
373.6 | 270.3 | |||||
|
Credit contracts: |
|||||||
|
Credit default swaps |
1,378.3 | 1,530.3 | |||||
|
Total return swaps |
100.0 | 15.0 | |||||
|
Other contracts: |
|||||||
|
Embedded derivative financial instruments |
5,893.2 | 4,921.7 | |||||
|
Total notional amounts at end of period |
$ | 34,256.4 | $ | 33,001.6 | |||
|
Credit exposure of derivative instruments |
|||||||
|
Interest rate contracts: |
|||||||
|
Interest rate swaps |
$ | 683.9 | $ | 752.2 | |||
|
Interest rate collars |
48.5 | 38.5 | |||||
|
Swaptions |
0.7 | — | |||||
|
Foreign exchange contracts: |
|||||||
|
Foreign currency swaps |
263.8 | 318.6 | |||||
|
Currency forwards |
6.8 | 1.5 | |||||
|
Foreign currency options |
1.9 | — | |||||
|
Equity contracts: |
|||||||
|
Options |
74.3 | 120.3 | |||||
|
Credit contracts: |
|||||||
|
Credit default swaps |
6.8 | 14.0 | |||||
|
Total gross credit exposure |
1,086.7 | 1,245.1 | |||||
|
Less: collateral received |
248.0 | 237.0 | |||||
|
Net credit exposure |
$ | 838.7 | $ | 1,008.1 | |||
The fair value of our derivative instruments classified as assets and liabilities was as follows:
| |
Derivative assets (1) | Derivative liabilities (2) | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
December 31, 2012 | December 31, 2011 | December 31, 2012 | December 31, 2011 | |||||||||
| |
(in millions) |
||||||||||||
|
Derivatives designated as hedging instruments |
|||||||||||||
|
Interest rate contracts |
$ | 10.3 | $ | 0.2 | $ | 440.5 | $ | 500.9 | |||||
|
Foreign exchange contracts |
190.0 | 267.2 | 127.2 | 158.4 | |||||||||
|
Total derivatives designated as hedging instruments |
$ | 200.3 | $ | 267.4 | $ | 567.7 | $ | 659.3 | |||||
|
Derivatives not designated as hedging instruments |
|||||||||||||
|
Interest rate contracts |
$ | 677.1 | $ | 730.9 | $ | 493.9 | $ | 651.5 | |||||
|
Foreign exchange contracts |
58.2 | 38.5 | 14.3 | 42.7 | |||||||||
|
Equity contracts |
74.3 | 120.3 | 27.7 | 0.8 | |||||||||
|
Credit contracts |
6.8 | 14.0 | 96.6 | 169.7 | |||||||||
|
Other contracts |
— | — | 327.8 | 336.0 | |||||||||
|
Total derivatives not designated as hedging instruments |
816.4 | 903.7 | 960.3 | 1,200.7 | |||||||||
|
Total derivative instruments |
$ | 1,016.7 | $ | 1,171.1 | $ | 1,528.0 | $ | 1,860.0 | |||||
Credit Derivatives Sold
When we sell credit protection, we are exposed to the underlying credit risk similar to purchasing a fixed maturity security instrument. The majority of our credit derivative contracts sold reference a single name or reference security (referred to as "single name credit default swaps"). The remainder of our credit derivatives reference either a basket or index of securities. These instruments are either referenced in an over-the-counter credit derivative transaction, or embedded within an investment structure that has been fully consolidated into our financial statements.
These credit derivative transactions are subject to events of default defined within the terms of the contract, which normally consist of bankruptcy, failure to pay, or modified restructuring of the reference entity and/or issue. If a default event occurs for a reference name or security, we are obligated to pay the counterparty an amount equal to the notional amount of the credit derivative transaction. As a result, our maximum future payment is equal to the notional amount of the credit derivative. In certain cases, we also have purchased credit protection with identical underlyings to certain of our sold protection transactions. The effect of this purchased protection would reduce our total maximum future payments by $15.0 million as of December 31, 2012 and $20.0 million as of December 31, 2011. These purchased credit derivative transactions had a net asset fair value of $0.2 million as of December 31, 2012 and zero as of December 31, 2011. In certain circumstances, our potential loss could also be reduced by any amount recovered in the default proceedings of the underlying credit name.
We purchased certain investment structures with embedded credit features that are fully consolidated into our financial statements. This consolidation results in recognition of the underlying credit derivatives and collateral within the structure, typically high quality fixed maturities that are owned by a special purpose vehicle. These credit derivatives reference a single name or several names in a basket structure. In the event of default, the collateral within the structure would typically be liquidated to pay the claims of the credit derivative counterparty.
The following tables show our credit default swap protection sold by types of contract, types of referenced/underlying asset class and external agency rating for the underlying reference security. The maximum future payments are undiscounted and have not been reduced by the effect of any offsetting transactions, collateral or recourse features described above.
| |
December 31, 2012 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Notional amount |
Fair value |
Maximum future payments |
Weighted average expected life (in years) |
|||||||||
| |
(in millions) |
||||||||||||
|
Single name credit default swaps |
|||||||||||||
|
Corporate debt |
|||||||||||||
|
AA |
$ | 70.0 | $ | (0.2 | ) | $ | 70.0 | 2.5 | |||||
|
A |
572.0 | 2.4 | 572.0 | 2.4 | |||||||||
|
BBB |
200.0 | (1.6 | ) | 200.0 | 3.0 | ||||||||
|
Structured finance |
|||||||||||||
|
Near default |
11.1 | (11.0 | ) | 11.1 | 8.5 | ||||||||
|
Total single name credit default swaps |
853.1 | (10.4 | ) | 853.1 | 2.6 | ||||||||
|
Basket and index credit default swaps |
|||||||||||||
|
Corporate debt |
|||||||||||||
|
Near default |
110.4 | (65.2 | ) | 110.4 | 4.2 | ||||||||
|
Government/municipalities |
|||||||||||||
|
AA |
30.0 | (7.3 | ) | 30.0 | 4.7 | ||||||||
|
Structured finance |
|||||||||||||
|
BBB |
25.0 | (5.6 | ) | 25.0 | 4.5 | ||||||||
|
Total basket and index credit default swaps |
165.4 | (78.1 | ) | 165.4 | 4.4 | ||||||||
|
Total credit default swap protection sold |
$ | 1,018.5 | $ | (88.5 | ) | $ | 1,018.5 | 2.9 | |||||
| |
December 31, 2011 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Notional amount |
Fair value |
Maximum future payments |
Weighted average expected life (in years) |
|||||||||
| |
(in millions) |
||||||||||||
|
Single name credit default swaps |
|||||||||||||
|
Corporate debt |
|||||||||||||
|
AA |
$ | 85.0 | $ | (1.0 | ) | $ | 85.0 | 4.0 | |||||
|
A |
483.0 | (1.4 | ) | 483.0 | 2.5 | ||||||||
|
BBB |
110.0 | (0.3 | ) | 110.0 | 1.7 | ||||||||
|
CCC |
10.0 | (0.1 | ) | 10.0 | 0.2 | ||||||||
|
Structured finance |
|||||||||||||
|
C |
10.0 | (8.9 | ) | 10.0 | 10.1 | ||||||||
|
Near default |
12.9 | (12.8 | ) | 12.9 | 1.2 | ||||||||
|
Total single name credit default swaps |
710.9 | (24.5 | ) | 710.9 | 2.6 | ||||||||
|
Basket and index credit default swaps |
|||||||||||||
|
Corporate debt |
|||||||||||||
|
CCC |
132.4 | (104.7 | ) | 132.4 | 5.2 | ||||||||
|
CC |
15.0 | (14.8 | ) | 15.0 | 1.0 | ||||||||
|
Government/municipalities |
|||||||||||||
|
A |
40.0 | (10.5 | ) | 40.0 | 4.4 | ||||||||
|
Structured finance |
|||||||||||||
|
BBB |
25.0 | (11.0 | ) | 25.0 | 5.5 | ||||||||
|
Total basket and index credit default swaps |
212.4 | (141.0 | ) | 212.4 | 4.8 | ||||||||
|
Total credit default swap protection sold |
$ | 923.3 | $ | (165.5 | ) | $ | 923.3 | 3.1 | |||||
We also have invested in fixed maturities classified as available-for-sale that contain credit default swaps that do not require bifurcation and fixed maturities classified as trading that contain credit default swaps. These securities are subject to the credit risk of the issuer, normally a special purpose vehicle, which consists of the underlying credit default swaps and high quality fixed maturities that serve as collateral. A default event occurs if the cumulative losses exceed a specified attachment point, which is typically not the first loss of the portfolio. If a default event occurs that exceeds the specified attachment point, our investment may not be fully returned. We would have no future potential payments under these investments. The following tables show, by the types of referenced/underlying asset class and external rating, our fixed maturities with embedded credit derivatives.
| |
December 31, 2012 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Amortized cost |
Carrying value |
Weighted average expected life (in years) |
|||||||
| |
(in millions) |
|||||||||
|
Corporate debt |
||||||||||
|
BBB |
$ | 20.5 | $ | 20.5 | 4.0 | |||||
|
B |
25.0 | 24.9 | 0.5 | |||||||
|
Total corporate debt |
45.5 | 45.4 | 2.1 | |||||||
|
Structured finance |
||||||||||
|
AA |
4.6 | 4.6 | 17.0 | |||||||
|
BB |
39.6 | 37.5 | 2.9 | |||||||
|
B |
4.0 | 4.0 | 4.4 | |||||||
|
CCC |
17.7 | 17.7 | 6.4 | |||||||
|
Total structured finance |
65.9 | 63.8 | 4.9 | |||||||
|
Total fixed maturities with credit derivatives |
$ | 111.4 | $ | 109.2 | 3.8 | |||||
| |
December 31, 2011 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Amortized cost |
Carrying value |
Weighted average expected life (in years) |
|||||||
| |
(in millions) |
|||||||||
|
Corporate debt |
||||||||||
|
BB |
$ | 14.7 | $ | 14.7 | 5.0 | |||||
|
CCC |
25.0 | 20.8 | 1.5 | |||||||
|
CC |
3.7 | 0.7 | 4.0 | |||||||
|
Total corporate debt |
43.4 | 36.2 | 2.9 | |||||||
|
Structured finance |
||||||||||
|
AA |
9.3 | 9.3 | 6.4 | |||||||
|
BBB |
27.4 | 24.5 | 4.5 | |||||||
|
BB |
15.0 | 13.9 | 2.5 | |||||||
|
B |
11.2 | 11.2 | 5.4 | |||||||
|
CCC |
3.5 | 3.6 | 4.8 | |||||||
|
CC |
0.7 | 0.7 | 5.3 | |||||||
|
C |
0.2 | 0.1 | 8.2 | |||||||
|
Near default |
0.2 | 0.2 | 4.7 | |||||||
|
Total structured finance |
67.5 | 63.5 | 4.5 | |||||||
|
Total fixed maturities with credit derivatives |
$ | 110.9 | $ | 99.7 | 3.9 | |||||
Fair Value Hedges
We use fixed-to-floating rate interest rate swaps to more closely align the interest rate characteristics of certain assets and liabilities. In general, these swaps are used in asset and liability management to modify duration, which is a measure of sensitivity to interest rate changes.
We enter into currency exchange swap agreements to convert certain foreign denominated assets and liabilities into U.S. dollar floating-rate denominated instruments to eliminate the exposure to future currency volatility on those items.
We have sold callable investment-type insurance contracts and used cancellable interest rate swaps to hedge the changes in fair value of the callable feature.
The net interest effect of interest rate swap and currency swap transactions for derivatives in fair value hedges is recorded as an adjustment to income or expense of the underlying hedged item in our consolidated statements of operations.
Hedge effectiveness testing for fair value relationships is performed utilizing a regression analysis approach for both prospective and retrospective evaluations. This regression analysis will consider multiple data points for the assessment that the hedge continues to be highly effective in achieving offsetting changes in fair value. In certain periods, the comparison of the change in value of the derivative and the change in the value of the hedged item may not be offsetting at a specific period in time due to small movements in value. However, any amounts recorded as fair value hedges have shown to be highly effective in achieving offsetting changes in fair value both for present and future periods.
The following table shows the effect of derivatives in fair value hedging relationships and the related hedged items on the consolidated statements of operations. All gains or losses on derivatives were included in the assessment of hedge effectiveness.
| |
Amount of gain (loss) recognized in net income on derivatives for the year ended December 31, (1) |
|
Amount of gain (loss) recognized in net income on related hedged item for the year ended December 31, (1) |
||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Derivatives in fair value hedging relationships |
Hedged items in fair fair value hedging relationships |
||||||||||||||||||||
| 2012 | 2011 | 2010 | 2012 | 2011 | 2010 | ||||||||||||||||
| |
(in millions) |
|
(in millions) |
||||||||||||||||||
|
Interest rate contracts |
$ | 38.6 | $ | (108.5 | ) | $ | (100.2 | ) |
Fixed maturities, available-for-sale |
$ | (34.1 | ) | $ | 105.4 | $ | 106.4 | |||||
|
Interest rate contracts |
— | (2.2 | ) | (19.2 | ) |
Investment-type insurance contracts |
— | 2.4 | 20.6 | ||||||||||||
|
Foreign exchange contracts |
0.7 | 1.1 | 6.9 |
Fixed maturities, available-for-sale |
0.4 | (1.3 | ) | (5.6 | ) | ||||||||||||
|
Foreign exchange contracts |
9.3 | (25.6 | ) | (23.3 | ) |
Investment-type insurance contracts |
(12.6 | ) | 25.7 | 18.1 | |||||||||||
|
Total |
$ | 48.6 | $ | (135.2 | ) | $ | (135.8 | ) |
Total |
$ | (46.3 | ) | $ | 132.2 | $ | 139.5 | |||||
The following table shows the periodic settlements on interest rate contracts and foreign exchange contracts in fair value hedging relationships.
| |
Amount of gain (loss) for the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Hedged Item | 2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Fixed maturities, available-for-sale (1) |
$ | (134.3 | ) | $ | (158.9 | ) | $ | (161.9 | ) | |
|
Investment-type insurance contracts (2) |
37.1 | 44.0 | 76.3 | |||||||
Cash Flow Hedges
We utilize floating-to-fixed rate interest rate swaps to eliminate the variability in cash flows of recognized financial assets and liabilities and forecasted transactions.
We enter into currency exchange swap agreements to convert both principal and interest payments of certain foreign denominated assets and liabilities into U.S. dollar denominated fixed-rate instruments to eliminate the exposure to future currency volatility on those items.
The net interest effect of interest rate swap and currency swap transactions for derivatives in cash flow hedges is recorded as an adjustment to income or expense of the underlying hedged item in our consolidated statements of operations.
The maximum length of time we are hedging our exposure to the variability in future cash flows for forecasted transactions, excluding those related to the payments of variable interest on existing financial assets and liabilities, is 7.5 years. At December 31, 2012, we had $120.6 million of net gains reported in AOCI on the consolidated statements of financial position related to active hedges of forecasted transactions. If a hedged forecasted transaction is no longer probable of occurring, cash flow hedge accounting is discontinued. If it is probable that the hedged forecasted transaction will not occur, the deferred gain or loss is immediately reclassified from OCI into net income. No amounts were reclassified from AOCI into net realized capital gains (losses) as a result of the determination that hedged cash flows were probable of not occurring during the years ended December 31, 2012, 2011 and 2010.
The following table shows the effect of derivatives in cash flow hedging relationships on the consolidated statements of operations and consolidated statements of financial position. All gains or losses on derivatives were included in the assessment of hedge effectiveness.
| |
|
Amount of gain (loss) recognized in AOCI on derivatives (effective portion) for the year ended December 31, |
|
Amount of gain (loss) reclassified from AOCI on derivatives (effective portion) for the year ended December 31, |
|||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
Location of gain (loss) reclassified from AOCI into net income (effective portion) |
|||||||||||||||||||||
| Derivatives in cash flow hedging relationships |
|
||||||||||||||||||||||
| Related hedged item | 2012 | 2011 | 2010 | 2012 | 2011 | 2010 | |||||||||||||||||
| |
|
(in millions) |
|
(in millions) |
|||||||||||||||||||
|
Interest rate contracts |
Fixed maturities, available-for-sale |
$ | 16.2 | $ | 107.1 | $ | (18.1 | ) |
Net investment income |
$ | 8.9 | $ | 7.2 | $ | 7.1 | ||||||||
|
|
Net realized capital gains |
— | (0.2 | ) | 8.0 | ||||||||||||||||||
|
Interest rate contracts |
Investment-type insurance contracts |
2.5 | (1.0 | ) | 18.4 |
Benefits, claims and settlement expenses |
— | (0.8 | ) | (0.8 | ) | ||||||||||||
|
Interest rate contracts |
Debt |
— | — | — |
Operating expense |
(5.9 | ) | (5.3 | ) | (4.7 | ) | ||||||||||||
|
Foreign exchange contracts |
Fixed maturities, available-for-sale |
(27.9 | ) | 29.9 | 136.7 |
Net realized capital losses |
(6.4 | ) | (20.4 | ) | (41.6 | ) | |||||||||||
|
Foreign exchange contracts |
Investment-type insurance contract |
7.6 | 12.8 | (24.0 | ) |
Benefits, claims and settlement expenses |
— | (1.7 | ) | (6.1 | ) | ||||||||||||
|
|
Net realized capital losses |
— | — | (0.7 | ) | ||||||||||||||||||
|
Total |
$ | (1.6 | ) | $ | 148.8 | $ | 113.0 |
Total |
$ | (3.4 | ) | $ | (21.2 | ) | $ | (38.8 | ) | ||||||
The following table shows the periodic settlements on interest rate contracts and foreign exchange contracts in cash flow hedging relationships.
| |
Amount of gain (loss) for the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Hedged Item | 2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Fixed maturities, available-for-sale (1) |
$ | 8.0 | $ | 9.3 | $ | 11.1 | ||||
|
Investment-type insurance contracts (2) |
(13.4 | ) | (13.1 | ) | (12.5 | ) | ||||
The ineffective portion of our cash flow hedges is reported in net realized capital gains (losses) on the consolidated statements of operations. The net gain resulting from the ineffective portion of foreign currency contracts in cash flow hedging relationships was $0.5 million, $0.5 million and $0.9 million for the years ended December 31, 2012, 2011 and 2010, respectively.
We expect to reclassify net losses of $0.6 million from AOCI into net income in the next 12 months, which includes both net deferred gains on discontinued hedges and net losses on periodic settlements of active hedges. Actual amounts may vary from this amount as a result of market conditions.
Derivatives Not Designated as Hedging Instruments
Our use of futures, certain swaptions and swaps, collars, options and forwards are effective from an economic standpoint, but they have not been designated as hedges for financial reporting purposes. As such, periodic changes in the market value of these instruments, which includes mark-to-market gains and losses as well as periodic and final settlements, primarily flow directly into net realized capital gains (losses) on the consolidated statements of operations. Gains and losses on certain derivatives used in relation to certain trading portfolios are reported in net investment income on the consolidated statements of operations.
The following table shows the effect of derivatives not designated as hedging instruments, including fair value changes of embedded derivatives that have been bifurcated from the host contract, on the consolidated statements of operations.
| |
Amount of gain (loss) recognized in net income on derivatives for the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Derivatives not designated as hedging instruments | 2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Interest rate contracts |
$ | (7.9 | ) | $ | 93.3 | $ | 24.8 | |||
|
Foreign exchange contracts |
63.1 | (34.1 | ) | (73.5 | ) | |||||
|
Equity contracts |
(100.5 | ) | 55.2 | (24.0 | ) | |||||
|
Credit contracts |
11.0 | (9.9 | ) | 5.1 | ||||||
|
Other contracts |
37.3 | (200.4 | ) | (8.8 | ) | |||||
|
Total |
$ | 3.0 | $ | (95.9 | ) | $ | (76.4 | ) | ||
|
|||
6. Closed Block
In connection with the 1998 MIHC formation, Principal Life formed a Closed Block to provide reasonable assurance to policyholders included therein that, after the formation of the MIHC, assets would be available to maintain dividends in aggregate in accordance with the 1997 policy dividend scales, if the experience underlying such scales continued. Assets of Principal Life were allocated to the Closed Block in an amount that produces cash flows which, together with anticipated revenue from policies and contracts included in the Closed Block, were expected to be sufficient to support the Closed Block policies, including, but not limited to, provisions for payment of claims, certain expenses, charges and taxes, and to provide for continuation of policy and contract dividends in aggregate in accordance with the 1997 dividend scales, if the experience underlying such scales continues, and to allow for appropriate adjustments in such scales, if such experience changes. Due to adjustable life policies being included in the Closed Block, the Closed Block is charged with amounts necessary to properly fund for certain adjustments, such as face amount and premium increases, that are made to these policies after the Closed Block inception date. These amounts are referred to as Funding Adjustment Charges and are treated as capital transfers from the Closed Block.
Assets allocated to the Closed Block inure solely to the benefit of the holders of policies included in the Closed Block. Closed Block assets and liabilities are carried on the same basis as other similar assets and liabilities. Principal Life will continue to pay guaranteed benefits under all policies, including the policies within the Closed Block, in accordance with their terms. If the assets allocated to the Closed Block, the investment cash flows from those assets and the revenues from the policies included in the Closed Block, including investment income thereon, prove to be insufficient to pay the benefits guaranteed under the policies included in the Closed Block, Principal Life will be required to make such payments from their general funds. No additional policies were added to the Closed Block, nor was the Closed Block affected in any other way, as a result of the demutualization.
A policyholder dividend obligation ("PDO") is required to be established for earnings in the Closed Block that are not available to stockholders. A model of the Closed Block was established to produce the pattern of expected earnings in the Closed Block, adjusted to eliminate the impact of related amounts in AOCI.
If actual cumulative earnings of the Closed Block are greater than the expected cumulative earnings of the Closed Block, only the expected cumulative earnings will be recognized in income with the excess recorded as a PDO. This PDO represents undistributed accumulated earnings that will be paid to Closed Block policyholders as additional policyholder dividends unless offset by future performance of the Closed Block that is less favorable than originally expected. If actual cumulative performance is less favorable than expected, only actual earnings will be recognized in income. At December 31, 2012 and 2011, cumulative actual earnings have been less than cumulative expected earnings. However, cumulative net unrealized gains were greater than expected, resulting in the recognition of a PDO of $131.0 million and $3.1 million as of December 31, 2012 and 2011, respectively.
Closed Block liabilities and assets designated to the Closed Block were as follows:
| |
December 31, 2012 | December 31, 2011 | |||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||
|
Closed Block liabilities |
|||||||
|
Future policy benefits and claims |
$ | 4,664.5 | $ | 4,829.6 | |||
|
Other policyholder funds |
10.7 | 11.2 | |||||
|
Policyholder dividends payable |
280.6 | 292.6 | |||||
|
Policyholder dividends obligation |
131.0 | 3.1 | |||||
|
Other liabilities |
31.3 | 32.6 | |||||
|
Total Closed Block liabilities |
5,118.1 | 5,169.1 | |||||
|
Assets designated to the Closed Block |
|||||||
|
Fixed maturities, available-for-sale |
2,735.1 | 2,744.7 | |||||
|
Fixed maturities, trading |
17.0 | 23.2 | |||||
|
Equity securities, available-for-sale |
5.5 | 6.1 | |||||
|
Mortgage loans |
719.4 | 691.0 | |||||
|
Policy loans |
665.5 | 697.7 | |||||
|
Other investments |
158.0 | 172.5 | |||||
|
Total investments |
4,300.5 | 4,335.2 | |||||
|
Cash and cash equivalents |
51.3 | 3.0 | |||||
|
Accrued investment income |
52.5 | 59.6 | |||||
|
Premiums due and other receivables |
13.2 | 13.8 | |||||
|
Deferred tax asset |
39.2 | 38.7 | |||||
|
Total assets designated to the Closed Block |
4,456.7 | 4,450.3 | |||||
|
Excess of Closed Block liabilities over assets designated to the Closed Block |
661.4 | 718.8 | |||||
|
Amounts included in accumulated other comprehensive income |
62.4 | 68.2 | |||||
|
Maximum future earnings to be recognized from Closed Block assets and liabilities |
$ | 723.8 | $ | 787.0 | |||
Closed Block revenues and expenses were as follows:
| |
For the year ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Revenues |
||||||||||
|
Premiums and other considerations |
$ | 397.4 | $ | 428.8 | $ | 459.3 | ||||
|
Net investment income |
222.8 | 238.2 | 257.6 | |||||||
|
Net realized capital gains |
3.6 | 7.9 | 1.8 | |||||||
|
Total revenues |
623.8 | 674.9 | 718.7 | |||||||
|
Expenses |
||||||||||
|
Benefits, claims and settlement expenses |
325.7 | 370.7 | 385.5 | |||||||
|
Dividends to policyholders |
192.6 | 204.2 | 215.1 | |||||||
|
Operating expenses |
4.9 | 2.9 | 6.4 | |||||||
|
Total expenses |
523.2 | 577.8 | 607.0 | |||||||
|
Closed Block revenues, net of Closed Block expenses, before income taxes |
100.6 | 97.1 | 111.7 | |||||||
|
Income taxes |
32.6 | 31.2 | 36.2 | |||||||
|
Closed Block revenues, net of Closed Block expenses and income taxes |
68.0 | 65.9 | 75.5 | |||||||
|
Funding adjustment charges |
(4.8 | ) | (5.3 | ) | (9.6 | ) | ||||
|
Closed Block revenues, net of Closed Block expenses, income taxes and funding adjustment charges |
$ | 63.2 | $ | 60.6 | $ | 65.9 | ||||
The change in maximum future earnings of the Closed Block was as follows:
| |
For the year ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Beginning of year |
$ | 787.0 | $ | 847.6 | $ | 913.5 | ||||
|
End of year |
723.8 | 787.0 | 847.6 | |||||||
|
Change in maximum future earnings |
$ | (63.2 | ) | $ | (60.6 | ) | $ | (65.9 | ) | |
Principal Life charges the Closed Block with federal income taxes, payroll taxes, state and local premium taxes and other state or local taxes, licenses and fees as provided in the plan of reorganization.
|
|||
7. Deferred Policy Acquisition Costs
Policy acquisition costs deferred and amortized were as follows:
| |
For the year ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Balance at beginning of year |
$ | 2,428.0 | $ | 2,504.9 | $ | 2,801.8 | ||||
|
Cost deferred during the year |
435.3 | 349.6 | 329.7 | |||||||
|
Amortized to expense during the year (1) |
(92.6 | ) | (260.3 | ) | (268.7 | ) | ||||
|
Adjustment related to unrealized gains on available-for-sale securities and derivative instruments |
(96.9 | ) | (166.2 | ) | (357.9 | ) | ||||
|
Balance at end of year |
$ | 2,673.8 | $ | 2,428.0 | $ | 2,504.9 | ||||
|
|||
8. Insurance Liabilities
Contractholder Funds
Major components of contractholder funds in the consolidated statements of financial position are summarized as follows:
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
| |
(in millions) |
||||||
|
Liabilities for investment-type insurance contracts: |
|||||||
|
Liabilities for individual annuities |
$ | 11,316.2 | $ | 11,609.5 | |||
|
GICs |
10,943.1 | 11,355.0 | |||||
|
Funding agreements |
9,077.1 | 8,850.1 | |||||
|
Other investment-type insurance contracts |
787.2 | 789.7 | |||||
|
Total liabilities for investment-type insurance contracts |
32,123.6 | 32,604.3 | |||||
|
Universal life and other reserves |
5,662.9 | 5,072.1 | |||||
|
Total contractholder funds |
$ | 37,786.5 | $ | 37,676.4 | |||
Our GICs and funding agreements contain provisions limiting or prohibiting early surrenders, which typically include penalties for early surrenders, minimum notice requirements or, in the case of funding agreements with survivor options, minimum pre-death holding periods and specific maximum amounts.
Funding agreements include those issued directly to nonqualified institutional investors, as well as under five separate programs where the funding agreements have been issued directly or indirectly to unconsolidated special purpose entities. Claims for principal and interest under funding agreements are afforded equal priority to claims of life insurance and annuity policyholders under insolvency provisions of Iowa Insurance Laws.
Principal Life was authorized to issue up to $4.0 billion of funding agreements under a program established in 1998 to support the prospective issuance of medium term notes by an unaffiliated entity in non-U.S. markets. As of December 31, 2012 and 2011, $1,189.5 million and $1,377.2 million, respectively, of liabilities are outstanding with respect to the issuance outstanding under this program. Principal Life was also authorized to issue up to Euro 4.0 billion (approximately USD$5.3 billion) of funding agreements under a program established in 2006 to support the prospective issuance of medium term notes by an unaffiliated entity in non-U.S. markets. The unaffiliated entity is an unconsolidated special purpose vehicle. As of December 31, 2012 and 2011, $1,251.1 million and $1,305.7 million, respectively, of liabilities are outstanding with respect to issuances outstanding under this program. Principal Life does not anticipate any new issuance activity under either of these programs due to the existence of the program established in 2011 described below.
In addition, Principal Life was authorized to issue up to $7.0 billion of funding agreements under a program established in 2001 to support the prospective issuance of medium term notes by an unaffiliated entity in both domestic and international markets. The unaffiliated entity is an unconsolidated special purpose entity. As of December 31, 2012 and 2011, $1,598.5 million and $2,205.0 million, respectively, of liabilities are being held with respect to issuances outstanding under this program. Principal Life does not anticipate any new issuance activity under this program, given our December 2005 termination of the dealership agreement for this program and the availability of the program established in 2011 described below.
Additionally, Principal Life was authorized to issue up to $4.0 billion of funding agreements under a program established in March 2004 to support the prospective issuance of medium term notes by unaffiliated entities in both domestic and international markets. In February 2006, this program was amended to authorize issuance of up to an additional $5.0 billion in recognition of the use of nearly all $4.0 billion of initial issuance authorization. In recognition of the use of nearly all $9.0 billion, this program was amended in November 2007 to authorize issuance of up to an additional $5.0 billion. Under this program, both the notes and the supporting funding agreements were registered with the SEC. As of December 31, 2012 and 2011, $1,875.6 million and $2,452.5 million, respectively, of liabilities are being held with respect to issuances outstanding under this program. In contrast with direct funding agreements, GIC issuances and the other three funding agreement-backed medium term note programs described above, Principal Life's payment obligations on each funding agreement issued under this SEC-registered program are guaranteed by PFG. Principal Life does not anticipate any new issuance activity under this program due to the existence of the program established in 2011 described below.
Principal Life was authorized to issue up to $2.0 billion of funding agreements under a program established in 2011 to support the prospective issuance of medium term notes by an unaffiliated entity in both domestic and international markets. The unaffiliated entity is an unconsolidated special purpose entity. As of December 31, 2012 and 2011, $1,352.3 million and $250.2 million of liabilities are being held with respect to any issuances outstanding under this program. Similar to the SEC-registered program, Principal Life's payment obligations on each funding agreement issued under this program are guaranteed by PFG. The program established in 2011 is not registered with the SEC.
We had no medium term note issuances in 2010.
Future Policy Benefits and Claims
Activity associated with unpaid disability and health claims is summarized as follows:
| |
December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Balance at beginning of year |
$ | 1,006.9 | $ | 1,061.8 | $ | 1,025.6 | ||||
|
Incurred: |
||||||||||
|
Current year |
711.8 | 1,074.0 | 1,611.9 | |||||||
|
Prior years |
9.7 | (10.8 | ) | 11.1 | ||||||
|
Total incurred |
721.5 | 1,063.2 | 1,623.0 | |||||||
|
Payments: |
||||||||||
|
Current year |
446.3 | 820.8 | 1,269.4 | |||||||
|
Prior years |
216.1 | 297.3 | 317.4 | |||||||
|
Total payments |
662.4 | 1,118.1 | 1,586.8 | |||||||
|
Balance at end of year: |
||||||||||
|
Current year |
265.5 | 253.2 | 342.5 | |||||||
|
Prior years |
800.5 | 753.7 | 719.3 | |||||||
|
Total balance at end of year |
$ | 1,066.0 | $ | 1,006.9 | $ | 1,061.8 | ||||
|
Amounts not included in the rollforward above: |
||||||||||
|
Claim adjustment expense liabilities |
$ | 46.6 | $ | 42.9 | $ | 40.1 | ||||
|
Reinsurance recoverables |
211.0 | 177.7 | 156.2 | |||||||
Incurred liability adjustments relating to prior years, which affected current operations during 2012, 2011 and 2010, resulted in part from developed claims for prior years being different than were anticipated when the liabilities for unpaid disability and health claims were originally estimated. These trends have been considered in establishing the current year liability for unpaid disability and health claims.
|
|||
9. Debt
Short-Term Debt
The components of short-term debt were as follows:
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
| |
(in millions) |
||||||
|
Commercial paper |
$ | — | $ | 50.0 | |||
|
Other recourse short-term debt |
40.8 | 55.2 | |||||
|
Total short-term debt |
$ | 40.8 | $ | 105.2 | |||
As of December 31, 2012 and 2011, we had credit facilities with various financial institutions in an aggregate amount of $905.0 million and $725.0 million, respectively. As of December 31, 2012 and 2011, we had $40.8 million and $105.2 million, respectively, of outstanding borrowings related to our credit facilities, with no assets pledged as support as of December 31, 2012. As of December 31, 2012 and 2011, our credit facilities included an $800.0 million and $579.0 million commercial paper program, respectively, of which $50.0 million was outstanding as of December 31, 2011. We had no outstanding balances as of December 31, 2012. Our commercial paper program has a back-stop facility to provide 100% support for our commercial paper program, of which there were no outstanding balances as of December 31, 2012 and 2011.
The weighted-average interest rates on short-term borrowings as of December 31, 2012 and 2011, were 4.7% and 3.8%, respectively.
Long-Term Debt
The components of long-term debt were as follows:
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
| |
(in millions) |
||||||
|
7.875% notes payable, due 2014 |
$ | — | $ | 400.0 | |||
|
3.76% notes payable, due 2015 |
92.7 | 89.8 | |||||
|
1.85% notes payable, due 2017 |
299.7 | — | |||||
|
8.875% notes payable, due 2019 |
350.0 | 350.0 | |||||
|
3.3% notes payable, due 2022 |
298.9 | — | |||||
|
3.125% notes payable, due 2023 |
299.6 | — | |||||
|
6.05% notes payable, due 2036 |
601.7 | 601.7 | |||||
|
4.625% notes payable, due 2042 |
299.5 | — | |||||
|
4.35% notes payable, due 2043 |
299.2 | — | |||||
|
8.0% surplus notes payable, due 2044 |
99.3 | 99.3 | |||||
|
Non-recourse mortgages and notes payable |
30.7 | 24.0 | |||||
|
Total long-term debt |
$ | 2,671.3 | $ | 1,564.8 | |||
The amounts included above are net of the discount and premium associated with issuing these notes, which are being amortized to expense over their respective terms using the interest method.
On November 16, 2012, we issued $900.0 million of senior notes. We issued a $300.0 million series of notes that bear interest at 1.85% and will mature in 2017, a $300.0 million series of notes that bear interest at 3.125% and will mature in 2023 and a $300.0 million series of notes that bear interest at 4.35% and will mature in 2043. Interest on the notes is payable semi-annually on May 15 and November 15 each year, beginning on May 15, 2013. The proceeds will be used to fund our acquisition of AFP Cuprum S.A.
On September 5, 2012, we issued $600.0 million of senior notes. We issued a $300.0 million series of notes that bear interest at 3.3% and will mature in 2022 and a $300.0 million series of notes that bear interest at 4.625% and will mature in 2042. Interest on the notes is payable semi-annually on March 15 and September 15 each year, beginning on March 15, 2013. The proceeds were used for the repayment of the $400.0 million aggregate principal amount of notes due in 2014 and will be used to partially fund our acquisition of AFP Cuprum S.A. We incurred a one-time cost to extinguish this debt before the scheduled maturity date.
On November 3, 2010, Principal International de Chile S.A., a wholly owned indirect subsidiary, entered into a long-term borrowing agreement with Banco de Chile in the amount of US $98.9 million. This debt is denominated in Unidades de Formento ("UF"), a Chilean inflation-indexed, peso-denominated monetary unit. The note bears interest at UF +3.76% and will mature on November 3, 2015. Interest on the note is payable semi-annually on May 3 and November 3 each year. This borrowing agreement consolidated and modified the terms of US $93.9 million of notes with two Chilean banks that were scheduled to mature on November 3, 2011. The debt outstanding and interest expense will vary due to fluctuations in the Chilean peso to US dollar exchange rates and Chilean inflation.
On May 18, 2009, we issued $750.0 million of senior notes. We issued a $400.0 million series of notes that bear interest at 7.875% and were to mature on May 15, 2014, and a $350.0 million series of notes that bear interest at 8.875% and will mature on May 15, 2019. Interest on the notes is payable semi-annually on May 15 and November 15 each year, beginning on November 15, 2009. The proceeds were primarily used to refinance $440.9 million of notes that matured on August 15, 2009, with the remaining proceeds being used for general corporate purposes.
On October 16 and December 5, 2006, we issued $500.0 million and $100.0 million, respectively, of senior notes. The notes bear interest at a rate of 6.05% per year. Interest on the notes is payable semi-annually on April 15 and October 15 each year and began on April 15, 2007. The notes will mature on October 15, 2036. A portion of the proceeds were used to fund the 2006 acquisition of WM Advisors, Inc., with the remaining proceeds being used for general corporate purposes.
On March 10, 1994, Principal Life issued $100.0 million of surplus notes due March 1, 2044, at an 8% annual interest rate. None of our affiliates hold any portion of the notes. Each payment of interest and principal on the notes, however, may be made only with the prior approval of the Commissioner of Insurance of the State of Iowa (the "Commissioner") and only to the extent that Principal Life has sufficient surplus earnings to make such payments. Interest of $8.0 million for each of the years ended December 31, 2012, 2011 and 2010 was approved by the Commissioner, and charged to expense.
Subject to Commissioner approval, the notes due March 1, 2044, may be redeemed at Principal Life's election on or after March 1, 2014, in whole or in part at a redemption price of approximately 102.3% of par. The approximate 2.3% premium is scheduled to gradually diminish over the following ten years. These notes may be redeemed on or after March 1, 2024, at a redemption price of 100% of the principal amount plus interest accrued to the date of redemption.
The non-recourse mortgages, other mortgages and notes payable are primarily financings for real estate developments. Outstanding principal balances as of December 31, 2012, ranged from $0.3 million to $9.2 million per development with interest rates generally ranging from 5.5% to 5.8%. Outstanding principal balances as of December 31, 2011, ranged from $5.6 million to $8.7 million per development with interest rates generally ranging from 5.5% to 5.8%. Outstanding debt is secured by the underlying real estate properties, which were reported as real estate on our consolidated statements of financial position with a carrying value of $54.2 million and $29.5 million as of December 31, 2012 and 2011, respectively.
Also included in non-recourse mortgages and notes payable is a long-term debt obligation we assumed with the purchase of WM Advisors, Inc. As part of the purchase, we are bound by a class B share financing agreement previously entered into by WM Advisors, Inc. and a third party. Load mutual fund shares sold without a front end load are referred to as "B shares". In exchange for paying the selling commission, we receive fees in the future to recover the up-front commission cost incurred. Prior to our purchase, WM Advisors, Inc. had entered into a purchase and sale agreement whereby the third party would purchase the rights to future cash flow streams in exchange for funding the sales commissions. The fair value of these relinquished fees is reported as a long-term debt liability. There will be no additional sales under this agreement following the effective date of the purchase. Therefore, this liability will be extinguished in 2014, which equates to the remaining contractual term in which the fund can recover fees to cover the upfront commission costs. The value of this obligation as of December 31, 2012 and 2011, was $1.2 million and $3.5 million, respectively.
At December 31, 2012, future annual maturities of the long-term debt were as follows (in millions):
|
Year ending December 31: |
||||
|
2013 |
$ | 9.8 | ||
|
2014 |
6.1 | |||
|
2015 |
107.4 | |||
|
2016 |
— | |||
|
2017 |
299.7 | |||
|
Thereafter |
2,248.3 | |||
|
Total future maturities of the long-term debt |
$ | 2,671.3 | ||
|
|||
10. Income Taxes
Income Tax Expense
Our income tax expense was as follows:
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Current income taxes (benefits): |
||||||||||
|
U.S. federal |
$ | (137.0 | ) | $ | 115.4 | $ | 74.1 | |||
|
State and foreign |
40.4 | 51.4 | 34.2 | |||||||
|
Total current income taxes (benefits) |
(96.6 | ) | 166.8 | 108.3 | ||||||
|
Deferred income taxes (benefits) |
231.3 | 37.4 | (3.4 | ) | ||||||
|
Total income taxes |
$ | 134.7 | $ | 204.2 | $ | 104.9 | ||||
Effective Income Tax Rate
Our provision for income taxes may not have the customary relationship of taxes to income. A reconciliation between the U.S. corporate income tax rate and the effective income tax rate is as follows:
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
|
U.S. corporate income tax rate |
35 | % | 35 | % | 35 | % | ||||
|
Dividends received deduction |
(10 | ) | (9 | ) | (11 | ) | ||||
|
Impact of equity method presentation |
(4 | ) | (4 | ) | (6 | ) | ||||
|
Interest exclusion from taxable income |
(2 | ) | (3 | ) | (3 | ) | ||||
|
Impact of court ruling on some uncertain tax positions |
— | 7 | — | |||||||
|
Other |
(5 | ) | (3 | ) | (2 | ) | ||||
|
Effective income tax rate |
14 | % | 23 | % | 13 | % | ||||
Unrecognized Tax Benefits
A summary of the changes in unrecognized tax benefits follows.
| |
For the year ended December 31, |
||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
| |
(in millions) |
||||||
|
Balance at beginning of period |
$ | 114.3 | $ | 54.8 | |||
|
Additions based on tax positions related to the current year |
10.5 | 1.5 | |||||
|
Additions for tax positions of prior years |
4.4 | 67.1 | |||||
|
Reductions for tax positions related to the current year |
(4.2 | ) | (1.8 | ) | |||
|
Reductions for tax positions of prior years |
(5.5 | ) | (7.3 | ) | |||
|
Balance at end of period (1) |
$ | 119.5 | $ | 114.3 | |||
As of December 31, 2012 and 2011, we had recognized $44.1 million and $43.8 million of accumulated pre-tax interest and penalties related to unrecognized tax benefits, respectively.
Net Deferred Income Taxes
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Significant components of our net deferred income taxes were as follows:
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
| |
(in millions) |
||||||
|
Deferred income tax assets: |
|||||||
|
Insurance liabilities |
$ | 181.5 | $ | 100.4 | |||
|
Investments, including derivatives |
461.2 | 659.2 | |||||
|
Net operating and capital loss carryforwards |
383.9 | 358.6 | |||||
|
Employee benefits |
754.9 | 608.8 | |||||
|
Other deferred income tax assets |
85.8 | 31.5 | |||||
|
Gross deferred income tax assets |
1,867.3 | 1,758.5 | |||||
|
Valuation allowance |
(2.7 | ) | (1.3 | ) | |||
|
Total deferred income tax assets |
1,864.6 | 1,757.2 | |||||
|
Deferred income tax liabilities: |
|||||||
|
Deferred policy acquisition costs |
(664.4 | ) | (595.0 | ) | |||
|
Investments, including derivatives |
(423.8 | ) | (461.0 | ) | |||
|
Net unrealized gains on available-for-sale securities |
(1,098.6 | ) | (545.7 | ) | |||
|
Real estate |
(101.9 | ) | (103.3 | ) | |||
|
Intangible assets |
(160.0 | ) | (144.6 | ) | |||
|
Other deferred income tax liabilities |
(21.6 | ) | (100.8 | ) | |||
|
Total deferred income tax liabilities |
(2,470.3 | ) | (1,950.4 | ) | |||
|
Total net deferred income tax liabilities |
$ | (605.7 | ) | $ | (193.2 | ) | |
Net deferred income taxes by jurisdiction are as follows:
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
| |
(in millions) |
||||||
|
Deferred income tax assets: |
|||||||
|
State |
$ | 3.9 | $ | 2.9 | |||
|
International |
16.9 | 12.6 | |||||
|
Net deferred income tax assets |
20.8 | 15.5 | |||||
|
Deferred income tax liabilities: |
|||||||
|
U.S. |
(446.2 | ) | (68.7 | ) | |||
|
International |
(180.3 | ) | (140.0 | ) | |||
|
Net deferred income tax liabilities |
(626.5 | ) | (208.7 | ) | |||
|
Total net deferred income tax liabilities |
$ | (605.7 | ) | $ | (193.2 | ) | |
In management's judgment, total deferred income tax assets are more likely than not to be realized. Included in the deferred income tax asset is the net operating loss carryforward for tax purposes available to offset future taxable income. We have net operating losses for federal income tax purposes of $274.5 million and $448.9 million at December 31, 2012 and 2011, respectively, attributed to one of our captive reinsurance companies that joined our consolidated U.S. federal income tax return in 2012. Our other captive reinsurance company, temporarily excluded from our consolidated U.S. federal income tax return, with net operating losses for federal income tax purposes of $710.6 million and $482.6 million at December 31, 2012 and 2011, respectively, will join our consolidated U.S. federal income tax return in 2013. These federal net operating losses will expire between 2021 and 2027. All accumulated federal net operating losses are anticipated to be utilized before expiration. Therefore, no valuation allowance has been provided for the deferred income tax assets attributable to these net operating losses.
Domestic state net operating loss carryforwards were $328.6 million as of December 31, 2012, and will expire between 2015 and 2032. Foreign net operating loss carryforwards generated in various foreign countries were $70.6 million as of December 31, 2012, with some net operating loss carryforwards scheduled to expire beginning in 2013 while others never expire. We maintain valuation allowances by jurisdiction against the deferred income tax assets related to certain of these carryforwards, as utilization of these income tax benefits fail the more likely than not criteria in certain jurisdictions. A valuation allowance has been recorded on income tax benefits associated with state and foreign net operating loss carryforwards. Adjustments to the valuation allowance will be made if there is a change in management's assessment of the amount of the deferred income tax assets that are more likely than not to be realized.
U.S. federal and state deferred income taxes have not been provided on approximately $629.2 million of accumulated but undistributed earnings from operations of foreign subsidiaries at December 31, 2012. These earnings are considered to be indefinitely reinvested in the business. It is not practicable to determine the amount of the unrecognized deferred tax liability that would arise if these earnings were remitted due to foreign tax credits and exclusions that may become available at the time of remittance. Deferred taxes were also not provided on the approximately $106.2 million of excess book carrying value over tax basis with respect to the original investment of our foreign subsidiaries. A tax liability will be recognized when we no longer plan to indefinitely reinvest these earnings or when we plan to sell all or a portion of our ownership interest.
Other Tax Information
Income tax returns are filed in the U.S. federal jurisdiction, as well as, various states and foreign jurisdictions where we and one or more of our subsidiaries conduct business. Although determined by jurisdiction, with few exceptions our tax uncertainties relate primarily to the U.S. federal jurisdiction. The Internal Revenue Service ("IRS") has completed examination of our consolidated federal income tax returns for years prior to 2004. We are contesting certain issues and have filed suit in the Court of Federal Claims, requesting refunds for the years 1995-2003. We had $334.6 million and $263.2 million of current income tax receivables associated with outstanding audit issues reported as other assets in our consolidated statements of financial position as of December 31, 2012 and 2011, respectively. We do not expect the litigation to be resolved within the next twelve months.
The IRS completed its examinations of tax years 2004 through 2005 and 2006 through 2008 during the second quarter of 2011 resulting in receipt of notices of deficiency dated April 6, 2011 and April 27, 2011, respectively. We paid the deficiencies (approximately $62.1 million for 2004 and 2005 and approximately $46.7 million for 2006 and 2008, including interest) in 2011. We filed claims for refund for tax years 2004 and 2005 during 2012 and will file claims for refund relating to disputed adjustments for tax years 2006 through 2008. The IRS commenced audit of our federal income tax return for 2009 during the fourth quarter of 2011 and for 2010 during the first quarter of 2012. We expect the IRS to commence audit of our federal income tax return for 2011 during 2013. We do not expect the results of these audits or developments in other tax areas for all open tax years to significantly change the possible increase in the amount of unrecognized tax benefits, but the outcome of tax reviews is uncertain and unforeseen results can occur.
The U.S. District Court for the Southern District of Iowa issued a decision in the case of Pritired 1, LLC ("Pritired"), and Principal Life Insurance Co. v. United States on September 30, 2011. The court ruled that the securities Pritired held should be characterized as debt, not equity, and thus Principal Life was not entitled to foreign tax credits for the years 2002 and 2003. Pritired and Principal Life received favorable clarification from the court on September 12, 2012, that related partnership income should be reversed. No notice of appeal was filed by December 31, 2012, and the decision stands as modified by the post-trial motion as the time to file a notice of appeal expired in January 2013.
We believe it is reasonably possible that the amount of our unrecognized tax benefits could decrease by $0.0 million to $28.5 million within the next twelve months. This uncertainty is associated with our investment in a transaction that gave rise to foreign tax credits. We believe that we have adequate defenses against, or sufficient provisions for, the contested issues, but final resolution of the contested issues could take several years while legal remedies are pursued. Consequently, we do not expect the ultimate resolution of issues from tax years 1995 - 2003 to have a material impact on our net income. Similarly, we believe there are adequate defenses against, or sufficient provisions for, any challenges that might arise in tax years subsequent to 2003.
We are a U.S. shareholder in various foreign entities classified as controlled foreign corporations ("CFCs") for U.S. tax purposes. U.S. shareholders of CFCs are generally required to take into account as gross income in the U.S. certain passive income earned by the CFCs ("Subpart F income") even if the income is not currently distributed. A temporary exception (the "active financing exception") was applicable for tax years beginning before January 1, 2012, to avoid the current recognition of Subpart F income derived in the active conduct of a banking, financing, insurance or similar business. The U.S. Congress and the President enacted legislation on January 2, 2013, retroactive to January 1, 2012, to extend the active financing exception. The legislation did not have a material impact on our consolidated results.
|
|||
11. Employee and Agent Benefits
We have defined benefit pension plans covering substantially all of our U.S. employees and certain agents. Some of these plans provide supplemental pension benefits to employees and agents with salaries and/or pension benefits in excess of the qualified plan limits imposed by federal tax law. The employees and agents are generally first eligible for the pension plans when they reach age 21. For plan participants employed prior to January 1, 2002, the pension benefits are based on the greater of a final average pay benefit or a cash balance benefit. The final average pay benefit is based on the years of service and generally the employee's or agent's average annual compensation during the last five years of employment. Partial benefit accrual of final average pay benefits is recognized from first eligibility until retirement based on attained service divided by potential service to age 65 with a minimum of 35 years of potential service. The cash balance portion of the plan started on January 1, 2002. An employee's account is credited with an amount based on the employee's salary, age and service. These credits accrue with interest. For plan participants hired on and after January 1, 2002, only the cash balance plan applies. Our policy is to fund the cost of providing pension benefits in the years that the employees and agents are providing service to us. Our funding policy for the qualified defined benefit plan is to contribute an amount annually at least equal to the minimum annual contribution required under the Employee Retirement Income Security Act ("ERISA"), and, generally, not greater than the maximum amount that can be deducted for federal income tax purposes. Our funding policy for the nonqualified benefit plan is to fund the plan in the years that the employees are providing service, taking into account the funded status of the trust. While we designate assets to cover the computed liability of the nonqualified plan, the assets are not included as part of the asset balances presented in this footnote as they do not qualify as plan assets in accordance with U.S. GAAP.
We also provide certain health care, life insurance and long-term care benefits for retired employees. Subsidized retiree health benefits are provided for employees hired prior to January 1, 2002. Employees hired after December 31, 2001, have access to retiree health benefits but it is intended that they pay for the full cost of the coverage. The health care plans are contributory with participants' contributions adjusted annually. The contributions are based on the number of years of service and age at retirement for those hired prior to January 1, 2002, who retired prior to January 1, 2011. For employees hired prior to January 1, 2002, who retired on or after January 1, 2011, the contributions are 60% of the expected cost. As part of the substantive plan, the retiree health contributions are assumed to be adjusted in the future as claim levels change. The life insurance plans are contributory for a small group of previously grandfathered participants that have elected supplemental coverage and dependent coverage.
Covered employees are first eligible for the health and life postretirement benefits when they reach age 57 and have completed ten years of service with us. Retiree long-term care benefits are provided for employees whose retirement was effective prior to July 1, 2000. Our policy is to fund the cost of providing retiree benefits in the years that the employees are providing service, taking into account the funded status of the trust.
Obligations and Funded Status
The plans' combined funded status, reconciled to amounts recognized in the consolidated statements of financial position and consolidated statements of operations, was as follows:
| |
Pension benefits | Other postretirement benefits |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
December 31, | December 31, | |||||||||||
| |
2012 | 2011 | 2012 | 2011 | |||||||||
| |
(in millions) |
||||||||||||
|
Change in benefit obligation |
|||||||||||||
|
Benefit obligation at beginning of year |
$ | (2,158.4 | ) | $ | (1,933.8 | ) | $ | (165.1 | ) | $ | (162.6 | ) | |
|
Service cost |
(47.0 | ) | (44.0 | ) | (1.3 | ) | (1.2 | ) | |||||
|
Interest cost |
(109.1 | ) | (108.5 | ) | (8.2 | ) | (8.9 | ) | |||||
|
Actuarial gain (loss) |
(407.1 | ) | (151.3 | ) | 21.2 | 2.6 | |||||||
|
Participant contribution |
— | — | (6.6 | ) | (6.4 | ) | |||||||
|
Benefits paid |
76.4 | 73.6 | 13.0 | 13.9 | |||||||||
|
Amounts recognized due to special events |
— | — | — | (0.4 | ) | ||||||||
|
Early retiree reinsurance program reimbursement |
— | — | — | (1.2 | ) | ||||||||
|
Other |
7.2 | 5.6 | (0.8 | ) | (0.9 | ) | |||||||
|
Benefit obligation at end of year |
$ | (2,638.0 | ) | $ | (2,158.4 | ) | $ | (147.8 | ) | $ | (165.1 | ) | |
|
Change in plan assets |
|||||||||||||
|
Fair value of plan assets at beginning of year |
$ | 1,429.0 | $ | 1,417.7 | $ | 466.6 | $ | 471.7 | |||||
|
Actual return on plan assets |
222.6 | 4.1 | 58.6 | 1.3 | |||||||||
|
Employer contribution |
106.9 | 80.8 | 0.9 | 1.1 | |||||||||
|
Participant contributions |
— | — | 6.6 | 6.4 | |||||||||
|
Benefits paid |
(76.4 | ) | (73.6 | ) | (13.0 | ) | (13.9 | ) | |||||
|
Fair value of plan assets at end of year |
$ | 1,682.1 | $ | 1,429.0 | $ | 519.7 | $ | 466.6 | |||||
|
Amount recognized in statement of financial position |
|||||||||||||
|
Other assets |
$ | — | $ | — | $ | 372.5 | $ | 301.7 | |||||
|
Other liabilities |
(955.9 | ) | (729.4 | ) | (0.6 | ) | (0.2 | ) | |||||
|
Total |
$ | (955.9 | ) | $ | (729.4 | ) | $ | 371.9 | $ | 301.5 | |||
|
Amount recognized in accumulated other comprehensive (income) loss |
|||||||||||||
|
Total net actuarial (gain) loss |
$ | 861.2 | $ | 660.0 | $ | (7.1 | ) | $ | 40.1 | ||||
|
Prior service benefit |
(20.4 | ) | (30.5 | ) | (82.1 | ) | (114.1 | ) | |||||
|
Pre-tax accumulated other comprehensive (income) loss |
$ | 840.8 | $ | 629.5 | $ | (89.2 | ) | $ | (74.0 | ) | |||
The accumulated benefit obligation for all defined benefit pension plans was $2,469.1 million and $2,027.8 million at December 31, 2012 and 2011, respectively.
Employer contributions to the pension plans include contributions made directly to the qualified pension plan assets and contributions from corporate assets to pay nonqualified pension benefits. Benefits paid from the pension plans include both qualified and nonqualified plan benefits. Nonqualified pension plan assets are not included as part of the asset balances presented in this footnote. The nonqualified pension plan assets are held in Rabbi trusts for the benefit of all nonqualified plan participants. The assets held in a Rabbi trust are available to satisfy the claims of general creditors only in the event of bankruptcy. Therefore, these assets are fully consolidated in our consolidated statements of financial position and are not reflected in our funded status as they do not qualify as plan assets under U.S. GAAP. The market value of assets held in these trusts was $300.8 million and $281.2 million as of December 31, 2012 and 2011, respectively.
Pension Plan Changes and Plan Gains/Losses
On January 1, 2010, benefits under the Principal Pension Plan were frozen for certain participants.
For the year ended December 31, 2012, the pension plans had a loss primarily due to a decrease in the discount rate, which was offset by higher than expected asset returns. The net result was an actuarial loss for the year ended December 31, 2012. For the year ended December 31, 2011, the pension plans had a loss primarily due to a decrease in the discount rate and less than expected asset returns. The net result was an actuarial loss for the year ended December 31, 2011.
Other Postretirement Plan Changes and Plan Gains/Losses
On December 8, 2003, the Medicare Prescription Drug, Improvement and Modernization Act of 2003 (the "Medicare Modernization Act") was signed into law. The Medicare Modernization Act introduced a prescription drug benefit under Medicare ("Medicare Part D") as well as a federal subsidy to sponsors of retiree medical benefit plans. During each of the years ended December 31, 2012, 2011and 2010, the Medicare subsidies we received and accrued for were $0.8 million, $0.9 million and $0.8 million, respectively.
An actuarial gain occurred during 2012 for the other postretirement benefit plans. This was due to a decrease in the trend and claim cost assumptions. This was partially offset by the decrease in the discount rate. An actuarial gain occurred during 2011 for the other postretirement benefit plans. This was due to a decrease in the trend and claim cost assumptions and greater than expected increase in the medical premium equivalents. This was partially offset by the decrease in the discount rate.
Impact of Amendment to Retiree Health Benefits
In September 2010, an amendment to retiree health benefits was announced. This amendment, which is effective for individuals retiring on or after January 1, 2011, resulted in a plan remeasurement as of September 30, 2010. Under this amendment, the company-paid subsidy for pre-Medicare-eligible coverage will be 40% and the cost of coverage for Medicare-eligible retirees (or their dependents) will no longer be subsidized. Prior to amendment, the subsidy calculation was complex and varied based on age and service with the company at the time of retirement. In addition to the changes for individuals retiring on or after January 1, 2011, the plan was simplified to a single consolidated plan design, the coordination with Medicare was changed for certain post-1984 retirees and the method for determining the premium equivalent rate was changed to be based solely on retiree experience. For the remeasurement of the retiree health benefits as of September 30, 2010, the assumptions used were a 5.40% discount rate to determine the benefit obligation; a 7.25% weighted-average expected long-term return on plan assets used to determine the net periodic benefit cost; and a health care cost initial trend rate of 9.5% pre-Medicare and 9.0% post-Medicare, decreasing to an ultimate rate of 5.0% in the year 2022. The plan amendment resulted in a $153.6 million reduction to the accumulated postretirement benefit obligation as of September 30, 2010. The plan amendment and remeasurement resulted in a $14.0 million reduction in the 2010 net periodic postretirement benefit cost, which was reflected in the fourth quarter of 2010.
Impact from Exit of Group Medical Insurance Business
On September 30, 2010, we announced our decision to exit the group medical insurance business and entered into an agreement with United Healthcare Services, Inc. to renew medical insurance coverage for our customers as the business transitions. Our exit from the group medical insurance business resulted in a curtailment gain associated with the pension and other postretirement benefits of the impacted employees, which was recognized in our consolidated financial statements as impacted employees were terminated. In the fourth quarter of 2010, the curtailment gain recognized was $0.9 million for the pension benefits and $2.6 million for the other postretirement benefits from the accelerated recognition of the existing prior service benefits. Also in the fourth quarter of 2010, the recognition of terminations resulted in a $0.2 million increase in the accumulated postretirement benefit obligation resulting from losses associated with individuals who were retirement eligible at termination exceeding the gains associated with those individuals who were not retirement eligible at termination. For the year ended December 31, 2011, the curtailment gain recognized was $1.4 million for the pension benefits and $5.1 million for the other postretirement benefits, respectively, from the accelerated recognition of the existing prior service benefits. One final recognition of the curtailment in 2012 resulted in a curtailment gain of $0.7 million for the pension plan and $3.5 million for the other postretirement benefits.
Information for Pension Plans With an Accumulated Benefit Obligation in Excess of Plan Assets
For 2012 and 2011, both the qualified and nonqualified plans had accumulated benefit obligations in excess of plan assets. As noted previously, the nonqualified plans have assets that are deposited in trusts that fail to meet the U.S. GAAP requirements to be included in plan assets; however, these assets are included in our consolidated statements of financial position.
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
| |
(in millions) |
||||||
|
Projected benefit obligation |
$ | 2,638.0 | $ | 2,158.4 | |||
|
Accumulated benefit obligation |
2,469.1 | 2,027.8 | |||||
|
Fair value of plan assets |
1,682.1 | 1,429.0 | |||||
Information for Other Postretirement Benefit Plans With an Accumulated Postretirement Benefit Obligation in Excess of Plan Assets
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
| |
(in millions) |
||||||
|
Accumulated postretirement benefit obligation |
$ | 1.7 | $ | 1.5 | |||
|
Fair value of plan assets |
1.1 | 1.3 | |||||
Components of Net Periodic Benefit Cost
| |
Pension benefits | Other postretirement benefits |
|||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
For the year ended December 31, | ||||||||||||||||||
| |
2012 | 2011 | 2010 | 2012 | 2011 | 2010 | |||||||||||||
| |
(in millions) |
||||||||||||||||||
|
Service cost |
$ | 47.0 | $ | 44.0 | $ | 45.6 | $ | 1.3 | $ | 1.2 | $ | 8.8 | |||||||
|
Interest cost |
109.1 | 108.5 | 105.7 | 8.2 | 8.9 | 18.1 | |||||||||||||
|
Expected return on plan assets |
(114.6 | ) | (114.4 | ) | (98.4 | ) | (33.5 | ) | (34.1 | ) | (30.6 | ) | |||||||
|
Amortization of prior service benefit |
(9.4 | ) | (9.7 | ) | (10.1 | ) | (28.6 | ) | (29.3 | ) | (9.1 | ) | |||||||
|
Recognized net actuarial loss |
90.9 | 65.8 | 67.6 | 0.9 | 0.4 | 4.1 | |||||||||||||
|
Amounts recognized due to special events |
(0.7 | ) | (1.4 | ) | (0.9 | ) | (3.5 | ) | (5.1 | ) | (2.6 | ) | |||||||
|
Net periodic benefit cost (income) |
$ | 122.3 | $ | 92.8 | $ | 109.5 | $ | (55.2 | ) | $ | (58.0 | ) | $ | (11.3 | ) | ||||
The pension plans' actuarial gains and losses are amortized using a straight-line amortization method over the average remaining service period of plan participants. For the qualified pension plan, gains and losses are amortized without use of the 10% allowable corridor. For the nonqualified pension plans and other postretirement benefit plans, the corridors allowed are used.
| |
Pension benefits |
Other postretirement benefits |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
For the year ended December 31, | ||||||||||||
| |
2012 | 2011 | 2012 | 2011 | |||||||||
| |
(in millions) |
||||||||||||
|
Other changes recognized in accumulated other comprehensive (income) loss |
|||||||||||||
|
Net actuarial (gain) loss |
$ | 292.1 | $ | 256.0 | $ | (46.4 | ) | $ | 30.6 | ||||
|
Amortization of net loss |
(90.9 | ) | (65.8 | ) | (0.9 | ) | (0.7 | ) | |||||
|
Amortization of prior service benefit |
10.1 | 11.1 | 32.1 | 34.7 | |||||||||
|
Total recognized in pre-tax accumulated other comprehensive (income) loss |
$ | 211.3 | $ | 201.3 | $ | (15.2 | ) | $ | 64.6 | ||||
|
Total recognized in net periodic benefit cost and pre-tax accumulated other comprehensive (income) loss |
$ | 333.6 | $ | 294.1 | $ | (70.4 | ) | $ | 6.6 | ||||
Net actuarial (gain) loss and net prior service cost benefit have been recognized in AOCI.
The estimated net actuarial (gain) loss and prior service cost (benefit) that will be amortized from AOCI into net periodic benefit cost for the pension benefits during the 2013 fiscal year are $118.5 million and $(8.7) million, respectively. The estimated net actuarial (gain) loss and prior service cost (benefit) for the postretirement benefits that will be amortized from AOCI into net periodic benefit cost during the 2013 fiscal year are $1.0 million and $(25.9) million, respectively.
Assumptions
Weighted-average assumptions used to determine benefit obligations as disclosed under the Obligations and Funded Status section
| |
Pension benefits |
Other postretirement benefits |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
For the year ended December 31, | ||||||||||||
| |
2012 | 2011 | 2012 | 2011 | |||||||||
|
Discount rate |
4.00 | % | 5.15 | % | 4.00 | % | 5.15 | % | |||||
|
Rate of compensation increase |
4.80 | % | 5.00 | % | 4.83 | % | 5.00 | % | |||||
Weighted average assumptions used to determine net periodic benefit cost
| |
Pension benefits | Other postretirement benefits |
|||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
For the year ended December 31, | ||||||||||||||||||
| |
2012 | 2011 | 2010 | 2012 | 2011 | 2010 | |||||||||||||
|
Discount rate |
5.15 | % | 5.65 | % | 6.00 | % | 5.15 | % | 5.65 | % | 6.00 | % | |||||||
|
Expected long-term return on plan assets |
8.00 | % | 8.00 | % | 8.00 | % | 7.30 | % | 7.30 | % | 7.30 | % | |||||||
|
Rate of compensation increase |
5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | |||||||
For the pension benefits, the discount rate is determined by projecting future benefit payments inherent in the projected benefit obligation and discounting those cash flows using a spot yield curve for high quality corporate bonds. The plans' expected benefit payments are discounted to determine a present value using the yield curve and the discount rate is the level rate that produces the same present value. The expected return on plan assets is the long-term rate we expect to be earned based on the plans' investment strategy. Historical and expected future returns of multiple asset classes were analyzed to develop a risk free rate of return and risk premiums for each asset class. The overall rate for each asset class was developed by combining a long-term inflation component, the risk free real rate of return and the associated risk premium. A weighted average rate was developed based on those overall rates and the target asset allocation of the plans.
For other postretirement benefits, the 7.3% expected long-term return on plan assets for 2012 is based on the weighted average expected long-term asset returns for the medical, life and long-term care plans. The expected long-term rates for the medical, life and long-term care plans are 7.25%, 7.75% and 5.85%, respectively.
Assumed Health Care Cost Trend Rates
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
|
Health care cost trend rate assumed for next year under age 65 |
8.0 | % | 9.5 | % | |||
|
Health care cost trend rate assumed for next year age 65 and over |
7.0 | % | 9.0 | % | |||
|
Rate to which the cost trend rate is assumed to decline (the ultimate trend rate) |
4.5 | % | 5.0 | % | |||
|
Year that the rate reaches the ultimate trend rate (under age 65) |
2019 | 2023 | |||||
|
Year that the rate reaches the ultimate trend rate (65 and older) |
2017 | 2023 | |||||
Assumed health care cost trend rates have a significant effect on the amounts reported for the health care plans. A one-percentage-point change in assumed health care cost trend rates would have the following effects:
| |
1-percentage point increase |
1-percentage point decrease |
|||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||
|
Effect on total of service cost and interest cost components |
$ | 0.6 | $ | (0.5 | ) | ||
|
Effect on accumulated postretirement benefit obligation |
(6.6 | ) | 5.7 | ||||
Pension Plan and Other Postretirement Benefit Plan Assets
Fair value is defined as the price that would be received to sell an asset in an orderly transaction between market participants at the measurement date (an exit price). The fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value into three levels.
Our pension plan assets consist of investments in separate accounts. Net asset value ("NAV") of the separate accounts is calculated in a manner consistent with U.S. GAAP for investment companies and is determinative of their fair value. Several of the separate accounts invest in publicly quoted mutual funds or actively managed stocks. The fair value of the underlying mutual funds or stock is used to determine the NAV of the separate account, which is not publicly quoted. Some of the separate accounts also invest in fixed income securities. The fair value of the underlying securities is based on quoted prices of similar assets and used to determine the NAV of the separate account. One separate account invests directly in commercial real estate properties. In 2010, this was categorized as Level 3, as the fund had restrictions on redemption of NAV at the measurement date. In 2011, the withdrawal limitations associated with this separate account were removed and the investments were being redeemed at NAV at the measurement date. Therefore, the fair value of the separate account is based on NAV and is considered a Level 2 asset in 2011 and going forward.
Our other postretirement benefit plan assets consist of cash, investments in fixed income security portfolios and investments in equity security portfolios. Because of the nature of cash, its carrying amount approximates fair value. The fair value of fixed income investment funds, U.S. equity portfolios and international equity portfolios is based on quoted prices in active markets for identical assets. The fair value of the Principal Life general account investment is the amount the plan would receive if withdrawing funds from this participating contract. The amount that would be received is calculated using a cash-out factor based on an associated pool of general account fixed income securities. The cash-out factor is a ratio of the asset investment value of these securities to asset book value. As the investment values change, the cash-out factor is adjusted, impacting the amount the plan receives at measurement date. To determine investment value for each category of assets, we project cash flows. This is done using contractual provisions for the assets, with adjustment for expected prepayments and call provisions. Projected cash flows are discounted to present value for each asset category. Interest rates for discounting are based on current rates on similar new assets in the general account based on asset strategy.
Pension Plan Assets
The fair value of the qualified pension plan's assets by asset category as of the most recent measurement date is as follows:
| |
As of December 31, 2012 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
Fair value hierarchy level | |||||||||||
| |
Assets measured at fair value |
||||||||||||
| |
Level 1 | Level 2 | Level 3 | ||||||||||
| |
(in millions) |
||||||||||||
|
Asset category |
|||||||||||||
|
U.S. large cap equity portfolios (1) |
$ | 601.8 | $ | — | $ | 601.8 | $ | — | |||||
|
U.S. small/mid cap equity portfolios (2) |
156.2 | — | 156.2 | — | |||||||||
|
Balanced asset portfolios (3) |
82.4 | — | 82.4 | — | |||||||||
|
International equity portfolios (4) |
273.9 | — | 273.9 | — | |||||||||
|
Fixed income security portfolios (5) |
486.6 | — | 486.6 | — | |||||||||
|
Real estate investment portfolios: |
|||||||||||||
|
Direct real estate investments (7) |
81.2 | — | 81.2 | — | |||||||||
|
Total |
$ | 1,682.1 | $ | — | $ | 1,682.1 | $ | — | |||||
| |
As of December 31, 2011 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
Fair value hierarchy level | |||||||||||
| |
Assets measured at fair value |
||||||||||||
| |
Level 1 | Level 2 | Level 3 | ||||||||||
| |
(in millions) |
||||||||||||
|
Asset category |
|||||||||||||
|
U.S. large cap equity portfolios (1) |
$ | 593.6 | $ | — | $ | 593.6 | $ | — | |||||
|
U.S. small/mid cap equity portfolios (2) |
139.0 | — | 139.0 | — | |||||||||
|
International equity portfolios (4) |
216.5 | — | 216.5 | — | |||||||||
|
Fixed income security portfolios (5) |
347.8 | — | 347.8 | — | |||||||||
|
Real estate investment portfolios: |
|||||||||||||
|
Real estate investment trusts (6) |
37.4 | — | 37.4 | — | |||||||||
|
Direct real estate investments (7) |
94.7 | — | 94.7 | — | |||||||||
|
Total |
$ | 1,429.0 | $ | — | $ | 1,429.0 | $ | — | |||||
The reconciliation for all assets measured at fair value using significant unobservable inputs (Level 3) for 2011 and 2010 follow. We had no Level 3 assets in 2012.
| |
For the year ended December 31, 2011 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
Actual return gains (losses) on plan assets |
|
|
|
|
||||||||||||||||
| |
|
|
|
|
Ending asset balance as of December 31, 2011 |
|||||||||||||||||
| |
Beginning asset balance as of December 31, 2010 |
Relating to assets still held at the reporting date |
Relating to assets sold during the period |
Purchases, sales and settlements |
Transfers into Level 3 |
Transfers out of Level 3 | ||||||||||||||||
| |
(in millions) |
|||||||||||||||||||||
|
Asset category |
||||||||||||||||||||||
|
Direct real estate investments |
$ | 84.7 | $ | 1.6 | $ | — | $ | 1.0 | $ | — | $ | (87.3 | ) | $ | — | |||||||
| |
For the year ended December 31, 2010 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
Actual return gains (losses) on plan assets |
|
|
|
||||||||||||||
| |
|
|
|
Ending asset balance as of December 31, 2010 |
|||||||||||||||
| |
Beginning asset balance as of December 31, 2009 |
Relating to assets still held at the reporting date |
Relating to assets sold during the period |
Purchases, sales and settlements |
Net transfers in (out) Level 3 |
||||||||||||||
| |
(in millions) |
||||||||||||||||||
|
Asset category |
|||||||||||||||||||
|
Direct real estate investments |
$ | 54.0 | $ | 10.7 | $ | — | $ | 20.0 | $ | — | $ | 84.7 | |||||||
We have established an investment policy that provides the investment objectives and guidelines for the pension plan. Our investment strategy is to achieve the following:
In administering the qualified pension plan's asset allocation strategy, we consider the projected liability stream of benefit payments, the relationship between current and projected assets of the plan and the projected actuarial liabilities streams, the historical performance of capital markets adjusted for the perception of future short- and long-term capital market performance and the perception of future economic conditions.
According to our investment policy, the target asset allocation for the qualified plan is:
| Asset Category | Target allocation | |
|---|---|---|
|
U.S. equity portfolios |
35% - 60% | |
|
International equity portfolios |
5% - 20% | |
|
Fixed income security portfolios |
20% - 40% | |
|
Real estate investment portfolios |
3% - 10% | |
|
Other |
0% - 7% |
Other Postretirement Benefit Plan Assets
The fair value of the other postretirement benefit plans' assets by asset category as of the most recent measurement date is as follows:
| |
As of December 31, 2012 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
Fair value hierarchy level | |||||||||||
| |
Assets measured at fair value |
||||||||||||
| |
Level 1 | Level 2 | Level 3 | ||||||||||
| |
(in millions) |
||||||||||||
|
Asset category |
|||||||||||||
|
Cash and cash equivalents |
$ | 1.9 | $ | 1.9 | $ | — | $ | — | |||||
|
Fixed income security portfolios: |
|||||||||||||
|
Fixed income investment funds (1) |
163.5 | 163.5 | — | — | |||||||||
|
Principal Life general account investment (2) |
42.1 | — | — | 42.1 | |||||||||
|
U.S. equity portfolios (3) |
260.8 | 213.5 | 47.3 | — | |||||||||
|
International equity portfolios (4) |
51.4 | 39.3 | 12.1 | — | |||||||||
|
Total |
$ | 519.7 | $ | 418.2 | $ | 59.4 | $ | 42.1 | |||||
| |
As of December 31, 2011 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
Fair value hierarchy level | |||||||||||
| |
Assets measured at fair value |
||||||||||||
| |
Level 1 | Level 2 | Level 3 | ||||||||||
| |
(in millions) |
||||||||||||
|
Asset category |
|||||||||||||
|
Cash and cash equivalents |
$ | 1.8 | $ | 1.8 | $ | — | $ | — | |||||
|
Fixed income security portfolios: |
|||||||||||||
|
Fixed income investment funds (1) |
153.0 | 153.0 | — | — | |||||||||
|
Principal Life general account investment (2) |
42.5 | — | — | 42.5 | |||||||||
|
U.S. equity portfolios (3) |
225.3 | 184.1 | 41.2 | ||||||||||
|
International equity portfolios (4) |
44.0 | 33.6 | 10.4 | — | |||||||||
|
Total |
$ | 466.6 | $ | 372.5 | $ | 51.6 | $ | 42.5 | |||||
As of December 31, 2012 and 2011, respectively, $59.4 million and $51.6 million of assets in the U.S. equity and international equity portfolios were included in a trust owned life insurance contract.
The reconciliation for all assets measured at fair value using significant unobservable inputs (Level 3) is as follows:
| |
For the year ended December 31, 2012 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
Actual return gains (losses) on plan assets |
|
|
|
|
||||||||||||||||
| |
|
|
|
|
Ending asset balance as of December 31, 2012 |
|||||||||||||||||
| |
Beginning asset balance as of December 31, 2011 |
Relating to assets still held at the reporting date |
Relating to assets sold during the period |
Purchases, sales, and settlements |
Transfers into Level 3 |
Transfers out of Level 3 |
||||||||||||||||
| |
(in millions) |
|||||||||||||||||||||
|
Asset category |
||||||||||||||||||||||
|
Principal Life general account investment |
$ | 42.5 | $ | 3.1 | $ | — | $ | (3.5 | ) | $ | — | $ | — | $ | 42.1 | |||||||
| |
For the year ended December 31, 2011 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
Actual return gains (losses) on plan assets |
|
|
|
|
||||||||||||||||
| |
|
|
|
|
Ending assets balance as of December 31, 2011 |
|||||||||||||||||
| |
Beginning assets balance as of December 31, 2010 |
Relating to assets still held at the reporting date |
Relating to assets sold during the period |
Purchases, sales, and settlements |
Transfers into Level 3 |
Transfers out of Level 3 |
||||||||||||||||
| |
(in millions) |
|||||||||||||||||||||
|
Asset category |
||||||||||||||||||||||
|
Principal Life general account investment |
$ | 44.5 | $ | 3.0 | $ | — | $ | (5.0 | ) | $ | — | $ | — | $ | 42.5 | |||||||
| |
For the year ended December 31, 2010 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
Actual return gains (losses) on plan assets |
|
|
|
||||||||||||||
| |
|
|
|
Ending assets balance as of December 31, 2010 |
|||||||||||||||
| |
Beginning assets balance as of December 31, 2009 |
|
|
||||||||||||||||
| |
Relating to assets still held at the reporting date |
Relating to assets sold during the period |
Purchases, sales, and settlements |
Net transfers into (out) Level 3 |
|||||||||||||||
| |
(in millions) |
||||||||||||||||||
|
Asset category |
|||||||||||||||||||
|
Principal Life general account investment |
$ | 45.5 | $ | 4.3 | $ | — | $ | (5.3 | ) | $ | — | $ | 44.5 | ||||||
According to our investment policy, the target asset allocation for the other postretirement benefit plans is:
| Asset Category | Target allocation | |
|---|---|---|
|
U.S. equity portfolios |
45% - 65% | |
|
International equity portfolios |
5% - 15% | |
|
Fixed income security portfolios |
30% - 50% |
The investment strategies and policies for the other postretirement benefit plans are similar to those employed by the qualified pension plan.
Contributions
Our funding policy for the qualified pension plan is to fund the plan annually in an amount at least equal to the minimum annual contribution required under ERISA and, generally, not greater than the maximum amount that can be deducted for federal income tax purposes. We do not anticipate contributions will be needed to satisfy the minimum funding requirements of ERISA for our qualified plan. At this time, it is too early to estimate the amount that may be contributed, but it is possible that we may fund the plans in 2013 in the range of $75-$125 million. This includes funding for both our qualified and nonqualified pension plans. While we designate assets to cover the computed liability of the nonqualified plan, the assets are not included as part of the asset balances presented in this footnote as they do not qualify as plan assets in accordance with U.S. GAAP. We may contribute to our other postretirement benefit plans in 2013 pending future analysis.
Estimated Future Benefit Payments
The estimated future benefit payments, which reflect expected future service, and the expected amount of subsidy receipts under Medicare Part D are:
| |
Pension benefits | Other postretirement benefits (gross benefit payments, including prescription drug benefits) |
Amount of Medicare Part D subsidy receipts |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||
|
Year ending December 31: |
||||||||||
|
2013 |
$ | 89.6 | $ | 18.6 | $ | 0.9 | ||||
|
2014 |
94.1 | 19.1 | 0.9 | |||||||
|
2015 |
98.0 | 19.6 | 1.0 | |||||||
|
2016 |
102.8 | 19.9 | 1.0 | |||||||
|
2017 |
109.0 | 20.1 | 1.0 | |||||||
|
2018 - 2022 |
638.2 | 100.3 | 5.2 | |||||||
The above table reflects the total estimated future benefits to be paid from the plan, including both our share of the benefit cost and the participants' share of the cost, which is funded by their contributions to the plan.
The assumptions used in calculating the estimated future benefit payments are the same as those used to measure the benefit obligation for the year ended December 31, 2012.
The information that follows shows supplemental information for our defined benefit pension plans. Certain key summary data is shown separately for qualified and nonqualified plans.
| |
For the year ended December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||||||||||||||
| |
Qualified Plan |
Nonqualified Plan |
Total | Qualified Plan |
Nonqualified Plan |
Total | |||||||||||||
| |
(in millions) |
||||||||||||||||||
|
Amount recognized in statement of financial position |
|||||||||||||||||||
|
Other assets |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||
|
Other liabilities |
(557.7 | ) | (398.2 | ) | (955.9 | ) | (405.9 | ) | (323.5 | ) | (729.4 | ) | |||||||
|
Total |
$ | (557.7 | ) | $ | (398.2 | ) | $ | (955.9 | ) | $ | (405.9 | ) | $ | (323.5 | ) | $ | (729.4 | ) | |
|
Amount recognized in accumulated other comprehensive loss |
|||||||||||||||||||
|
Total net actuarial loss |
$ | 725.0 | $ | 136.2 | $ | 861.2 | $ | 586.3 | $ | 73.7 | $ | 660.0 | |||||||
|
Prior service benefit |
(12.5 | ) | (7.9 | ) | (20.4 | ) | (19.2 | ) | (11.3 | ) | (30.5 | ) | |||||||
|
Pre-tax accumulated other comprehensive loss |
$ | 712.5 | $ | 128.3 | $ | 840.8 | $ | 567.1 | $ | 62.4 | $ | 629.5 | |||||||
|
Components of net periodic benefit cost |
|||||||||||||||||||
|
Service cost |
$ | 42.3 | $ | 4.7 | $ | 47.0 | $ | 39.3 | $ | 4.7 | $ | 44.0 | |||||||
|
Interest cost |
92.8 | 16.3 | 109.1 | 91.7 | 16.8 | 108.5 | |||||||||||||
|
Expected return on plan assets |
(114.6 | ) | — | (114.6 | ) | (114.4 | ) | — | (114.4 | ) | |||||||||
|
Amortization of prior service benefit |
(6.3 | ) | (3.1 | ) | (9.4 | ) | (6.5 | ) | (3.2 | ) | (9.7 | ) | |||||||
|
Recognized net actuarial loss |
84.8 | 6.1 | 90.9 | 61.2 | 4.6 | 65.8 | |||||||||||||
|
Amounts recognized due to special events |
(0.4 | ) | (0.3 | ) | (0.7 | ) | (0.9 | ) | (0.5 | ) | (1.4 | ) | |||||||
|
Net periodic benefit cost |
$ | 98.6 | $ | 23.7 | $ | 122.3 | $ | 70.4 | $ | 22.4 | $ | 92.8 | |||||||
|
Other changes recognized in accumulated other comprehensive loss |
|||||||||||||||||||
|
Net actuarial loss |
$ | 223.5 | $ | 68.6 | $ | 292.1 | $ | 243.3 | $ | 12.7 | $ | 256.0 | |||||||
|
Amortization of net loss |
(84.8 | ) | (6.1 | ) | (90.9 | ) | (61.2 | ) | (4.6 | ) | (65.8 | ) | |||||||
|
Amortization of prior service benefit |
6.7 | 3.4 | 10.1 | 7.3 | 3.8 | 11.1 | |||||||||||||
|
Total recognized in pre-tax accumulated other comprehensive loss |
$ | 145.4 | $ | 65.9 | $ | 211.3 | $ | 189.4 | $ | 11.9 | $ | 201.3 | |||||||
|
Total recognized in net periodic benefit cost and pre-tax accumulated other comprehensive loss |
$ | 244.0 | $ | 89.6 | $ | 333.6 | $ | 259.8 | $ | 34.3 | $ | 294.1 | |||||||
In addition, we have defined contribution plans that are generally available to all U.S. employees and agents. Eligible participants could not contribute more than $17,000 of their compensation to the plans in 2012. Effective January 1, 2006, we made several changes to the retirement programs. In general, the pension and supplemental executive retirement plan benefit formulas were reduced, and the 401(k) matching contribution was increased. Employees who were ages 47 or older with at least ten years of service on December 31, 2005, could elect to retain the prior benefit provisions and forgo receipt of the additional matching contributions. The employees who elected to retain the prior benefit provisions are referred to as "Grandfathered Choice Participants." We match the Grandfathered Choice Participant's contribution at a 50% contribution rate up to a maximum contribution of 3% of the participant's compensation. For all other participants, we match the participant's contributions at a 75% contribution rate up to a maximum of 6% of the participant's compensation. The defined contribution plans allow employees to choose among various investment options, including our common stock. We contributed $37.3 million, $36.3 million and $35.7 million in 2012, 2011 and 2010, respectively, to our qualified defined contribution plans.
We also have nonqualified deferred compensation plans available to select employees and agents that allow them to defer compensation amounts in excess of limits imposed by federal tax law with respect to the qualified plans. In 2012, we matched the Grandfathered Choice Participant's deferral at a 50% match deferral rate up to a maximum matching deferral of 3% of the participant's compensation. For all other participants, we matched the participant's deferral at a 75% match deferral rate up to a maximum matching deferral of 6% of the participant's compensation. We contributed $4.6 million, $3.5 million and $2.8 million in 2012, 2011 and 2010, respectively, to our nonqualified deferred compensation plans.
|
|||
12. Contingencies, Guarantees and Indemnifications
Litigation and Regulatory Contingencies
We are regularly involved in litigation, both as a defendant and as a plaintiff, but primarily as a defendant. Litigation naming us as a defendant ordinarily arises out of our business operations as a provider of asset management and accumulation products and services; life, health and disability insurance, and our investment activities. Some of the lawsuits may be class actions, or purport to be, and some may include claims for unspecified or substantial punitive and treble damages.
We may discuss such litigation in one of three ways. We accrue a charge to income and disclose legal matters for which the chance of loss is probable and for which the amount of loss can be reasonably estimated. We may disclose contingencies for which the chance of loss is reasonably possible and provide an estimate of the possible loss or range of loss or a statement that such an estimate cannot be made. Finally, we may voluntarily disclose loss contingencies for which the chance of loss is remote in order to provide information concerning matters that potentially expose us to possible losses.
In addition, regulatory bodies such as state insurance departments, the SEC, the Financial Industry Regulatory Authority, the Department of Labor, the Federal Reserve Board and other regulatory agencies regularly make inquiries and conduct examinations or investigations concerning our compliance with, among other things, insurance laws, securities laws, ERISA and laws governing the activities of broker-dealers. We receive requests from regulators and other governmental authorities relating to industry issues and may receive additional requests, including subpoenas and interrogatories, in the future.
On November 8, 2006, a trustee of Fairmount Park Inc. Retirement Savings Plan filed a putative class action lawsuit in the United States District Court for the Southern District of Illinois against Principal Life. Principal Life's motion to transfer venue was granted and the case is now pending in the Southern District of Iowa. The complaint alleged, among other things, that Principal Life breached its alleged fiduciary duties while performing services to 401(k) plans by failing to disclose, or adequately disclose, to employers or plan participants the fact that Principal Life receives "revenue sharing fees from mutual funds that are included in its pre-packaged 401(k) plans" and allegedly failed to use the revenue to defray the expenses of the services provided to the plans. Plaintiff further alleged that these acts constitute prohibited transactions under ERISA. Plaintiff sought to certify a class of all retirement plans to which Principal Life was a service provider and for which Principal Life received and retained "revenue sharing" fees from mutual funds. On August 27, 2008, the plaintiff's motion for class certification was denied. On June 13, 2011, the court entered a consent judgment resolving the claims of the plaintiff. On July 12, 2011, plaintiff filed a notice of appeal related to the issue of the denial of class certification. Principal Life continues to aggressively defend the lawsuit.
On October 28, 2009, Judith Curran filed a derivative action lawsuit on behalf of Principal Funds, Inc. Strategic Asset Management Portfolios in the United States District Court for the Southern District of Iowa against Principal Management Corporation; Principal Global Investors, LLC; and Principal Funds Distributor, Inc. (the "Curran Defendants"). The lawsuit alleges the Curran Defendants breached their fiduciary duty under Section 36(b) of the Investment Company Act by charging advisory fees and distribution fees that were excessive. The Curran Defendants filed a motion to dismiss the case on January 29, 2010. That motion was granted in part and overruled in part. Principal Global Investors, LLC was dismissed from the suit. The remaining Curran Defendants are aggressively defending the lawsuit.
On December 2, 2009 and December 4, 2009, two plaintiffs, Cruise and Mullaney, each filed putative class action lawsuits in the United States District Court for the Southern District of New York against us; Principal Life; Principal Global Investors, LLC; and Principal Real Estate Investors, LLC (the "Cruise/Mullaney Defendants"). The lawsuits alleged the Cruise/Mullaney Defendants failed to manage the Principal U.S. Property Separate Account ("PUSPSA") in the best interests of investors, improperly imposed a "withdrawal freeze" on September 26, 2008, and instituted a "withdrawal queue" to honor withdrawal requests as sufficient liquidity became available. Plaintiffs allege these actions constitute a breach of fiduciary duties under ERISA. Plaintiffs seek to certify a class including all qualified ERISA plans and the participants of those plans that invested in PUSPSA between September 26, 2008, and the present that have suffered losses caused by the queue. The two lawsuits, as well as two subsequently filed complaints asserting similar claims, have been consolidated and are now known as In re Principal U.S. Property Account Litigation. On April 22, 2010, an order was entered granting the motion made by the Cruise/Mullaney Defendants for change of venue to the United States District Court for the Southern District of Iowa. Plaintiffs filed an Amended Consolidated Complaint adding five new plaintiffs on November 22, 2010, and the Cruise/Mullaney Defendants moved to dismiss the amended complaint. The court denied the Cruise/Mullaney Defendants' motion to dismiss on May 17, 2011. The Cruise/Mullaney Defendants are aggressively defending the lawsuit.
In 2008, Principal Life received approximately $440.0 million in connection with the termination of certain structured transactions and the resulting prepayment of Principal Life's investment in those transactions. The transactions involved Lehman Brothers Special Financing Inc. and Lehman Brothers Holdings Inc. (collectively, "Lehman") in various capacities. Subsequent to Lehman's September 2008 bankruptcy filing, its bankruptcy estate has sought to recover from numerous sources significant amounts to which it claims entitlement under various theories. The estate is attempting to recover from us an unspecified amount, but possibly up to the amount paid to us, plus interest. We are one of numerous defendants to this action, which has been stayed by the bankruptcy court. We believe that we have meritorious defenses to Lehman's claims and intend to aggressively defend against them once the stay is lifted and we are allowed to do so.
While the outcome of any pending or future litigation or regulatory matter cannot be predicted, management does not believe that any such matter will have a material adverse effect on our business or financial position. As of December 31, 2012, there were no estimated losses accrued related to the legal matters discussed above because we believe the loss from these matters is not probable and cannot be reasonably estimated.
We believe all of the litigation contingencies discussed above involve a chance of loss that is either remote or reasonably possible. All of these matters involve unspecified claim amounts, in which the respective plaintiffs seek an indeterminate amount of damages. To the extent such matters present a reasonably possible chance of loss, we are not able to estimate the possible loss or range of loss associated therewith.
The outcome of such matters is always uncertain, and unforeseen results can occur. It is possible that such outcomes could require us to pay damages or make other expenditures or establish accruals in amounts that we could not estimate at December 31, 2012.
Guarantees and Indemnifications
In the normal course of business, we have provided guarantees to third parties primarily related to a former subsidiary and joint ventures. These agreements generally expire through 2019. The maximum exposure under these agreements as of December 31, 2012, was approximately $258.0 million. At inception, the fair value of such guarantees was insignificant. In addition, we believe the likelihood is remote that material payments will be required. Therefore, any liability accrued within our consolidated statements of financial position is insignificant. Should we be required to perform under these guarantees, we generally could recover a portion of the loss from third parties through recourse provisions included in agreements with such parties, the sale of assets held as collateral that can be liquidated in the event that performance is required under the guarantees or other recourse generally available to us; therefore, such guarantees would not result in a material adverse effect on our business or financial position. While the likelihood is remote, such outcomes could materially affect net income in a particular quarter or annual period.
We are also subject to various other indemnification obligations issued in conjunction with divestitures, acquisitions and financing transactions whose terms range in duration and often are not explicitly defined. Certain portions of these indemnifications may be capped, while other portions are not subject to such limitations; therefore, the overall maximum amount of the obligation under the indemnifications cannot be reasonably estimated. At inception, the fair value of such indemnifications was insignificant. In addition, we believe the likelihood is remote that material payments will be required. Therefore, any liability accrued within our consolidated statements of financial position is insignificant. While we are unable to estimate with certainty the ultimate legal and financial liability with respect to these indemnifications, we believe that performance under these indemnifications would not result in a material adverse effect on our business or financial position. While the likelihood is remote, performance under these indemnifications could materially affect net income in a particular quarter or annual period.
Guaranty Funds
Under state insurance guaranty fund laws, insurers doing business in a state can be assessed, up to prescribed limits, for certain obligations of insolvent insurance companies to policyholders and claimants. A state's fund assesses its members based on their pro rata market share of written premiums in the state for the classes of insurance for which the insolvent insurer was engaged. Some states permit member insurers to recover assessments paid through full or partial premium tax offsets. We accrue liabilities for guaranty fund assessments when an assessment is probable, can be reasonably estimated and when the event obligating us to pay has occurred. While we cannot predict the amount and timing of any future assessments, we have established reserves we believe are adequate for assessments relating to insurance companies that are currently subject to insolvency proceedings. As of December 31, 2012 and 2011, the liability balance for guaranty fund assessments, which is not discounted, was $31.0 million and $38.7 million, respectively, and was reported within other liabilities in the consolidated statements of financial position. As of December 31, 2012 and 2011, $16.5 million and $22.6 million, respectively, related to premium tax offsets were included in premiums due and other receivables in the consolidated statements of financial position.
Operating Leases
As a lessee, we lease office space, data processing equipment, office furniture and office equipment under various operating leases. Rental expense for the years ended December 31, 2012, 2011 and 2010, respectively, was $41.9 million, $51.1 million and $53.1 million.
The following represents payments due by period for operating lease obligations (in millions):
|
Year ending December 31: |
||||
|
2013 |
$ | 43.0 | ||
|
2014 |
37.9 | |||
|
2015 |
30.6 | |||
|
2016 |
25.0 | |||
|
2017 |
12.2 | |||
|
2018 and thereafter |
60.0 | |||
|
Total operating lease obligations |
208.7 | |||
|
Less: Future sublease rental income on noncancelable leases |
5.4 | |||
|
Total future minimum lease payments |
$ | 203.3 | ||
Capital Leases
We lease hardware storage equipment under capital leases. As of December 31, 2012 and 2011, these leases had a gross asset balance of $35.5 million and $24.4 million and accumulated depreciation of $11.5 million and $13.7 million, respectively. Depreciation expense for the years ended December 31, 2012, 2011 and 2010 was $7.9 million, $4.4 million and $4.2 million, respectively.
The following represents future minimum lease payments due by period for capital lease obligations (in millions).
|
Year ending December 31: |
||||
|
2013 |
$ | 5.3 | ||
|
2014 |
5.0 | |||
|
2015 |
2.1 | |||
|
2016 |
0.7 | |||
|
2017 |
0.1 | |||
|
Total |
13.2 | |||
|
Less: Amounts representing interest |
0.5 | |||
|
Net present value of minimum lease payments |
$ | 12.7 | ||
|
|||
13. Stockholders' Equity
Preferred Stock
As of December 31, 2012, we had 13.0 million shares of preferred stock authorized, issued and outstanding under the two series described below. Preferred stockholders have dividend and liquidation priority over common stockholders.
Series A. Dividends on the Series A Preferred Stock are non-cumulative and are payable quarterly when, and if, declared by our Board of Directors at a rate of 5.563% per annum of the liquidation preference. On or after the dividend payment date in June 2015, the Series A initial distribution rate will become a floating rate, subject to reset, at our option, subject to certain conditions and parameters. If reset, the rate may be at fixed or floating rates. On or after the dividend payment date in June 2015, we may, at our option, redeem the shares at a price of $100 per share, or $300.0 million in the aggregate, plus accrued and unpaid dividends for the then current dividend period to the date of redemption, if any.
The Series A Preferred Stock has no stated maturity and is not convertible into any other of our securities. Series A Preferred Stock will have no voting rights, except with respect to certain fundamental changes in the terms of the shares and in the case of certain dividend non-payments.
Series B. Dividends on the Series B Preferred Stock are non-cumulative and are payable quarterly when, and if, declared by the Board of Directors at a rate of 6.518% per annum of the liquidation preference. On or after the dividend payment date in June 2035, the Series B initial distribution rate will become a floating rate, subject to reset, at our option, subject to certain conditions and parameters. If reset, the rate may be at fixed or floating rates. On or after the dividend payment date in June 2015, we may, at our option, redeem the shares at a price of $25 per share, or $250.0 million in the aggregate, plus accrued and unpaid dividends for the then current dividend period to the date of redemption, if any.
The Series B Preferred Stock has no stated maturity and is not convertible into any other of our securities. Series B Preferred Stock will have no voting rights, except with respect to certain fundamental changes in the terms of the shares and in the case of certain dividend non-payments.
Dividend Restrictions and Payments
The certificates of designation for the Series A and B Preferred Stock restrict the declaration of preferred dividends if we fail to meet specified capital adequacy, net income or stockholders' equity levels. As of December 31, 2012, we have no preferred dividend restrictions.
On March 30, 2012; July 2, 2012; October 1, 2012 and December 31, 2012, we paid a dividend of $8.2 million, $8.3 million, $8.2 million and $8.3 million, respectively, equal to $1.39 per share on Series A non-cumulative perpetual preferred stock and equal to $0.41 per share on Series B non-cumulative perpetual preferred stock. Dividends were paid to stockholders of record as of March 15, 2012; June 14, 2012; September 13, 2012 and December 13, 2012, respectively.
On March 30, 2011; June 30, 2011; September 30, 2011 and December 30, 2011, we paid a dividend of $8.2 million, $8.3 million, $8.2 million and $8.3 million, respectively, equal to $1.39 per share on Series A non-cumulative perpetual preferred stock and equal to $0.41 per share on Series B non-cumulative perpetual preferred stock. Dividends were paid to stockholders of record as of March 11, 2011; June 9, 2011; September 8, 2011 and December 8, 2011, respectively.
On March 30, 2010; June 30, 2010; September 30, 2010 and December 30, 2010, we paid a dividend of $8.2 million, $8.3 million, $8.2 million and $8.3 million, respectively, equal to $1.39 per share on Series A non-cumulative perpetual preferred stock and equal to $0.41 per share on Series B non-cumulative perpetual preferred stock. Dividends were paid to stockholders of record as of March 11, 2010; June 10, 2010; September 9, 2010 and December 9, 2010, respectively.
Common Stock
On December 28, 2012, we paid a quarterly dividend of $61.7 million, equal to $0.21 per share, to stockholders of record as of December 10, 2012. On September 28, 2012, we paid a quarterly dividend of $61.6 million, equal to $0.21 per share, to stockholders of record as of September 6, 2012. On June 29, 2012, we paid a quarterly dividend of $53.7 million, equal to $0.18 per share, to stockholders of record as of June 11, 2012. On March 30, 2012, we paid a quarterly dividend of $54.3 million, equal to $0.18 per share, to stockholders of record as of March 12, 2012. On December 2, 2011, we paid an annual dividend of $213.7 million, equal to $0.70 per share, to stockholders of record as of November 10, 2011. On December 3, 2010, we paid an annual dividend of $176.2 million, equal to $0.55 per share, to stockholders of record as of November 19, 2010.
Reconciliation of Outstanding Shares
| |
Series A preferred stock |
Series B preferred stock |
Common stock |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||
|
Outstanding shares at January 1, 2010 |
3.0 | 10.0 | 319.0 | |||||||
|
Shares issued |
— | — | 1.5 | |||||||
|
Treasury stock acquired |
— | — | (0.1 | ) | ||||||
|
Outstanding shares at December 31, 2010 |
3.0 | 10.0 | 320.4 | |||||||
|
Shares issued |
— | — | 1.8 | |||||||
|
Treasury stock acquired |
— | — | (21.1 | ) | ||||||
|
Outstanding shares at December 31, 2011 |
3.0 | 10.0 | 301.1 | |||||||
|
Shares issued |
— | — | 3.2 | |||||||
|
Treasury stock acquired |
— | — | (10.5 | ) | ||||||
|
Outstanding shares at December 31, 2012 |
3.0 | 10.0 | 293.8 | |||||||
In May 2011, our Board of Directors reinstated the November 2007 share repurchase program. In July 2011, we completed this program. In August 2011, our Board of Directors authorized a share repurchase program of up to $200.0 million of our outstanding common stock. We completed this program in September 2011. In November 2011, our Board of Directors authorized a share repurchase program of up to $100.0 million of our outstanding common stock. We completed this program in December 2011. In February 2012, our Board of Directors authorized a share repurchase program of up to $100.0 million of our outstanding common stock. We completed this program in May 2012. In May 2012, our Board of Directors authorized a share repurchase program of up to $200.0 million of our outstanding common stock.
Our Board of Directors has authorized various repurchase programs under which we are allowed to purchase shares of our outstanding common stock. Shares repurchased under these programs are accounted for as treasury stock, carried at cost and reflected as a reduction to stockholders' equity.
Other Comprehensive Income (Loss)
| |
For the year ended December 31, 2012 |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Pre-Tax | Tax | After-Tax | |||||||
| |
(in millions) |
|||||||||
|
Net unrealized gains on available-for-sale securities during the period |
$ | 1,577.3 | $ | (520.6 | ) | $ | 1,056.7 | |||
|
Reclassification adjustment for losses included in net income |
107.8 | (38.4 | ) | 69.4 | ||||||
|
Adjustments for assumed changes in amortization patterns |
(169.0 | ) | 59.1 | (109.9 | ) | |||||
|
Adjustments for assumed changes in policyholder liabilities |
(689.2 | ) | 230.6 | (458.6 | ) | |||||
|
Net unrealized gains on available-for-sale securities |
826.9 | (269.3 | ) | 557.6 | ||||||
|
Noncredit component of impairment losses on fixed maturities, available-for-sale during the period |
(17.3 | ) | 6.1 | (11.2 | ) | |||||
|
Adjustments for assumed changes in amortization patterns |
4.0 | (1.6 | ) | 2.4 | ||||||
|
Adjustments for assumed changes in policyholder liabilities |
3.2 | (1.1 | ) | 2.1 | ||||||
|
Noncredit component of impairment losses on fixed maturities, available-for-sale (1) |
(10.1 | ) | 3.4 | (6.7 | ) | |||||
|
Net unrealized losses on derivative instruments during the period |
(25.9 | ) | 9.1 | (16.8 | ) | |||||
|
Reclassification adjustment for losses included in net income |
3.4 | (1.5 | ) | 1.9 | ||||||
|
Adjustments for assumed changes in amortization patterns |
25.9 | (9.1 | ) | 16.8 | ||||||
|
Adjustments for assumed changes in policyholder liabilities |
(70.0 | ) | 24.5 | (45.5 | ) | |||||
|
Net unrealized losses on derivative instruments |
(66.6 | ) | 23.0 | (43.6 | ) | |||||
|
Foreign currency translation adjustment |
(20.4 | ) | 15.6 | (4.8 | ) | |||||
|
Unrecognized postretirement benefit obligation during the period |
(245.7 | ) | 86.0 | (159.7 | ) | |||||
|
Amortization of prior service cost and actuarial loss included in net periodic benefit cost |
49.6 | (17.3 | ) | 32.3 | ||||||
|
Net unrecognized postretirement benefit obligation |
(196.1 | ) | 68.7 | (127.4 | ) | |||||
|
Other comprehensive income |
$ | 533.7 | $ | (158.6 | ) | $ | 375.1 | |||
| |
For the year ended December 31, 2011 |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Pre-Tax | Tax | After-Tax | |||||||
| |
(in millions) |
|||||||||
|
Net unrealized gains on available-for-sale securities during the period |
$ | 559.4 | $ | (204.0 | ) | $ | 355.4 | |||
|
Reclassification adjustment for losses included in net income |
112.0 | (42.9 | ) | 69.1 | ||||||
|
Adjustments for assumed changes in amortization patterns |
(114.9 | ) | 40.2 | (74.7 | ) | |||||
|
Adjustments for assumed changes in policyholder liabilities |
(230.3 | ) | 89.1 | (141.2 | ) | |||||
|
Net unrealized gains on available-for-sale securities |
326.2 | (117.6 | ) | 208.6 | ||||||
|
Noncredit component of impairment losses on fixed maturities, available-for-sale during the period |
49.9 | (18.0 | ) | 31.9 | ||||||
|
Adjustments for assumed changes in amortization patterns |
(1.4 | ) | 0.5 | (0.9 | ) | |||||
|
Noncredit component of impairment losses on fixed maturities, available-for-sale (1) |
48.5 | (17.5 | ) | 31.0 | ||||||
|
Net unrealized gains on derivative instruments during the period |
39.6 | (13.8 | ) | 25.8 | ||||||
|
Reclassification adjustment for losses included in net income |
20.7 | (7.4 | ) | 13.3 | ||||||
|
Adjustments for assumed changes in amortization patterns |
(23.9 | ) | 8.4 | (15.5 | ) | |||||
|
Net unrealized gains on derivative instruments |
36.4 | (12.8 | ) | 23.6 | ||||||
|
Foreign currency translation adjustment |
(139.4 | ) | (0.1 | ) | (139.5 | ) | ||||
|
Unrecognized postretirement benefit obligation during the period |
(286.7 | ) | 100.3 | (186.4 | ) | |||||
|
Amortization of prior service cost and actuarial loss included in net periodic benefit cost |
20.7 | (7.2 | ) | 13.5 | ||||||
|
Net unrecognized postretirement benefit obligation |
(266.0 | ) | 93.1 | (172.9 | ) | |||||
|
Other comprehensive loss |
$ | 5.7 | $ | (54.9 | ) | $ | (49.2 | ) | ||
| |
For the year ended December 31, 2010 |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Pre-Tax | Tax | After-Tax | |||||||
| |
(in millions) |
|||||||||
|
Net unrealized gains on available-for-sale securities during the period |
$ | 2,016.4 | $ | (688.0 | ) | $ | 1,328.4 | |||
|
Reclassification adjustment for losses included in net income |
236.7 | (84.2 | ) | 152.5 | ||||||
|
Adjustments for assumed changes in amortization patterns |
(390.9 | ) | 136.8 | (254.1 | ) | |||||
|
Adjustments for assumed changes in policyholder liabilities |
(136.7 | ) | 23.4 | (113.3 | ) | |||||
|
Net unrealized gains on available-for-sale securities |
1,725.5 | (612.0 | ) | 1,113.5 | ||||||
|
Noncredit component of impairment losses on fixed maturities, available-for-sale during the period |
(56.1 | ) | 19.7 | (36.4 | ) | |||||
|
Adjustments for assumed changes in amortization patterns |
4.2 | (1.5 | ) | 2.7 | ||||||
|
Noncredit component of impairment losses on fixed maturities, available-for-sale (1) |
(51.9 | ) | 18.2 | (33.7 | ) | |||||
|
Net unrealized losses on derivative instruments during the period |
(1.2 | ) | (0.3 | ) | (1.5 | ) | ||||
|
Reclassification adjustment for losses included in net income |
37.9 | (13.4 | ) | 24.5 | ||||||
|
Adjustments for assumed changes in amortization patterns |
(15.5 | ) | 5.4 | (10.1 | ) | |||||
|
Net unrealized gains on derivative instruments |
21.2 | (8.3 | ) | 12.9 | ||||||
|
Foreign currency translation adjustment |
19.5 | 12.4 | 31.9 | |||||||
|
Unrecognized postretirement benefit obligation during the period |
271.0 | (94.9 | ) | 176.1 | ||||||
|
Amortization of prior service cost and actuarial loss included in net periodic benefit cost |
49.0 | (17.1 | ) | 31.9 | ||||||
|
Net unrecognized postretirement benefit obligation |
320.0 | (112.0 | ) | 208.0 | ||||||
|
Other comprehensive income |
$ | 2,034.3 | $ | (701.7 | ) | $ | 1,332.6 | |||
Accumulated Other Comprehensive Income
| |
Net unrealized gains on available-for-sale securities |
Noncredit component of impairment losses on fixed maturities available-for-sale |
Net unrealized gains (losses) on derivative instruments |
Foreign currency translation adjustment |
Unrecognized postretirement benefit obligation |
Accumulated other comprehensive income |
|||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||||||||||||||
|
Balances at January 1, 2010 |
$ | (497.9 | ) | $ | (164.5 | ) | $ | (1.2 | ) | $ | (2.0 | ) | $ | (396.2 | ) | $ | (1,061.8 | ) | |
|
Effects of implementation of accounting change related to variable interest entities, net |
11.1 | — | (0.4 | ) | — | — | 10.7 | ||||||||||||
|
Effects of electing fair value option for fixed maturities upon implementation of accounting credit derivatives, net |
25.4 | — | — | — | — | 25.4 | |||||||||||||
|
Other comprehensive income |
1,113.5 | (33.7 | ) | 12.9 | 31.7 | 208.0 | 1,332.4 | ||||||||||||
|
Balances at December 31, 2010 |
652.1 | (198.2 | ) | 11.3 | 29.7 | (188.2 | ) | 306.7 | |||||||||||
|
Other comprehensive loss |
208.6 | 31.0 | 23.6 | (139.0 | ) | (172.9 | ) | (48.7 | ) | ||||||||||
|
Balances at December 31, 2011 |
860.7 | (167.2 | ) | 34.9 | (109.3 | ) | (361.1 | ) | 258.0 | ||||||||||
|
Other comprehensive income |
557.6 | (6.7 | ) | (43.6 | ) | (6.0 | ) | (127.4 | ) | 373.9 | |||||||||
|
Balances at December 31, 2012 |
$ | 1,418.3 | $ | (173.9 | ) | $ | (8.7 | ) | $ | (115.3 | ) | $ | (488.5 | ) | $ | 631.9 | |||
Noncontrolling Interest
Interest held by unaffiliated parties in consolidated entities are reflected in noncontrolling interest, which represents the noncontrolling partners' share of the underlying net assets of our consolidated subsidiaries. Noncontrolling interest that is not redeemable is reported in the equity section of the consolidated statements of financial position.
The noncontrolling interest holders in certain of our subsidiaries maintain an equity interest that is redeemable at the option of the holder, which may be exercised on varying dates beginning in 2014. Since redemption of the noncontrolling interest is outside of our control, this interest is presented on the consolidated statements of financial position line item titled "Redeemable noncontrolling interest." If the interest were to be redeemed, we would be required to purchase such interest at a redemption value based on a formula that management intended to reasonably approximate fair value based on a fixed multiple of earnings over a measurement period. As such, the carrying value of the redeemable noncontrolling interest is compared to the redemption value at each reporting period. Any adjustments to the carrying amount of the redeemable noncontrolling interest for changes in redemption value prior to exercise of the redemption option are determined after the attribution of net income or loss of the subsidiary and are recorded in retained earnings.
Following is a reconciliation of the changes in the redeemable noncontrolling interest (in millions):
|
Balance at January 1, 2011 |
$ | — | ||
|
Net income attributable to redeemable noncontrolling interest |
0.2 | |||
|
Redeemable noncontrolling interest assumed related to acquisition |
22.0 | |||
|
Balance at December 31, 2011 |
22.2 | |||
|
Net income attributable to redeemable noncontrolling interest |
1.9 | |||
|
Redeemable noncontrolling interest assumed related to acquisition |
37.2 | |||
|
Distributions to redeemable noncontrolling interest |
(2.0 | ) | ||
|
Foreign currency translation adjustment |
1.1 | |||
|
Balance at December 31, 2012 |
$ | 60.4 | ||
Dividend Limitations
Under Iowa law, Principal Life may pay stockholder dividends only from the earned surplus arising from its business and must receive the prior approval of the Commissioner to pay a stockholder dividend if such a stockholder dividend would exceed certain statutory limitations. In general, the current statutory limitation is the greater of 10% of Principal Life's policyholder surplus as of the preceding year-end or the net gain from operations from the previous calendar year. Based on this limitation and 2012 statutory results, Principal Life could pay approximately $472.0 million in stockholder dividends in 2013 without exceeding the statutory limitation.
|
|||
14. Fair Value Measurements
We use fair value measurements to record fair value of certain assets and liabilities and to estimate fair value of financial instruments not recorded at fair value but required to be disclosed at fair value. Certain financial instruments, particularly policyholder liabilities other than investment-type insurance contracts, are excluded from these fair value disclosure requirements.
Valuation Hierarchy
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price). The fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value into three levels. The level in the fair value hierarchy within which the fair value measurement in its entirety falls is determined based on the lowest level input that is significant to the fair value measurement in its entirety considering factors specific to the asset or liability.
Determination of Fair Value
The following discussion describes the valuation methodologies and inputs used for assets and liabilities measured at fair value on a recurring basis or disclosed at fair value. The techniques utilized in estimating the fair values of financial instruments are reliant on the assumptions used. Care should be exercised in deriving conclusions about our business, its value or financial position based on the fair value information of financial instruments presented below.
Fair value estimates are made based on available market information and judgments about the financial instrument at a specific point in time. Such estimates do not consider the tax impact of the realization of unrealized gains or losses. In addition, the disclosed fair value may not be realized in the immediate settlement of the financial instrument. We validate prices through an investment analyst review process, which includes validation through direct interaction with external sources, review of recent trade activity or use of internal models. In circumstances where broker quotes are used to value an instrument, we generally receive one non-binding quote. Broker quotes are validated through an investment analyst review process, which includes validation through direct interaction with external sources and use of internal models or other relevant information. We did not make any significant changes to our valuation processes during 2012.
Fixed Maturities
Fixed maturities include bonds, redeemable preferred stock, asset-backed securities and certain nonredeemable preferred stock. When available, the fair value of fixed maturities is based on quoted prices of identical assets in active markets. These are reflected in Level 1 and primarily include U.S. Treasury bonds and actively traded redeemable corporate preferred securities.
When quoted prices of identical assets in active markets are not available, our first priority is to obtain prices from third party pricing vendors. We have regular interaction with these vendors to ensure we understand their pricing methodologies and to confirm they are utilizing observable market information. Their methodologies vary by asset class and include inputs such as estimated cash flows, benchmark yields, reported trades, broker quotes, credit quality, industry events and economic events. Fixed maturities with validated prices from pricing services, which includes the majority of our public fixed maturities in all asset classes, are generally reflected in Level 2. Also included in Level 2 are corporate bonds where quoted market prices are not available, for which an internal model using substantially all observable inputs or a matrix pricing valuation approach is used. In the matrix approach, securities are grouped into pricing categories that vary by sector, rating and average life. Each pricing category is assigned a risk spread based on studies of observable public market data from the investment professionals assigned to specific security classes. The expected cash flows of the security are then discounted back at the current Treasury curve plus the appropriate risk spread. Although the matrix valuation approach provides a fair valuation of each pricing category, the valuation of an individual security within each pricing category may actually be impacted by company specific factors.
If we are unable to price a fixed maturity security using prices from third party pricing vendors or other sources specific to the asset class, we may obtain a broker quote or utilize an internal pricing model specific to the asset utilizing relevant market information, to the extent available and where at least one significant unobservable input is utilized, which are reflected in Level 3 and can include fixed maturities across all asset classes. As of December 31, 2012, less than 1% of our fixed maturities were valued using internal pricing models, which were classified as Level 3 assets accordingly.
The primary inputs, by asset class, for valuations of the majority of our Level 2 investments from third party pricing vendors or our internal pricing valuation approach are described below.
U.S. Government and Agencies/Non-U.S. Governments. Inputs include recently executed market transactions, interest rate yield curves, maturity dates, market price quotations and credit spreads relating to similar instruments.
State and Political Subdivisions. Inputs include Municipal Securities Rulemaking Board reported trades, U.S. Treasury and other benchmark curves, material event notices, new issue data and obligor credit ratings.
Corporate. Inputs include recently executed transactions, market price quotations, benchmark yields, issuer spreads and observations of equity and credit default swap curves related to the issuer. For private placement corporate securities valued through the matrix valuation approach inputs include the current U.S. Treasury curve and risk spreads based on sector, rating and average life of the issuance.
RMBS, CMBS, Collateralized Debt Obligations and Other Debt Obligations. Inputs include cash flows, priority of the tranche in the capital structure, expected time to maturity for the specific tranche, reinvestment period remaining and performance of the underlying collateral including prepayments, defaults, deferrals, loss severity of defaulted collateral and, for RMBS, prepayment speed assumptions. Other inputs include market indices and recently executed market transactions.
Equity Securities
Equity securities include mutual funds, common stock and nonredeemable preferred stock. Fair values of equity securities are determined using quoted prices in active markets for identical assets when available, which are reflected in Level 1. When quoted prices are not available, we may utilize internal valuation methodologies appropriate for the specific asset that use observable inputs such as underlying share prices, which are reflected in Level 2. Fair values might also be determined using broker quotes or through the use of internal models or analysis that incorporate significant assumptions deemed appropriate given the circumstances and consistent with what other market participants would use when pricing such securities, which are reflected in Level 3.
Derivatives
The fair values of exchange-traded derivatives are determined through quoted market prices, which are reflected in Level 1. Exchange-traded derivatives include interest rate and equity futures that are settled daily such that their fair value is not reflected in the consolidated statements of financial position. The fair values of over-the-counter derivative instruments are determined using either pricing valuation models that utilize market observable inputs or broker quotes. The majority of our over-the-counter derivatives are valued with models that use market observable inputs, which are reflected in Level 2. Significant inputs include contractual terms, interest rates, currency exchange rates, credit spread curves, equity prices and volatilities. These valuation models consider projected discounted cash flows, relevant swap curves and appropriate implied volatilities. Certain over-the-counter derivatives utilize unobservable market data, primarily independent broker quotes that are nonbinding quotes based on models that do not reflect the result of market transactions, which are reflected in Level 3.
Our derivative contracts are generally documented under ISDA Master Agreements, which provide for legally enforceable set-off and close-out netting of exposures to specific counterparties. Collateral arrangements are bilateral and based on current ratings of each entity. We utilize the LIBOR interest rate curve to value our positions, which includes a credit spread. This credit spread incorporates an appropriate level of nonperformance risk into our valuations given the current ratings of our counterparties, as well as the collateral agreements in place. Counterparty credit risk is routinely monitored to ensure our adjustment for non-performance risk is appropriate.
Interest Rate Contracts. We use discounted cash flow valuation techniques to determine the fair value of interest rate swaps using observable swap curves as the inputs. These are reflected in Level 2. In addition, we have a limited number of complex inflation-linked interest rate swaps, interest rate collars and swaptions that are valued using broker quotes. These are reflected in Level 3.
Foreign Exchange Contracts. We use discounted cash flow valuation techniques that utilize observable swap curves and exchange rates as the inputs to determine the fair value of foreign currency swaps. These are reflected in Level 2. Currency forwards are valued using observable market inputs, including forward currency exchange rates. These are reflected in Level 2. In addition, we have a limited number of currency options and non-standard currency swaps that are valued using broker quotes. These are reflected within Level 3.
Equity Contracts. We use an option pricing model using observable implied volatilities, dividend yields, index prices and swap curves as the inputs to determine the fair value of equity options. These are reflected in Level 2.
Credit Contracts. We use either the ISDA Credit Default Swap Standard discounted cash flow model that utilizes observable default probabilities and recovery rates as inputs or broker prices to determine the fair value of credit default swaps. These are reflected in Level 3. In addition, we have a limited number of total return swaps that are valued based on the observable quoted price of underlying equity indices. These are reflected in Level 2.
Other Investments
Other investments reported at fair value primarily include seed money investments, for which the fair value is determined using the net asset value of the fund. The net asset value of the fund represents the price at which we feel we would be able to initiate a transaction. Seed money investments in mutual funds for which the net asset value is published are reflected in Level 1. Seed money investments in mutual funds or other investment funds in markets that do not have a published net asset value are reflected in Level 2.
Other investments reported at fair value also include commercial mortgage loans of consolidated VIEs and an equity method real estate investment for which the fair value option was elected, which are reflected in Level 3. Fair value of the commercial mortgage loans is computed utilizing a discount rate based on the current market. The market discount rate is then adjusted based on various factors that differentiate it from our pool of loans. The equity method real estate investment consists of underlying real estate and debt. The real estate fair value is estimated using a discounted cash flow valuation model that utilizes public real estate market data inputs such as transaction prices, market rents, vacancy levels, leasing absorption, market cap rates and discount rates. The debt fair value is estimated using a discounted cash flow analysis based on our incremental borrowing rate for similar borrowing arrangements.
Cash and Cash Equivalents
Certain cash equivalents are reported at fair value on a recurring basis and include money market instruments and other short-term investments with maturities of less than three months. Fair values of these cash equivalents may be determined using public quotations, when available, which are reflected in Level 1. When public quotations are not available, because of the highly liquid nature of these assets, carrying amounts may be used to approximate fair values, which are reflected in Level 2.
Separate Account Assets
Separate account assets include equity securities, debt securities and derivative instruments, for which fair values are determined as previously described, and are reflected in Level 1, Level 2 and Level 3. Separate account assets also include commercial mortgage loans, for which the fair value is estimated by discounting the expected total cash flows using market rates that are applicable to the yield, credit quality and maturity of the loans. The market clearing spreads vary based on mortgage type, weighted average life, rating and liquidity. These are reflected in Level 3. Finally, separate account assets include real estate, for which the fair value is estimated using discounted cash flow valuation models that utilize public real estate market data inputs such as transaction prices, market rents, vacancy levels, leasing absorption, market cap rates and discount rates. In addition, each property is appraised annually by an independent appraiser. The real estate included in separate account assets is recorded net of related mortgage encumbrances for which the fair value is estimated using discounted cash flow analysis based on our incremental borrowing rate for similar borrowing arrangements. The real estate within the separate accounts is reflected in Level 3.
Investment-Type Insurance Contracts
Certain annuity contracts and other investment-type insurance contracts include embedded derivatives that have been bifurcated from the host contract and that are measured at fair value on a recurring basis, which are reflected in Level 3. The key assumptions for calculating the fair value of the embedded derivative liabilities are market assumptions (such as equity market returns, interest rate levels, market volatility and correlations) and policyholder behavior assumptions (such as lapse, mortality, utilization and withdrawal patterns). They are valued using a combination of historical data and actuarial judgment. Stochastic models are used to value the embedded derivatives that incorporate a spread reflecting our own creditworthiness and risk margins.
The assumption for our own non-performance risk for investment-type insurance contracts and any embedded derivatives bifurcated from certain annuity and investment-type insurance contracts is based on the current market credit spreads for debt-like instruments that we have issued and are available in the market.
Other Liabilities
Certain obligations reported in other liabilities include embedded derivatives to deliver underlying securities of structured investments to third parties. The fair value of the embedded derivatives is calculated based on the value of the underlying securities that are valued based on prices obtained from third party pricing vendors as utilized and described in our discussion of how fair value is determined for fixed maturities, which are reflected in Level 2.
Additionally, obligations of consolidated VIEs for which the fair value option was elected are included in other liabilities. These obligations are valued either based on prices obtained from third party pricing vendors as utilized and described in our discussion of how fair value is determined for fixed maturities, which are reflected in Level 2, or broker quotes, which are reflected in Level 3.
Assets and Liabilities Measured at Fair Value on a Recurring Basis
Assets and liabilities measured at fair value on a recurring basis are summarized below.
| |
As of December 31, 2012 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Assets/ (liabilities) measured at fair value |
Fair value hierarchy level | |||||||||||
| |
Level 1 | Level 2 | Level 3 | ||||||||||
| |
(in millions) |
||||||||||||
|
Assets |
|||||||||||||
|
Fixed maturities, available-for-sale: |
|||||||||||||
|
U.S. government and agencies |
$ | 944.3 | $ | 203.5 | $ | 740.8 | $ | — | |||||
|
Non-U.S. governments |
1,208.3 | — | 1,164.0 | 44.3 | |||||||||
|
States and political subdivisions |
3,178.8 | — | 3,176.9 | 1.9 | |||||||||
|
Corporate |
34,325.4 | 85.9 | 34,065.0 | 174.5 | |||||||||
|
Residential mortgage-backed securities |
3,226.7 | — | 3,226.7 | — | |||||||||
|
Commercial mortgage-backed securities |
3,897.4 | — | 3,897.4 | — | |||||||||
|
Collateralized debt obligations |
379.2 | — | 301.6 | 77.6 | |||||||||
|
Other debt obligations |
3,779.2 | — | 3,764.5 | 14.7 | |||||||||
|
Total fixed maturities, available-for-sale |
50,939.3 | 289.4 | 50,336.9 | 313.0 | |||||||||
|
Fixed maturities, trading |
626.7 | 9.4 | 450.5 | 166.8 | |||||||||
|
Equity securities, available-for-sale |
136.5 | 54.4 | 66.8 | 15.3 | |||||||||
|
Equity securities, trading |
252.8 | 99.8 | 153.0 | — | |||||||||
|
Derivative assets (1) |
1,016.7 | — | 941.6 | 75.1 | |||||||||
|
Other investments (2) |
272.1 | 64.1 | 94.1 | 113.9 | |||||||||
|
Cash equivalents (3) |
1,772.6 | 561.4 | 1,211.2 | — | |||||||||
|
Sub-total excluding separate account assets |
55,016.7 | 1,078.5 | 53,254.1 | 684.1 | |||||||||
|
Separate account assets |
81,653.8 |
54,010.1 |
23,027.7 |
4,616.0 |
|||||||||
|
Total assets |
$ | 136,670.5 | $ | 55,088.6 | $ | 76,281.8 | $ | 5,300.1 | |||||
|
Liabilities |
|||||||||||||
|
Investments-type insurance contracts (4) |
$ | (170.5 | ) | $ | — | $ | — | $ | (170.5 | ) | |||
|
Derivative liabilities (1) |
(1,205.1 | ) | — | (1,102.5 | ) | (102.6 | ) | ||||||
|
Other liabilities (4) |
(237.4 | ) | — | (197.8 | ) | (39.6 | ) | ||||||
|
Total liabilities |
$ | (1,613.0 | ) | $ | — | $ | (1,300.3 | ) | $ | (312.7 | ) | ||
|
Net assets (liabilities) |
$ | 135,057.5 | $ | 55,088.6 | $ | 74,981.5 | $ | 4,987.4 | |||||
| |
As of December 31, 2011 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Assets/ (liabilities) measured at fair value |
Fair value hierarchy level | |||||||||||
| |
Level 1 | Level 2 | Level 3 | ||||||||||
| |
(in millions) |
||||||||||||
|
Assets |
|||||||||||||
|
Fixed maturities, available-for-sale: |
|||||||||||||
|
U.S. government and agencies |
$ | 805.1 | $ | 57.5 | $ | 747.6 | $ | — | |||||
|
Non-U.S. governments |
1,096.7 | — | 1,073.8 | 22.9 | |||||||||
|
States and political subdivisions |
2,882.7 | — | 2,882.7 | — | |||||||||
|
Corporate |
33,556.5 | 87.5 | 33,172.0 | 297.0 | |||||||||
|
Residential mortgage-backed securities |
3,343.0 | — | 3,343.0 | — | |||||||||
|
Commercial mortgage-backed securities |
3,413.7 | — | 3,413.7 | — | |||||||||
|
Collateralized debt obligations |
338.8 | — | 236.3 | 102.5 | |||||||||
|
Other debt obligations |
3,570.2 | — | 3,542.9 | 27.3 | |||||||||
|
Total fixed maturities, available-for-sale |
49,006.7 | 145.0 | 48,412.0 | 449.7 | |||||||||
|
Fixed maturities, trading |
971.7 | 199.6 | 551.3 | 220.8 | |||||||||
|
Equity securities, available-for-sale |
77.1 | 56.5 | 2.6 | 18.0 | |||||||||
|
Equity securities, trading |
404.8 | 291.6 | 113.2 | — | |||||||||
|
Derivative assets (1) |
1,171.1 | — | 1,110.9 | 60.2 | |||||||||
|
Other investments (2) |
213.3 | 17.6 | 98.2 | 97.5 | |||||||||
|
Cash equivalents (3) |
1,659.8 | 677.3 | 982.5 | — | |||||||||
|
Sub-total excluding separate account assets |
53,504.5 | 1,387.6 | 51,270.7 | 846.2 | |||||||||
|
Separate account assets |
71,364.4 |
49,477.1 |
17,689.1 |
4,198.2 |
|||||||||
|
Total assets |
$ | 124,868.9 | $ | 50,864.7 | $ | 68,959.8 | $ | 5,044.4 | |||||
|
Liabilities |
|||||||||||||
|
Investments-type insurance contracts (4) |
$ | (195.8 | ) | $ | — | $ | — | $ | (195.8 | ) | |||
|
Derivative liabilities (1) |
(1,527.3 | ) | — | (1,350.2 | ) | (177.1 | ) | ||||||
|
Other liabilities (4) |
(225.3 | ) | — | (201.1 | ) | (24.2 | ) | ||||||
|
Total liabilities |
$ | (1,948.4 | ) | $ | — | $ | (1,551.3 | ) | $ | (397.1 | ) | ||
|
Net assets (liabilities) |
$ | 122,920.5 | $ | 50,864.7 | $ | 67,408.5 | $ | 4,647.3 | |||||
Changes in Level 3 Fair Value Measurements
The reconciliation for all assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) are summarized as follows:
| |
For the year ended December 31, 2012 | |
|||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Changes in unrealized gains (losses) included in net income relating to positions still held (1) |
||||||||||||||||||||||||
| |
Beginning asset/ (liability) balance as of December 31, 2011 |
Total realized/unrealized gains (losses) | |
|
|
Ending asset/ (liability) balance as of December 31, 2012 |
|||||||||||||||||||
| |
Net purchases, sales, issuances and settlements (4) |
|
|
||||||||||||||||||||||
| |
Included in net income (1) |
Included in other comprehensive income |
Transfers into Level 3 |
Transfers out of Level 3 |
|||||||||||||||||||||
| |
(in millions) |
||||||||||||||||||||||||
|
Assets |
|||||||||||||||||||||||||
|
Fixed maturities, available-for-sale: |
|||||||||||||||||||||||||
|
Non-U.S. governments |
$ | 22.9 | $ | (0.2 | ) | $ | (0.3 | ) | $ | 7.4 | $ | 14.5 | $ | — | $ | 44.3 | $ | (0.1 | ) | ||||||
|
States and political subdivisions |
— | — | 0.2 | (0.1 | ) | 1.8 | — | 1.9 | — | ||||||||||||||||
|
Corporate |
297.0 | (9.2 | ) | 19.9 | (75.5 | ) | 79.7 | (137.4 | ) | 174.5 | (2.6 | ) | |||||||||||||
|
Collateralized debt obligations |
102.5 | (3.3 | ) | 5.1 | 4.5 | — | (31.2 | ) | 77.6 | — | |||||||||||||||
|
Other debt obligations |
27.3 | (2.3 | ) | 0.6 | (26.2 | ) | 15.3 | — | 14.7 | (2.2 | ) | ||||||||||||||
|
Total fixed maturities, available-for-sale |
449.7 | (15.0 | ) | 25.5 | (89.9 | ) | 111.3 | (168.6 | ) | 313.0 | (4.9 | ) | |||||||||||||
|
Fixed maturities, trading |
220.8 | 3.2 | — | (66.7 | ) | 9.5 | — | 166.8 | (4.4 | ) | |||||||||||||||
|
Equity securities, available-for-sale |
18.0 | (0.3 | ) | (2.4 | ) | — | — | — | 15.3 | — | |||||||||||||||
|
Derivative assets |
60.2 | 2.9 | — | 12.0 | — | — | 75.1 | 4.9 | |||||||||||||||||
|
Other investments |
97.5 | 2.1 | — | 14.3 | — | — | 113.9 | 2.2 | |||||||||||||||||
|
Separate account assets (2) |
4,198.2 | 421.3 | 0.4 | (3.6 | ) | 1.6 | (1.9 | ) | 4,616.0 | 412.8 | |||||||||||||||
|
Liabilities |
|||||||||||||||||||||||||
|
Investments-type insurance contracts |
(195.8 | ) | 38.3 | (0.1 | ) | (12.9 | ) | — | — | (170.5 | ) | 35.3 | |||||||||||||
|
Derivative liabilities |
(177.1 | ) | 39.8 | 1.3 | 33.4 | — | — | (102.6 | ) | 38.6 | |||||||||||||||
|
Other liabilities (3) |
(24.2 | ) | (23.5 | ) | — | 8.1 | — | — | (39.6 | ) | (20.2 | ) | |||||||||||||
| |
For the year ended December 31, 2011 | |
|||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Changes in unrealized gains (losses) included in net income relating to positions still held (1) |
||||||||||||||||||||||||
| |
Beginning asset/ (liability) balance as of December 31, 2010 |
Total realized/unrealized gains (losses) | |
|
|
Ending asset/ (liability) balance as of December 31, 2011 |
|||||||||||||||||||
| |
Net purchases, sales, issuances and settlements (4) |
|
|
||||||||||||||||||||||
| |
Included in net income (1) |
Included in other comprehensive income |
Transfers into Level 3 |
Transfers out of Level 3 |
|||||||||||||||||||||
| |
(in millions) |
||||||||||||||||||||||||
|
Assets |
|||||||||||||||||||||||||
|
Fixed maturities, available-for-sale: |
|||||||||||||||||||||||||
|
Non-U.S. governments |
$ | 24.5 | $ | 0.2 | $ | — | $ | (1.8 | ) | $ | — | $ | — | $ | 22.9 | $ | 0.1 | ||||||||
|
Corporate |
552.1 | (10.8 | ) | (20.8 | ) | (42.7 | ) | 103.2 | (284.0 | ) | 297.0 | (6.1 | ) | ||||||||||||
|
Commercial mortgage-backed securities |
16.2 | (3.7 | ) | 5.1 | (10.5 | ) | — | (7.1 | ) | — | — | ||||||||||||||
|
Collateralized debt obligations |
109.3 | (19.6 | ) | 13.8 | 0.3 | — | (1.3 | ) | 102.5 | (9.3 | ) | ||||||||||||||
|
Other debt obligations |
88.8 | 0.1 | (1.1 | ) | (30.5 | ) | 9.0 | (39.0 | ) | 27.3 | — | ||||||||||||||
|
Total fixed maturities, available-for-sale |
790.9 | (33.8 | ) | (3.0 | ) | (85.2 | ) | 112.2 | (331.4 | ) | 449.7 | (15.3 | ) | ||||||||||||
|
Fixed maturities, trading |
269.1 | (16.6 | ) | — | (27.2 | ) | 20.5 | (25.0 | ) | 220.8 | (15.8 | ) | |||||||||||||
|
Equity securities, available-for-sale |
43.2 | (6.1 | ) | 12.0 | (28.0 | ) | 13.0 | (16.1 | ) | 18.0 | (4.5 | ) | |||||||||||||
|
Derivative assets |
33.3 | 37.8 | (0.1 | ) | (10.8 | ) | — | — | 60.2 | 33.4 | |||||||||||||||
|
Other investments |
128.3 | (2.5 | ) | — | (28.3 | ) | — | — | 97.5 | (2.6 | ) | ||||||||||||||
|
Separate account assets (2) |
3,771.5 | 406.6 | — | 88.9 | 13.5 | (82.3 | ) | 4,198.2 | 400.9 | ||||||||||||||||
|
Liabilities |
|||||||||||||||||||||||||
|
Investments-type insurance contracts |
(6.6 | ) | (206.3 | ) | — | 17.1 | — | — | (195.8 | ) | (206.6 | ) | |||||||||||||
|
Derivative liabilities |
(181.5 | ) | (11.4 | ) | 0.2 | 15.6 | — | — | (177.1 | ) | (8.6 | ) | |||||||||||||
|
Other liabilities (3) |
(156.8 | ) | (1.2 | ) | 13.4 | (15.9 | ) | — | 136.3 | (24.2 | ) | (1.1 | ) | ||||||||||||
| |
For the year ended December 31, 2010 | Changes in unrealized gains (losses) included in net income relating to positions still held (1) |
|||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Beginning asset/ (liability) balance as of December 31, 2009 |
Total realized/unrealized gains (losses) | |
|
|
Ending asset/ (liability) balance as of December 31, 2010 |
|||||||||||||||||||
| |
Net purchases, sales, issuances and settlements (4) |
|
|
||||||||||||||||||||||
| |
Included in net income (1) |
Included in other comprehensive income |
Transfers into Level 3 |
Transfers out of Level 3 |
|||||||||||||||||||||
| |
(in millions) |
||||||||||||||||||||||||
|
Assets |
|||||||||||||||||||||||||
|
Fixed maturities, available-for-sale: |
|||||||||||||||||||||||||
|
Non-U.S. governments |
$ | 16.1 | $ | (0.1 | ) | $ | 0.1 | $ | 8.4 | $ | — | $ | — | $ | 24.5 | $ | (0.1 | ) | |||||||
|
States and political subdivisions |
11.5 | — | 1.0 | — | 11.5 | (24.0 | ) | — | — | ||||||||||||||||
|
Corporate |
737.3 | 0.7 | 26.9 | (193.2 | ) | 152.2 | (171.8 | ) | 552.1 | (2.2 | ) | ||||||||||||||
|
Commercial mortgage-backed securities |
34.3 | (0.1 | ) | 1.0 | 11.2 | — | (30.2 | ) | 16.2 | (0.1 | ) | ||||||||||||||
|
Collateralized debt obligations |
296.8 | (14.9 | ) | 40.0 | (125.2 | ) | 0.9 | (88.3 | ) | 109.3 | (1.9 | ) | |||||||||||||
|
Other debt obligations |
76.6 | — | 4.5 | 36.9 | 32.9 | (62.1 | ) | 88.8 | — | ||||||||||||||||
|
Total fixed maturities, available-for-sale |
1,172.6 | (14.4 | ) | 73.5 | (261.9 | ) | 197.5 | (376.4 | ) | 790.9 | (4.3 | ) | |||||||||||||
|
Fixed maturities, trading |
63.5 | 13.5 | — | 194.1 | — | (2.0 | ) | 269.1 | 13.2 | ||||||||||||||||
|
Equity securities, available-for-sale |
71.7 | 2.6 | (8.2 | ) | (21.4 | ) | 0.1 | (1.6 | ) | 43.2 | 3.3 | ||||||||||||||
|
Derivative assets |
54.4 | (18.3 | ) | (0.1 | ) | (2.7 | ) | — | — | 33.3 | (17.1 | ) | |||||||||||||
|
Other investments |
— | 25.9 | — | 102.4 | — | — | 128.3 | 25.9 | |||||||||||||||||
|
Separate account assets (2) |
4,120.7 | 304.0 | (0.4 | ) | (564.2 | ) | 28.5 | (117.1 | ) | 3,771.5 | 249.0 | ||||||||||||||
|
Liabilities |
|||||||||||||||||||||||||
|
Investments-type insurance contracts |
(23.6 | ) | (8.2 | ) | — | 25.2 | — | — | (6.6 | ) | (8.6 | ) | |||||||||||||
|
Derivative liabilities |
(93.7 | ) | 9.9 | (1.4 | ) | (96.3 | ) | — | — | (181.5 | ) | 8.0 | |||||||||||||
|
Other liabilities (3) |
(89.1 | ) | 9.3 | (28.3 | ) | (48.7 | ) | — | — | (156.8 | ) | 2.3 | |||||||||||||
| |
For the year ended December 31, 2012 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Purchases | Sales | Issuances | Settlements | Net purchases, sales, issuances and settlements |
|||||||||||
| |
(in millions) |
|||||||||||||||
|
Assets |
||||||||||||||||
|
Fixed maturities, available-for-sale: |
||||||||||||||||
|
Non-U.S. government |
$ | 13.5 | $ | (5.0 | ) | $ | — | $ | (1.1 | ) | $ | 7.4 | ||||
|
State and political subdivisions |
— | — | — | (0.1 | ) | (0.1 | ) | |||||||||
|
Corporate |
29.2 | (92.0 | ) | — | (12.7 | ) | (75.5 | ) | ||||||||
|
Collateralized debt obligations |
5.1 | (1.1 | ) | — | 0.5 | 4.5 | ||||||||||
|
Other debt obligations |
— | — | — | (26.2 | ) | (26.2 | ) | |||||||||
|
Total fixed maturities, available-for-sale |
47.8 | (98.1 | ) | — | (39.6 | ) | (89.9 | ) | ||||||||
|
Fixed maturities, trading |
— | (24.6 | ) | — | (42.1 | ) | (66.7 | ) | ||||||||
|
Derivative assets |
12.6 | (0.6 | ) | — | — | 12.0 | ||||||||||
|
Other investments |
34.0 | — | — | (19.7 | ) | 14.3 | ||||||||||
|
Separate account assets (5) |
342.2 | (310.6 | ) | (208.4 | ) | 173.2 | (3.6 | ) | ||||||||
|
Liabilities |
||||||||||||||||
|
Investment-type insurance contracts |
— | — | (16.6 | ) | 3.7 | (12.9 | ) | |||||||||
|
Derivative liabilities |
(8.9 | ) | 42.3 | — | — | 33.4 | ||||||||||
|
Other liabilities |
— | 8.1 | — | — | 8.1 | |||||||||||
| |
For the year ended December 31, 2011 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Purchases | Sales | Issuances | Settlements | Net purchases, sales, issuances and settlements |
|||||||||||
| |
(in millions) |
|||||||||||||||
|
Assets |
||||||||||||||||
|
Fixed maturities, available-for-sale: |
||||||||||||||||
|
Non-U.S. government |
$ | 3.6 | $ | (5.4 | ) | $ | — | $ | — | $ | (1.8 | ) | ||||
|
Corporate |
21.2 | (25.6 | ) | — | (38.3 | ) | (42.7 | ) | ||||||||
|
Commercial mortgage-backed securities |
— | (10.5 | ) | — | — | (10.5 | ) | |||||||||
|
Collateralized debt obligations |
1.3 | (0.4 | ) | — | (0.6 | ) | 0.3 | |||||||||
|
Other debt obligations |
— | — | — | (30.5 | ) | (30.5 | ) | |||||||||
|
Total fixed maturities, available-for-sale |
26.1 | (41.9 | ) | — | (69.4 | ) | (85.2 | ) | ||||||||
|
Fixed maturities, trading |
10.0 | (8.7 | ) | — | (28.5 | ) | (27.2 | ) | ||||||||
|
Equity securities, available-for-sale |
0.3 | (28.3 | ) | — | — | (28.0 | ) | |||||||||
|
Derivative assets |
19.0 | (29.8 | ) | — | — | (10.8 | ) | |||||||||
|
Other investments |
— | — | — | (28.3 | ) | (28.3 | ) | |||||||||
|
Separate account assets |
342.7 | (191.8 | ) | — | (62.0 | ) | 88.9 | |||||||||
|
Liabilities |
||||||||||||||||
|
Investment-type insurance contracts |
— | — | 9.2 | 7.9 | 17.1 | |||||||||||
|
Derivative liabilities |
(12.1 | ) | 27.7 | — | — | 15.6 | ||||||||||
|
Other liabilities |
(2.1 | ) | — | — | (13.8 | ) | (15.9 | ) | ||||||||
Transfers
Transfers of assets and liabilities measured at fair value on a recurring basis between fair value hierarchy levels are summarized below.
| |
For the year ended December 31, 2012 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Transfers out of Level 1 into Level 2 |
Transfers out of Level 1 into Level 3 |
Transfers out of Level 2 into Level 1 |
Transfers out of Level 2 into Level 3 |
Transfers out of Level 3 into Level 1 |
Transfers out of Level 3 into Level 2 |
|||||||||||||
| |
(in millions) |
||||||||||||||||||
|
Assets |
|||||||||||||||||||
|
Fixed maturities, available-for- |
|||||||||||||||||||
|
sale: |
|||||||||||||||||||
|
Non-U.S. governments |
$ | — | $ | — | $ | — | $ | 14.5 | $ | — | $ | — | |||||||
|
State and political subdivisions |
— | — | — | 1.8 | — | — | |||||||||||||
|
Corporate |
— | — | — | 79.7 | — | 137.4 | |||||||||||||
|
Collateralized debt obligations |
— | — | — | — | — | 31.2 | |||||||||||||
|
Other debt obligations |
— | — | — | 15.3 | — | — | |||||||||||||
|
Total fixed maturities, available-for-sale |
— | — | — | 111.3 | — | 168.6 | |||||||||||||
|
Fixed maturities, trading |
— | — | — | 9.5 | — | — | |||||||||||||
|
Separate account assets |
3,255.7 | 0.3 | 205.5 | 1.3 | — | 1.9 | |||||||||||||
Transfers between fair value hierarchy levels are recognized at the beginning of the reporting period.
We had significant transfers of separate account assets between Level 1 and Level 2, primarily related to foreign equity securities. When these securities are valued at the local close price of the exchange where the assets traded, they are reflected in Level 1. When events materially affecting the value occur between the close of the local exchange and the New York Stock Exchange, we use adjusted prices determined by a third party pricing vendor to update the foreign market closing prices and the fair value is reflected in Level 2. During 2011 and 2010, $2,796.1 million and $6,600.6 million, respectively, of separate account assets transferred out of Level 2 into Level 1. During 2011 and 2010, $3,595.9 million and $3,128.3 million, respectively, of separate account assets transferred out of Level 1 into Level 2.
Assets transferred into Level 3 during 2012, 2011 and 2010, primarily included those assets for which we are now unable to obtain pricing from a recognized third party pricing vendor as well as assets that were previously priced using a matrix valuation approach that may no longer be relevant when applied to asset-specific situations.
Assets transferred out of Level 3 during 2012, 2011 and 2010, included those for which we are now able to obtain pricing from a recognized third party pricing vendor or from internal models using substantially all market observable information.
Quantitative Information about Level 3 Fair Value Measurements
The following table provides quantitative information about the significant unobservable inputs used for recurring fair value measurements categorized within Level 3, excluding assets and liabilities for which significant quantitative unobservable inputs are not developed internally, which primarily consists of those valued using broker quotes. Refer to "Assets and liabilities measured at fair value on a recurring basis" for a complete valuation hierarchy summary.
| |
As of December 31, 2012 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Assets / (liabilities) measured at fair value |
Valuation technique(s) |
Unobservable input description |
Input/range of inputs |
Weighted average | ||||||
| |
(in millions) |
|
|
|
| ||||||
|
Assets |
|||||||||||
|
Fixed maturities, available-for-sale: |
|||||||||||
|
Non-U.S. governments |
$ |
12.9 |
Discounted cash flow |
Discount rate (1) |
1.6% |
1.6% | |||||
|
|
Illiquidity premium |
50 basis points ("bps") |
50bps | ||||||||
|
Corporate |
66.6 |
Discounted cash flow |
Discount rate (1) |
1.7% - 29.0% |
8.4% | ||||||
|
|
Illiquidity premium |
0bps - 100bps |
39bps | ||||||||
|
|
Earnings before interest, taxes, depreciation and amortization multiple |
0x - 3.5x |
0.2x | ||||||||
|
|
Probability of default |
0% - 100% |
6.4% | ||||||||
|
|
Potential loss severity |
0% - 30% |
1.9% | ||||||||
|
Collateralized debt obligations |
38.2 |
Discounted cash flow |
Discount rate (1) |
1.0% - 19.8% |
13.3% | ||||||
|
|
Illiquidity premium |
400bps - 1,000bps |
791bps | ||||||||
|
Other debt obligations |
14.7 |
Discounted cash flow |
Discount rate (1) |
6.5% - 20.0% |
11.8% | ||||||
|
|
Illiquidity premium |
0bps - 50bps |
30bps | ||||||||
|
Fixed maturities, trading |
35.9 |
Discounted cash flow |
Discount rate (1) |
1.2% - 60.5% |
4.1% | ||||||
|
|
Illiquidity premium |
0bps - 1,400bps |
390bps | ||||||||
|
|
110.4 |
See note (2) |
|||||||||
|
Other investments |
80.3 |
Discounted cash flow — commercial mortgage loans of consolidated VIEs |
Discount rate (1) |
3.5% |
3.5% | ||||||
|
|
Illiquidity premium |
287bps |
287bps | ||||||||
|
|
33.6 |
Discounted cash flow — equity method real estate investment |
Discount rate (1) |
9.3% |
9.3% | ||||||
|
|
Terminal capitalization rate |
5.5% |
5.5% | ||||||||
|
|
Average market rent growth rate |
3.6% |
3.6% | ||||||||
|
|
Discounted cash flow — equity method real estate investment debt |
Loan to value |
49.4% |
49.4% | |||||||
|
|
Credit spread rate |
3.3% |
3.3% | ||||||||
|
Separate account assets |
4,449.0 | Discounted cash flow — mortgage loans | Discount rate (1) | 0.8% - 10.4% | 3.3% | ||||||
|
|
Illiquidity premium |
0bps - 50bps |
|||||||||
|
|
Credit spread rate |
65bps - 1,025bps |
253bps | ||||||||
|
|
Discounted cash flow — real estate |
Discount rate (1) |
6.5% - 16.0% |
8.3% | |||||||
|
|
Terminal capitalization rate |
4.8% - 9.0% |
7.2% | ||||||||
|
|
Average market rent growth rate |
2.3% - 5.5% |
3.3% | ||||||||
|
|
Discounted cash flow — real estate debt |
Loan to value |
17.0% - 86.0% |
54.8% | |||||||
|
|
Credit spread rate |
1.6% - 5.3% |
3.5% | ||||||||
|
Liabilities |
|||||||||||
|
Investment-type insurance contracts |
(170.5 |
) |
Discounted cash flow |
Long duration interest rate |
2.6% - 2.8% (3) |
||||||
|
|
Long-term equity market volatility |
16.1% - 38.3% |
|||||||||
|
|
Non-performance risk |
0.3% - 1.6% |
|||||||||
|
|
Utilization rate |
See note (4) |
|||||||||
|
|
Lapse rate |
0.5% - 14.6% |
|||||||||
|
|
Mortality rate |
See note (5) |
|||||||||
|
Derivative liabilities |
(65.1 |
) |
See note (2) |
||||||||
|
Other liabilities |
(39.6 |
) |
See note (2) |
||||||||
Market comparable discount rates are used as the base rate in the discounted cash flows used to determine the fair value of certain assets. Increases or decreases in the credit spreads on the comparable assets could cause the fair value of the assets to significantly decrease or increase, respectively. Additionally, we may adjust the base discount rate or the modeled price by applying an illiquidity premium given the highly structured nature of certain assets. Increases or decreases in this illiquidity premium could cause significant decreases or increases, respectively, in the fair value of the asset.
Embedded derivatives can be either assets or liabilities within the investment-type insurance contracts line item, depending on certain inputs at the reporting date. Increases to an asset or decreases to a liability are described as increases to fair value. Increases or decreases in market volatilities could cause significant decreases or increases, respectively, in the fair value of embedded derivatives in investment-type insurance contracts. Long duration interest rates are used as the mean return when projecting the growth in the value of associated account value and impact the discount rate used in the discounted future cash flows valuation. The amount of claims will increase if account value is not sufficient to cover guaranteed withdrawals. Increases or decreases in risk free rates could cause the fair value of the embedded derivative to significantly increase or decrease, respectively. Increases or decreases in our own credit risks, which impact the rates used to discount future cash flows, could significantly increase or decrease, respectively, the fair value of the embedded derivative. All of these changes in fair value would impact net income.
Decreases or increases in the mortality rate assumption could cause the fair value of the embedded derivative to decrease or increase, respectively. Decreases or increases in the overall lapse rate assumption could cause the fair value of the embedded derivative to decrease or increase, respectively. The lapse rate assumption varies dynamically based on the relationship of the guarantee and associated account value. A stronger or weaker dynamic lapse rate assumption could cause the fair value of the embedded derivative to decrease or increase, respectively. The utilization rate assumption includes how many contractholders will take withdrawals, when they will take them and how much of their benefit they will take. Increases or decreases in the assumption of the number of contractholders taking withdrawals could cause the fair value of the embedded derivative to decrease or increase, respectively. Assuming contractholders take withdrawals earlier or later could cause the fair value of the embedded derivative to decrease or increase, respectively. Assuming contractholders take more or less of their benefit could cause the fair value of the embedded derivative to decrease or increase, respectively.
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
Certain assets are measured at fair value on a nonrecurring basis. During 2012, certain mortgage loans had been marked to fair value of $173.8 million. The net impact of impairments and improvements in estimated fair value of previously impaired loans resulted in a net loss of $12.3 million that was recorded in net realized capital gains (losses) as part of the mortgage loan valuation allowance. This includes the impact of certain loans no longer on our books. These collateral-dependent mortgage loans are a Level 3 fair value measurement, as fair value is based on the fair value of the underlying real estate collateral, which is estimated using appraised values that involve significant unobservable inputs. The fair value of the underlying collateral is determined based on a discounted cash flow valuation either from an external broker opinion of value or an internal model. Significant inputs used in the discounted cash flow calculation include: a discount rate, terminal capitalization rate and average market rent growth. The ranges of inputs used in the fair value measurements for the mortgage loans marked to fair value during 2012 were:
Discount rate = 8.0% - 20.0%
Terminal capitalization rate = 6.3% - 10.5%
Average market rent growth = 3.0% - 8.0%
During 2012, certain mortgage servicing rights had been marked to fair value of $7.0 million. The net impact of impairments and subsequent improvements in estimated fair value of previously impaired mortgage servicing rights resulted in a net gain of $0.4 million that was recorded in operating expenses. These mortgage servicing rights are a Level 3 fair value measurement, as fair value is determined by calculating the present value of the future servicing cash flows from the underlying mortgage loans. The discount rate used in calculating the present value of the future servicing cash flows was 3.1% for the year ended December 31, 2012.
During 2012, certain real estate had been written down to fair value of $5.0 million. This write down resulted in a loss of $0.1 million that was recorded in net realized capital gains (losses). This is a Level 3 fair value measurement, as the fair value of real estate is estimated using appraised values that involve significant unobservable inputs.
During 2011, certain mortgage loans had been marked to fair value of $206.0 million. The net impact of impairments and improvements in estimated fair value of previously impaired loans resulted in a net loss of $27.7 million that was recorded in net realized capital gains (losses) as part of the mortgage loan valuation allowance. This includes the impact of certain loans no longer on our books. These collateral-dependent mortgage loans are a Level 3 fair value measurement, as fair value is based on the fair value of the underlying real estate collateral, which is estimated using appraised values that involve significant unobservable inputs.
During 2011, certain mortgage servicing rights had been written down to fair value of $4.4 million. The net impact of impairments and improvements in estimated fair value of previously impaired mortgage servicing rights resulted in a net loss of $1.1 million that was recorded in operating expenses. These mortgage servicing rights are a Level 3 fair value measurement, as fair value is determined by calculating the present value of the future servicing cash flows from the underlying mortgage loans.
During 2010, certain mortgage loans had been impaired or written down to fair value of $250.7 million. The impairments resulted in a loss of $79.6 million that was recorded in net realized capital gains (losses) as part of the mortgage loan valuation allowance. These collateral-dependent mortgage loans are a Level 3 fair value measurement, as fair value is based on the fair value of the underlying real estate collateral, which is estimated using appraised values that involve significant unobservable inputs.
During 2010, certain real estate had been written down to fair value of $1.4 million. This write down resulted in a loss of $0.3 million that was recorded in net realized capital gains (losses). This is a Level 3 fair value measurement, as the fair value of real estate is estimated using appraised values that involve significant unobservable inputs.
During 2010, certain mortgage servicing rights had been written down to fair value of $1.0 million, resulting in a charge of $0.6 million that was recorded in operating expenses. These mortgage servicing rights are a Level 3 fair value measurement, as fair value is determined by calculating the present value of the future servicing cash flows from the underlying mortgage loans.
During 2010, we impaired goodwill and finite lived intangible assets. See Note 2, Goodwill and Other Intangible Assets, for further details.
Fair Value Option
As a result of our implementation of new authoritative guidance related to the accounting for VIEs effective January 1, 2010, we elected fair value accounting for certain assets and liabilities of newly consolidated VIEs for which it was not practicable for us to determine the carrying value. The fair value option was elected for commercial mortgage loans reported with other investments and obligations reported with other liabilities in the consolidated statements of financial position. The changes in fair value of these items are reported in net realized capital gains (losses) on the consolidated statements of operations.
The fair value and aggregate contractual principal amounts of commercial mortgage loans for which the fair value option has been elected were $80.3 million and $76.4 million as of December 31, 2012, and $97.5 million and $96.1 million as of December 31, 2011, respectively. The change in fair value of the loans resulted in a $2.6 million, ($2.6) million and $25.9 million pre-tax gain (loss) for the years ended December 31, 2012, 2011 and 2010, respectively, none of which related to instrument-specific credit risk. None of these loans were more than 90 days past due or in nonaccrual status. Interest income on these commercial mortgage loans is included in net investment income on the consolidated statements of operations and is recorded based on the effective interest rates as determined at the closing of the loan. Interest income recorded on these commercial mortgage loans was $6.9 million, $8.6 million and $10.5 million for the years ended December 31, 2012, 2011 and 2010, respectively.
The fair value and aggregate unpaid principal amounts of obligations for which the fair value option has been elected were $85.0 million and $186.8 million as of December 31, 2012, and $88.4 million and $169.8 million as of December 31, 2011, respectively. For the years ended December 31, 2012, 2011 and 2010, the change in fair value of the obligations resulted in a pre-tax gain (loss) of ($37.7) million, $1.2 million and ($2.9) million, which includes a pre-tax loss of ($37.4) million, ($1.1) million and $3.0 million related to instrument-specific credit risk that is estimated based on credit spreads and quality ratings, respectively. Interest expense recorded on these obligations is included in operating expenses on the consolidated statements of operations and was $5.3 million, $6.8 million and $8.9 million for the years ended December 31, 2012, 2011 and 2010, respectively.
We invest in real estate ventures for the purpose of earning investment returns and for capital appreciation. We elected the fair value option for a venture entered into during the third quarter of 2012 that is subject to the equity method of accounting because the nature of the investment is to add value to the property and generate income from the operations of the property. Other equity method real estate investments are not fair valued because the investments mainly generate income from the operations of the underlying properties. This investment is reported with other investments in the consolidated statements of financial position. The change in fair value is reported in net investment income on the consolidated statements of operations. The fair value of the equity method investment for which the fair value option has been elected was $33.6 million as of December 31, 2012. The change in fair value of the investment resulted in a $0.4 million pre-tax loss for the year ended December 31, 2012.
Financial Instruments Not Reported at Fair Value
The carrying value and estimated fair value of financial instruments not recorded at fair value on a recurring basis but required to be disclosed at fair value were as follows:
| |
December 31, 2012 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
|
Fair value hierarchy level | |||||||||||||
| |
Carrying amount | |
||||||||||||||
| |
Fair value | Level 1 | Level 2 | Level 3 | ||||||||||||
| |
(in millions) |
|||||||||||||||
|
Assets (liabilities) |
||||||||||||||||
|
Mortgage loans |
$ | 11,519.7 | $ | 12,163.7 | $ | — | $ | — | $ | 12,163.7 | ||||||
|
Policy loans |
864.9 | 1,056.8 | — | — | 1,056.8 | |||||||||||
|
Other investments |
280.1 | 280.5 | — | 195.3 | 85.2 | |||||||||||
|
Cash and cash equivalents |
2,404.6 | 2,404.6 | 2,364.6 | 40.0 | — | |||||||||||
|
Investments-type insurance contracts |
(31,953.1 | ) | (32,531.6 | ) | — | (7,367.4 | ) | (25,164.2 | ) | |||||||
|
Short-term debt |
(40.8 | ) | (40.8 | ) | — | (40.8 | ) | — | ||||||||
|
Long-term debt |
(2,671.3 | ) | (2,951.4 | ) | — | (2,921.7 | ) | (29.7 | ) | |||||||
|
Separate account liabilities |
(73,096.0 | ) | (72,173.8 | ) | — | — | (72,173.8 | ) | ||||||||
|
Bank deposits |
(2,174.7 | ) | (2,177.7 | ) | (1,404.4 | ) | (773.3 | ) | — | |||||||
|
Cash collateral payable |
(205.6 | ) | (205.6 | ) | (205.6 | ) | — | — | ||||||||
| |
December 31, 2011 | ||||||
|---|---|---|---|---|---|---|---|
| |
Carrying amount | Fair value | |||||
| |
(in millions) |
||||||
|
Assets (liabilities) |
|||||||
|
Mortgage loans |
$ | 10,727.2 | $ | 11,223.4 | |||
|
Policy loans |
885.1 | 1,114.2 | |||||
|
Other investments |
165.6 | 165.6 | |||||
|
Cash and cash equivalents |
1,174.1 | 1,174.1 | |||||
|
Investments-type insurance contracts |
(32,408.5 | ) | (32,234.0 | ) | |||
|
Short-term debt |
(105.2 | ) | (105.2 | ) | |||
|
Long-term debt |
(1,564.8 | ) | (1,750.7 | ) | |||
|
Separate account liabilities |
(64,016.2 | ) | (62,906.9 | ) | |||
|
Bank deposits |
(2,142.8 | ) | (2,150.2 | ) | |||
|
Cash collateral payable |
(234.0 | ) | (234.0 | ) | |||
Mortgage Loans
Fair values of commercial and residential mortgage loans are primarily determined by discounting the expected cash flows at current treasury rates plus an applicable risk spread, which reflects credit quality and maturity of the loans. The risk spread is based on market clearing levels for loans with comparable credit quality, maturities and risk. The fair value of mortgage loans may also be based on the fair value of the underlying real estate collateral less cost to sell, which is estimated using appraised values. These are reflected in Level 3.
Policy Loans
Fair values of policy loans are estimated by discounting expected cash flows using a risk-free rate based on the U.S. Treasury curve. The expected cash flows reflect an estimate of timing of the repayment of the loans. These are reflected in Level 3.
Other Investments
The fair value of commercial loans and certain consumer loans included in other investments is calculated by discounting scheduled cash flows through the estimated maturity date using market interest rates that reflect the credit and interest rate risk inherent in the loans. The estimate of term to maturity is based on historical experience, adjusted as required, for current economic and lending conditions. The effect of nonperforming loans is considered in assessing the credit risk inherent in the fair value estimate. These are reflected in Level 3. The carrying value of the remaining investments reported in this line item approximate their fair value and are of a short-term nature. These are reflected in Level 2.
Cash and Cash Equivalents
Certain cash equivalents not reported at fair value include short-term investments with maturities of less than three months for which public quotations are not available to use in determining fair value. Because of the highly liquid nature of these assets, carrying amounts are used to approximate fair value, which are reflected in Level 2. The carrying amounts of the remaining cash and cash equivalents that are not reported at fair value on a recurring basis approximate their fair value, which are reflected in Level 1 given the nature of cash.
Investment-Type Insurance Contracts
The fair values of our reserves and liabilities for investment-type insurance contracts are determined via a third party pricing vendor or using discounted cash flow analyses when we are unable to find a price from third party pricing vendors. Third party pricing on various outstanding medium-term notes and funding agreements is based on observable inputs such as benchmark yields and spreads based on reported trades for our medium-term notes and funding agreement issuances. These are reflected in Level 2. The discounted cash flow analyses for the remaining contracts is based on current interest rates, including non-performance risk, being offered for similar contracts with maturities consistent with those remaining for the investment-type contracts being valued. These are reflected in Level 3. Investment-type insurance contracts include insurance, annuity and other policy contracts that do not involve significant mortality or morbidity risk and are only a portion of the policyholder liabilities appearing in the consolidated statements of financial position. Insurance contracts include insurance, annuity and other policy contracts that do involve significant mortality or morbidity risk. The fair values for our insurance contracts, other than investment-type contracts, are not required to be disclosed.
Short-Term Debt
The carrying amount of short-term debt approximates its fair value because of the relatively short time between origination of the debt instrument and its maturity, which is reflected in Level 2.
Long-Term Debt
Long-term debt primarily includes senior note issuances for which the fair values are determined using inputs that are observable in the market or that can be derived from or corroborated with observable market data. These are reflected in Level 2. Additionally, our long-term debt includes non-recourse mortgages and notes payable that are primarily financings for real estate developments for which the fair values are estimated using discounted cash flow analysis based on our incremental borrowing rate for similar borrowing arrangements. These are reflected in Level 3.
Separate Account Liabilities
Fair values of separate account liabilities, excluding insurance-related elements, are estimated based on market assumptions around what a potential acquirer would pay for the associated block of business, including both the separate account assets and liabilities. As the applicable separate account assets are already reflected at fair value, any adjustment to the fair value of the block is an assumed adjustment to the separate account liabilities. To compute fair value, the separate account liabilities are originally set to equal separate account assets because these are pass-through contracts. The separate account liabilities are reduced by the amount of future fees expected to be collected that are intended to offset upfront acquisition costs already incurred that a potential acquirer would not have to pay. The estimated future fees are adjusted by an adverse deviation discount and the amount is then discounted at a risk-free rate as measured by the yield on U.S. Treasury securities at maturities aligned with the estimated timing of fee collection. These are reflected in Level 3.
Bank Deposits
The fair value of deposits of our Principal Bank subsidiary with no stated maturity, such as demand deposits, savings, and interest-bearing demand accounts, is equal to the amount payable on demand (i.e., their carrying amounts). These are reflected in Level 1. The fair value of certificates of deposit is based on the discounted value of contractual cash flows. The discount is estimated using the rates currently offered for deposits of similar remaining maturities. These are reflected in Level 2.
Cash Collateral Payable
The carrying amount of the payable associated with our obligation to return the cash collateral received under derivative credit support annex (collateral) agreements approximates its fair value, which is reflected in Level 1.
|
|||
15. Statutory Insurance Financial Information
Principal Life, the largest indirect subsidiary of PFG, prepares statutory financial statements in accordance with the accounting practices prescribed or permitted by the Insurance Division of the Department of Commerce of the State of Iowa (the "State of Iowa"). The State of Iowa recognizes only statutory accounting practices prescribed or permitted by the State of Iowa for determining and reporting the financial condition and results of operations of an insurance company to determine its solvency under the Iowa Insurance Law. The National Association of Insurance Commissioners' ("NAIC") Accounting Practices and Procedures Manual has been adopted as a component of prescribed practices by the State of Iowa. The Commissioner has the right to permit other specific practices that deviate from prescribed practices. As of December 31, 2012, our use of prescribed and permitted statutory accounting practices has resulted in higher statutory capital and surplus of $211.1 million relative to the accounting practices and procedures of the NAIC primarily due to a state prescribed practice associated with reinsurance of our term life products and "secondary" or "no lapse" guarantee provisions on our universal life products. Statutory accounting practices differ from U.S. GAAP primarily due to charging policy acquisition costs to expense as incurred, establishing reserves using different actuarial assumptions, valuing investments on a different basis and not admitting certain assets, including certain net deferred income tax assets.
Life and health insurance companies are subject to certain risk-based capital ("RBC") requirements as specified by the NAIC. Under those requirements, the amount of capital and surplus maintained by a life and health insurance company is to be determined based on the various risk factors related to it. At December 31, 2012, Principal Life meets the minimum RBC requirements.
Statutory net income and statutory capital and surplus of Principal Life were as follows:
| |
As of or for the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Statutory net income |
$ | 576.1 | $ | 326.8 | $ | 404.6 | ||||
|
Statutory capital and surplus |
3,944.3 | 4,218.2 | 4,377.8 | |||||||
|
|||
16. Segment Information
We provide financial products and services through the following segments: Retirement and Investor Services, Principal Global Investors, Principal International and U.S. Insurance Solutions. In addition, there is a Corporate segment. The segments are managed and reported separately because they provide different products and services, have different strategies or have different markets and distribution channels.
The Retirement and Investor Services segment provides retirement and related financial products and services primarily to businesses, their employees and other individuals.
The Principal Global Investors segment provides asset management services to our asset accumulation business, our insurance operations, the Corporate segment and third-party clients.
The Principal International segment has operations in Brazil, Chile, China, Hong Kong Special Administrative Region, India, Mexico and Southeast Asia. We focus on countries with large middle classes, favorable demographics and growing long-term savings, ideally with defined contribution markets. We entered these countries through acquisitions, start-up operations and joint ventures.
The U.S. Insurance Solutions segment provides individual life insurance and specialty benefits, which consists of group dental and vision insurance, individual and group disability insurance, group life insurance, wellness services and non-medical fee-for-service claims administration, throughout the United States.
The Corporate segment manages the assets representing capital that has not been allocated to any other segment. Financial results of the Corporate segment primarily reflect our financing activities (including interest expense and preferred stock dividends), income on capital not allocated to other segments, inter-segment eliminations, income tax risks and certain income, expenses and other after-tax adjustments not allocated to the segments based on the nature of such items. Results of our exited group medical insurance business are reported in this segment.
Management uses segment operating earnings in goal setting, as a basis for determining employee compensation and in evaluating performance on a basis comparable to that used by securities analysts. We determine segment operating earnings by adjusting U.S. GAAP net income for net realized capital gains (losses), as adjusted, and other after-tax adjustments which management believes are not indicative of overall operating trends. Net realized capital gains (losses), as adjusted, are net of income taxes, related changes in the amortization pattern of DPAC and sales inducements, recognition of deferred front-end fee revenues for sales charges on retirement and life insurance products and services, amortization of hedge accounting book value adjustments for certain discontinued hedges, net realized capital gains and losses distributed, noncontrolling interest capital gains and losses and certain market value adjustments to fee revenues. Net realized capital gains (losses), as adjusted, exclude periodic settlements and accruals on derivative instruments not designated as hedging instruments and exclude certain market value adjustments of embedded derivatives and realized capital gains (losses) associated with our exited group medical insurance business. Segment operating revenues exclude net realized capital gains (losses) (except periodic settlements and accruals on derivatives not designated as hedging instruments), including their impact on recognition of front-end fee revenues, certain market value adjustments to fee revenues and amortization of hedge accounting book value adjustments for certain discontinued hedges, and revenue from our exited group medical insurance business. Segment operating revenues include operating revenues from real estate properties that qualify for discontinued operations. While these items may be significant components in understanding and assessing the consolidated financial performance, management believes the presentation of segment operating earnings enhances the understanding of our results of operations by highlighting earnings attributable to the normal, ongoing operations of the business.
The accounting policies of the segments are consistent with the accounting policies for the consolidated financial statements, with the exception of income tax allocation. The Corporate segment functions to absorb the risk inherent in interpreting and applying tax law. The segments are allocated tax adjustments consistent with the positions we took on tax returns. The Corporate segment results reflect any differences between the tax returns and the estimated resolution of any disputes.
The following tables summarize select financial information by segment and reconcile segment totals to those reported in the consolidated financial statements:
| |
December 31, 2012 | December 31, 2011 | |||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||
|
Assets: |
|||||||
|
Retirement and Investor Services |
$ | 117,399.5 | $ | 108,998.0 | |||
|
Principal Global Investors |
1,282.2 | 1,833.3 | |||||
|
Principal International |
19,267.2 | 15,612.1 | |||||
|
U.S. Insurance Solutions |
19,017.2 | 17,389.1 | |||||
|
Corporate |
4,960.4 | 3,529.2 | |||||
|
Total consolidated assets |
$ | 161,926.5 | $ | 147,361.7 | |||
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Operating revenues by segment: |
||||||||||
|
Retirement and Investor Services |
$ | 4,834.9 | $ | 4,075.0 | $ | 4,126.1 | ||||
|
Principal Global Investors |
591.2 | 546.3 | 481.4 | |||||||
|
Principal International |
942.7 | 909.0 | 779.2 | |||||||
|
U.S. Insurance Solutions |
2,994.7 | 2,939.9 | 2,809.2 | |||||||
|
Corporate |
(188.1 | ) | (189.2 | ) | (118.9 | ) | ||||
|
Total segment operating revenues |
9,175.4 | 8,281.0 | 8,077.0 | |||||||
|
Net realized capital gains (losses), net of related revenue adjustments |
14.7 | (221.5 | ) | (281.9 | ) | |||||
|
Exited group medical insurance business |
25.0 | 606.3 | 1,403.9 | |||||||
|
Terminated commercial mortgage securities issuance operation |
— | — | (0.8 | ) | ||||||
|
Assumption change within our Individual Life business |
— | 4.9 | — | |||||||
|
Total revenues per consolidated statements of operations |
$ | 9,215.1 | $ | 8,670.7 | $ | 9,198.2 | ||||
|
Operating earnings (loss) by segment, net of related income taxes: |
||||||||||
|
Retirement and Investor Services |
$ | 575.1 | $ | 562.9 | $ | 543.0 | ||||
|
Principal Global Investors |
81.2 | 74.0 | 58.5 | |||||||
|
Principal International |
153.3 | 149.5 | 132.6 | |||||||
|
U.S. Insurance Solutions |
138.2 | 204.3 | 197.8 | |||||||
|
Corporate |
(139.8 | ) | (146.9 | ) | (128.7 | ) | ||||
|
Total segment operating earnings, net of related income taxes |
808.0 | 843.8 | 803.2 | |||||||
|
Net realized capital gains (losses), as adjusted (1) |
39.1 | (141.8 | ) | (189.0 | ) | |||||
|
Other after-tax adjustments (2) |
(74.2 | ) | (82.3 | ) | 15.7 | |||||
|
Net income available to common stockholders per consolidated statements of operations |
$ | 772.9 | $ | 619.7 | $ | 629.9 | ||||
| |
For the year ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Net realized capital gains (losses): |
||||||||||
|
Net realized capital gains (losses) |
$ | 114.1 | $ | (122.3 | ) | $ | (190.2 | ) | ||
|
Certain derivative and hedging-related adjustments |
(98.9 | ) | (98.8 | ) | (90.0 | ) | ||||
|
Certain market value adjustments to fee revenues |
(0.3 | ) | (0.1 | ) | (3.4 | ) | ||||
|
Recognition of front-end fee revenue |
(0.2 | ) | (0.3 | ) | 1.7 | |||||
|
Net realized capital gains (losses), net of related revenue adjustments |
14.7 | (221.5 | ) | (281.9 | ) | |||||
|
Amortization of deferred policy acquisition and sales inducement costs |
36.6 | (21.5 | ) | (22.1 | ) | |||||
|
Capital gains distributed |
(12.2 | ) | (3.1 | ) | (12.0 | ) | ||||
|
Certain market value adjustments of embedded derivatives |
(0.6 | ) | 65.6 | 7.2 | ||||||
|
Net realized capital (gains) losses associated with exited group medical insurance business |
0.2 | (0.2 | ) | 3.0 | ||||||
|
Noncontrolling interest capital gains |
(8.3 | ) | (31.6 | ) | (11.6 | ) | ||||
|
Income tax effect |
8.7 | 70.5 | 128.4 | |||||||
|
Net realized capital gains (losses), as adjusted |
$ | 39.1 | $ | (141.8 | ) | $ | (189.0 | ) | ||
For the year ended December 31, 2011, other after-tax adjustments included (1) the negative effect resulting from (a) the impact of a court ruling on some uncertain tax positions ($68.9 million), (b) an assumption change in our Individual Life business ($34.5 million), (c) a contribution made to The Principal Financial Group Foundation, Inc. ($19.5 million) and (d) our estimated obligation associated with Executive Life of New York's liquidation petition ($10.3 million) and (2) the positive effect of gains associated with our exited group medical insurance business that does not qualify for discontinued operations accounting treatment under U.S. GAAP ($50.9 million).
For the year ended December 31, 2010, other after-tax adjustments included (1) the positive effect of gains associated with our exited group medical insurance business that does not qualify for discontinued operations accounting treatment under U.S. GAAP ($24.0 million) and (2) the negative effect resulting from: (a) the tax impact of healthcare reform, which eliminates the tax deductibility of retiree prescription drug expenses related to our employees incurred after 2012 ($7.8 million) and (b) losses associated with our terminated commercial mortgage securities issuance operation that has been exited but does not qualify for discontinued operations accounting treatment under U.S. GAAP ($0.5 million).
The following is a summary of income tax expense (benefit) allocated to our segments for purposes of determining operating earnings. Segment income taxes are reconciled to income taxes reported on our consolidated statements of operations.
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Income tax expense by segment: |
||||||||||
|
Retirement and Investor Services |
$ | 150.0 | $ | 163.9 | $ | 148.2 | ||||
|
Principal Global Investors |
43.5 | 41.0 | 33.7 | |||||||
|
Principal International |
0.8 | 2.7 | (1.9 | ) | ||||||
|
U.S. Insurance Solutions |
61.3 | 95.3 | 93.7 | |||||||
|
Corporate |
(69.6 | ) | (72.9 | ) | (61.4 | ) | ||||
|
Total segment income taxes from operating earnings |
186.0 | 230.0 | 212.3 | |||||||
|
Tax benefit related to net realized capital losses, as adjusted |
(8.7 | ) | (70.5 | ) | (128.4 | ) | ||||
|
Tax expense (benefit) related to other after-tax adjustments |
(42.6 | ) | 44.7 | 21.0 | ||||||
|
Total income taxes expense per consolidated statements of operations |
$ | 134.7 | $ | 204.2 | $ | 104.9 | ||||
The following table summarizes operating revenues for our products and services:
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Retirement and Investor Services: |
||||||||||
|
Full service accumulation |
$ | 1,357.0 | $ | 1,338.0 | $ | 1,338.1 | ||||
|
Principal Funds |
619.6 | 560.4 | 507.3 | |||||||
|
Individual annuities |
1,162.4 | 1,119.2 | 1,018.6 | |||||||
|
Bank and trust services |
101.6 | 100.5 | 91.8 | |||||||
|
Eliminations |
(120.3 | ) | (111.8 | ) | (100.3 | ) | ||||
|
Total Accumulation |
3,120.3 | 3,006.3 | 2,855.5 | |||||||
|
Investment only |
431.6 | 508.0 | 643.4 | |||||||
|
Full service payout |
1,283.0 | 560.7 | 627.2 | |||||||
|
Total Guaranteed |
1,714.6 | 1,068.7 | 1,270.6 | |||||||
|
Total Retirement and Investor Services |
4,834.9 | 4,075.0 | 4,126.1 | |||||||
|
Principal Global Investors (1) |
591.2 | 546.3 | 481.4 | |||||||
|
Principal International |
942.7 | 909.0 | 779.2 | |||||||
|
U.S. Insurance Solutions: |
||||||||||
|
Individual life insurance |
1,423.3 | 1,432.0 | 1,395.6 | |||||||
|
Specialty benefits insurance |
1,571.4 | 1,507.9 | 1,413.6 | |||||||
|
Total U.S. Insurance Solutions |
2,994.7 | 2,939.9 | 2,809.2 | |||||||
|
Corporate |
(188.1 | ) | (189.2 | ) | (118.9 | ) | ||||
|
Total operating revenues |
$ | 9,175.4 | $ | 8,281.0 | $ | 8,077.0 | ||||
|
Total operating revenues |
$ | 9,175.4 | $ | 8,281.0 | $ | 8,077.0 | ||||
|
Net realized capital gains (losses), net of related revenue adjustments |
14.7 | (221.5 | ) | (281.9 | ) | |||||
|
Exited group medical insurance business |
25.0 | 606.3 | 1,403.9 | |||||||
|
Terminated commercial mortgage securities issuance operation |
— | — | (0.8 | ) | ||||||
|
Assumption change within our Individual Life business |
— | 4.9 | — | |||||||
|
Total revenues per consolidated statements of operations |
$ | 9,215.1 | $ | 8,670.7 | $ | 9,198.2 | ||||
|
|||
17. Stock-Based Compensation Plans
As of December 31, 2012, we have the Amended and Restated 2010 Stock Incentive Plan, the Employee Stock Purchase Plan, the 2005 Directors Stock Plan, the Stock Incentive Plan, the Directors Stock Plan and the Long-Term Performance Plan ("Stock-Based Compensation Plans"). As of May 17, 2005, no new grants will be made under the Stock Incentive Plan, the Directors Stock Plan or the Long-Term Performance Plan. Under the terms of the Amended and Restated 2010 Stock Incentive Plan, grants may be nonqualified stock options, incentive stock options qualifying under Section 422 of the Internal Revenue Code, restricted stock, restricted stock units, stock appreciation rights, performance shares, performance units or other stock-based awards. The 2005 Directors Stock Plan provides for the grant of nonqualified stock options, restricted stock, restricted stock units or other stock-based awards to our nonemployee directors. To date, we have not granted any incentive stock options, restricted stock or performance units.
As of December 31, 2012, the maximum number of new shares of common stock that were available for grant under the Amended and Restated 2010 Stock Incentive Plan and the 2005 Directors Stock Plan was 8.6 million.
For awards with graded vesting, we use an accelerated expense attribution method. The compensation cost that was charged against income for stock-based awards granted under the Stock-Based Compensation Plans was as follows:
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Compensation cost |
$ | 53.7 | $ | 46.3 | $ | 50.8 | ||||
|
Related income tax benefit |
17.7 | 15.8 | 16.1 | |||||||
|
Capitalized as part of an asset |
2.3 | 2.2 | 2.2 | |||||||
Nonqualified Stock Options
Nonqualified stock options were granted to certain employees under the Amended and Restated 2010 Stock Incentive Plan and the Stock Incentive Plan. Options outstanding under the Amended and Restated 2010 Stock Incentive Plan and the Stock Incentive Plan were granted at an exercise price equal to the fair market value of our common stock on the date of grant, and expire ten years after the grant date. These options have graded vesting over a three-year period, except in the case of approved retirement. Total options granted under the Amended and Restated 2010 Stock Incentive Plan were 0.8 million, 0.5 million and 0.8 million for the years ended December 31, 2012, 2011 and 2010, respectively.
Nonqualified stock options granted under the Directors Stock Plan have an exercise price equal to the fair market value of our common stock on the date of the grant and a contractual term equal to the earlier of five years from the date the participant ceases to provide service or the tenth anniversary of the date the option was granted. Beginning with the 2003 grant, options become exercisable in four approximately equal installments on the three, six and nine month anniversaries of the grant date, and on the date that the Director's full term of office expires. There were no options granted during the years ended December 31, 2012, 2011 and 2010.
The following is a summary of the status of all of our stock option plans:
| |
Number of options | Weighted- average exercise price |
Intrinsic value | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|
(in millions) |
|||||||
|
Options outstanding at January 1, 2012 |
12.2 | $ | 39.33 | |||||||
|
Granted |
0.8 | 27.46 | ||||||||
|
Exercised |
0.6 | 18.62 | ||||||||
|
Expired |
0.2 | 38.15 | ||||||||
|
Options outstanding at December 31, 2012 |
12.2 | $ | 39.62 | $ | 33.9 | |||||
|
Options vested or expected to vest at December 31, 2012 |
12.2 | $ | 39.63 | $ | 33.9 | |||||
|
Options exercisable at December 31, 2012 |
10.9 | $ | 40.99 | $ | 31.6 | |||||
The total intrinsic value of stock options exercised was $5.7 million, $4.0 million and $1.9 million during 2012, 2011, and 2010, respectively.
The following is a summary of weighted-average remaining contractual lives for stock options outstanding and the range of exercise prices on the stock options as of December 31, 2012:
|
Range of exercise prices |
Number of options outstanding |
Weighted- average remaining contractual life |
|||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
|
|||||
|
$11.07 - $21.69 |
1.6 | 6.2 | |||||
|
$21.70 - $32.32 |
2.0 | 6.4 | |||||
|
$32.33 - $42.95 |
3.9 | 2.7 | |||||
|
$42.96 - $53.58 |
1.7 | 3.2 | |||||
|
$53.59 - $64.22 |
3.0 | 4.7 | |||||
|
$11.07 - $64.22 |
12.2 | 4.3 | |||||
The weighted-average remaining contractual lives for stock options exercisable is approximately 3.8 years as of December 31, 2012.
The fair value of stock options is estimated using the Black-Scholes option pricing model. The following is a summary of the assumptions used in this model for the stock options granted during the period:
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
|
Options |
2012 | 2011 | 2010 | |||||||
|
Expected volatility |
70.0 | % | 67.9 | % | 66.6 | % | ||||
|
Expected term (in years) |
6.0 | 6.0 | 6.0 | |||||||
|
Risk-free interest rate |
1.1 | % | 2.5 | % | 2.8 | % | ||||
|
Expected dividend yield |
2.55 | % | 1.60 | % | 2.25 | % | ||||
|
Weighted average estimated fair value |
$ | 13.95 | $ | 18.82 | $ | 11.48 | ||||
We determine expected volatility based on, among other factors, historical volatility using daily price observations. The expected term represents the period of time that options granted are expected to be outstanding. We determine expected term using historical exercise and employee termination data. The risk-free rate for periods within the expected term of the option is based on the U.S. Treasury risk-free interest rate in effect at the time of grant. The dividend yield is based on historical dividend distributions compared to the closing price of our common shares on the grant date.
As of December 31, 2012, there was $3.2 million of total unrecognized compensation costs related to nonvested stock options. The cost is expected to be recognized over a weighted-average service period of approximately 1.8 years.
Cash received from stock options exercised under these share-based payment arrangements during 2012, 2011 and 2010 was $11.3 million, $7.3 million and $2.2 million, respectively. The actual tax benefits realized for the tax deductions for options exercised under these share-based payment arrangements during 2012, 2011 and 2010 was $1.6 million, $1.4 million and $0.5 million, respectively.
Performance Share Awards
We granted performance share awards to certain employees under the Amended and Restated 2010 Stock Incentive Plan. The performance share awards are treated as an equity award and are paid in shares. Whether the performance shares are earned depends upon the participant's continued employment through the performance period (except in the case of an approved retirement) and our performance against three-year goals set at the beginning of the performance period. Performance goals based on various factors, including return on equity, operating income and book value per share, must be achieved for any of the performance shares to be earned. If the performance requirements are not met, the performance shares will be forfeited, no compensation cost is recognized and any previously recognized compensation cost is reversed. There is no maximum contractual term on these awards. Dividend equivalents are credited on performance shares outstanding as of the record date. These dividend equivalents are only paid on the shares released. Total performance share awards granted were 0.4 million, 0.3 million and 0.4 million in 2012, 2011 and 2010, respectively.
The following is a summary of activity for the nonvested performance share awards:
| |
Number of performance share awards |
Weighted- average grant-date fair value |
|||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
|
|||||
|
Nonvested performance share awards at January 1, 2012 |
1.1 | $ | 20.08 | ||||
|
Granted |
0.4 | 27.46 | |||||
|
Vested |
0.5 | 11.07 | |||||
|
Nonvested performance share awards at December 31, 2012 |
1.0 | $ | 27.28 | ||||
Performance share awards above represent initial target awards and do not reflect potential increases or decreases resulting from the final performance objectives to be determined at the end of the respective performance period. The actual number of shares to be awarded at the end of each performance period will range between 0% and 150% of the initial target awards.
The total intrinsic value of performance share awards vested was $13.0 million, zero and zero during 2012, 2011 and 2010, respectively.
The fair value of performance share awards is determined based on the closing stock price of our common shares on the grant date. The weighted-average grant-date fair value of performance share awards granted during 2012, 2011 and 2010 were $27.46, $34.26 and $22.21, respectively.
As of December 31, 2012, there was $4.9 million of total unrecognized compensation cost related to nonvested performance share awards granted. The cost is expected to be recognized over a weighted-average service period of approximately 1.7 years.
Actual tax benefits realized for the tax deductions for performance share awards paid out under these share based payment arrangements for 2012, 2011 and 2010 was $4.7 million, zero and zero, respectively.
Restricted Stock Units
We issue restricted stock units under the Amended and Restated 2010 Stock Incentive Plan, 2005 Directors Stock Plan, Stock Incentive Plan, and Directors Stock Plan. Restricted stock units are treated as an equity award and are paid in shares. There is no maximum contractual term on these awards. Dividend equivalents are credited on restricted stock units outstanding as of the record date. These dividend equivalents are only paid on the shares released. In 2012, 2011 and 2010, 1.2 million, 0.9 million and 1.2 million restricted stock units were granted, respectively.
Restricted stock units were issued to certain employees and agents pursuant to the Amended and Restated 2010 Stock Incentive Plan and Stock Incentive Plan. Under these plans, awards have graded or cliff vesting over a three-year service period. When service for PFG ceases (except in the case of an approved retirement), all vesting stops and unvested units are forfeited.
Pursuant to the 2005 Directors Stock Plan, restricted stock units are granted to each non-employee director in office immediately following each annual meeting of stockholders and, at the discretion of the Nominating and Governance Committee, to each person who becomes a member of the Board other than on the date of the annual meeting of stockholders. Under the 2005 Directors Stock Plan, awards are granted on an annual basis and cliff vest after a one-year service period. When service to PFG ceases, all vesting stops and unvested units are forfeited.
The following is a summary of activity for the nonvested restricted stock units:
| |
Number of restricted stock units |
Weighted- average grant-date fair value |
|||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
|
|||||
|
Nonvested restricted stock units at January 1, 2012 |
3.1 | $ | 21.68 | ||||
|
Granted |
1.2 | 27.33 | |||||
|
Vested |
1.1 | 12.00 | |||||
|
Canceled |
0.1 | 28.17 | |||||
|
Nonvested restricted stock units at December 31, 2012 |
3.1 | $ | 27.30 | ||||
The total intrinsic value of restricted stock units vested was $31.9 million, $19.9 million and $11.6 million during 2012, 2011 and 2010, respectively.
The fair value of restricted stock units is determined based on the closing stock price of our common shares on the grant date. The weighted-average grant-date fair value of restricted stock units granted during 2012, 2011 and 2010 was $27.33, $33.35 and $22.78, respectively.
As of December 31, 2012, there was $31.5 million of total unrecognized compensation cost related to nonvested restricted stock unit awards granted under these plans. The cost is expected to be recognized over a weighted-average period of approximately 1.7 years.
The actual tax benefits realized for the tax deductions for restricted stock unit payouts under these share-based payment arrangements for 2012, 2011 and 2010 was $11.1 million, $7.3 million and $3.2 million, respectively.
Employee Stock Purchase Plan
Under our Employee Stock Purchase Plan, participating employees have the opportunity to purchase shares of our common stock on a semi-annual basis. Employees may purchase up to $25,000 worth of company stock each year. Employees may purchase shares of our common stock at a price equal to 85% of the shares' fair market value as of the beginning or end of the purchase period, whichever is lower. Under the Employee Stock Purchase Plan, employees purchased 0.9 million, 0.7 million and 0.9 million shares during 2012, 2011 and 2010, respectively.
We recognize compensation expense for the fair value of the discount granted to employees participating in the employee stock purchase plan in the period of grant. Shares of the Employee Stock Purchase Plan are treated as an equity award. The weighted-average fair value of the discount on the stock purchased was $5.34, $4.20 and $7.43 during 2012, 2011 and 2010, respectively. The total intrinsic value of the Employee Stock Purchase Plan shares settled was $4.6 million, $3.1 million and $6.8 million during 2012, 2011 and 2010, respectively.
Cash received from shares issued under these share-based payment arrangements for 2012, 2011 and 2010 was $17.8 million, $18.7 million and $18.5 million, respectively. The actual tax benefits realized for the tax deductions for the settlement of the share-based payment arrangements for 2012, 2011 and 2010 was $0.5 million, $0.7 million and $0.7 million, respectively.
As of December 31, 2012, a total of 6.0 million of new shares are available to be made issuable by us for this plan.
|
|||
19. Quarterly Results of Operations (Unaudited)
The following is a summary of unaudited quarterly results of operations.
| |
For the three months ended | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
December 31 | September 30 | June 30 | March 31 | |||||||||
| |
(in millions, except per share data) |
||||||||||||
|
2012 |
|||||||||||||
|
Total revenues |
$ | 2,295.9 | $ | 2,704.7 | $ | 2,118.6 | $ | 2,095.9 | |||||
|
Total expenses |
2,030.0 | 2,523.3 | 1,883.6 | 1,818.8 | |||||||||
|
Net income |
230.4 | 191.3 | 184.1 | 218.9 | |||||||||
|
Net income available to common stockholders |
218.6 | 179.7 | 173.1 | 201.5 | |||||||||
|
Basic earnings per common share for net income available to common stockholders |
0.74 | 0.61 | 0.58 | 0.67 | |||||||||
|
Diluted earnings per common share for net income available to common stockholders |
0.74 | 0.60 | 0.58 | 0.66 | |||||||||
|
2011 |
|||||||||||||
|
Total revenues |
$ | 2,058.8 | $ | 2,093.6 | $ | 2,296.4 | $ | 2,221.9 | |||||
|
Total expenses |
1,888.5 | 1,942.5 | 1,986.2 | 1,960.4 | |||||||||
|
Net income |
156.4 | 74.5 | 249.2 | 208.8 | |||||||||
|
Net income available to common stockholders |
148.5 | 71.9 | 217.3 | 182.0 | |||||||||
|
Basic earnings per common share for net income available to common stockholders |
0.48 | 0.23 | 0.68 | 0.57 | |||||||||
|
Diluted earnings per common share for net income available to common stockholders |
0.48 | 0.23 | 0.67 | 0.56 | |||||||||
|
|||
20. Condensed Consolidating Financial Information
Principal Life has established special purpose entities to issue secured medium-term notes. Under the program, the payment obligations of principal and interest on the notes are secured by funding agreements issued by Principal Life. Principal Life's payment obligations on the funding agreements are fully and unconditionally guaranteed by PFG. All of the outstanding stock of Principal Life is indirectly owned by PFG and PFG is the only guarantor of the payment obligations of the funding agreements.
The following tables set forth condensed consolidating financial information of (i) PFG, (ii) Principal Life, (iii) Principal Financial Services, Inc. ("PFS") and all other direct and indirect subsidiaries of PFG on a combined basis and (iv) the eliminations necessary to arrive at the information for PFG on a consolidated basis as of December 31, 2012 and 2011, and for the years ended December 31, 2012, 2011 and 2010.
In presenting the condensed consolidating financial statements, the equity method of accounting has been applied to (i) PFG's interest in PFS, (ii) Principal Life's interest in all direct subsidiaries of Principal Life and (iii) PFS's interest in Principal Life even though all such subsidiaries meet the requirements to be consolidated under U.S. GAAP. Earnings of subsidiaries are, therefore, reflected in the parent's investment and earnings. All intercompany balances and transactions, including elimination of the parent's investment in subsidiaries, between PFG, Principal Life and PFS and all other subsidiaries have been eliminated, as shown in the column "Eliminations." These condensed consolidating financial statements should be read in conjunction with the consolidated financial statements. The financial information may not necessarily be indicative of results of operations, cash flows or financial position had the subsidiaries operated as independent entities.
Condensed Consolidating Statements of Financial Position
December 31, 2012
| |
Principal Financial Group, Inc. Parent Only |
Principal Life Insurance Company Only |
Principal Financial Services, Inc. and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Assets |
||||||||||||||||
|
Fixed maturities, available-for-sale |
$ | — | $ | 44,614.6 | $ | 6,681.7 | $ | (357.0 | ) | $ | 50,939.3 | |||||
|
Fixed maturities, trading |
10.5 | 284.4 | 331.8 | — | 626.7 | |||||||||||
|
Equity securities, available-for-sale |
— | 131.3 | 5.2 | — | 136.5 | |||||||||||
|
Equity securities, trading |
— | 0.3 | 252.5 | — | 252.8 | |||||||||||
|
Mortgage loans |
— | 10,054.2 | 1,775.5 | (310.0 | ) | 11,519.7 | ||||||||||
|
Real estate |
— | 8.4 | 1,171.9 | — | 1,180.3 | |||||||||||
|
Policy loans |
— | 834.0 | 30.9 | — | 864.9 | |||||||||||
|
Investment in unconsolidated entities |
11,923.0 | 3,309.2 | 4,808.3 | (19,171.5 | ) | 869.0 | ||||||||||
|
Other investments |
11.1 | 2,834.0 | 1,208.4 | (1,631.4 | ) | 2,422.1 | ||||||||||
|
Cash and cash equivalents |
207.1 | 1,698.4 | 2,286.9 | (15.2 | ) | 4,177.2 | ||||||||||
|
Accrued investment income |
— | 521.6 | 64.5 | (1.7 | ) | 584.4 | ||||||||||
|
Premiums due and other receivables |
0.1 | 916.7 | 1,327.1 | (1,159.5 | ) | 1,084.4 | ||||||||||
|
Deferred policy acquisition costs |
— | 2,394.8 | 279.0 | — | 2,673.8 | |||||||||||
|
Property and equipment |
— | 402.2 | 62.0 | — | 464.2 | |||||||||||
|
Goodwill |
— | 54.3 | 489.1 | — | 543.4 | |||||||||||
|
Other intangibles |
— | 27.9 | 899.3 | — | 927.2 | |||||||||||
|
Separate account assets |
— | 69,217.8 | 12,436.0 | — | 81,653.8 | |||||||||||
|
Other assets |
78.1 | 947.8 | 1,567.6 | (1,586.7 | ) | 1,006.8 | ||||||||||
|
Total assets |
$ | 12,229.9 | $ | 138,251.9 | $ | 35,677.7 | $ | (24,233.0 | ) | $ | 161,926.5 | |||||
|
Liabilities |
||||||||||||||||
|
Contractholder funds |
$ | — | $ | 37,053.3 | $ | 1,011.9 | $ | (278.7 | ) | $ | 37,786.5 | |||||
|
Future policy benefits and claims |
— | 17,944.9 | 4,679.6 | (188.3 | ) | 22,436.2 | ||||||||||
|
Other policyholder funds |
— | 676.5 | 40.3 | (0.4 | ) | 716.4 | ||||||||||
|
Short-term debt |
— | — | 40.8 | — | 40.8 | |||||||||||
|
Long-term debt |
2,448.6 | 99.4 | 433.3 | (310.0 | ) | 2,671.3 | ||||||||||
|
Income taxes currently payable |
— | — | 84.7 | (69.4 | ) | 15.3 | ||||||||||
|
Deferred income taxes |
— | 324.5 | 404.9 | (102.9 | ) | 626.5 | ||||||||||
|
Separate account liabilities |
— | 69,217.8 | 12,436.0 | — | 81,653.8 | |||||||||||
|
Other liabilities |
28.1 | 5,375.1 | 4,538.4 | (3,795.5 | ) | 6,146.1 | ||||||||||
|
Total liabilities |
2,476.7 | 130,691.5 | 23,669.9 | (4,745.2 | ) | 152,092.9 | ||||||||||
|
Redeemable noncontrolling interest |
— |
— |
60.4 |
— |
60.4 |
|||||||||||
|
Stockholders' equity |
||||||||||||||||
|
Series A preferred stock |
— | — | — | — | — | |||||||||||
|
Series B preferred stock |
0.1 | — | — | — | 0.1 | |||||||||||
|
Common stock |
4.5 | 2.5 | — | (2.5 | ) | 4.5 | ||||||||||
|
Additional paid-in capital |
9,730.9 | 5,747.6 | 9,393.8 | (15,141.4 | ) | 9,730.9 | ||||||||||
|
Retained earnings |
4,940.2 | 1,167.7 | 1,861.5 | (3,029.2 | ) | 4,940.2 | ||||||||||
|
Accumulated other comprehensive income |
631.9 | 642.6 | 667.7 | (1,310.3 | ) | 631.9 | ||||||||||
|
Treasury stock, at cost |
(5,554.4 | ) | — | — | — | (5,554.4 | ) | |||||||||
|
Total stockholders' equity attributable to PFG |
9,753.2 | 7,560.4 | 11,923.0 | (19,483.4 | ) | 9,753.2 | ||||||||||
|
Noncontrolling interest |
— | — | 24.4 | (4.4 | ) | 20.0 | ||||||||||
|
Total stockholders' equity |
9,753.2 | 7,560.4 | 11,947.4 | (19,487.8 | ) | 9,773.2 | ||||||||||
|
Total liabilities and stockholders' equity |
$ | 12,229.9 | $ | 138,251.9 | $ | 35,677.7 | $ | (24,233.0 | ) | $ | 161,926.5 | |||||
Condensed Consolidating Statements of Financial Position
December 31, 2011
| |
Principal Financial Group, Inc. Parent Only |
Principal Life Insurance Company Only |
Principal Financial Services, Inc. and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Assets |
||||||||||||||||
|
Fixed maturities, available-for-sale |
$ | — | $ | 43,285.3 | $ | 6,082.4 | $ | (361.0 | ) | $ | 49,006.7 | |||||
|
Fixed maturities, trading |
268.7 | 374.8 | 328.2 | — | 971.7 | |||||||||||
|
Equity securities, available-for-sale |
— | 73.4 | 3.7 | — | 77.1 | |||||||||||
|
Equity securities, trading |
— | 0.3 | 404.5 | — | 404.8 | |||||||||||
|
Mortgage loans |
— | 9,271.5 | 1,831.8 | (376.1 | ) | 10,727.2 | ||||||||||
|
Real estate |
— | 9.2 | 1,084.9 | (1.2 | ) | 1,092.9 | ||||||||||
|
Policy loans |
— | 859.3 | 25.8 | — | 885.1 | |||||||||||
|
Investment in unconsolidated entities |
9,828.0 | 3,115.7 | 4,718.4 | (16,834.8 | ) | 827.3 | ||||||||||
|
Other investments |
7.0 | 2,559.0 | 925.3 | (1,332.8 | ) | 2,158.5 | ||||||||||
|
Cash and cash equivalents |
226.7 | 1,344.5 | 1,277.6 | (14.9 | ) | 2,833.9 | ||||||||||
|
Accrued investment income |
1.8 | 551.1 | 66.6 | (4.3 | ) | 615.2 | ||||||||||
|
Premiums due and other receivables |
— | 969.1 | 827.7 | (600.3 | ) | 1,196.5 | ||||||||||
|
Deferred policy acquisition costs |
— | 2,197.4 | 230.6 | — | 2,428.0 | |||||||||||
|
Property and equipment |
— | 395.9 | 61.3 | — | 457.2 | |||||||||||
|
Goodwill |
— | 54.3 | 428.0 | — | 482.3 | |||||||||||
|
Other intangibles |
— | 29.2 | 861.4 | — | 890.6 | |||||||||||
|
Separate account assets |
— | 61,615.1 | 9,749.3 | — | 71,364.4 | |||||||||||
|
Other assets |
14.8 | 668.9 | 994.7 | (736.1 | ) | 942.3 | ||||||||||
|
Total assets |
$ | 10,347.0 | $ | 127,374.0 | $ | 29,902.2 | $ | (20,261.5 | ) | $ | 147,361.7 | |||||
|
Liabilities |
||||||||||||||||
|
Contractholder funds |
$ | — | $ | 37,356.8 | $ | 586.7 | $ | (267.1 | ) | $ | 37,676.4 | |||||
|
Future policy benefits and claims |
— | 16,373.3 | 3,937.9 | (100.8 | ) | 20,210.4 | ||||||||||
|
Other policyholder funds |
— | 519.7 | 29.0 | (0.1 | ) | 548.6 | ||||||||||
|
Short-term debt |
— | — | 105.2 | — | 105.2 | |||||||||||
|
Long-term debt |
1,351.7 | 99.4 | 504.8 | (391.1 | ) | 1,564.8 | ||||||||||
|
Income taxes currently payable |
(18.6 | ) | (218.4 | ) | 34.3 | 205.8 | 3.1 | |||||||||
|
Deferred income taxes |
(22.5 | ) | 90.6 | 155.2 | (14.6 | ) | 208.7 | |||||||||
|
Separate account liabilities |
— | 61,615.1 | 9,749.3 | — | 71,364.4 | |||||||||||
|
Other liabilities |
18.5 | 4,293.3 | 4,591.5 | (2,617.1 | ) | 6,286.2 | ||||||||||
|
Total liabilities |
1,329.1 | 120,129.8 | 19,693.9 | (3,185.0 | ) | 137,967.8 | ||||||||||
|
Redeemable noncontrolling interest |
— |
— |
22.2 |
— |
22.2 |
|||||||||||
|
Stockholders' equity |
||||||||||||||||
|
Series A preferred stock |
— | — | — | — | — | |||||||||||
|
Series B preferred stock |
0.1 | — | — | — | 0.1 | |||||||||||
|
Common stock |
4.5 | 2.5 | — | (2.5 | ) | 4.5 | ||||||||||
|
Additional paid-in capital |
9,634.7 | 5,718.1 | 7,870.2 | (13,588.3 | ) | 9,634.7 | ||||||||||
|
Retained earnings |
4,402.3 | 1,195.0 | 1,660.3 | (2,855.3 | ) | 4,402.3 | ||||||||||
|
Accumulated other comprehensive income |
258.0 | 328.6 | 297.5 | (626.1 | ) | 258.0 | ||||||||||
|
Treasury stock, at cost |
(5,281.7 | ) | — | — | — | (5,281.7 | ) | |||||||||
|
Total stockholders' equity attributable to PFG |
9,017.9 | 7,244.2 | 9,828.0 | (17,072.2 | ) | 9,017.9 | ||||||||||
|
Noncontrolling interest |
— | — | 358.1 | (4.3 | ) | 353.8 | ||||||||||
|
Total stockholders' equity |
9,017.9 | 7,244.2 | 10,186.1 | (17,076.5 | ) | 9,371.7 | ||||||||||
|
Total liabilities and stockholders' equity |
$ | 10,347.0 | $ | 127,374.0 | $ | 29,902.2 | $ | (20,261.5 | ) | $ | 147,361.7 | |||||
Condensed Consolidating Statements of Operations
For the year ended December 31, 2012
| |
Principal Financial Group, Inc. Parent Only |
Principal Life Insurance Company Only |
Principal Financial Services, Inc. and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Revenues |
||||||||||||||||
|
Premiums and other considerations |
$ | — | $ | 2,878.9 | $ | 340.5 | $ | — | $ | 3,219.4 | ||||||
|
Fees and other revenues |
0.5 | 1,529.7 | 1,404.1 | (307.6 | ) | 2,626.7 | ||||||||||
|
Net investment income |
3.0 | 2,484.5 | 743.4 | 24.0 | 3,254.9 | |||||||||||
|
Net realized capital gains (losses), excluding impairment losses on available-for-sale securities |
0.3 | (194.8 | ) | 454.8 | (27.6 | ) | 232.7 | |||||||||
|
Total other-than-temporary impairment losses on available-for-sale securities |
— | (121.1 | ) | (14.8 | ) | — | (135.9 | ) | ||||||||
|
Other-than-temporary impairment losses on fixed maturities, available-for-sale reclassified to other comprehensive income |
— | 13.8 | 3.5 | — | 17.3 | |||||||||||
|
Net impairment losses on available-for-sale securities |
— | (107.3 | ) | (11.3 | ) | — | (118.6 | ) | ||||||||
|
Net realized capital gains (losses) |
0.3 | (302.1 | ) | 443.5 | (27.6 | ) | 114.1 | |||||||||
|
Total revenues |
3.8 | 6,591.0 | 2,931.5 | (311.2 | ) | 9,215.1 | ||||||||||
|
Expenses |
||||||||||||||||
|
Benefits, claims and settlement expenses |
— | 4,517.8 | 618.5 | (12.4 | ) | 5,123.9 | ||||||||||
|
Dividends to policyholders |
— | 197.7 | — | — | 197.7 | |||||||||||
|
Operating expenses |
170.2 | 1,764.2 | 1,265.6 | (265.9 | ) | 2,934.1 | ||||||||||
|
Total expenses |
170.2 | 6,479.7 | 1,884.1 | (278.3 | ) | 8,255.7 | ||||||||||
|
Income (loss) before income taxes |
(166.4 | ) | 111.3 | 1,047.4 | (32.9 | ) | 959.4 | |||||||||
|
Income taxes (benefits) |
(67.6 | ) | (83.2 | ) | 287.2 | (1.7 | ) | 134.7 | ||||||||
|
Equity in the net income of subsidiaries |
904.7 | 480.4 | 163.9 | (1,549.0 | ) | — | ||||||||||
|
Net income |
805.9 | 674.9 | 924.1 | (1,580.2 | ) | 824.7 | ||||||||||
|
Net income attributable to noncontrolling interest |
— | — | 19.4 | (0.6 | ) | 18.8 | ||||||||||
|
Net income attributable to PFG |
805.9 | 674.9 | 904.7 | (1,579.6 | ) | 805.9 | ||||||||||
|
Preferred stock dividends |
33.0 | — | — | — | 33.0 | |||||||||||
|
Net income available to common stockholders |
$ | 772.9 | $ | 674.9 | $ | 904.7 | $ | (1,579.6 | ) | $ | 772.9 | |||||
|
Net income |
$ | 805.9 | $ | 674.9 | $ | 924.1 | $ | (1,580.2 | ) | $ | 824.7 | |||||
|
Other comprehensive income |
326.2 | 315.2 | 100.1 | (366.4 | ) | 375.1 | ||||||||||
|
Comprehensive income |
$ | 1,132.1 | $ | 990.1 | $ | 1,024.2 | $ | (1,946.6 | ) | $ | 1,199.8 | |||||
Condensed Consolidating Statements of Operations
For the year ended December 31, 2011
| |
Principal Financial Group, Inc. Parent Only |
Principal Life Insurance Company Only |
Principal Financial Services, Inc. and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Revenues |
||||||||||||||||
|
Premiums and other considerations |
$ | — | $ | 2,579.6 | $ | 311.4 | $ | — | $ | 2,891.0 | ||||||
|
Fees and other revenues |
0.2 | 1,566.7 | 1,257.6 | (297.8 | ) | 2,526.7 | ||||||||||
|
Net investment income (loss) |
(12.0 | ) | 2,578.9 | 763.2 | 45.2 | 3,375.3 | ||||||||||
|
Net realized capital gains (losses), excluding impairment losses on available-for-sale securities |
— | 442.8 | (388.7 | ) | 20.9 | 75.0 | ||||||||||
|
Total other-than-temporary impairment losses on available-for-sale securities |
— | (130.6 | ) | (17.0 | ) | — | (147.6 | ) | ||||||||
|
Other-than-temporary impairment losses on fixed maturities, available-for-sale reclassified to (from) other comprehensive income |
— | (51.5 | ) | 1.8 | — | (49.7 | ) | |||||||||
|
Net impairment losses on available-for-sale securities |
— | (182.1 | ) | (15.2 | ) | — | (197.3 | ) | ||||||||
|
Net realized capital gains (losses) |
— | 260.7 | (403.9 | ) | 20.9 | (122.3 | ) | |||||||||
|
Total revenues |
(11.8 | ) | 6,985.9 | 1,928.3 | (231.7 | ) | 8,670.7 | |||||||||
|
Expenses |
||||||||||||||||
|
Benefits, claims and settlement expenses |
— | 4,013.0 | 616.9 | (13.3 | ) | 4,616.6 | ||||||||||
|
Dividends to policyholders |
— | 210.2 | — | — | 210.2 | |||||||||||
|
Operating expenses |
116.0 | 1,965.0 | 1,122.6 | (252.8 | ) | 2,950.8 | ||||||||||
|
Total expenses |
116.0 | 6,188.2 | 1,739.5 | (266.1 | ) | 7,777.6 | ||||||||||
|
Income (loss) before income taxes |
(127.8 | ) | 797.7 | 188.8 | 34.4 | 893.1 | ||||||||||
|
Income taxes (benefits) |
(50.4 | ) | 267.0 | (12.6 | ) | 0.2 | 204.2 | |||||||||
|
Equity in the net income of subsidiaries |
730.1 | 7.2 | 565.1 | (1,302.4 | ) | — | ||||||||||
|
Net income |
652.7 | 537.9 | 766.5 | (1,268.2 | ) | 688.9 | ||||||||||
|
Net income attributable to noncontrolling interest |
— | — | 36.4 | (0.2 | ) | 36.2 | ||||||||||
|
Net income attributable to PFG |
652.7 | 537.9 | 730.1 | (1,268.0 | ) | 652.7 | ||||||||||
|
Preferred stock dividends |
33.0 | — | — | — | 33.0 | |||||||||||
|
Net income available to common stockholders |
$ | 619.7 | $ | 537.9 | $ | 730.1 | $ | (1,268.0 | ) | $ | 619.7 | |||||
|
Net income |
$ | 652.7 | $ | 537.9 | $ | 766.5 | $ | (1,268.2 | ) | $ | 688.9 | |||||
|
Other comprehensive income (loss) |
12.2 | 100.1 | (175.2 | ) | 13.7 | (49.2 | ) | |||||||||
|
Comprehensive income |
$ | 664.9 | $ | 638.0 | $ | 591.3 | $ | (1,254.5 | ) | $ | 639.7 | |||||
Condensed Consolidating Statements of Operations
For the year ended December 31, 2010
| |
Principal Financial Group, Inc. Parent Only |
Principal Life Insurance Company Only |
Principal Financial Services, Inc. and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Revenues |
||||||||||||||||
|
Premiums and other considerations |
$ | — | $ | 3,260.2 | $ | 295.3 | $ | — | $ | 3,555.5 | ||||||
|
Fees and other revenues |
0.1 | 1,483.0 | 1,139.1 | (285.1 | ) | 2,337.1 | ||||||||||
|
Net investment income |
33.2 | 2,800.9 | 628.3 | 33.4 | 3,495.8 | |||||||||||
|
Net realized capital gains (losses), excluding impairment losses on available-for-sale securities |
0.7 | 160.2 | (110.6 | ) | (0.3 | ) | 50.0 | |||||||||
|
Total other-than-temporary impairment losses on available-for-sale securities |
— | (284.7 | ) | (11.6 | ) | — | (296.3 | ) | ||||||||
|
Other-than-temporary impairment losses on fixed maturities, available-for-sale reclassified to other comprehensive income |
— | 51.6 | 4.5 | — | 56.1 | |||||||||||
|
Net impairment losses on available-for-sale securities |
— | (233.1 | ) | (7.1 | ) | — | (240.2 | ) | ||||||||
|
Net realized capital gains (losses) |
0.7 | (72.9 | ) | (117.7 | ) | (0.3 | ) | (190.2 | ) | |||||||
|
Total revenues |
34.0 | 7,471.2 | 1,945.0 | (252.0 | ) | 9,198.2 | ||||||||||
|
Expenses |
||||||||||||||||
|
Benefits, claims and settlement expenses |
— | 4,700.8 | 520.6 | (17.1 | ) | 5,204.3 | ||||||||||
|
Dividends to policyholders |
— | 219.9 | — | — | 219.9 | |||||||||||
|
Operating expenses |
117.0 | 2,069.1 | 1,040.3 | (238.1 | ) | 2,988.3 | ||||||||||
|
Total expenses |
117.0 | 6,989.8 | 1,560.9 | (255.2 | ) | 8,412.5 | ||||||||||
|
Income (loss) before income taxes |
(83.0 | ) | 481.4 | 384.1 | 3.2 | 785.7 | ||||||||||
|
Income taxes (benefits) |
(31.6 | ) | 101.4 | 35.1 | — | 104.9 | ||||||||||
|
Equity in the net income of subsidiaries |
714.3 | 72.5 | 383.4 | (1,170.2 | ) | — | ||||||||||
|
Net income |
662.9 | 452.5 | 732.4 | (1,167.0 | ) | 680.8 | ||||||||||
|
Net income attributable to noncontrolling interest |
— | — | 18.1 | (0.2 | ) | 17.9 | ||||||||||
|
Net income attributable to PFG |
662.9 | 452.5 | 714.3 | (1,166.8 | ) | 662.9 | ||||||||||
|
Preferred stock dividends |
33.0 | — | — | — | 33.0 | |||||||||||
|
Net income available to common stockholders |
$ | 629.9 | $ | 452.5 | $ | 714.3 | $ | (1,166.8 | ) | $ | 629.9 | |||||
|
Net income |
$ | 662.9 | $ | 452.5 | $ | 732.4 | $ | (1,167.0 | ) | $ | 680.8 | |||||
|
Other comprehensive income |
1,341.1 | 1,301.8 | 130.6 | (1,440.9 | ) | 1,332.6 | ||||||||||
|
Comprehensive income |
$ | 2,004.0 | $ | 1,754.3 | $ | 863.0 | $ | (2,607.9 | ) | $ | 2,013.4 | |||||
Condensed Consolidating Statements of Cash Flows
For the year ended December 31, 2012
| |
Principal Financial Group, Inc. Parent Only |
Principal Life Insurance Company Only |
Principal Financial Services, Inc. and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Operating activities |
||||||||||||||||
|
Net cash provided by (used in) operating activities |
$ | 204.8 | $ | 3,133.8 | $ | (377.1 | ) | $ | 119.4 | $ | 3,080.9 | |||||
|
Investing activities |
||||||||||||||||
|
Available-for-sale securities: |
||||||||||||||||
|
Purchases |
— | (7,254.5 | ) | (1,024.9 | ) | 15.5 | (8,263.9 | ) | ||||||||
|
Sales |
— | 1,183.9 | 134.8 | (15.0 | ) | 1,303.7 | ||||||||||
|
Maturities |
— | 5,805.7 | 841.8 | — | 6,647.5 | |||||||||||
|
Mortgage loans acquired or originated |
— | (2,224.8 | ) | (250.4 | ) | (63.2 | ) | (2,538.4 | ) | |||||||
|
Mortgage loans sold or repaid |
— | 1,422.2 | 382.3 | (136.5 | ) | 1,668.0 | ||||||||||
|
Real estate acquired |
— | — | (151.8 | ) | — | (151.8 | ) | |||||||||
|
Net purchases of property and equipment |
— | (22.2 | ) | (16.7 | ) | — | (38.9 | ) | ||||||||
|
Purchases of interests in subsidiaries, net of cash acquired |
— | — | (80.4 | ) | — | (80.4 | ) | |||||||||
|
Dividends and returns of capital received from (contributions to) unconsolidated entities |
(759.2 | ) | 299.2 | 714.8 | (254.8 | ) | — | |||||||||
|
Net change in other investments |
(0.2 | ) | (148.4 | ) | (7.0 | ) | (1.6 | ) | (157.2 | ) | ||||||
|
Net cash provided by (used in) investing activities |
(759.4 | ) | (938.9 | ) | 542.5 | (455.6 | ) | (1,611.4 | ) | |||||||
|
Financing activities |
||||||||||||||||
|
Issuance of common stock |
28.9 | — | — | — | 28.9 | |||||||||||
|
Acquisition of treasury stock |
(272.7 | ) | — | — | — | (272.7 | ) | |||||||||
|
Proceeds from financing element derivatives |
— | 51.8 | — | — | 51.8 | |||||||||||
|
Payments for financing element derivatives |
— | (49.9 | ) | — | — | (49.9 | ) | |||||||||
|
Excess tax benefits from share-based payment arrangements |
— | 5.1 | 5.7 | — | 10.8 | |||||||||||
|
Dividends to common stockholders |
(231.3 | ) | — | — | — | (231.3 | ) | |||||||||
|
Dividends to preferred stockholders |
(33.0 | ) | — | — | — | (33.0 | ) | |||||||||
|
Issuance of long-term debt |
1,483.9 | — | 9.5 | — | 1,493.4 | |||||||||||
|
Principal repayments of long-term debt |
(440.8 | ) | — | (90.9 | ) | 81.1 | (450.6 | ) | ||||||||
|
Net repayments of short-term borrowings |
— | — | (68.8 | ) | — | (68.8 | ) | |||||||||
|
Capital received from (dividends and capital paid to) parent |
— | (714.8 | ) | 460.0 | 254.8 | — | ||||||||||
|
Investment contract deposits |
— | 6,401.2 | 499.2 | — | 6,900.4 | |||||||||||
|
Investment contract withdrawals |
— | (7,519.8 | ) | (2.8 | ) | — | (7,522.6 | ) | ||||||||
|
Net increase in banking operation deposits |
— | — | 32.0 | — | 32.0 | |||||||||||
|
Other |
— | (14.6 | ) | — | — | (14.6 | ) | |||||||||
|
Net cash provided by (used in) financing activities |
535.0 | (1,841.0 | ) | 843.9 | 335.9 | (126.2 | ) | |||||||||
|
Net increase (decrease) in cash and cash equivalents |
(19.6 | ) | 353.9 | 1,009.3 | (0.3 | ) | 1,343.3 | |||||||||
|
Cash and cash equivalents at beginning of period |
226.7 | 1,344.5 | 1,277.6 | (14.9 | ) | 2,833.9 | ||||||||||
|
Cash and cash equivalents at end of period |
$ | 207.1 | $ | 1,698.4 | $ | 2,286.9 | $ | (15.2 | ) | $ | 4,177.2 | |||||
Condensed Consolidating Statements of Cash Flows
For the year ended December 31, 2011
| |
Principal Financial Group, Inc. Parent Only |
Principal Life Insurance Company Only |
Principal Financial Services, Inc. and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Operating activities |
||||||||||||||||
|
Net cash provided by (used in) operating activities |
$ | (73.3 | ) | $ | 2,495.5 | $ | 374.7 | $ | (83.6 | ) | $ | 2,713.3 | ||||
|
Investing activities |
||||||||||||||||
|
Available-for-sale securities: |
||||||||||||||||
|
Purchases |
(4.4 | ) | (6,047.2 | ) | (696.8 | ) | 6.0 | (6,742.4 | ) | |||||||
|
Sales |
200.0 | 689.5 | 116.2 | (25.0 | ) | 980.7 | ||||||||||
|
Maturities |
4.4 | 5,037.0 | 719.4 | — | 5,760.8 | |||||||||||
|
Mortgage loans acquired or originated |
— | (1,372.7 | ) | (169.0 | ) | 56.8 | (1,484.9 | ) | ||||||||
|
Mortgage loans sold or repaid |
— | 1,548.6 | 339.3 | (94.8 | ) | 1,793.1 | ||||||||||
|
Real estate acquired |
— | (0.3 | ) | (129.6 | ) | — | (129.9 | ) | ||||||||
|
Net purchases of property and equipment |
— | (46.7 | ) | (10.2 | ) | — | (56.9 | ) | ||||||||
|
Purchases of interests in subsidiaries, net of cash acquired |
— | — | (270.5 | ) | — | (270.5 | ) | |||||||||
|
Dividends and returns of capital received from unconsolidated entities |
506.5 | 327.9 | 756.5 | (1,590.9 | ) | — | ||||||||||
|
Net change in other investments |
(0.2 | ) | (48.1 | ) | 14.5 | (18.3 | ) | (52.1 | ) | |||||||
|
Net cash provided by (used in) investing activities |
706.3 | 88.0 | 669.8 | (1,666.2 | ) | (202.1 | ) | |||||||||
|
Financing activities |
||||||||||||||||
|
Issuance of common stock |
25.9 | — | — | — | 25.9 | |||||||||||
|
Acquisition of treasury stock |
(556.4 | ) | — | — | — | (556.4 | ) | |||||||||
|
Proceeds from financing element derivatives |
— | 75.9 | — | — | 75.9 | |||||||||||
|
Payments for financing element derivatives |
— | (46.5 | ) | — | — | (46.5 | ) | |||||||||
|
Excess tax benefits from share-based payment arrangements |
— | 0.8 | 1.2 | — | 2.0 | |||||||||||
|
Dividends to common stockholders |
(213.7 | ) | — | — | — | (213.7 | ) | |||||||||
|
Dividends to preferred stockholders |
(33.0 | ) | — | — | — | (33.0 | ) | |||||||||
|
Principal repayments of long-term debt |
— | — | (69.4 | ) | 57.2 | (12.2 | ) | |||||||||
|
Net proceeds from short-term borrowings |
— | — | 3.2 | — | 3.2 | |||||||||||
|
Dividends and capital paid to parent |
— | (756.5 | ) | (834.4 | ) | 1,590.9 | — | |||||||||
|
Investment contract deposits |
— | 5,868.7 | 433.4 | — | 6,302.1 | |||||||||||
|
Investment contract withdrawals |
— | (7,076.7 | ) | (2.3 | ) | — | (7,079.0 | ) | ||||||||
|
Net decrease in banking operation deposits |
— | — | (18.5 | ) | — | (18.5 | ) | |||||||||
|
Other |
— | (4.5 | ) | — | — | (4.5 | ) | |||||||||
|
Net cash used in financing activities |
(777.2 | ) | (1,938.8 | ) | (486.8 | ) | 1,648.1 | (1,554.7 | ) | |||||||
|
Net increase (decrease) in cash and cash equivalents |
(144.2 | ) | 644.7 | 557.7 | (101.7 | ) | 956.5 | |||||||||
|
Cash and cash equivalents at beginning of period |
370.9 | 699.8 | 719.9 | 86.8 | 1,877.4 | |||||||||||
|
Cash and cash equivalents at end of period |
$ | 226.7 | $ | 1,344.5 | $ | 1,277.6 | $ | (14.9 | ) | $ | 2,833.9 | |||||
Condensed Consolidating Statements of Cash Flows
For the year ended December 31, 2010
| |
Principal Financial Group, Inc. Parent Only |
Principal Life Insurance Company Only |
Principal Financial Services, Inc. and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Operating activities |
||||||||||||||||
|
Net cash provided by operating activities |
$ | 29.3 | $ | 2,374.5 | $ | 414.8 | $ | (26.9 | ) | $ | 2,791.7 | |||||
|
Investing activities |
||||||||||||||||
|
Available-for-sale securities: |
||||||||||||||||
|
Purchases |
(286.8 | ) | (5,631.7 | ) | (1,273.5 | ) | 4.1 | (7,187.9 | ) | |||||||
|
Sales |
95.5 | 1,240.8 | 380.3 | (32.0 | ) | 1,684.6 | ||||||||||
|
Maturities |
117.9 | 4,390.7 | 652.7 | — | 5,161.3 | |||||||||||
|
Mortgage loans acquired or originated |
— | (1,209.4 | ) | (295.8 | ) | 233.2 | (1,272.0 | ) | ||||||||
|
Mortgage loans sold or repaid |
— | 1,624.1 | 422.6 | (248.7 | ) | 1,798.0 | ||||||||||
|
Real estate acquired |
— | (0.2 | ) | (53.6 | ) | — | (53.8 | ) | ||||||||
|
Net purchases of property and equipment |
— | (4.3 | ) | (17.2 | ) | — | (21.5 | ) | ||||||||
|
Dividends and returns of capital received from unconsolidated entities |
301.8 | 229.1 | 301.8 | (832.7 | ) | — | ||||||||||
|
Net change in other investments |
(0.2 | ) | (46.8 | ) | (163.3 | ) | 129.1 | (81.2 | ) | |||||||
|
Net cash provided by (used in) investing activities |
228.2 | 592.3 | (46.0 | ) | (747.0 | ) | 27.5 | |||||||||
|
Financing activities |
||||||||||||||||
|
Issuance of common stock |
20.6 | — | — | — | 20.6 | |||||||||||
|
Acquisition of treasury stock |
(2.6 | ) | — | — | — | (2.6 | ) | |||||||||
|
Proceeds from financing element derivatives |
— | 79.3 | — | — | 79.3 | |||||||||||
|
Payments for financing element derivatives |
— | (46.5 | ) | — | — | (46.5 | ) | |||||||||
|
Excess tax benefits from share-based payment arrangements |
— | 0.4 | 0.6 | — | 1.0 | |||||||||||
|
Dividends to common stockholders |
(176.2 | ) | — | — | — | (176.2 | ) | |||||||||
|
Dividends to preferred stockholders |
(33.0 | ) | — | — | — | (33.0 | ) | |||||||||
|
Issuance of long-term debt |
— | — | 27.6 | (25.3 | ) | 2.3 | ||||||||||
|
Principal repayments of long-term debt |
— | — | (58.7 | ) | 47.6 | (11.1 | ) | |||||||||
|
Net proceeds from (repayments of) short-term borrowings |
— | — | (30.4 | ) | 32.1 | 1.7 | ||||||||||
|
Dividends and capital paid to parent |
— | (301.8 | ) | (530.9 | ) | 832.7 | — | |||||||||
|
Investment contract deposits |
— | 4,100.0 | 183.8 | — | 4,283.8 | |||||||||||
|
Investment contract withdrawals |
— | (7,343.3 | ) | (0.1 | ) | — | (7,343.4 | ) | ||||||||
|
Net increase in banking operation deposits |
— | — | 46.2 | — | 46.2 | |||||||||||
|
Other |
— | (4.3 | ) | — | — | (4.3 | ) | |||||||||
|
Net cash used in financing activities |
(191.2 | ) | (3,516.2 | ) | (361.9 | ) | 887.1 | (3,182.2 | ) | |||||||
|
Net increase (decrease) in cash and cash equivalents |
66.3 | (549.4 | ) | 6.9 | 113.2 | (363.0 | ) | |||||||||
|
Cash and cash equivalents at beginning of period |
304.6 | 1,249.2 | 713.0 | (26.4 | ) | 2,240.4 | ||||||||||
|
Cash and cash equivalents at end of period |
$ | 370.9 | $ | 699.8 | $ | 719.9 | $ | 86.8 | $ | 1,877.4 | ||||||
On May 24, 2011, our shelf registration statement was filed with the SEC and became effective. The shelf registration replaces the shelf registration that had been in effect since June 2008, as it was scheduled to expire in June 2011. Under our current shelf registration, we have the ability to issue unsecured senior debt securities or subordinated debt securities, junior subordinated debt, preferred stock, common stock, warrants, depository shares, stock purchase contracts and stock purchase units of PFG, trust preferred securities of three subsidiary trusts and guarantees by PFG of these trust preferred securities. Our wholly owned subsidiary, PFS, may guarantee, fully and unconditionally or otherwise, our obligations with respect to any non-convertible securities, other than common stock, described in the shelf registration statement.
The following tables set forth condensed consolidating financial information of (i) PFG, (ii) PFS, (iii) Principal Life and all other direct and indirect subsidiaries of PFG on a combined basis and (iv) the eliminations necessary to arrive at the information for PFG on a consolidated basis as of December 31, 2012 and 2011, and for the years ended December 31, 2012, 2011 and 2010.
In presenting the condensed consolidating financial statements, the equity method of accounting has been applied to (i) PFG's interest in PFS and (ii) PFS's interest in Principal Life and all other subsidiaries, where applicable, even though all such subsidiaries meet the requirements to be consolidated under U.S. GAAP. Earnings of subsidiaries are, therefore, reflected in the parent's investment and earnings. All intercompany balances and transactions, including elimination of the parent's investment in subsidiaries, between PFG, PFS and Principal Life and all other subsidiaries have been eliminated, as shown in the column "Eliminations." These condensed consolidating financial statements should be read in conjunction with the consolidated financial statements. The financial information may not necessarily be indicative of results of operations, cash flows or financial position had the subsidiaries operated as independent entities.
Condensed Consolidating Statements of Financial Position
December 31, 2012
| |
Principal Financial Group, Inc. Parent Only |
Principal Financial Services, Inc. Only |
Principal Life Insurance Company and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Assets |
||||||||||||||||
|
Fixed maturities, available-for-sale |
$ | — | $ | — | $ | 50,939.3 | $ | — | $ | 50,939.3 | ||||||
|
Fixed maturities, trading |
10.5 | — | 616.2 | — | 626.7 | |||||||||||
|
Equity securities, available-for-sale |
— | — | 136.5 | — | 136.5 | |||||||||||
|
Equity securities, trading |
— | — | 252.8 | — | 252.8 | |||||||||||
|
Mortgage loans |
— | — | 11,519.7 | — | 11,519.7 | |||||||||||
|
Real estate |
— | — | 1,180.3 | — | 1,180.3 | |||||||||||
|
Policy loans |
— | — | 864.9 | — | 864.9 | |||||||||||
|
Investment in unconsolidated entities |
11,923.0 | 10,701.8 | 860.2 | (22,616.0 | ) | 869.0 | ||||||||||
|
Other investments |
11.1 | 39.6 | 2,371.4 | — | 2,422.1 | |||||||||||
|
Cash and cash equivalents |
207.1 | 612.5 | 4,241.3 | (883.7 | ) | 4,177.2 | ||||||||||
|
Accrued investment income |
— | — | 584.4 | — | 584.4 | |||||||||||
|
Premiums due and other receivables |
0.1 | 1,122.1 | 2,206.7 | (2,244.5 | ) | 1,084.4 | ||||||||||
|
Deferred policy acquisition costs |
— | — | 2,673.8 | — | 2,673.8 | |||||||||||
|
Property and equipment |
— | — | 464.2 | — | 464.2 | |||||||||||
|
Goodwill |
— | — | 543.4 | — | 543.4 | |||||||||||
|
Other intangibles |
— | — | 927.2 | — | 927.2 | |||||||||||
|
Separate account assets |
— | — | 81,653.8 | — | 81,653.8 | |||||||||||
|
Other assets |
78.1 | 51.0 | 1,003.4 | (125.7 | ) | 1,006.8 | ||||||||||
|
Total assets |
$ | 12,229.9 | $ | 12,527.0 | $ | 163,039.5 | $ | (25,869.9 | ) | $ | 161,926.5 | |||||
|
Liabilities |
||||||||||||||||
|
Contractholder funds |
$ | — | $ | — | $ | 37,786.5 | $ | — | $ | 37,786.5 | ||||||
|
Future policy benefits and claims |
— | — | 22,436.2 | — | 22,436.2 | |||||||||||
|
Other policyholder funds |
— | — | 716.4 | — | 716.4 | |||||||||||
|
Short-term debt |
— | — | 2,564.1 | (2,523.3 | ) | 40.8 | ||||||||||
|
Long-term debt |
2,448.6 | — | 222.7 | — | 2,671.3 | |||||||||||
|
Income taxes currently payable |
— | 0.1 | 47.2 | (32.0 | ) | 15.3 | ||||||||||
|
Deferred income taxes |
— | — | 712.6 | (86.1 | ) | 626.5 | ||||||||||
|
Separate account liabilities |
— | — | 81,653.8 | — | 81,653.8 | |||||||||||
|
Other liabilities |
28.1 | 603.9 | 6,117.8 | (603.7 | ) | 6,146.1 | ||||||||||
|
Total liabilities |
2,476.7 | 604.0 | 152,257.3 | (3,245.1 | ) | 152,092.9 | ||||||||||
|
Redeemable noncontrolling interest |
— |
— |
60.4 |
— |
60.4 |
|||||||||||
|
Stockholders' equity |
||||||||||||||||
|
Series A preferred stock |
— | — | — | — | — | |||||||||||
|
Series B preferred stock |
0.1 | — | — | — | 0.1 | |||||||||||
|
Common stock |
4.5 | — | 17.8 | (17.8 | ) | 4.5 | ||||||||||
|
Additional paid-in capital |
9,730.9 | 9,393.8 | 8,287.7 | (17,681.5 | ) | 9,730.9 | ||||||||||
|
Retained earnings |
4,940.2 | 1,861.5 | 1,744.8 | (3,606.3 | ) | 4,940.2 | ||||||||||
|
Accumulated other comprehensive income |
631.9 | 667.7 | 653.5 | (1,321.2 | ) | 631.9 | ||||||||||
|
Treasury stock, at cost |
(5,554.4 | ) | — | (2.0 | ) | 2.0 | (5,554.4 | ) | ||||||||
|
Total stockholders' equity attributable to PFG |
9,753.2 | 11,923.0 | 10,701.8 | (22,624.8 | ) | 9,753.2 | ||||||||||
|
Noncontrolling interest |
— | — | 20.0 | — | 20.0 | |||||||||||
|
Total stockholders' equity |
9,753.2 | 11,923.0 | 10,721.8 | (22,624.8 | ) | 9,773.2 | ||||||||||
|
Total liabilities and stockholders' equity |
$ | 12,229.9 | $ | 12,527.0 | $ | 163,039.5 | $ | (25,869.9 | ) | $ | 161,926.5 | |||||
Condensed Consolidating Statements of Financial Position
December 31, 2011
| |
Principal Financial Group, Inc. Parent Only |
Principal Financial Services, Inc. Only |
Principal Life Insurance Company and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Assets |
||||||||||||||||
|
Fixed maturities, available-for-sale |
$ | — | $ | — | $ | 49,006.7 | $ | — | $ | 49,006.7 | ||||||
|
Fixed maturities, trading |
268.7 | — | 703.0 | — | 971.7 | |||||||||||
|
Equity securities, available-for-sale |
— | — | 77.1 | — | 77.1 | |||||||||||
|
Equity securities, trading |
— | — | 404.8 | — | 404.8 | |||||||||||
|
Mortgage loans |
— | — | 10,727.2 | — | 10,727.2 | |||||||||||
|
Real estate |
— | — | 1,092.9 | — | 1,092.9 | |||||||||||
|
Policy loans |
— | — | 885.1 | — | 885.1 | |||||||||||
|
Investment in unconsolidated entities |
9,828.0 | 9,762.9 | 827.2 | (19,590.8 | ) | 827.3 | ||||||||||
|
Other investments |
7.0 | 3.0 | 2,148.5 | — | 2,158.5 | |||||||||||
|
Cash and cash equivalents |
226.7 | 702.4 | 2,787.9 | (883.1 | ) | 2,833.9 | ||||||||||
|
Accrued investment income |
1.8 | — | 613.4 | — | 615.2 | |||||||||||
|
Premiums due and other receivables |
— | — | 1,195.2 | 1.3 | 1,196.5 | |||||||||||
|
Deferred policy acquisition costs |
— | — | 2,428.0 | — | 2,428.0 | |||||||||||
|
Property and equipment |
— | — | 457.2 | — | 457.2 | |||||||||||
|
Goodwill |
— | — | 482.3 | — | 482.3 | |||||||||||
|
Other intangibles |
— | — | 890.6 | — | 890.6 | |||||||||||
|
Separate account assets |
— | — | 71,364.4 | — | 71,364.4 | |||||||||||
|
Other assets |
14.8 | 10.4 | 926.1 | (9.0 | ) | 942.3 | ||||||||||
|
Total assets |
$ | 10,347.0 | $ | 10,478.7 | $ | 147,017.6 | $ | (20,481.6 | ) | $ | 147,361.7 | |||||
|
Liabilities |
||||||||||||||||
|
Contractholder funds |
$ | — | $ | — | $ | 37,676.4 | $ | — | $ | 37,676.4 | ||||||
|
Future policy benefits and claims |
— | — | 20,210.4 | — | 20,210.4 | |||||||||||
|
Other policyholder funds |
— | — | 548.6 | — | 548.6 | |||||||||||
|
Short-term debt |
— | 50.0 | 318.9 | (263.7 | ) | 105.2 | ||||||||||
|
Long-term debt |
1,351.7 | — | 213.1 | — | 1,564.8 | |||||||||||
|
Income taxes currently payable |
(18.6 | ) | (0.9 | ) | 12.0 | 10.6 | 3.1 | |||||||||
|
Deferred income taxes |
(22.5 | ) | (22.9 | ) | 270.8 | (16.7 | ) | 208.7 | ||||||||
|
Separate account liabilities |
— | — | 71,364.4 | — | 71,364.4 | |||||||||||
|
Other liabilities |
18.5 | 624.5 | 6,264.1 | (620.9 | ) | 6,286.2 | ||||||||||
|
Total liabilities |
1,329.1 | 650.7 | 136,878.7 | (890.7 | ) | 137,967.8 | ||||||||||
|
Redeemable noncontrolling interest |
— |
— |
22.2 |
— |
22.2 |
|||||||||||
|
Stockholders' equity |
||||||||||||||||
|
Series A preferred stock |
— | — | — | — | — | |||||||||||
|
Series B preferred stock |
0.1 | — | — | — | 0.1 | |||||||||||
|
Common stock |
4.5 | — | 17.8 | (17.8 | ) | 4.5 | ||||||||||
|
Additional paid-in capital |
9,634.7 | 7,870.2 | 7,543.4 | (15,413.6 | ) | 9,634.7 | ||||||||||
|
Retained earnings |
4,402.3 | 1,660.3 | 1,907.5 | (3,567.8 | ) | 4,402.3 | ||||||||||
|
Accumulated other comprehensive income |
258.0 | 297.5 | 296.2 | (593.7 | ) | 258.0 | ||||||||||
|
Treasury stock, at cost |
(5,281.7 | ) | — | (2.0 | ) | 2.0 | (5,281.7 | ) | ||||||||
|
Total stockholders' equity attributable to PFG |
9,017.9 | 9,828.0 | 9,762.9 | (19,590.9 | ) | 9,017.9 | ||||||||||
|
Noncontrolling interest |
— | — | 353.8 | — | 353.8 | |||||||||||
|
Total stockholders' equity |
9,017.9 | 9,828.0 | 10,116.7 | (19,590.9 | ) | 9,371.7 | ||||||||||
|
Total liabilities and stockholders' equity |
$ | 10,347.0 | $ | 10,478.7 | $ | 147,017.6 | $ | (20,481.6 | ) | $ | 147,361.7 | |||||
Condensed Consolidating Statements of Operations
For the year ended December 31, 2012
| |
Principal Financial Group, Inc. Parent Only |
Principal Financial Services, Inc. Only |
Principal Life Insurance Company and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Revenues |
||||||||||||||||
|
Premiums and other considerations |
$ | — | $ | — | $ | 3,219.4 | $ | — | $ | 3,219.4 | ||||||
|
Fees and other revenues |
0.5 | — | 2,627.3 | (1.1 | ) | 2,626.7 | ||||||||||
|
Net investment income |
3.0 | 0.4 | 3,250.8 | 0.7 | 3,254.9 | |||||||||||
|
Net realized capital gains, excluding impairment losses on available-for-sale securities |
0.3 | 3.0 | 229.6 | (0.2 | ) | 232.7 | ||||||||||
|
Total other-than-temporary impairment losses on available-for-sale securities |
— | — | (135.9 | ) | — | (135.9 | ) | |||||||||
|
Other-than-temporary impairment losses on fixed maturities, available-for-sale reclassified to other comprehensive income |
— | — | 17.3 | — | 17.3 | |||||||||||
|
Net impairment losses on available-for-sale securities |
— | — | (118.6 | ) | — | (118.6 | ) | |||||||||
|
Net realized capital gains |
0.3 | 3.0 | 111.0 | (0.2 | ) | 114.1 | ||||||||||
|
Total revenues |
3.8 | 3.4 | 9,208.5 | (0.6 | ) | 9,215.1 | ||||||||||
|
Expenses |
||||||||||||||||
|
Benefits, claims and settlement expenses |
— | — | 5,123.9 | — | 5,123.9 | |||||||||||
|
Dividends to policyholders |
— | — | 197.7 | — | 197.7 | |||||||||||
|
Operating expenses |
170.2 | 9.3 | 2,755.2 | (0.6 | ) | 2,934.1 | ||||||||||
|
Total expenses |
170.2 | 9.3 | 8,076.8 | (0.6 | ) | 8,255.7 | ||||||||||
|
Income (loss) before income taxes |
(166.4 | ) | (5.9 | ) | 1,131.7 | — | 959.4 | |||||||||
|
Income taxes (benefits) |
(67.6 | ) | (6.9 | ) | 209.2 | — | 134.7 | |||||||||
|
Equity in the net income of subsidiaries |
904.7 | 903.7 | — | (1,808.4 | ) | — | ||||||||||
|
Net income |
805.9 | 904.7 | 922.5 | (1,808.4 | ) | 824.7 | ||||||||||
|
Net income attributable to noncontrolling interest |
— | — | 18.8 | — | 18.8 | |||||||||||
|
Net income attributable to PFG |
805.9 | 904.7 | 903.7 | (1,808.4 | ) | 805.9 | ||||||||||
|
Preferred stock dividends |
33.0 | — | — | — | 33.0 | |||||||||||
|
Net income available to common stockholders |
$ | 772.9 | $ | 904.7 | $ | 903.7 | $ | (1,808.4 | ) | $ | 772.9 | |||||
|
Net income |
$ | 805.9 | $ | 904.7 | $ | 922.5 | $ | (1,808.4 | ) | $ | 824.7 | |||||
|
Other comprehensive income |
326.2 | 371.3 | 358.7 | (681.1 | ) | 375.1 | ||||||||||
|
Comprehensive income |
$ | 1,132.1 | $ | 1,276.0 | $ | 1,281.2 | $ | (2,489.5 | ) | $ | 1,199.8 | |||||
Condensed Consolidating Statements of Operations
For the year ended December 31, 2011
| |
Principal Financial Group, Inc. Parent Only |
Principal Financial Services, Inc. Only |
Principal Life Insurance Company and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Revenues |
||||||||||||||||
|
Premiums and other considerations |
$ | — | $ | — | $ | 2,891.0 | $ | — | $ | 2,891.0 | ||||||
|
Fees and other revenues |
0.2 | — | 2,529.5 | (3.0 | ) | 2,526.7 | ||||||||||
|
Net investment income (loss) |
(12.0 | ) | (3.3 | ) | 3,387.6 | 3.0 | 3,375.3 | |||||||||
|
Net realized capital gains (losses), excluding impairment losses on available-for-sale securities |
— | (0.1 | ) | 75.1 | — | 75.0 | ||||||||||
|
Total other-than-temporary impairment losses on available-for-sale securities |
— | — | (147.6 | ) | — | (147.6 | ) | |||||||||
|
Other-than-temporary impairment losses on fixed maturities, available-for-sale reclassified from other comprehensive income |
— | — | (49.7 | ) | — | (49.7 | ) | |||||||||
|
Net impairment losses on available-for-sale securities |
— | — | (197.3 | ) | — | (197.3 | ) | |||||||||
|
Net realized capital losses |
— | (0.1 | ) | (122.2 | ) | — | (122.3 | ) | ||||||||
|
Total revenues |
(11.8 | ) | (3.4 | ) | 8,685.9 | — | 8,670.7 | |||||||||
|
Expenses |
||||||||||||||||
|
Benefits, claims and settlement expenses |
— | — | 4,616.6 | — | 4,616.6 | |||||||||||
|
Dividends to policyholders |
— | — | 210.2 | — | 210.2 | |||||||||||
|
Operating expenses |
116.0 | 1.7 | 2,833.1 | — | 2,950.8 | |||||||||||
|
Total expenses |
116.0 | 1.7 | 7,659.9 | — | 7,777.6 | |||||||||||
|
Income (loss) before income taxes |
(127.8 | ) | (5.1 | ) | 1,026.0 | — | 893.1 | |||||||||
|
Income taxes (benefits) |
(50.4 | ) | (9.9 | ) | 264.5 | — | 204.2 | |||||||||
|
Equity in the net income of subsidiaries |
730.1 | 725.3 | — | (1,455.4 | ) | — | ||||||||||
|
Net income |
652.7 | 730.1 | 761.5 | (1,455.4 | ) | 688.9 | ||||||||||
|
Net income attributable to noncontrolling interest |
— | — | 36.2 | — | 36.2 | |||||||||||
|
Net income attributable to PFG |
652.7 | 730.1 | 725.3 | (1,455.4 | ) | 652.7 | ||||||||||
|
Preferred stock dividends |
33.0 | — | — | — | 33.0 | |||||||||||
|
Net income available to common stockholders |
$ | 619.7 | $ | 730.1 | $ | 725.3 | $ | (1,455.4 | ) | $ | 619.7 | |||||
|
Net income |
$ | 652.7 | $ | 730.1 | $ | 761.5 | $ | (1,455.4 | ) | $ | 688.9 | |||||
|
Other comprehensive income (loss) |
12.2 | (52.6 | ) | (59.7 | ) | 50.9 | (49.2 | ) | ||||||||
|
Comprehensive income |
$ | 664.9 | $ | 677.5 | $ | 701.8 | $ | (1,404.5 | ) | $ | 639.7 | |||||
Condensed Consolidating Statements of Operations
For the year ended December 31, 2010
| |
Principal Financial Group, Inc. Parent Only |
Principal Financial Services, Inc. Only |
Principal Life Insurance Company and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Revenues |
||||||||||||||||
|
Premiums and other considerations |
$ | — | $ | — | $ | 3,555.5 | $ | — | $ | 3,555.5 | ||||||
|
Fees and other revenues |
0.1 | — | 2,341.8 | (4.8 | ) | 2,337.1 | ||||||||||
|
Net investment income (loss) |
33.2 | (3.1 | ) | 3,461.0 | 4.7 | 3,495.8 | ||||||||||
|
Net realized capital gains (losses), excluding impairment losses on available-for-sale securities |
0.7 | (0.2 | ) | 49.5 | — | 50.0 | ||||||||||
|
Total other-than-temporary impairment losses on available-for-sale securities |
— | — | (296.3 | ) | — | (296.3 | ) | |||||||||
|
Other-than-temporary impairment losses on fixed maturities, available-for-sale reclassified to other comprehensive income |
— | — | 56.1 | — | 56.1 | |||||||||||
|
Net impairment losses on available-for-sale securities |
— | — | (240.2 | ) | — | (240.2 | ) | |||||||||
|
Net realized capital gains (losses) |
0.7 | (0.2 | ) | (190.7 | ) | — | (190.2 | ) | ||||||||
|
Total revenues |
34.0 | (3.3 | ) | 9,167.6 | (0.1 | ) | 9,198.2 | |||||||||
|
Expenses |
||||||||||||||||
|
Benefits, claims and settlement expenses |
— | — | 5,204.3 | — | 5,204.3 | |||||||||||
|
Dividends to policyholders |
— | — | 219.9 | — | 219.9 | |||||||||||
|
Operating expenses |
117.0 | 1.2 | 2,870.2 | (0.1 | ) | 2,988.3 | ||||||||||
|
Total expenses |
117.0 | 1.2 | 8,294.4 | (0.1 | ) | 8,412.5 | ||||||||||
|
Income (loss) before income taxes |
(83.0 | ) | (4.5 | ) | 873.2 | — | 785.7 | |||||||||
|
Income taxes (benefits) |
(31.6 | ) | (1.7 | ) | 138.2 | — | 104.9 | |||||||||
|
Equity in the net income of subsidiaries |
714.3 | 717.1 | — | (1,431.4 | ) | — | ||||||||||
|
Net income |
662.9 | 714.3 | 735.0 | (1,431.4 | ) | 680.8 | ||||||||||
|
Net income attributable to noncontrolling interest |
— | — | 17.9 | — | 17.9 | |||||||||||
|
Net income attributable to PFG |
662.9 | 714.3 | 717.1 | (1,431.4 | ) | 662.9 | ||||||||||
|
Preferred stock dividends |
33.0 | — | — | — | 33.0 | |||||||||||
|
Net income available to common stockholders |
$ | 629.9 | $ | 714.3 | $ | 717.1 | $ | (1,431.4 | ) | $ | 629.9 | |||||
|
Net income |
$ | 662.9 | $ | 714.3 | $ | 735.0 | $ | (1,431.4 | ) | $ | 680.8 | |||||
|
Other comprehensive income |
1,341.1 | 1,330.5 | 1,320.5 | (2,659.5 | ) | 1,332.6 | ||||||||||
|
Comprehensive income |
$ | 2,004.0 | $ | 2,044.8 | $ | 2,055.5 | $ | (4,090.9 | ) | $ | 2,013.4 | |||||
Condensed Consolidating Statements of Cash Flows
For the year ended December 31, 2012
| |
Principal Financial Group, Inc. Parent Only |
Principal Financial Services, Inc. Only |
Principal Life Insurance Company and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Operating activities |
||||||||||||||||
|
Net cash provided by (used in) operating activities |
$ | 204.8 | $ | (1,145.0 | ) | $ | 1,762.0 | $ | 2,259.1 | $ | 3,080.9 | |||||
|
Investing activities |
||||||||||||||||
|
Available-for-sale securities: |
||||||||||||||||
|
Purchases |
— | — | (8,263.9 | ) | — | (8,263.9 | ) | |||||||||
|
Sales |
— | — | 1,303.7 | — | 1,303.7 | |||||||||||
|
Maturities |
— | — | 6,647.5 | — | 6,647.5 | |||||||||||
|
Mortgage loans acquired or originated |
— | — | (2,538.4 | ) | — | (2,538.4 | ) | |||||||||
|
Mortgage loans sold or repaid |
— | — | 1,668.0 | — | 1,668.0 | |||||||||||
|
Real estate acquired |
— | — | (151.8 | ) | — | (151.8 | ) | |||||||||
|
Net purchases of property and equipment |
— | — | (38.9 | ) | — | (38.9 | ) | |||||||||
|
Purchases of interests in subsidiaries, net of cash acquired |
— | — | (80.4 | ) | — | (80.4 | ) | |||||||||
|
Dividends and returns of capital received from (contributions to) unconsolidated entities |
(759.2 | ) | 381.0 | — | 378.2 | — | ||||||||||
|
Net change in other investments |
(0.2 | ) | (35.1 | ) | (121.9 | ) | — | (157.2 | ) | |||||||
|
Net cash provided by (used in) investing activities |
(759.4 | ) | 345.9 | (1,576.1 | ) | 378.2 | (1,611.4 | ) | ||||||||
|
Financing activities |
||||||||||||||||
|
Issuance of common stock |
28.9 | — | — | — | 28.9 | |||||||||||
|
Acquisition of treasury stock |
(272.7 | ) | — | — | — | (272.7 | ) | |||||||||
|
Proceeds from financing element derivatives |
— | — | 51.8 | — | 51.8 | |||||||||||
|
Payments for financing element derivatives |
— | — | (49.9 | ) | — | (49.9 | ) | |||||||||
|
Excess tax benefits from share-based payment arrangements |
— | — | 10.8 | — | 10.8 | |||||||||||
|
Dividends to common stockholders |
(231.3 | ) | — | — | — | (231.3 | ) | |||||||||
|
Dividends to preferred stockholders |
(33.0 | ) | — | — | — | (33.0 | ) | |||||||||
|
Issuance of long-term debt |
1,483.9 | — | 9.5 | — | 1,493.4 | |||||||||||
|
Principal repayments of long-term debt |
(440.8 | ) | — | (9.8 | ) | — | (450.6 | ) | ||||||||
|
Net proceeds from (repayments of) short-term borrowings |
— | (50.0 | ) | 2,240.9 | (2,259.7 | ) | (68.8 | ) | ||||||||
|
Capital received from (dividends and capital paid to) parent |
— | 759.2 | (381.0 | ) | (378.2 | ) | — | |||||||||
|
Investment contract deposits |
— | — | 6,900.4 | — | 6,900.4 | |||||||||||
|
Investment contract withdrawals |
— | — | (7,522.6 | ) | — | (7,522.6 | ) | |||||||||
|
Net increase in banking operation deposits |
— | — | 32.0 | — | 32.0 | |||||||||||
|
Other |
— | — | (14.6 | ) | — | (14.6 | ) | |||||||||
|
Net cash provided by financing activities |
535.0 | 709.2 | 1,267.5 | (2,637.9 | ) | (126.2 | ) | |||||||||
|
Net increase (decrease) in cash and cash equivalents |
(19.6 | ) | (89.9 | ) | 1,453.4 | (0.6 | ) | 1,343.3 | ||||||||
|
Cash and cash equivalents at beginning of period |
226.7 | 702.4 | 2,787.9 | (883.1 | ) | 2,833.9 | ||||||||||
|
Cash and cash equivalents at end of period |
$ | 207.1 | $ | 612.5 | $ | 4,241.3 | $ | (883.7 | ) | $ | 4,177.2 | |||||
Condensed Consolidating Statements of Cash Flows
For the year ended December 31, 2011
| |
Principal Financial Group, Inc. Parent Only |
Principal Financial Services, Inc. Only |
Principal Life Insurance Company and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Operating activities |
||||||||||||||||
|
Net cash provided by (used in) operating activities |
$ | (73.3 | ) | $ | 70.5 | $ | 2,795.0 | $ | (78.9 | ) | $ | 2,713.3 | ||||
|
Investing activities |
||||||||||||||||
|
Available-for-sale securities: |
||||||||||||||||
|
Purchases |
(4.4 | ) | — | (6,738.0 | ) | — | (6,742.4 | ) | ||||||||
|
Sales |
200.0 | — | 780.7 | — | 980.7 | |||||||||||
|
Maturities |
4.4 | — | 5,756.4 | — | 5,760.8 | |||||||||||
|
Mortgage loans acquired or originated |
— | — | (1,484.9 | ) | — | (1,484.9 | ) | |||||||||
|
Mortgage loans sold or repaid |
— | — | 1,793.1 | — | 1,793.1 | |||||||||||
|
Real estate acquired |
— | — | (129.9 | ) | — | (129.9 | ) | |||||||||
|
Net purchases of property and equipment |
— | — | (56.9 | ) | — | (56.9 | ) | |||||||||
|
Purchases of interests in subsidiaries, net of cash acquired |
— | — | (270.5 | ) | — | (270.5 | ) | |||||||||
|
Dividends and returns of capital received from unconsolidated entities |
506.5 | 624.1 | — | (1,130.6 | ) | — | ||||||||||
|
Net change in other investments |
(0.2 | ) | (5.4 | ) | (46.5 | ) | — | (52.1 | ) | |||||||
|
Net cash provided by (used in) investing activities |
706.3 | 618.7 | (396.5 | ) | (1,130.6 | ) | (202.1 | ) | ||||||||
|
Financing activities |
||||||||||||||||
|
Issuance of common stock |
25.9 | — | — | — | 25.9 | |||||||||||
|
Acquisition of treasury stock |
(556.4 | ) | — | — | — | (556.4 | ) | |||||||||
|
Proceeds from financing element derivatives |
— | — | 75.9 | — | 75.9 | |||||||||||
|
Payments for financing element derivatives |
— | — | (46.5 | ) | — | (46.5 | ) | |||||||||
|
Excess tax benefits from share-based payment arrangements |
— | — | 2.0 | — | 2.0 | |||||||||||
|
Dividends to common stockholders |
(213.7 | ) | — | — | — | (213.7 | ) | |||||||||
|
Dividends to preferred stockholders |
(33.0 | ) | — | — | — | (33.0 | ) | |||||||||
|
Principal repayments of long-term debt |
— | — | (12.2 | ) | — | (12.2 | ) | |||||||||
|
Net proceeds from (repayments of) short-term borrowings |
— | — | (27.5 | ) | 30.7 | 3.2 | ||||||||||
|
Dividends and capital paid to parent |
— | (506.5 | ) | (624.1 | ) | 1,130.6 | — | |||||||||
|
Investment contract deposits |
— | — | 6,302.1 | — | 6,302.1 | |||||||||||
|
Investment contract withdrawals |
— | — | (7,079.0 | ) | — | (7,079.0 | ) | |||||||||
|
Net decrease in banking operation deposits |
— | — | (18.5 | ) | — | (18.5 | ) | |||||||||
|
Other |
— | — | (4.5 | ) | — | (4.5 | ) | |||||||||
|
Net cash used in financing activities |
(777.2 | ) | (506.5 | ) | (1,432.3 | ) | 1,161.3 | (1,554.7 | ) | |||||||
|
Net increase (decrease) in cash and cash equivalents |
(144.2 | ) | 182.7 | 966.2 | (48.2 | ) | 956.5 | |||||||||
|
Cash and cash equivalents at beginning of period |
370.9 | 519.7 | 1,821.7 | (834.9 | ) | 1,877.4 | ||||||||||
|
Cash and cash equivalents at end of period |
$ | 226.7 | $ | 702.4 | $ | 2,787.9 | $ | (883.1 | ) | $ | 2,833.9 | |||||
Condensed Consolidating Statements of Cash Flows
For the year ended December 31, 2010
| |
Principal Financial Group, Inc. Parent Only |
Principal Financial Services, Inc. Only |
Principal Life Insurance Company and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Operating activities |
||||||||||||||||
|
Net cash provided by (used in) operating activities |
$ | 29.3 | $ | (19.7 | ) | $ | 2,777.2 | $ | 4.9 | $ | 2,791.7 | |||||
|
Investing activities |
||||||||||||||||
|
Available-for-sale securities: |
||||||||||||||||
|
Purchases |
(286.8 | ) | — | (6,901.1 | ) | — | (7,187.9 | ) | ||||||||
|
Sales |
95.5 | — | 1,589.1 | — | 1,684.6 | |||||||||||
|
Maturities |
117.9 | — | 5,043.4 | — | 5,161.3 | |||||||||||
|
Mortgage loans acquired or originated |
— | — | (1,272.0 | ) | — | (1,272.0 | ) | |||||||||
|
Mortgage loans sold or repaid |
— | — | 1,798.0 | — | 1,798.0 | |||||||||||
|
Real estate acquired |
— | — | (53.8 | ) | — | (53.8 | ) | |||||||||
|
Net purchases of property and equipment |
— | — | (21.5 | ) | — | (21.5 | ) | |||||||||
|
Dividends and returns of capital received from unconsolidated entities |
301.8 | 326.4 | — | (628.2 | ) | — | ||||||||||
|
Net change in other investments |
(0.2 | ) | 5.4 | (84.3 | ) | (2.1 | ) | (81.2 | ) | |||||||
|
Net cash provided by investing activities |
228.2 | 331.8 | 97.8 | (630.3 | ) | 27.5 | ||||||||||
|
Financing activities |
||||||||||||||||
|
Issuance of common stock |
20.6 | — | — | — | 20.6 | |||||||||||
|
Acquisition of treasury stock |
(2.6 | ) | — | — | — | (2.6 | ) | |||||||||
|
Proceeds from financing element derivatives |
— | — | 79.3 | — | 79.3 | |||||||||||
|
Payments for financing element derivatives |
— | — | (46.5 | ) | — | (46.5 | ) | |||||||||
|
Excess tax benefits from share-based payment arrangements |
— | — | 1.0 | — | 1.0 | |||||||||||
|
Dividends to common stockholders |
(176.2 | ) | — | — | — | (176.2 | ) | |||||||||
|
Dividends to preferred stockholders |
(33.0 | ) | — | — | — | (33.0 | ) | |||||||||
|
Issuance of long-term debt |
— | — | 2.3 | — | 2.3 | |||||||||||
|
Principal repayments of long-term debt |
— | — | (11.1 | ) | — | (11.1 | ) | |||||||||
|
Net proceeds from (repayments of) short-term borrowings |
— | (25.0 | ) | 9.0 | 17.7 | 1.7 | ||||||||||
|
Dividends and capital paid to parent |
— | (301.8 | ) | (326.4 | ) | 628.2 | — | |||||||||
|
Investment contract deposits |
— | — | 4,283.8 | — | 4,283.8 | |||||||||||
|
Investment contract withdrawals |
— | — | (7,343.4 | ) | — | (7,343.4 | ) | |||||||||
|
Net increase in banking operation deposits |
— | — | 46.2 | — | 46.2 | |||||||||||
|
Other |
— | — | (4.3 | ) | — | (4.3 | ) | |||||||||
|
Net cash used in financing activities |
(191.2 | ) | (326.8 | ) | (3,310.1 | ) | 645.9 | (3,182.2 | ) | |||||||
|
Net increase (decrease) in cash and cash equivalents |
66.3 | (14.7 | ) | (435.1 | ) | 20.5 | (363.0 | ) | ||||||||
|
Cash and cash equivalents at beginning of period |
304.6 | 534.4 | 2,256.8 | (855.4 | ) | 2,240.4 | ||||||||||
|
Cash and cash equivalents at end of period |
$ | 370.9 | $ | 519.7 | $ | 1,821.7 | $ | (834.9 | ) | $ | 1,877.4 | |||||
|
|||
21. Subsequent Event
On February 4, 2013, we acquired approximately 90% ownership of AFP Cuprum S.A. ("Cuprum"), a leading pension manager in Chile for approximately $1.4 billion. Through a tender offer, we acquired a 63% interest from Empresas Penta S.A. and Inversiones Banpenta Limitada and acquired the remaining approximately 27% interest from publicly traded shares. The results of operations of Cuprum will be consolidated within our Principal International segment. The activities required to complete the initial accounting have not been completed as of the issuance date of these consolidated financial statements. As a result, we are unable to provide additional disclosures regarding the acquisition at this time. This information will be included in the Quarterly Report on Form 10-Q for the quarter ended March 31, 2013.
|
|||
Schedule I — Summary of Investments — Other Than Investments in Related Parties
As of December 31, 2012
| Type of Investment | Cost | Value | Amount as shown in the Consolidated Statement of Financial Position |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||
|
Fixed maturities, available-for-sale: |
||||||||||
|
U.S Treasury securities and obligations of U.S government corporations and agencies |
$ | 911.4 | $ | 944.3 | $ | 944.3 | ||||
|
States, municipalities and political subdivisions |
2,940.4 | 3,178.8 | 3,178.8 | |||||||
|
Foreign governments |
944.9 | 1,208.3 | 1,208.3 | |||||||
|
Public utilities |
4,785.7 | 4,543.8 | 4,543.8 | |||||||
|
Redeemable preferred stock |
82.4 | 87.4 | 87.4 | |||||||
|
All other corporate bonds |
26,747.3 | 29,694.2 | 29,694.2 | |||||||
|
Residential mortgage-backed securities |
3,022.7 | 3,226.7 | 3,226.7 | |||||||
|
Commercial mortgage-backed securities |
4,094.8 | 3,897.4 | 3,897.4 | |||||||
|
Collateralized debt obligations |
428.8 | 379.2 | 379.2 | |||||||
|
Other debt obligations |
3,756.9 | 3,779.2 | 3,779.2 | |||||||
|
Total fixed maturities, available-for-sale |
47,715.3 | 50,939.3 | 50,939.3 | |||||||
|
Fixed maturities, trading |
626.7 | 626.7 | 626.7 | |||||||
|
Equity securities, available-for-sale: |
||||||||||
|
Common stocks: |
||||||||||
|
Banks, trust and insurance companies |
65.8 | 63.2 | 63.2 | |||||||
|
Industrial, miscellaneous and all other |
5.1 | 7.7 | 7.7 | |||||||
|
Non-redeemable preferred stock |
61.5 | 65.6 | 65.6 | |||||||
|
Total equity securities, available-for-sale |
132.4 | 136.5 | 136.5 | |||||||
|
Equity securities, trading |
252.8 | 252.8 | 252.8 | |||||||
|
Mortgage loans (1) |
11,617.0 | XXXX | 11,519.7 | |||||||
|
Real estate, net: |
||||||||||
|
Real estate acquired in satisfaction of debt |
241.9 | XXXX | 241.9 | |||||||
|
Other real estate |
938.4 | XXXX | 938.4 | |||||||
|
Policy loans |
864.9 | XXXX | 864.9 | |||||||
|
Other investments (2) |
1,858.5 | XXXX | 3,291.1 | |||||||
|
Total investments |
$ | 64,247.9 | XXXX | $ | 68,811.3 | |||||
|
|||
Schedule II — Condensed Financial Information of Registrant (Parent Only)
Statements of Financial Position
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
| |
(in millions) |
||||||
|
Assets |
|||||||
|
Fixed maturities, trading |
$ | 10.5 | $ | 268.7 | |||
|
Cash and cash equivalents |
207.1 | 226.7 | |||||
|
Other investments |
11.1 | 7.0 | |||||
|
Income taxes receivable |
35.8 | 18.6 | |||||
|
Deferred income taxes |
20.6 | 22.5 | |||||
|
Amounts receivable from subsidiary |
0.9 | 0.9 | |||||
|
Other assets |
20.9 | 15.7 | |||||
|
Investment in subsidiary |
11,923.0 | 9,828.0 | |||||
|
Total assets |
$ | 12,229.9 | $ | 10,388.1 | |||
|
Liabilities |
|||||||
|
Amounts payable to subsidiary |
$ | 2.1 | $ | 1.4 | |||
|
Long-term debt |
2,448.6 | 1,351.7 | |||||
|
Accrued investment payable |
22.3 | 15.4 | |||||
|
Other liabilities |
3.7 | 1.7 | |||||
|
Total liabilities |
2,476.7 | 1,370.2 | |||||
|
Stockholders' equity |
|||||||
|
Series A preferred stock, par value $0.01 per share with liquidation preference of $100 per share — 3.0 million shares authorized, issued and outstanding in 2012 and 2011 |
— | — | |||||
|
Series B preferred stock, par value $0.01 per share with liquidation preference of $25 per share — 10.0 million shares authorized, issued and outstanding in 2012 and 2011 |
0.1 | 0.1 | |||||
|
Common stock, par value $.01 per share — 2,500 million shares authorized, 453.5 million and 450.3 million shares issued, and 293.8million and 301.1 million shares outstanding in 2012 and 2011 |
4.5 | 4.5 | |||||
|
Additional paid-in capital |
9,730.9 | 9,634.7 | |||||
|
Retained earnings |
4,940.2 | 4,402.3 | |||||
|
Accumulated other comprehensive income |
631.9 | 258.0 | |||||
|
Treasury stock, at cost (159.7 million and 149.2 million shares in 2012 and 2011) |
(5,554.4 | ) | (5,281.7 | ) | |||
|
Total stockholders' equity attributable to Principal Financial Group, Inc. |
9,753.2 | 9,017.9 | |||||
|
Total liabilities and stockholders' equity |
$ | 12,229.9 | $ | 10,388.1 | |||
See accompanying notes.
Statements of Operations
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Revenues |
||||||||||
|
Fees and other revenues |
$ | 0.5 | $ | 0.2 | $ | 0.1 | ||||
|
Net investment income (loss) |
3.0 | (12.0 | ) | 33.2 | ||||||
|
Net realized capital gains |
0.3 | — | 0.7 | |||||||
|
Total revenues |
3.8 | (11.8 | ) | 34.0 | ||||||
|
Expenses |
||||||||||
|
Other operating costs and expenses |
170.2 | 116.0 | 117.0 | |||||||
|
Total expenses |
170.2 | 116.0 | 117.0 | |||||||
|
Losses before income taxes |
(166.4 | ) | (127.8 | ) | (83.0 | ) | ||||
|
Income tax benefits |
(67.6 | ) | (50.4 | ) | (31.6 | ) | ||||
|
Equity in the net income of subsidiaries |
904.7 | 730.1 | 714.3 | |||||||
|
Net income attributable to Principal Financial Group, Inc. |
805.9 | 652.7 | 662.9 | |||||||
|
Preferred stock dividends |
33.0 | 33.0 | 33.0 | |||||||
|
Net income available to common stockholders |
$ | 772.9 | $ | 619.7 | $ | 629.9 | ||||
See accompanying notes.
Statements of Cash Flows
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Operating activities |
||||||||||
|
Net income |
$ | 805.9 | $ | 652.7 | $ | 662.9 | ||||
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
||||||||||
|
Equity in the net income of subsidiaries |
(904.7 | ) | (730.1 | ) | (714.3 | ) | ||||
|
Net realized capital gains |
(0.3 | ) | — | (0.7 | ) | |||||
|
Net cash flows for trading securities |
258.2 | 21.7 | 111.1 | |||||||
|
Current and deferred income tax benefits |
(2.3 | ) | (3.7 | ) | (4.5 | ) | ||||
|
Stock-based compensation |
2.2 | 1.6 | 0.8 | |||||||
|
Other |
45.8 | (15.5 | ) | (26.0 | ) | |||||
|
Net cash provided by (used in) operating activities |
204.8 | (73.3 | ) | 29.3 | ||||||
|
Investing activities |
||||||||||
|
Available-for-sale securities: |
||||||||||
|
Purchases |
— | (4.4 | ) | (286.8 | ) | |||||
|
Sales |
— | 200.0 | 95.5 | |||||||
|
Maturities |
— | 4.4 | 117.9 | |||||||
|
Net change in other investments |
(0.2 | ) | (0.2 | ) | (0.2 | ) | ||||
|
Dividends and returns of capital received from (contributions to) unconsolidated entity |
(759.2 | ) | 506.5 | 301.8 | ||||||
|
Net cash provided by (used in) investing activities |
(759.4 | ) | 706.3 | 228.2 | ||||||
|
Financing activities |
||||||||||
|
Issuance of common stock |
28.9 | 25.9 | 20.6 | |||||||
|
Acquisition of treasury stock |
(272.7 | ) | (556.4 | ) | (2.6 | ) | ||||
|
Dividends to common stockholders |
(231.3 | ) | (213.7 | ) | (176.2 | ) | ||||
|
Dividends to preferred stockholders |
(33.0 | ) | (33.0 | ) | (33.0 | ) | ||||
|
Principal repayments of long term debt |
(440.8 | ) | — | — | ||||||
|
Issuance of long-term debt |
1,483.9 | — | — | |||||||
|
Net cash provided by (used in) financing activities |
535.0 | (777.2 | ) | (191.2 | ) | |||||
|
Net increase (decrease) in cash and cash equivalents |
(19.6 | ) | (144.2 | ) | 66.3 | |||||
|
Cash and cash equivalents at beginning of year |
226.7 | 370.9 | 304.6 | |||||||
|
Cash and cash equivalents at end of year |
$ | 207.1 | $ | 226.7 | $ | 370.9 | ||||
See accompanying notes
(1) Basis of Presentation
The accompanying condensed financial statement should be read in conjunction with the consolidated financial statements and notes thereto of Principal Financial Group, Inc.
In the parent company only financial statements, our investments in subsidiaries are stated as cost plus equity in undistributed earnings of subsidiaries.
(2) Cash Dividends and Returns of Capital Received from (Capital Contributed to) Unconsolidated Entity
The parent company contributed capital of $759.2 million in 2012 to its unconsolidated entity and received cash dividends and returns of capital totaling $506.5 million and $301.8 million from its unconsolidated entity in 2011 and 2010, respectively.
|
|||
Schedule III — Supplementary Insurance Information
As of December 31, 2012 and 2011 and for each of the years ended December 31, 2012, 2011 and 2010
| Segment | Deferred policy acquisition costs |
Future policy benefits and claims |
Contractholder and other policyholder funds |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||
|
2012: |
||||||||||
|
Retirement and Investor Services |
$ | 699.4 | $ | 9,702.7 | $ | 32,801.4 | ||||
|
Principal Global Investors |
— | — | — | |||||||
|
Principal International |
279.1 | 4,435.5 | 108.5 | |||||||
|
U.S. Insurance Solutions |
1,695.3 | 8,247.6 | 5,867.4 | |||||||
|
Corporate |
— | 50.4 | (274.4 | ) | ||||||
|
Total |
$ | 2,673.8 | $ | 22,436.2 | $ | 38,502.9 | ||||
|
2011: |
||||||||||
|
Retirement and Investor Services |
$ | 792.2 | $ | 8,563.1 | $ | 33,275.9 | ||||
|
Principal Global Investors |
— | — | — | |||||||
|
Principal International |
230.7 | 3,821.3 | 83.1 | |||||||
|
U.S. Insurance Solutions |
1,405.1 | 7,757.3 | 5,126.0 | |||||||
|
Corporate |
— | 68.7 | (260.0 | ) | ||||||
|
Total |
$ | 2,428.0 | $ | 20,210.4 | $ | 38,225.0 | ||||
| Segment | Premiums and other considerations |
Net investment income (1) |
Benefits, claims and settlement expenses |
Amortization of deferred policy acquisition costs |
Other operating expenses (1) |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
2012: |
||||||||||||||||
|
Retirement and Investor Services |
$ | 1,162.6 | $ | 2,075.4 | $ | 2,629.1 | $ | 84.8 | $ | 1,362.5 | ||||||
|
Principal Global Investors |
— | 15.4 | — | — | 456.9 | |||||||||||
|
Principal International |
284.6 | 435.2 | 567.2 | 10.3 | 211.4 | |||||||||||
|
U.S. Insurance Solutions |
1,769.3 | 675.2 | 1,935.5 | (2.5 | ) | 662.0 | ||||||||||
|
Corporate |
2.9 | 53.7 | (7.9 | ) | — | 148.7 | ||||||||||
|
Total |
$ | 3,219.4 | $ | 3,254.9 | $ | 5,123.9 | $ | 92.6 | $ | 2,841.5 | ||||||
|
2011: |
||||||||||||||||
|
Retirement and Investor Services |
$ | 390.4 | $ | 2,182.8 | $ | 1,933.3 | $ | 119.4 | $ | 1,258.5 | ||||||
|
Principal Global Investors |
— | 15.1 | — | — | 429.3 | |||||||||||
|
Principal International |
264.5 | 469.9 | 581.7 | (2.7 | ) | 175.6 | ||||||||||
|
U.S. Insurance Solutions |
1,724.0 | 669.9 | 1,725.1 | 143.6 | 630.2 | |||||||||||
|
Corporate |
512.1 | 37.6 | 376.5 | — | 196.9 | |||||||||||
|
Total |
$ | 2,891.0 | $ | 3,375.3 | $ | 4,616.6 | $ | 260.3 | $ | 2,690.5 | ||||||
|
2010: |
||||||||||||||||
|
Retirement and Investor Services |
$ | 332.2 | $ | 2,366.5 | $ | 2,122.8 | $ | 136.7 | $ | 1,181.1 | ||||||
|
Principal Global Investors |
— | 13.4 | — | — | 384.4 | |||||||||||
|
Principal International |
255.2 | 374.8 | 497.7 | 3.7 | 145.8 | |||||||||||
|
U.S. Insurance Solutions |
1,685.7 | 650.0 | 1,600.2 | 128.3 | 580.0 | |||||||||||
|
Corporate |
1,282.4 | 91.1 | 983.6 | — | 428.3 | |||||||||||
|
Total |
$ | 3,555.5 | $ | 3,495.8 | $ | 5,204.3 | $ | 268.7 | $ | 2,719.6 | ||||||
|
|||
Schedule IV — Reinsurance
As of December 31, 2012, 2011 and 2010 and for each of the years then ended
| |
Gross amount |
Ceded to other companies |
Assumed from other companies |
Net amount | Percentage of amount assumed to net |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
($ in millions) |
|||||||||||||||
|
2012: |
||||||||||||||||
|
Life insurance in force |
$ | 286,435.3 | $ | 115,315.7 | $ | 1,606.2 | $ | 172,725.8 | 0.9 | % | ||||||
|
Premiums: |
||||||||||||||||
|
Life insurance |
$ | 2,289.4 | $ | 174.4 | $ | 2.6 | $ | 2,117.6 | 0.1 | % | ||||||
|
Accident and health insurance |
1,264.7 | 162.9 | — | 1,101.8 | — | % | ||||||||||
|
Total |
$ | 3,554.1 | $ | 337.3 | $ | 2.6 | $ | 3,219.4 | 0.1 | % | ||||||
|
2011: |
||||||||||||||||
|
Life insurance in force |
$ | 256,880.3 | $ | 94,839.7 | $ | 1,814.9 | $ | 163,855.5 | 1.1 | % | ||||||
|
Premiums: |
||||||||||||||||
|
Life insurance |
$ | 1,490.8 | $ | 158.5 | $ | 3.0 | $ | 1,335.3 | 0.2 | % | ||||||
|
Accident and health insurance |
1,714.8 | 159.1 | — | 1,555.7 | — | % | ||||||||||
|
Total |
$ | 3,205.6 | $ | 317.6 | $ | 3.0 | $ | 2,891.0 | 0.1 | % | ||||||
|
2010: |
||||||||||||||||
|
Life insurance in force |
$ | 241,996.5 | $ | 84,403.8 | $ | 2,051.9 | $ | 159,644.6 | 1.3 | % | ||||||
|
Premiums: |
||||||||||||||||
|
Life insurance |
$ | 1,437.9 | $ | 146.2 | $ | 3.5 | $ | 1,295.2 | 0.3 | % | ||||||
|
Accident and health insurance |
2,421.9 | 161.6 | — | 2,260.3 | — | % | ||||||||||
|
Total |
$ | 3,859.8 | $ | 307.8 | $ | 3.5 | $ | 3,555.5 | 0.1 | % | ||||||
|
|||
Cash and Cash Equivalents
Cash and cash equivalents include cash on hand, money market instruments and other debt issues with a maturity date of three months or less when purchased.
Investments
Fixed maturities include bonds, ABS, redeemable preferred stock and certain nonredeemable preferred stock. Equity securities include mutual funds, common stock and nonredeemable preferred stock. We classify fixed maturities and equity securities as either available-for-sale or trading at the time of the purchase and, accordingly, carry them at fair value. See Note 14, Fair Value Measurements, for methodologies related to the determination of fair value. Unrealized gains and losses related to available-for-sale securities, excluding those in fair value hedging relationships, are reflected in stockholders' equity, net of adjustments related to DPAC, reinsurance assets or liabilities, sales inducements, unearned revenue reserves, policyholder liabilities, derivatives in cash flow hedge relationships and applicable income taxes. Unrealized gains and losses related to hedged portions of available-for-sale securities in fair value hedging relationships and mark-to-market adjustments on certain trading securities are reflected in net realized capital gains (losses). We also have a minimal amount of assets within trading securities portfolios that support investment strategies that involve the active and frequent purchase and sale of fixed maturities. Mark-to-market adjustments related to these trading securities are reflected in net investment income.
The cost of fixed maturities is adjusted for amortization of premiums and accrual of discounts, both computed using the interest method. The cost of fixed maturities and equity securities classified as available-for-sale is adjusted for declines in value that are other than temporary. Impairments in value deemed to be other than temporary are primarily reported in net income as a component of net realized capital gains (losses), with noncredit impairment losses for certain fixed maturities, available-for-sale reported in OCI. Interest income, as well as prepayment fees and the amortization of the related premium or discount, is reported in net investment income. For loan-backed and structured securities, we recognize income using a constant effective yield based on currently anticipated cash flows.
Real estate investments are reported at cost less accumulated depreciation. The initial cost basis of properties acquired through loan foreclosures are the lower of the fair market values of the properties at the time of foreclosure or the outstanding loan balance. Buildings and land improvements are generally depreciated on the straight-line method over the estimated useful life of improvements and tenant improvement costs are depreciated on the straight-line method over the term of the related lease. We recognize impairment losses for properties when indicators of impairment are present and a property's expected undiscounted cash flows are not sufficient to recover the property's carrying value. In such cases, the cost basis of the properties are reduced to fair value. Real estate expected to be disposed is carried at the lower of cost or fair value, less cost to sell, with valuation allowances established accordingly and depreciation no longer recognized. The carrying amount of real estate held for sale was $87.0 million and $44.8 million as of December 31, 2012 and 2011, respectively. Any impairment losses and any changes in valuation allowances are reported in net income.
Commercial and residential mortgage loans are generally reported at cost adjusted for amortization of premiums and accrual of discounts, computed using the interest method, net of valuation allowances. Interest income is accrued on the principal amount of the loan based on the loan's contractual interest rate. Interest income, as well as prepayment of fees and the amortization of the related premium or discount, is reported in net investment income. Any changes in the valuation allowances are reported in net income as net realized capital gains (losses). We measure impairment based upon the difference between carrying value and estimated value less cost to sell. Estimated value is based on either the present value of expected cash flows discounted at the loan's effective interest rate, the loan's observable market price or the fair value of the collateral. If foreclosure is probable, the measurement of any valuation allowance is based upon the fair value of the collateral.
Net realized capital gains and losses on sales of investments are determined on the basis of specific identification. In general, in addition to realized capital gains and losses on investment sales and periodic settlements on derivatives not designated as hedges, we report gains and losses related to the following in net realized capital gains (losses): other-than-temporary impairments of securities and subsequent realized recoveries, mark-to-market adjustments on certain trading securities, mark-to-market adjustments on certain seed money investments, fair value hedge and cash flow hedge ineffectiveness, mark-to-market adjustments on derivatives not designated as hedges, changes in the mortgage loan valuation allowance provision and impairments of real estate held for investment. Investment gains and losses on sales of certain real estate held for sale that do not meet the criteria for classification as a discontinued operation and mark-to-market adjustments on trading securities that support investment strategies that involve the active and frequent purchase and sale of fixed maturities are reported as net investment income and are excluded from net realized capital gains (losses).
Policy loans and other investments, excluding investments in unconsolidated entities and commercial mortgage loans of consolidated VIEs for which the fair value option was elected, are primarily reported at cost.
Derivatives
Overview. Derivatives are financial instruments whose values are derived from interest rates, foreign exchange rates, financial indices or the values of securities. Derivatives generally used by us include interest rate swaps, interest rate collars, swaptions, interest rate futures, currency swaps, currency forwards, currency options, equity options, equity futures, credit default swaps and total return swaps. Derivatives may be exchange traded or contracted in the over-the-counter market. Derivative positions are either assets or liabilities in the consolidated statements of financial position and are measured at fair value, generally by obtaining quoted market prices or through the use of pricing models. See Note 14, Fair Value Measurements, for policies related to the determination of fair value. Fair values can be affected by changes in interest rates, foreign exchange rates, financial indices, values of securities, credit spreads, and market volatility and liquidity.
Accounting and Financial Statement Presentation. We designate derivatives as either:
Our accounting for the ongoing changes in fair value of a derivative depends on the intended use of the derivative and the designation, as described above, and is determined when the derivative contract is entered into or at the time of redesignation. Hedge accounting is used for derivatives that are specifically designated in advance as hedges and that reduce our exposure to an indicated risk by having a high correlation between changes in the value of the derivatives and the items being hedged at both the inception of the hedge and throughout the hedge period.
Fair Value Hedges. When a derivative is designated as a fair value hedge and is determined to be highly effective, changes in its fair value, along with changes in the fair value of the hedged asset, liability or firm commitment attributable to the hedged risk, are reported in net realized capital gains (losses). Any difference between the net change in fair value of the derivative and the hedged item represents hedge ineffectiveness.
Cash Flow Hedges. When a derivative is designated as a cash flow hedge and is determined to be highly effective, changes in its fair value are recorded as a component of OCI. Any hedge ineffectiveness is recorded immediately in net income. At the time the variability of cash flows being hedged impacts net income, the related portion of deferred gains or losses on the derivative instrument is reclassified and reported in net income.
Net Investment in a Foreign Operation Hedge. When a derivative is used as a hedge of a net investment in a foreign operation, its change in fair value, to the extent effective as a hedge, is recorded as a component of OCI. Any hedge ineffectiveness is recorded immediately in net income. If the foreign operation is sold or upon complete or substantially complete liquidation, the deferred gains or losses on the derivative instrument are reclassified into net income.
Non-Hedge Derivatives. If a derivative does not qualify or is not designated for hedge accounting, all changes in fair value are reported in net income without considering the changes in the fair value of the economically associated assets or liabilities.
Hedge Documentation and Effectiveness Testing. At inception, we formally document all relationships between hedging instruments and hedged items, as well as our risk management objective and strategy for undertaking various hedge transactions. This process includes associating all derivatives designated as fair value or cash flow hedges with specific assets or liabilities on the statement of financial position or with specific firm commitments or forecasted transactions. Effectiveness of the hedge is formally assessed at inception and throughout the life of the hedging relationship. Even if a derivative is highly effective and qualifies for hedge accounting treatment, the hedge might have some ineffectiveness.
We use qualitative and quantitative methods to assess hedge effectiveness. Qualitative methods may include monitoring changes to terms and conditions and counterparty credit ratings. Quantitative methods may include statistical tests including regression analysis and minimum variance and dollar offset techniques.
Termination of Hedge Accounting. We prospectively discontinue hedge accounting when (1) the criteria to qualify for hedge accounting is no longer met, e.g., a derivative is determined to no longer be highly effective in offsetting the change in fair value or cash flows of a hedged item; (2) the derivative expires, is sold, terminated or exercised or (3) we remove the designation of the derivative being the hedging instrument for a fair value or cash flow hedge.
If it is determined that a derivative no longer qualifies as an effective hedge, the derivative will continue to be carried on the consolidated statements of financial position at its fair value, with changes in fair value recognized prospectively in net realized capital gains (losses). The asset or liability under a fair value hedge will no longer be adjusted for changes in fair value pursuant to hedging rules and the existing basis adjustment is amortized to the consolidated statements of operations line associated with the asset or liability. The component of OCI related to discontinued cash flow hedges that are no longer highly effective is amortized to the consolidated statements of operations consistent with the net income impacts of the original hedged cash flows. If a cash flow hedge is discontinued because it is probable the hedged forecasted transaction will not occur, the deferred gain or loss is immediately reclassified from OCI into net income.
Embedded Derivatives. We purchase and issue certain financial instruments and products that contain a derivative that is embedded in the financial instrument or product. We assess whether this embedded derivative is clearly and closely related to the asset or liability that serves as its host contract. If we deem that the embedded derivative's terms are not clearly and closely related to the host contract, and a separate instrument with the same terms would qualify as a derivative instrument, the derivative is bifurcated from that contract and held at fair value on the consolidated statements of financial position, with changes in fair value reported in net income.
Contractholder and Policyholder Liabilities
Contractholder and policyholder liabilities (contractholder funds, future policy benefits and claims and other policyholder funds) include reserves for investment contracts and reserves for universal life, term life insurance, participating traditional individual life insurance, group life insurance, accident and health insurance and disability income policies, as well as a provision for dividends on participating policies.
Investment contracts are contractholders' funds on deposit with us and generally include reserves for pension and annuity contracts. Reserves on investment contracts are equal to the cumulative deposits less any applicable charges and withdrawals plus credited interest. Reserves for universal life insurance contracts are equal to cumulative deposits less charges plus credited interest, which represents the account balances that accrue to the benefit of the policyholders.
We hold additional reserves on certain long duration contracts where benefit features result in gains in early years followed by losses in later years, universal life/variable universal life contracts that contain no lapse guarantee features, or annuities with guaranteed minimum death benefits.
Reserves for nonparticipating term life insurance and disability income contracts are computed on a basis of assumed investment yield, mortality, morbidity and expenses, including a provision for adverse deviation, which generally varies by plan, year of issue and policy duration. Investment yield is based on our experience. Mortality, morbidity and withdrawal rate assumptions are based on our experience and are periodically reviewed against both industry standards and experience.
Reserves for participating life insurance contracts are based on the net level premium reserve for death and endowment policy benefits. This net level premium reserve is calculated based on dividend fund interest rates and mortality rates guaranteed in calculating the cash surrender values described in the contract.
Participating business represented approximately 13%, 15% and 16% of our life insurance in force and 47%, 50% and 53% of the number of life insurance policies in force at December 31, 2012, 2011 and 2010, respectively. Participating business represented approximately 43%, 47% and 49% of life insurance premiums for the years ended December 31, 2012, 2011 and 2010, respectively. The amount of dividends to policyholders is declared annually by Principal Life's Board of Directors. The amount of dividends to be paid to policyholders is determined after consideration of several factors including interest, mortality, morbidity and other expense experience for the year and judgment as to the appropriate level of statutory surplus to be retained by Principal Life. At the end of the reporting period, Principal Life establishes a dividend liability for the pro rata portion of the dividends expected to be paid on or before the next policy anniversary date.
Some of our policies and contracts require payment of fees or other policyholder assessments in advance for services that will be rendered over the estimated lives of the policies and contracts. These payments are established as unearned revenue liabilities upon receipt and included in other policyholder funds in the consolidated statements of financial position. These unearned revenue reserves are amortized to operations over the estimated lives of these policies and contracts in relation to the emergence of estimated gross profit margins.
The liability for unpaid accident and health claims is an estimate of the ultimate net cost of reported and unreported losses not yet settled. This liability is estimated using actuarial analyses and case basis evaluations. Although considerable variability is inherent in such estimates, we believe that the liability for unpaid claims is adequate. These estimates are continually reviewed and, as adjustments to this liability become necessary, such adjustments are reflected in net income.
Recognition of Premiums and Other Considerations, Fees and Other Revenues and Benefits
Traditional individual life insurance products include those products with fixed and guaranteed premiums and benefits and consist principally of whole life and term life insurance policies. Premiums from these products are recognized as premium revenue when due. Related policy benefits and expenses for individual life products are associated with earned premiums and result in the recognition of profits over the expected term of the policies and contracts.
Immediate annuities with life contingencies include products with fixed and guaranteed annuity considerations and benefits and consist principally of group and individual single premium annuities with life contingencies. Annuity considerations from these products are recognized as revenue. However, the collection of these annuity considerations does not represent the completion of the earnings process, as we establish annuity reserves, using estimates for mortality and investment assumptions, which include provision for adverse deviation as required by U.S. GAAP. We anticipate profits to emerge over the life of the annuity products as we earn investment income, pay benefits and release reserves.
Group life and health insurance premiums are generally recorded as premium revenue over the term of the coverage. Certain group contracts contain experience premium refund provisions based on a pre-defined formula that reflects their claim experience. Experience premium refunds reduce revenue over the term of the coverage and are adjusted to reflect current experience. Related policy benefits and expenses for group life and health insurance products are associated with earned premiums and result in the recognition of profits over the term of the policies and contracts. Fees for contracts providing claim processing or other administrative services are recorded as revenue over the period the service is provided.
Universal life-type policies are insurance contracts with terms that are not fixed. Amounts received as payments for such contracts are not reported as premium revenues. Revenues for universal life-type insurance contracts consist of policy charges for the cost of insurance, policy initiation and administration, surrender charges and other fees that have been assessed against policy account values and investment income. Policy benefits and claims that are charged to expense include interest credited to contracts and benefit claims incurred in the period in excess of related policy account balances.
Investment contracts do not subject us to significant risks arising from policyholder mortality or morbidity and consist primarily of guaranteed investment contracts ("GICs"), funding agreements and certain deferred annuities. Amounts received as payments for investment contracts are established as investment contract liability balances and are not reported as premium revenues. Revenues for investment contracts consist of investment income and policy administration charges. Investment contract benefits that are charged to expense include benefit claims incurred in the period in excess of related investment contract liability balances and interest credited to investment contract liability balances.
Fees and other revenues are earned for asset management services provided to retail and institutional clients based largely upon contractual rates applied to the market value of the client's portfolio. Additionally, fees and other revenues are earned for administrative services performed including recordkeeping and reporting services for retirement savings plans. Fees and other revenues received for performance of asset management and administrative services are recognized as revenue when earned, typically when the service is performed.
Deferred Policy Acquisition Costs
Incremental direct costs of contract acquisition as well as certain costs directly related to acquisition activities (underwriting, policy issuance and processing, medical and inspection and sales force contract selling) for the successful acquisition of new and renewal insurance policies and investment contract business are capitalized to the extent recoverable. Maintenance costs and acquisition costs that are not deferrable are charged to operations as incurred.
DPAC for universal life-type insurance contracts, participating life insurance policies and certain investment contracts are being amortized over the lives of the policies and contracts in relation to the emergence of EGPs or, in certain circumstances, estimated gross revenues. This amortization is adjusted in the current period when EGPs or estimated gross revenues are revised. For individual variable life insurance, individual variable annuities and group annuities that have separate account U.S. equity investment options, we utilize a mean reversion method (reversion to the mean assumption), a common industry practice, to determine the future domestic equity market growth assumption used for the amortization of DPAC. The DPAC of nonparticipating term life insurance and individual disability policies are being amortized over the premium-paying period of the related policies using assumptions consistent with those used in computing policyholder liabilities.
DPAC are subject to recoverability testing at the time of policy issue and loss recognition testing on an annual basis, or when an event occurs that may warrant loss recognition. If loss recognition is necessary, DPAC would be written off to the extent that it is determined that future policy premiums and investment income or gross profits are not adequate to cover related losses and expenses.
Deferred Policy Acquisition Costs on Internal Replacements
All insurance and investment contract modifications and replacements are reviewed to determine if the internal replacement results in a substantially changed contract. If so, the acquisition costs, sales inducements and unearned revenue associated with the new contract are deferred and amortized over the lifetime of the new contract. In addition, the existing DPAC, sales inducement costs and unearned revenue balances associated with the replaced contract are written off. If an internal replacement results in a substantially unchanged contract, the acquisition costs, sales inducements and unearned revenue associated with the new contract are immediately recognized in the period incurred. In addition, the existing DPAC, sales inducement costs or unearned revenue balance associated with the replaced contract is not written off, but instead is carried over to the new contract.
Long-Term Debt
Long-term debt includes notes payable, nonrecourse mortgages and other debt with a maturity date greater than one year at the date of issuance. Current maturities of long-term debt are classified as long-term debt in our statement of financial position.
Reinsurance
We enter into reinsurance agreements with other companies in the normal course of business. We may assume reinsurance from or cede reinsurance to other companies. Assets and liabilities related to reinsurance ceded are reported on a gross basis. Premiums and expenses are reported net of reinsurance ceded. The cost of reinsurance related to long-duration contracts is accounted for over the life of the underlying reinsured policies using assumptions consistent with those used to account for the underlying policies. We are contingently liable with respect to reinsurance ceded to other companies in the event the reinsurer is unable to meet the obligations it has assumed. At December 31, 2012 and 2011, our largest exposures to a single third-party reinsurer in our individual life insurance business were $29.7 billion and $25.3 billion of life insurance in force, representing 18% and 16% of total net individual life insurance in force, respectively. The reinsurance recoverable related to this single third party reinsurer recorded in our consolidated statements of financial position was $26.1 million and $22.6 million at December 31, 2012 and 2011, respectively.
The effects of reinsurance on premiums and other considerations and policy and contract benefits were as follows:
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Premiums and other considerations: |
||||||||||
|
Direct |
$ | 3,554.1 | $ | 3,205.6 | $ | 3,859.8 | ||||
|
Assumed |
2.6 | 3.0 | 3.5 | |||||||
|
Ceded |
(337.3 | ) | (317.6 | ) | (307.8 | ) | ||||
|
Net premiums and other considerations |
$ | 3,219.4 | $ | 2,891.0 | $ | 3,555.5 | ||||
|
Benefits, claims and settlement expenses: |
||||||||||
|
Direct |
5,268.6 | 4,926.5 | 5,471.8 | |||||||
|
Assumed |
33.9 | 34.0 | 36.9 | |||||||
|
Ceded |
(178.6 | ) | (343.9 | ) | (304.4 | ) | ||||
|
Net benefits, claims and settlement expenses |
$ | 5,123.9 | $ | 4,616.6 | $ | 5,204.3 | ||||
Separate Accounts
The separate account assets presented in the consolidated financial statements represent the fair value of funds that are separately administered by us for contracts with equity, real estate and fixed income investments. The separate account contract owner, rather than us, bears the investment risk of these funds. The separate account assets are legally segregated and are not subject to claims that arise out of any of our other business. We receive fees for mortality, withdrawal and expense risks, as well as administrative, maintenance and investment advisory services that are included in the consolidated statements of operations. Net deposits, net investment income and realized and unrealized capital gains and losses on the separate accounts are not reflected in the consolidated statements of operations.
At December 31, 2012 and December 31, 2011, the separate accounts include a separate account valued at $148.3 million and $146.5 million, respectively, which primarily includes shares of our stock that were allocated and issued to eligible participants of qualified employee benefit plans administered by us as part of the policy credits issued under our 2001 demutualization. These shares are included in both basic and diluted earnings per share calculations. In the consolidated statements of financial position, the separate account shares are recorded at fair value and are reported as separate account assets with a corresponding separate account liability to eligible participants of the qualified plan. Changes in fair value of the separate account shares are reflected in both the separate account assets and separate account liabilities and do not impact our results of operations.
Income Taxes
We file a U.S. consolidated income tax return that includes all of our qualifying subsidiaries. In addition, we file income tax returns in all states and foreign jurisdictions in which we conduct business. Our policy of allocating income tax expenses and benefits to companies in the group is generally based upon pro rata contribution of taxable income or operating losses. We are taxed at corporate rates on taxable income based on existing tax laws. Current income taxes are charged or credited to net income based upon amounts estimated to be payable or recoverable as a result of taxable operations for the current year. Deferred income taxes are provided for the tax effect of temporary differences in the financial reporting and income tax bases of assets and liabilities and net operating losses using enacted income tax rates and laws. The effect on deferred income tax assets and deferred income tax liabilities of a change in tax rates is recognized in operations in the period in which the change is enacted.
Foreign Exchange
Assets and liabilities of our foreign subsidiaries and affiliates denominated in non-U.S. dollars, where the U.S. dollar is not the functional currency, are translated into U.S. dollar equivalents at the year-end spot foreign exchange rates. Resulting translation adjustments are reported as a component of stockholders' equity, along with any related hedge and tax effects. Revenues and expenses for these entities are translated at the average exchange rates. Revenue, expense and other foreign currency transaction and translation adjustments that affect cash flows are reported in net income, along with related hedge and tax effects.
Goodwill and Other Intangibles
Goodwill and other intangible assets include the cost of acquired subsidiaries in excess of the fair value of the net tangible assets recorded in connection with acquisitions. Goodwill and indefinite-lived intangible assets are not amortized. Rather, they are tested for impairment during the fourth quarter each year, or more frequently if events or changes in circumstances indicate that the asset might be impaired. Goodwill is tested at the reporting unit level to which it was assigned. A reporting unit is an operating segment or a business one level below that operating segment, if financial information is prepared and regularly reviewed by management at that level. Once goodwill has been assigned to a reporting unit, it is no longer associated with a particular acquisition; therefore, all of the activities within a reporting unit, whether acquired or organically grown, are available to support the goodwill value. Impairment testing for indefinite-lived intangible assets consists of a comparison of the fair value of the intangible asset with its carrying value.
Intangible assets with a finite useful life are amortized as related benefits emerge and are reviewed periodically for indicators of impairment in value. If facts and circumstances suggest possible impairment, the sum of the estimated undiscounted future cash flows expected to result from the use of the asset is compared to the current carrying value of the asset. If the undiscounted future cash flows are less than the carrying value, an impairment loss is recognized for the excess of the carrying amount of assets over their fair value.
Earnings Per Common Share
Basic earnings per common share is calculated by dividing income available to common stockholders by the weighted-average number of common shares outstanding for the period and excludes the dilutive effect of equity awards. Diluted earnings per common share reflects the potential dilution that could occur if dilutive securities, such as options and non-vested stock grants, were exercised or resulted in the issuance of common stock.
|
|||
| |
|
Attributed to | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Impact on opening balance as of January 1, 2010 |
|||||||||
| |
DPAC Guidance |
Reinsurance Accounting Change |
||||||||
| |
(in millions) |
|||||||||
|
Retained earnings |
$ | (576.6 | ) | $ | (555.8 | ) | $ | (20.8 | ) | |
|
Accumulated other comprehensive income |
(19.8 | ) | (19.9 | ) | 0.1 | |||||
Consolidated Statements of Financial Position
| |
December 31, 2011 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
|
|
Change attributed to | ||||||||||||
| |
As adjusted |
As originally reported |
Effect of change |
DPAC Guidance |
Reinsurance Accounting Change (1) |
|||||||||||
| |
(in millions) |
|||||||||||||||
|
Assets |
||||||||||||||||
|
Other investments |
$ | 2,985.8 | $ | 2,988.0 | $ | (2.2 | ) | $ | (2.2 | ) | $ | — | ||||
|
Premiums due and other receivables |
1,196.5 | 1,245.2 | (48.7 | ) | — | (48.7 | ) | |||||||||
|
Deferred policy acquisition costs |
2,428.0 | 3,313.5 | (885.5 | ) | (884.4 | ) | (1.1 | ) | ||||||||
|
Liabilities |
||||||||||||||||
|
Future policy benefits and claims |
20,210.4 | 20,207.9 | 2.5 | — | 2.5 | |||||||||||
|
Other policyholder funds |
548.6 | 543.7 | 4.9 | 7.0 | (2.1 | ) | ||||||||||
|
Deferred income taxes |
208.7 | 533.4 | (324.7 | ) | (307.1 | ) | (17.6 | ) | ||||||||
|
Stockholders' equity |
||||||||||||||||
|
Retained earnings |
4,402.3 | 5,077.5 | (675.2 | ) | (642.0 | ) | (33.2 | ) | ||||||||
|
Accumulated other comprehensive income |
258.0 | 201.9 | 56.1 | 55.5 | 0.6 | |||||||||||
Consolidated Statements of Operations
| |
For the year ended December 31, 2011 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
|
|
Change attributed to | ||||||||||||
| |
As adjusted |
As originally reported |
Effect of change |
DPAC Guidance |
Reinsurance Accounting Change (1) |
|||||||||||
| |
(in millions, except per share data) |
|||||||||||||||
|
Revenue |
||||||||||||||||
|
Fees and other revenues |
$ | 2,526.7 | $ | 2,565.1 | $ | (38.4 | ) | $ | 0.7 | $ | (39.1 | ) | ||||
|
Net investment income |
3,375.3 | 3,375.8 | (0.5 | ) | (0.5 | ) | — | |||||||||
|
Expenses |
||||||||||||||||
|
Benefits, claims and settlement expenses |
4,616.6 | 4,454.1 | 162.5 | (0.1 | ) | 162.6 | ||||||||||
|
Operating expenses |
2,950.8 | 3,057.7 | (106.9 | ) | 14.8 | (121.7 | ) | |||||||||
|
Income before income taxes |
893.1 |
987.6 |
(94.5 |
) |
(14.5 |
) |
(80.0 |
) | ||||||||
|
Income taxes |
204.2 | 236.4 | (32.2 | ) | (4.2 | ) | (28.0 | ) | ||||||||
|
Net income |
$ | 688.9 | $ | 751.2 | $ | (62.3 | ) | $ | (10.3 | ) | $ | (52.0 | ) | |||
|
Net income available to common stockholders |
$ | 619.7 | $ | 682.0 | $ | (62.3 | ) | $ | (10.3 | ) | $ | (52.0 | ) | |||
|
Earnings per common share |
||||||||||||||||
|
Basic earnings per common share |
$ | 1.97 | $ | 2.17 | $ | (0.20 | ) | $ | (0.03 | ) | $ | (0.17 | ) | |||
|
Diluted earnings per common share |
$ | 1.95 | $ | 2.15 | $ | (0.20 | ) | $ | (0.03 | ) | $ | (0.17 | ) | |||
| |
For the year ended December 31, 2010 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
|
|
Change attributed to | ||||||||||||
| |
As adjusted |
As originally reported |
Effect of change |
DPAC Guidance |
Reinsurance Accounting Change |
|||||||||||
| |
(in millions, except per share data) |
|||||||||||||||
|
Revenue |
||||||||||||||||
|
Fees and other revenues |
$ | 2,337.1 | $ | 2,298.1 | $ | 39.0 | $ | 1.8 | $ | 37.2 | ||||||
|
Net investment income |
3,495.8 | 3,496.5 | (0.7 | ) | (0.7 | ) | — | |||||||||
|
Net realized capital gains, excluding impairment losses on available-for-sale securities |
50.0 | 48.7 | 1.3 | 1.3 | — | |||||||||||
|
Expenses |
||||||||||||||||
|
Benefits, claims and settlement expenses |
5,204.3 | 5,338.4 | (134.1 | ) | 0.1 | (134.2 | ) | |||||||||
|
Operating expenses |
2,988.3 | 2,759.0 | 229.3 | 118.7 | 110.6 | |||||||||||
|
Income before income taxes |
785.7 |
841.3 |
(55.6 |
) |
(116.4 |
) |
60.8 |
|||||||||
|
Income taxes |
104.9 | 124.1 | (19.2 | ) | (40.5 | ) | 21.3 | |||||||||
|
Net income |
$ | 680.8 | $ | 717.2 | $ | (36.4 | ) | $ | (75.9 | ) | $ | 39.5 | ||||
|
Net income available to common stockholders |
$ | 629.9 | $ | 666.3 | $ | (36.4 | ) | $ | (75.9 | ) | $ | 39.5 | ||||
|
Earnings per common share |
||||||||||||||||
|
Basic earnings per common share |
$ | 1.97 | $ | 2.08 | $ | (0.11 | ) | $ | (0.24 | ) | $ | 0.13 | ||||
|
Diluted earnings per common share |
$ | 1.95 | $ | 2.06 | $ | (0.11 | ) | $ | (0.23 | ) | $ | 0.12 | ||||
Consolidated Statements of Financial Position
| |
December 31, 2012 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
New reinsurance accounting method |
Former reinsurance accounting method |
Effect of Reinsurance Accounting Change |
|||||||
| |
(in millions) |
|||||||||
|
Assets |
||||||||||
|
Premiums due and other receivables |
$ | 1,084.4 | $ | 1,117.6 | $ | (33.2 | ) | |||
|
Deferred policy acquisition costs |
2,673.8 | 2,653.2 | 20.6 | |||||||
|
Liabilities |
||||||||||
|
Future policy benefits and claims |
22,436.2 | 22,437.0 | (0.8 | ) | ||||||
|
Other policyholder funds |
716.4 | 710.6 | 5.8 | |||||||
|
Deferred income taxes |
626.5 | 632.6 | (6.1 | ) | ||||||
|
Stockholders' equity |
||||||||||
|
Retained earnings |
4,940.2 | 4,978.9 | (38.7 | ) | ||||||
|
Accumulated other comprehensive income |
631.9 | 604.7 | 27.2 | |||||||
Consolidated Statements of Operations
| |
For the year ended December 31, 2012 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
New reinsurance accounting method |
Former reinsurance accounting method |
Effect of Reinsurance Accounting Change |
|||||||
| |
(in millions, except per share data) |
|||||||||
|
Revenue |
||||||||||
|
Fees and other revenues |
$ | 2,626.7 | $ | 2,635.7 | $ | (9.0 | ) | |||
|
Expenses |
||||||||||
|
Benefits, claims and settlement expenses |
5,123.9 | 5,098.9 | 25.0 | |||||||
|
Operating expenses |
2,934.1 | 2,959.7 | (25.6 | ) | ||||||
|
Income before income taxes |
959.4 |
967.8 |
(8.4 |
) | ||||||
|
Income taxes |
134.7 | 137.6 | (2.9 | ) | ||||||
|
Net income |
$ | 824.7 | $ | 830.2 | $ | (5.5 | ) | |||
|
Net income available to common stockholders |
$ | 772.9 | $ | 778.4 | $ | (5.5 | ) | |||
|
Earnings per common share |
||||||||||
|
Basic earnings per common share |
$ | 2.60 | $ | 2.62 | $ | (0.02 | ) | |||
|
Diluted earnings per common share |
$ | 2.57 | $ | 2.59 | $ | (0.02 | ) | |||
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Premiums and other considerations: |
||||||||||
|
Direct |
$ | 3,554.1 | $ | 3,205.6 | $ | 3,859.8 | ||||
|
Assumed |
2.6 | 3.0 | 3.5 | |||||||
|
Ceded |
(337.3 | ) | (317.6 | ) | (307.8 | ) | ||||
|
Net premiums and other considerations |
$ | 3,219.4 | $ | 2,891.0 | $ | 3,555.5 | ||||
|
Benefits, claims and settlement expenses: |
||||||||||
|
Direct |
5,268.6 | 4,926.5 | 5,471.8 | |||||||
|
Assumed |
33.9 | 34.0 | 36.9 | |||||||
|
Ceded |
(178.6 | ) | (343.9 | ) | (304.4 | ) | ||||
|
Net benefits, claims and settlement expenses |
$ | 5,123.9 | $ | 4,616.6 | $ | 5,204.3 | ||||
|
|||
| |
Retirement and Investor Services |
Principal Global Investors |
Principal International |
U.S. Insurance Solutions |
Corporate | Consolidated | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||||||||||||||
|
Balance at January 1, 2011 |
$ | 72.6 | $ | 169.0 | $ | 58.9 | $ | 43.4 | $ | 1.5 | $ | 345.4 | |||||||
|
Goodwill from acquisitions |
— | 68.0 | 86.2 | — | — | 154.2 | |||||||||||||
|
Foreign currency |
— | — | (17.3 | ) | — | — | (17.3 | ) | |||||||||||
|
Other |
— | — | — | 1.5 | (1.5 | ) | — | ||||||||||||
|
Balance at December 31, 2011 |
72.6 | 237.0 | 127.8 | 44.9 | — | 482.3 | |||||||||||||
|
Goodwill from acquisitions |
— | — | 63.3 | 10.5 | — | 73.8 | |||||||||||||
|
Foreign currency |
— | 2.9 | (11.6 | ) | — | — | (8.7 | ) | |||||||||||
|
Other |
(4.0 | ) | — | — | — | — | (4.0 | ) | |||||||||||
|
Balance at December 31, 2012 |
$ | 68.6 | $ | 239.9 | $ | 179.5 | $ | 55.4 | $ | — | $ | 543.4 | |||||||
| |
December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||||||||||||||
| |
Gross carrying value |
Accumulated amortization |
Net carrying value |
Gross carrying value |
Accumulated amortization |
Net carrying value |
|||||||||||||
| |
(in millions) |
||||||||||||||||||
|
Present value of future profits |
$ | 205.1 | $ | 70.7 | $ | 134.4 | $ | 191.7 | $ | 47.9 | $ | 143.8 | |||||||
|
Other finite lived intangible assets |
244.5 | 147.0 | 97.5 | 218.9 | 139.3 | 79.6 | |||||||||||||
|
Total amortized intangible assets |
$ | 449.6 | $ | 217.7 | $ | 231.9 | $ | 410.6 | $ | 187.2 | $ | 223.4 | |||||||
The changes in the carrying amount of PVFP, reported in our Principal International segment were as follows (in millions):
|
Balance at January 1, 2010 |
$ | 98.4 | ||
|
Interest accrued |
8.0 | |||
|
Amortization |
(11.5 | ) | ||
|
Foreign currency |
5.1 | |||
|
Balance at December 31, 2010 |
100.0 | |||
|
Acquisitions |
67.4 | |||
|
Interest accrued |
9.4 | |||
|
Amortization |
(14.2 | ) | ||
|
Foreign currency |
(18.8 | ) | ||
|
Balance at December 31, 2011 |
143.8 | |||
|
Interest accrued |
11.8 | |||
|
Amortization |
(31.2 | ) | ||
|
Foreign currency |
10.0 | |||
|
Balance at December 31, 2012 |
$ | 134.4 | ||
At December 31, 2012, the estimated amortization expense, net of interest accrued, related to PVFP for the next five years is as follows (in millions):
|
Year ending December 31: |
||||
|
2013 |
$ | 5.1 | ||
|
2014 |
4.7 | |||
|
2015 |
4.9 | |||
|
2016 |
6.0 | |||
|
2017 |
7.4 |
At December 31, 2012, the estimated amortization expense for the next five years is as follows (in millions):
|
Year ending December 31: |
||||
|
2013 |
$ | 13.7 | ||
|
2014 |
12.5 | |||
|
2015 |
10.7 | |||
|
2016 |
10.6 | |||
|
2017 |
10.0 |
|
|||
| |
Grantor trusts | Collateralized private investment vehicles |
CMBS | Hedge funds (2) | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
December 31, 2012 |
||||||||||||||||
|
Fixed maturities, available-for-sale |
$ | 194.6 | $ | — | $ | — | $ | — | $ | 194.6 | ||||||
|
Fixed maturities, trading |
— | 110.4 | — | — | 110.4 | |||||||||||
|
Other investments |
— | — | 80.3 | — | 80.3 | |||||||||||
|
Accrued investment income |
0.5 | — | 0.6 | — | 1.1 | |||||||||||
|
Total assets |
$ | 195.1 | $ | 110.4 | $ | 80.9 | $ | — | $ | 386.4 | ||||||
|
Deferred income taxes |
$ | 1.8 | $ | — | $ | — | $ | — | $ | 1.8 | ||||||
|
Other liabilities (1) |
152.4 | 104.8 | 45.7 | — | 302.9 | |||||||||||
|
Total liabilities |
$ | 154.2 | $ | 104.8 | $ | 45.7 | $ | — | $ | 304.7 | ||||||
|
December 31, 2011 |
||||||||||||||||
|
Fixed maturities, available-for-sale |
$ | 199.2 | $ | 15.0 | $ | — | $ | — | $ | 214.2 | ||||||
|
Fixed maturities, trading |
— | 132.4 | — | — | 132.4 | |||||||||||
|
Equity securities, trading |
— | — | — | 207.6 | 207.6 | |||||||||||
|
Other investments |
— | — | 97.5 | 0.3 | 97.8 | |||||||||||
|
Cash and cash equivalents |
— | — | — | 317.7 | 317.7 | |||||||||||
|
Accrued investment income |
1.2 | 0.1 | 0.6 | — | 1.9 | |||||||||||
|
Premiums due and other receivables |
— | — | — | 39.1 | 39.1 | |||||||||||
|
Total assets |
$ | 200.4 | $ | 147.5 | $ | 98.1 | $ | 564.7 | $ | 1,010.7 | ||||||
|
Deferred income taxes |
$ | 2.2 | $ | — | $ | — | $ | — | $ | 2.2 | ||||||
|
Other liabilities (1) |
136.9 | 143.8 | 64.5 | 220.0 | 565.2 | |||||||||||
|
Total liabilities |
$ | 139.1 | $ | 143.8 | $ | 64.5 | $ | 220.0 | $ | 567.4 | ||||||
| |
Asset carrying value | Maximum exposure to loss (1) |
|||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||
|
December 31, 2012 |
|||||||
|
Fixed maturities, available-for-sale: |
|||||||
|
Corporate |
$ | 523.2 | $ | 403.7 | |||
|
Residential mortgage-backed pass-through securities |
3,226.7 | 3,022.7 | |||||
|
Commercial mortgage-backed securities |
3,897.4 | 4,094.8 | |||||
|
Collateralized debt obligations |
379.2 | 428.8 | |||||
|
Other debt obligations |
3,779.2 | 3,756.9 | |||||
|
Fixed maturities, trading: |
|||||||
|
Residential mortgage-backed pass-through securities |
77.7 | 77.7 | |||||
|
Commercial mortgage-backed securities |
2.8 | 2.8 | |||||
|
Collateralized debt obligations |
56.4 | 56.4 | |||||
|
Other debt obligations |
3.2 | 3.2 | |||||
|
Other investments: |
|||||||
|
Other limited partnership interests |
136.2 | 136.2 | |||||
|
December 31, 2011 |
|||||||
|
Fixed maturities, available-for-sale: |
|||||||
|
Corporate |
$ | 544.0 | $ | 392.6 | |||
|
Residential mortgage-backed pass-through securities |
3,343.0 | 3,155.8 | |||||
|
Commercial mortgage-backed securities |
3,413.7 | 3,894.3 | |||||
|
Collateralized debt obligations |
338.8 | 399.7 | |||||
|
Other debt obligations |
3,570.2 | 3,606.9 | |||||
|
Fixed maturities, trading: |
|||||||
|
Residential mortgage-backed pass-through securities |
105.6 | 105.6 | |||||
|
Commercial mortgage-backed securities |
12.0 | 12.0 | |||||
|
Collateralized debt obligations |
51.4 | 51.4 | |||||
|
Other debt obligations |
64.9 | 64.9 | |||||
|
Other investments: |
|||||||
|
Other limited partnership interests |
122.1 | 122.1 | |||||
|
|||
| |
Amortized cost |
Gross unrealized gains |
Gross unrealized losses |
Fair value |
Other-than- temporary impairments in AOCI (1) |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
December 31, 2012 |
||||||||||||||||
|
Fixed maturities, available-for-sale: |
||||||||||||||||
|
U.S. government and agencies |
$ | 911.4 | $ | 33.2 | $ | 0.3 | $ | 944.3 | $ | — | ||||||
|
Non-U.S. government and agencies |
944.9 | 264.3 | 0.9 | 1,208.3 | — | |||||||||||
|
States and political subdivisions |
2,940.4 | 241.1 | 2.7 | 3,178.8 | — | |||||||||||
|
Corporate |
31,615.4 | 3,029.9 | 319.9 | 34,325.4 | 19.5 | |||||||||||
|
Residential mortgage-backed pass-through securities |
3,022.7 | 204.4 | 0.4 | 3,226.7 | — | |||||||||||
|
Commercial mortgage-backed securities |
4,094.8 | 241.7 | 439.1 | 3,897.4 | 195.4 | |||||||||||
|
Collateralized debt obligations |
428.8 | 7.0 | 56.6 | 379.2 | 4.3 | |||||||||||
|
Other debt obligations |
3,756.9 | 73.5 | 51.2 | 3,779.2 | 82.8 | |||||||||||
|
Total fixed maturities, available-for-sale |
$ | 47,715.3 | $ | 4,095.1 | $ | 871.1 | $ | 50,939.3 | $ | 302.0 | ||||||
|
Total equity securities, available-for-sale |
$ | 132.4 | $ | 12.6 | $ | 8.5 | $ | 136.5 | ||||||||
|
December 31, 2011 |
||||||||||||||||
|
Fixed maturities, available-for-sale: |
||||||||||||||||
|
U.S. government and agencies |
$ | 772.3 | $ | 32.8 | $ | — | $ | 805.1 | $ | — | ||||||
|
Non-U.S. government and agencies |
917.6 | 180.5 | 1.4 | 1,096.7 | — | |||||||||||
|
States and political subdivisions |
2,670.0 | 218.2 | 5.5 | 2,882.7 | — | |||||||||||
|
Corporate |
31,954.2 | 2,321.3 | 719.0 | 33,556.5 | 19.5 | |||||||||||
|
Residential mortgage-backed pass-through securities |
3,155.8 | 187.9 | 0.7 | 3,343.0 | — | |||||||||||
|
Commercial mortgage-backed securities |
3,894.3 | 117.0 | 597.6 | 3,413.7 | 168.2 | |||||||||||
|
Collateralized debt obligations |
399.7 | 1.9 | 62.8 | 338.8 | 7.0 | |||||||||||
|
Other debt obligations |
3,606.9 | 100.3 | 137.0 | 3,570.2 | 90.0 | |||||||||||
|
Total fixed maturities, available-for-sale |
$ | 47,370.8 | $ | 3,159.9 | $ | 1,524.0 | $ | 49,006.7 | $ | 284.7 | ||||||
|
Total equity securities, available-for-sale |
$ | 75.2 | $ | 8.4 | $ | 6.5 | $ | 77.1 | ||||||||
The amortized cost and fair value of fixed maturities available-for-sale at December 31, 2012, by expected maturity, were as follows:
| |
Amortized cost |
Fair value |
|||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||
|
Due in one year or less |
$ | 3,564.2 | $ | 3,619.0 | |||
|
Due after one year through five years |
12,644.4 | 13,356.4 | |||||
|
Due after five years through ten years |
8,944.9 | 10,023.2 | |||||
|
Due after ten years |
11,258.6 | 12,658.2 | |||||
|
Subtotal |
36,412.1 | 39,656.8 | |||||
|
Mortgage-backed and other asset-backed securities |
11,303.2 | 11,282.5 | |||||
|
Total |
$ | 47,715.3 | $ | 50,939.3 | |||
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Fixed maturities, available-for-sale |
$ | 2,454.8 | $ | 2,596.2 | $ | 2,702.1 | ||||
|
Fixed maturities, trading |
30.2 | 64.7 | 92.6 | |||||||
|
Equity securities, available-for-sale |
8.6 | 10.5 | 11.4 | |||||||
|
Equity securities, trading |
6.6 | 4.4 | 2.8 | |||||||
|
Mortgage loans |
635.8 | 649.2 | 673.3 | |||||||
|
Real estate |
71.4 | 74.2 | 57.5 | |||||||
|
Policy loans |
53.7 | 58.2 | 60.9 | |||||||
|
Cash and cash equivalents |
9.6 | 8.5 | 7.2 | |||||||
|
Derivatives |
(131.2 | ) | (196.1 | ) | (174.4 | ) | ||||
|
Other |
196.6 | 188.5 | 151.9 | |||||||
|
Total |
3,336.1 | 3,458.3 | 3,585.3 | |||||||
|
Investment expenses |
(81.2 | ) | (83.0 | ) | (89.5 | ) | ||||
|
Net investment income |
$ | 3,254.9 | $ | 3,375.3 | $ | 3,495.8 | ||||
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Fixed maturities, available-for-sale: |
||||||||||
|
Gross gains |
$ | 31.0 | $ | 26.4 | $ | 63.7 | ||||
|
Gross losses |
(144.9 | ) | (158.8 | ) | (339.9 | ) | ||||
|
Other-than-temporary impairment losses reclassified to (from) OCI |
17.3 | (49.7 | ) | 56.1 | ||||||
|
Hedging, net |
(27.5 | ) | 130.5 | 142.2 | ||||||
|
Fixed maturities, trading |
2.2 | (6.7 | ) | 17.5 | ||||||
|
Equity securities, available-for-sale: |
||||||||||
|
Gross gains |
0.6 | 2.2 | 8.9 | |||||||
|
Gross losses |
(0.9 | ) | (6.4 | ) | (3.2 | ) | ||||
|
Equity securities, trading |
34.1 | 20.3 | 27.7 | |||||||
|
Mortgage loans |
(51.3 | ) | (42.1 | ) | (152.2 | ) | ||||
|
Derivatives |
(10.9 | ) | (180.5 | ) | (143.9 | ) | ||||
|
Other |
264.4 | 142.5 | 132.9 | |||||||
|
Net realized capital gains (losses) |
$ | 114.1 | $ | (122.3 | ) | $ | (190.2 | ) | ||
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Fixed maturities, available-for-sale |
$ | (135.5 | ) | $ | (143.8 | ) | $ | (300.0 | ) | |
|
Equity securities, available-for-sale |
(0.4 | ) | (3.8 | ) | 3.7 | |||||
|
Total other-than-temporary impairment losses, net of recoveries from the sale of previously impaired securities |
(135.9 | ) | (147.6 | ) | (296.3 | ) | ||||
|
Other-than-temporary impairment losses on fixed maturities, available-for-sale reclassified to (from) OCI (1) |
17.3 | (49.7 | ) | 56.1 | ||||||
|
Net impairment losses on available-for-sale securities |
$ | (118.6 | ) | $ | (197.3 | ) | $ | (240.2 | ) | |
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Beginning balance |
$ | (434.8 | ) | $ | (325.7 | ) | $ | (204.7 | ) | |
|
Credit losses for which an other-than-temporary impairment was not previously recognized |
(20.7 | ) | (37.8 | ) | (112.4 | ) | ||||
|
Credit losses for which an other-than-temporary impairment was previously recognized |
(80.0 | ) | (135.6 | ) | (109.7 | ) | ||||
|
Reduction for credit losses previously recognized on fixed maturities now sold, paid down or intended to be sold |
191.9 | 68.2 | 53.2 | |||||||
|
Reduction for credit losses previously recognized on fixed maturities reclassified to trading (1) |
— | — | 44.4 | |||||||
|
Net reduction (increase) for positive changes in cash flows expected to be collected and amortization (2) |
8.4 | (3.9 | ) | 3.5 | ||||||
|
Ending balance |
$ | (335.2 | ) | $ | (434.8 | ) | $ | (325.7 | ) | |
| |
December 31, 2012 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Less than twelve months |
Greater than or equal to twelve months |
Total | ||||||||||||||||
| |
Fair value |
Gross unrealized losses |
Fair value |
Gross unrealized losses |
Fair value |
Gross unrealized losses |
|||||||||||||
| |
(in millions) |
||||||||||||||||||
|
Fixed maturities, available-for-sale: |
|||||||||||||||||||
|
U.S. government and agencies |
$ | 115.4 | $ | 0.3 | $ | — | $ | — | $ | 115.4 | $ | 0.3 | |||||||
|
Non-U.S. governments |
17.3 | 0.2 | 13.4 | 0.7 | 30.7 | 0.9 | |||||||||||||
|
States and political subdivisions |
235.3 | 2.1 | 8.8 | 0.6 | 244.1 | 2.7 | |||||||||||||
|
Corporate |
831.8 | 10.6 | 1,961.7 | 309.3 | 2,793.5 | 319.9 | |||||||||||||
|
Residential mortgage-backed pass- through securities |
70.4 | 0.3 | 2.4 | 0.1 | 72.8 | 0.4 | |||||||||||||
|
Commercial mortgage-backed securities |
98.9 | 3.3 | 785.0 | 435.8 | 883.9 | 439.1 | |||||||||||||
|
Collateralized debt obligations |
72.2 | 1.0 | 133.8 | 55.6 | 206.0 | 56.6 | |||||||||||||
|
Other debt obligations |
235.6 | 2.0 | 414.9 | 49.2 | 650.5 | 51.2 | |||||||||||||
|
Total fixed maturities, available-for-sale |
$ | 1,676.9 | $ | 19.8 | $ | 3,320.0 | $ | 851.3 | $ | 4,996.9 | $ | 871.1 | |||||||
|
Total equity securities, available-for-sale |
$ | 5.8 | $ | 0.1 | $ | 52.9 | $ | 8.4 | $ | 58.7 | $ | 8.5 | |||||||
| |
December 31, 2011 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Less than twelve months |
Greater than or equal to twelve months |
Total | ||||||||||||||||
| |
Fair value |
Gross unrealized losses |
Fair value |
Gross unrealized losses |
Fair value |
Gross unrealized losses |
|||||||||||||
| |
(in millions) |
||||||||||||||||||
|
Fixed maturities, available-for-sale: |
|||||||||||||||||||
|
Non-U.S. governments |
$ | 68.5 | $ | 1.4 | $ | 0.3 | $ | — | $ | 68.8 | $ | 1.4 | |||||||
|
States and political subdivisions |
5.7 | 0.1 | 51.7 | 5.4 | 57.4 | 5.5 | |||||||||||||
|
Corporate |
3,445.6 | 140.9 | 2,403.9 | 578.1 | 5,849.5 | 719.0 | |||||||||||||
|
Residential mortgage-backed pass-through securities |
77.8 | 0.5 | 3.7 | 0.2 | 81.5 | 0.7 | |||||||||||||
|
Commercial mortgage-backed securities |
608.4 | 57.3 | 858.9 | 540.3 | 1,467.3 | 597.6 | |||||||||||||
|
Collateralized debt obligations |
107.2 | 2.5 | 204.4 | 60.3 | 311.6 | 62.8 | |||||||||||||
|
Other debt obligations |
708.1 | 13.0 | 508.1 | 124.0 | 1,216.2 | 137.0 | |||||||||||||
|
Total fixed maturities, available-for-sale |
$ | 5,021.3 | $ | 215.7 | $ | 4,031.0 | $ | 1,308.3 | $ | 9,052.3 | $ | 1,524.0 | |||||||
|
Total equity securities, available-for-sale |
$ | 14.3 | $ | 3.2 | $ | 15.6 | $ | 3.3 | $ | 29.9 | $ | 6.5 | |||||||
| |
December 31, 2012 | December 31, 2011 | |||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||
|
Net unrealized gains on fixed maturities, available-for-sale (1) |
$ | 3,562.5 | $ | 1,920.6 | |||
|
Noncredit component of impairment losses on fixed maturities, available-for-sale |
(302.0 | ) | (284.7 | ) | |||
|
Net unrealized gains on equity securities, available-for-sale |
4.1 | 1.9 | |||||
|
Adjustments for assumed changes in amortization patterns |
(515.2 | ) | (376.1 | ) | |||
|
Adjustments for assumed changes in policyholder liabilities |
(1,198.7 | ) | (442.7 | ) | |||
|
Net unrealized gains on derivative instruments |
90.7 | 113.2 | |||||
|
Net unrealized gains on equity method subsidiaries and noncontrolling interest adjustments |
191.3 | 150.3 | |||||
|
Provision for deferred income taxes |
(597.0 | ) | (354.1 | ) | |||
|
Net unrealized gains on available-for-sale securities and derivative instruments |
$ | 1,235.7 | $ | 728.4 | |||
| |
December 31, 2012 | December 31, 2011 | |||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||
|
Commercial mortgage loans |
$ | 10,235.1 | $ | 9,461.4 | |||
|
Residential mortgage loans |
1,382.0 | 1,367.9 | |||||
|
Total amortized cost |
11,617.1 | 10,829.3 | |||||
|
Valuation allowance |
(97.4 |
) |
(102.1 |
) | |||
|
Total carrying value |
$ | 11,519.7 | $ | 10,727.2 | |||
| |
December 31, 2012 | December 31, 2011 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Amortized cost |
Percent of total |
Amortized cost |
Percent of total |
|||||||||
| |
(in millions) |
|
(in millions) |
|
|||||||||
|
Geographic distribution |
|||||||||||||
|
New England |
$ | 536.6 | 5.2 | % | $ | 454.0 | 4.8 | % | |||||
|
Middle Atlantic |
2,233.4 | 21.8 | 1,744.4 | 18.4 | |||||||||
|
East North Central |
635.6 | 6.2 | 774.8 | 8.2 | |||||||||
|
West North Central |
377.3 | 3.7 | 407.8 | 4.3 | |||||||||
|
South Atlantic |
2,135.0 | 20.9 | 2,099.8 | 22.2 | |||||||||
|
East South Central |
244.8 | 2.4 | 231.8 | 2.4 | |||||||||
|
West South Central |
767.9 | 7.5 | 648.6 | 6.9 | |||||||||
|
Mountain |
726.6 | 7.1 | 643.2 | 6.8 | |||||||||
|
Pacific |
2,562.3 | 25.0 | 2,446.4 | 25.9 | |||||||||
|
International |
15.6 | 0.2 | 10.6 | 0.1 | |||||||||
|
Total |
$ | 10,235.1 | 100.0 | % | $ | 9,461.4 | 100.0 | % | |||||
|
Property type distribution |
|||||||||||||
|
Office |
$ | 3,078.8 | 30.1 | % | $ | 2,753.8 | 29.1 | % | |||||
|
Retail |
2,928.3 | 28.6 | 2,580.2 | 27.3 | |||||||||
|
Industrial |
1,765.5 | 17.2 | 2,070.7 | 21.9 | |||||||||
|
Apartments |
1,685.9 | 16.5 | 1,242.9 | 13.1 | |||||||||
|
Hotel |
445.8 | 4.4 | 467.7 | 4.9 | |||||||||
|
Mixed use/other |
330.8 | 3.2 | 346.1 | 3.7 | |||||||||
|
Total |
$ | 10,235.1 | 100.0 | % | $ | 9,461.4 | 100.0 | % | |||||
| December 31, 2012 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Brick and mortar | CTL | Total | |||||||
| |
(in millions) |
|||||||||
|
A- and above |
$ | 7,257.7 | $ | 231.3 | $ | 7,489.0 | ||||
|
BBB+ thru BBB- |
1,804.5 | 294.9 | 2,099.4 | |||||||
|
BB+ thru BB- |
266.8 | 1.6 | 268.4 | |||||||
|
B+ and below |
376.0 | 2.3 | 378.3 | |||||||
|
Total |
$ | 9,705.0 | $ | 530.1 | $ | 10,235.1 | ||||
| December 31, 2011 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Brick and mortar | CTL | Total | |||||||
| |
(in millions) |
|||||||||
|
A- and above |
$ | 5,682.5 | $ | 308.6 | $ | 5,991.1 | ||||
|
BBB+ thru BBB- |
2,112.3 | 238.8 | 2,351.1 | |||||||
|
BB+ thru BB- |
403.7 | 16.4 | 420.1 | |||||||
|
B+ and below |
693.3 | 5.8 | 699.1 | |||||||
|
Total |
$ | 8,891.8 | $ | 569.6 | $ | 9,461.4 | ||||
| |
December 31, 2012 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Home equity | First liens | Total | |||||||
| |
(in millions) |
|||||||||
|
Performing |
$ | 472.6 | $ | 865.0 | $ | 1,337.6 | ||||
|
Nonperforming |
23.1 | 21.3 | 44.4 | |||||||
|
Total |
$ | 495.7 | $ | 886.3 | $ | 1,382.0 | ||||
| |
December 31, 2011 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Home equity | First liens | Total | |||||||
| |
(in millions) |
|||||||||
|
Performing |
$ | 597.8 | $ | 733.7 | $ | 1,331.5 | ||||
|
Nonperforming |
13.2 | 23.2 | 36.4 | |||||||
|
Total |
$ | 611.0 | $ | 756.9 | $ | 1,367.9 | ||||
| |
December 31, 2012 | December 31, 2011 | |||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||
|
Commercial: |
|||||||
|
Brick and mortar |
$ | 44.5 | $ | 46.8 | |||
|
Residential: |
|||||||
|
Home equity |
23.1 | 13.2 | |||||
|
First liens |
13.2 | 15.7 | |||||
|
Total |
$ | 80.8 | $ | 75.7 | |||
| |
December 31, 2012 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
30 - 59 days past due |
60 - 89 days past due |
90 days or more past due |
Total past due |
Current | Total loans |
Recorded investment 90 days or more and accruing |
|||||||||||||||
| |
(in millions) |
|||||||||||||||||||||
|
Commercial-brick and mortar |
$ | 32.8 | $ | 13.7 | $ | — | $ | 46.5 | $ | 9,658.5 | $ | 9,705.0 | $ | — | ||||||||
|
Commercial-CTL |
— | — | — | — | 530.1 | 530.1 | — | |||||||||||||||
|
Residential-home equity |
5.7 | 2.8 | 3.9 | 12.4 | 483.3 | 495.7 | — | |||||||||||||||
|
Residential-first liens |
22.3 | 5.1 | 19.8 | 47.2 | 839.1 | 886.3 | 8.1 | |||||||||||||||
|
Total |
$ | 60.8 | $ | 21.6 | $ | 23.7 | $ | 106.1 | $ | 11,511.0 | $ | 11,617.1 | $ | 8.1 | ||||||||
| |
December 31, 2011 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
30 - 59 days past due |
60 - 89 days past due |
90 days or more past due |
Total past due |
Current | Total loans |
Recorded investment 90 days or more and accruing |
|||||||||||||||
| |
(in millions) |
|||||||||||||||||||||
|
Commercial-brick and mortar |
$ | 61.4 | $ | 4.4 | $ | 22.5 | $ | 88.3 | $ | 8,803.5 | $ | 8,891.8 | $ | — | ||||||||
|
Commercial-CTL |
— | — | — | — | 569.6 | 569.6 | — | |||||||||||||||
|
Residential-home equity |
7.8 | 2.6 | 6.2 | 16.6 | 594.4 | 611.0 | — | |||||||||||||||
|
Residential-first liens |
15.8 | 6.0 | 22.2 | 44.0 | 712.9 | 756.9 | 7.5 | |||||||||||||||
|
Total |
$ | 85.0 | $ | 13.0 | $ | 50.9 | $ | 148.9 | $ | 10,680.4 | $ | 10,829.3 | $ | 7.5 | ||||||||
| |
Commercial | Residential | Total | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||
|
For the year ended December 31, 2012 |
||||||||||
|
Beginning balance |
$ | 64.8 | $ | 37.3 | $ | 102.1 | ||||
|
Provision |
13.5 | 39.7 | 53.2 | |||||||
|
Charge-offs |
(26.7 | ) | (35.1 | ) | (61.8 | ) | ||||
|
Recoveries |
0.2 | 3.6 | 3.8 | |||||||
|
Effect of exchange rates |
— | 0.1 | 0.1 | |||||||
|
Ending balance |
$ | 51.8 | $ | 45.6 | $ | 97.4 | ||||
|
Allowance ending balance by basis of impairment method: |
||||||||||
|
Individually evaluated for impairment |
$ | 2.4 | $ | 10.4 | $ | 12.8 | ||||
|
Collectively evaluated for impairment |
49.4 | 35.2 | 84.6 | |||||||
|
Allowance ending balance |
$ | 51.8 | $ | 45.6 | $ | 97.4 | ||||
|
Loan balance by basis of impairment method: |
||||||||||
|
Individually evaluated for impairment |
$ | 13.6 | $ | 39.7 | $ | 53.3 | ||||
|
Collectively evaluated for impairment |
10,221.5 | 1,342.3 | 11,563.8 | |||||||
|
Loan ending balance |
$ | 10,235.1 | $ | 1,382.0 | $ | 11,617.1 | ||||
|
For the year ended December 31, 2011 |
||||||||||
|
Beginning balance |
$ | 80.6 | $ | 40.5 | $ | 121.1 | ||||
|
Provision |
17.0 | 27.2 | 44.2 | |||||||
|
Charge-offs |
(32.9 | ) | (33.4 | ) | (66.3 | ) | ||||
|
Recoveries |
0.1 | 3.2 | 3.3 | |||||||
|
Effect of exchange rates |
— | (0.2 | ) | (0.2 | ) | |||||
|
Ending balance |
$ | 64.8 | $ | 37.3 | $ | 102.1 | ||||
|
Allowance ending balance by basis of impairment method: |
||||||||||
|
Individually evaluated for impairment |
$ | 16.3 | $ | 3.2 | $ | 19.5 | ||||
|
Collectively evaluated for impairment |
48.5 | 34.1 | 82.6 | |||||||
|
Allowance ending balance |
$ | 64.8 | $ | 37.3 | $ | 102.1 | ||||
|
Loan balance by basis of impairment method: |
||||||||||
|
Individually evaluated for impairment |
$ | 114.0 | $ | 27.4 | $ | 141.4 | ||||
|
Collectively evaluated for impairment |
9,347.4 | 1,340.5 | 10,687.9 | |||||||
|
Loan ending balance |
$ | 9,461.4 | $ | 1,367.9 | $ | 10,829.3 | ||||
|
For the year ended December 31, 2010 |
||||||||||
|
Beginning balance |
$ | 132.5 | $ | 30.1 | $ | 162.6 | ||||
|
Provision |
54.1 | 98.8 | 152.9 | |||||||
|
Charge-offs |
(106.0 | ) | (89.7 | ) | (195.7 | ) | ||||
|
Recoveries |
— | 1.1 | 1.1 | |||||||
|
Effect of exchange rates |
— | 0.2 | 0.2 | |||||||
|
Ending balance |
$ | 80.6 | $ | 40.5 | $ | 121.1 | ||||
|
Allowance ending balance by basis of impairment method: |
||||||||||
|
Individually evaluated for impairment |
$ | 9.1 | $ | 5.3 | $ | 14.4 | ||||
|
Collectively evaluated for impairment |
71.5 | 35.2 | 106.7 | |||||||
|
Allowance ending balance |
$ | 80.6 | $ | 40.5 | $ | 121.1 | ||||
|
Loan balance by basis of impairment method: |
||||||||||
|
Individually evaluated for impairment |
$ | 29.8 | $ | 21.5 | $ | 51.3 | ||||
|
Collectively evaluated for impairment |
9,659.8 | 1,535.1 | 11,194.9 | |||||||
|
Loan ending balance |
$ | 9,689.6 | $ | 1,556.6 | $ | 11,246.2 | ||||
| |
December 31, 2012 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Recorded investment |
Unpaid principal balance |
Related allowance |
|||||||
| |
(in millions) |
|||||||||
|
With no related allowance recorded: |
||||||||||
|
Commercial-brick and mortar |
$ | 22.9 | $ | 25.3 | $ | — | ||||
|
Residential-first liens |
9.7 | 6.6 | — | |||||||
|
With an allowance recorded: |
||||||||||
|
Commercial-brick and mortar |
4.4 | 4.4 | 2.4 | |||||||
|
Residential-home equity |
20.8 | 20.7 | 9.1 | |||||||
|
Residential-first liens |
9.2 | 9.1 | 1.3 | |||||||
|
Total: |
||||||||||
|
Commercial |
$ | 27.3 | $ | 29.7 | $ | 2.4 | ||||
|
Residential |
$ | 39.7 | $ | 36.4 | $ | 10.4 | ||||
| |
December 31, 2011 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Recorded investment |
Unpaid principal balance |
Related allowance |
|||||||
| |
(in millions) |
|||||||||
|
With no related allowance recorded: |
||||||||||
|
Commercial-brick and mortar |
$ | — | $ | 0.3 | $ | — | ||||
|
Residential-first liens |
4.4 | 4.2 | — | |||||||
|
With an allowance recorded: |
||||||||||
|
Commercial-brick and mortar |
114.0 | 114.0 | 16.3 | |||||||
|
Residential-home equity |
14.5 | 14.2 | 1.9 | |||||||
|
Residential-first liens |
8.5 | 8.5 | 1.3 | |||||||
|
Total: |
||||||||||
|
Commercial |
$ | 114.0 | $ | 114.3 | $ | 16.3 | ||||
|
Residential |
$ | 27.4 | $ | 26.9 | $ | 3.2 | ||||
| |
Average recorded investment |
Interest income recognized |
|||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||
|
For the year ended December 31, 2012 |
|||||||
|
With no related allowance recorded: |
|||||||
|
Commercial-brick and mortar |
$ | 11.4 | $ | 2.6 | |||
|
Residential-first liens |
7.0 | — | |||||
|
With an allowance recorded: |
|||||||
|
Commercial-brick and mortar |
15.3 | 0.2 | |||||
|
Residential-home equity |
17.7 | 0.9 | |||||
|
Residential-first liens |
9.0 | 0.1 | |||||
|
Total: |
|||||||
|
Commercial |
$ | 26.7 | $ | 2.8 | |||
|
Residential |
$ | 33.7 | $ | 1.0 | |||
|
For the year ended December 31, 2011 |
|||||||
|
With no related allowance recorded: |
|||||||
|
Commercial-brick and mortar |
$ | 11.3 | $ | 0.9 | |||
|
Residential-first liens |
4.4 | — | |||||
|
With an allowance recorded: |
|||||||
|
Commercial-brick and mortar |
79.0 | 1.0 | |||||
|
Residential-home equity |
12.6 | 0.8 | |||||
|
Residential-first liens |
9.6 | 0.2 | |||||
|
Total: |
|||||||
|
Commercial |
$ | 90.3 | $ | 1.9 | |||
|
Residential |
$ | 26.6 | $ | 1.0 | |||
|
For the year ended December 31, 2010 |
|||||||
|
With no related allowance recorded: |
|||||||
|
Commercial-brick and mortar |
$ | 13.4 | $ | 1.1 | |||
|
Residential-first liens |
5.3 | — | |||||
|
With an allowance recorded: |
|||||||
|
Commercial-brick and mortar |
77.2 | 1.8 | |||||
|
Residential-home equity |
12.2 | — | |||||
|
Residential-first liens |
16.2 | — | |||||
|
Total: |
|||||||
|
Commercial |
$ | 90.6 | $ | 2.9 | |||
|
Residential |
$ | 33.7 | $ | — | |||
| |
For the year ended December 31, 2012 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
TDRs | TDRs in payment default | |||||||||||
| |
Number of contracts |
Recorded investment |
Number of contracts |
Recorded investment |
|||||||||
| |
|
(in millions) |
|
(in millions) |
|||||||||
|
Commercial-brick and mortar |
2 | $ | 18.0 | 1 | $ | 13.7 | |||||||
|
Residential-home equity |
324 | 15.0 | 12 | — | |||||||||
|
Residential-first liens |
12 | 2.1 | — | — | |||||||||
|
Total |
338 | $ | 35.1 | 13 | $ | 13.7 | |||||||
| |
For the year ended December 31, 2011 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
TDRs | TDRs in payment default | |||||||||||
| |
Number of contracts |
Recorded investment |
Number of contracts |
Recorded investment |
|||||||||
| |
|
(in millions) |
|
(in millions) |
|||||||||
|
Commercial-brick and mortar |
1 | $ | 4.4 | 1 | $ | 4.4 | |||||||
|
Residential-home equity |
151 | 7.9 | 6 | — | |||||||||
|
Residential-first liens |
7 | 1.6 | 1 | 0.3 | |||||||||
|
Total |
159 | $ | 13.9 | 8 | $ | 4.7 | |||||||
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
| |
(in millions) |
||||||
|
Total assets |
$ | 46,036.2 | $ | 38,213.8 | |||
|
Total liabilities |
38,080.9 | 31,305.9 | |||||
|
Total equity |
$ | 7,955.3 | $ | 6,907.9 | |||
|
Net investment in unconsolidated entities (1) |
$ | 1,100.6 | $ | 928.3 | |||
(1) Primarily relates to Brasilprev Seguros e Previdencia, a co-managed joint venture in Brazil, which is reported in the results of our Principal International segment.
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Total revenues |
$ | 4,555.9 | $ | 5,574.6 | $ | 5,326.2 | ||||
|
Total expenses |
3,774.5 | 4,849.8 | 4,812.3 | |||||||
|
Net income |
750.1 | 719.3 | 489.2 | |||||||
|
Our share of net income of unconsolidated entities (1) |
120.1 | 116.5 | 99.9 | |||||||
|
|||
| |
December 31, 2012 | December 31, 2011 | |||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||
|
Notional amounts of derivative instruments |
|||||||
|
Interest rate contracts: |
|||||||
|
Interest rate swaps |
$ | 18,381.2 | $ | 19,498.3 | |||
|
Interest rate collars |
500.0 | 500.0 | |||||
|
Swaptions |
325.0 | 68.5 | |||||
|
Futures |
82.0 | 522.0 | |||||
|
Foreign exchange contracts: |
|||||||
|
Foreign currency swaps |
3,454.1 | 3,919.8 | |||||
|
Foreign currency options |
1,400.0 | — | |||||
|
Currency forwards |
557.2 | 147.3 | |||||
|
Equity contracts: |
|||||||
|
Options |
1,811.8 | 1,608.4 | |||||
|
Futures |
373.6 | 270.3 | |||||
|
Credit contracts: |
|||||||
|
Credit default swaps |
1,378.3 | 1,530.3 | |||||
|
Total return swaps |
100.0 | 15.0 | |||||
|
Other contracts: |
|||||||
|
Embedded derivative financial instruments |
5,893.2 | 4,921.7 | |||||
|
Total notional amounts at end of period |
$ | 34,256.4 | $ | 33,001.6 | |||
|
Credit exposure of derivative instruments |
|||||||
|
Interest rate contracts: |
|||||||
|
Interest rate swaps |
$ | 683.9 | $ | 752.2 | |||
|
Interest rate collars |
48.5 | 38.5 | |||||
|
Swaptions |
0.7 | — | |||||
|
Foreign exchange contracts: |
|||||||
|
Foreign currency swaps |
263.8 | 318.6 | |||||
|
Currency forwards |
6.8 | 1.5 | |||||
|
Foreign currency options |
1.9 | — | |||||
|
Equity contracts: |
|||||||
|
Options |
74.3 | 120.3 | |||||
|
Credit contracts: |
|||||||
|
Credit default swaps |
6.8 | 14.0 | |||||
|
Total gross credit exposure |
1,086.7 | 1,245.1 | |||||
|
Less: collateral received |
248.0 | 237.0 | |||||
|
Net credit exposure |
$ | 838.7 | $ | 1,008.1 | |||
| |
Derivative assets (1) | Derivative liabilities (2) | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
December 31, 2012 | December 31, 2011 | December 31, 2012 | December 31, 2011 | |||||||||
| |
(in millions) |
||||||||||||
|
Derivatives designated as hedging instruments |
|||||||||||||
|
Interest rate contracts |
$ | 10.3 | $ | 0.2 | $ | 440.5 | $ | 500.9 | |||||
|
Foreign exchange contracts |
190.0 | 267.2 | 127.2 | 158.4 | |||||||||
|
Total derivatives designated as hedging instruments |
$ | 200.3 | $ | 267.4 | $ | 567.7 | $ | 659.3 | |||||
|
Derivatives not designated as hedging instruments |
|||||||||||||
|
Interest rate contracts |
$ | 677.1 | $ | 730.9 | $ | 493.9 | $ | 651.5 | |||||
|
Foreign exchange contracts |
58.2 | 38.5 | 14.3 | 42.7 | |||||||||
|
Equity contracts |
74.3 | 120.3 | 27.7 | 0.8 | |||||||||
|
Credit contracts |
6.8 | 14.0 | 96.6 | 169.7 | |||||||||
|
Other contracts |
— | — | 327.8 | 336.0 | |||||||||
|
Total derivatives not designated as hedging instruments |
816.4 | 903.7 | 960.3 | 1,200.7 | |||||||||
|
Total derivative instruments |
$ | 1,016.7 | $ | 1,171.1 | $ | 1,528.0 | $ | 1,860.0 | |||||
| |
December 31, 2012 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Notional amount |
Fair value |
Maximum future payments |
Weighted average expected life (in years) |
|||||||||
| |
(in millions) |
||||||||||||
|
Single name credit default swaps |
|||||||||||||
|
Corporate debt |
|||||||||||||
|
AA |
$ | 70.0 | $ | (0.2 | ) | $ | 70.0 | 2.5 | |||||
|
A |
572.0 | 2.4 | 572.0 | 2.4 | |||||||||
|
BBB |
200.0 | (1.6 | ) | 200.0 | 3.0 | ||||||||
|
Structured finance |
|||||||||||||
|
Near default |
11.1 | (11.0 | ) | 11.1 | 8.5 | ||||||||
|
Total single name credit default swaps |
853.1 | (10.4 | ) | 853.1 | 2.6 | ||||||||
|
Basket and index credit default swaps |
|||||||||||||
|
Corporate debt |
|||||||||||||
|
Near default |
110.4 | (65.2 | ) | 110.4 | 4.2 | ||||||||
|
Government/municipalities |
|||||||||||||
|
AA |
30.0 | (7.3 | ) | 30.0 | 4.7 | ||||||||
|
Structured finance |
|||||||||||||
|
BBB |
25.0 | (5.6 | ) | 25.0 | 4.5 | ||||||||
|
Total basket and index credit default swaps |
165.4 | (78.1 | ) | 165.4 | 4.4 | ||||||||
|
Total credit default swap protection sold |
$ | 1,018.5 | $ | (88.5 | ) | $ | 1,018.5 | 2.9 | |||||
| |
December 31, 2011 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Notional amount |
Fair value |
Maximum future payments |
Weighted average expected life (in years) |
|||||||||
| |
(in millions) |
||||||||||||
|
Single name credit default swaps |
|||||||||||||
|
Corporate debt |
|||||||||||||
|
AA |
$ | 85.0 | $ | (1.0 | ) | $ | 85.0 | 4.0 | |||||
|
A |
483.0 | (1.4 | ) | 483.0 | 2.5 | ||||||||
|
BBB |
110.0 | (0.3 | ) | 110.0 | 1.7 | ||||||||
|
CCC |
10.0 | (0.1 | ) | 10.0 | 0.2 | ||||||||
|
Structured finance |
|||||||||||||
|
C |
10.0 | (8.9 | ) | 10.0 | 10.1 | ||||||||
|
Near default |
12.9 | (12.8 | ) | 12.9 | 1.2 | ||||||||
|
Total single name credit default swaps |
710.9 | (24.5 | ) | 710.9 | 2.6 | ||||||||
|
Basket and index credit default swaps |
|||||||||||||
|
Corporate debt |
|||||||||||||
|
CCC |
132.4 | (104.7 | ) | 132.4 | 5.2 | ||||||||
|
CC |
15.0 | (14.8 | ) | 15.0 | 1.0 | ||||||||
|
Government/municipalities |
|||||||||||||
|
A |
40.0 | (10.5 | ) | 40.0 | 4.4 | ||||||||
|
Structured finance |
|||||||||||||
|
BBB |
25.0 | (11.0 | ) | 25.0 | 5.5 | ||||||||
|
Total basket and index credit default swaps |
212.4 | (141.0 | ) | 212.4 | 4.8 | ||||||||
|
Total credit default swap protection sold |
$ | 923.3 | $ | (165.5 | ) | $ | 923.3 | 3.1 | |||||
| |
December 31, 2012 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Amortized cost |
Carrying value |
Weighted average expected life (in years) |
|||||||
| |
(in millions) |
|||||||||
|
Corporate debt |
||||||||||
|
BBB |
$ | 20.5 | $ | 20.5 | 4.0 | |||||
|
B |
25.0 | 24.9 | 0.5 | |||||||
|
Total corporate debt |
45.5 | 45.4 | 2.1 | |||||||
|
Structured finance |
||||||||||
|
AA |
4.6 | 4.6 | 17.0 | |||||||
|
BB |
39.6 | 37.5 | 2.9 | |||||||
|
B |
4.0 | 4.0 | 4.4 | |||||||
|
CCC |
17.7 | 17.7 | 6.4 | |||||||
|
Total structured finance |
65.9 | 63.8 | 4.9 | |||||||
|
Total fixed maturities with credit derivatives |
$ | 111.4 | $ | 109.2 | 3.8 | |||||
| |
December 31, 2011 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Amortized cost |
Carrying value |
Weighted average expected life (in years) |
|||||||
| |
(in millions) |
|||||||||
|
Corporate debt |
||||||||||
|
BB |
$ | 14.7 | $ | 14.7 | 5.0 | |||||
|
CCC |
25.0 | 20.8 | 1.5 | |||||||
|
CC |
3.7 | 0.7 | 4.0 | |||||||
|
Total corporate debt |
43.4 | 36.2 | 2.9 | |||||||
|
Structured finance |
||||||||||
|
AA |
9.3 | 9.3 | 6.4 | |||||||
|
BBB |
27.4 | 24.5 | 4.5 | |||||||
|
BB |
15.0 | 13.9 | 2.5 | |||||||
|
B |
11.2 | 11.2 | 5.4 | |||||||
|
CCC |
3.5 | 3.6 | 4.8 | |||||||
|
CC |
0.7 | 0.7 | 5.3 | |||||||
|
C |
0.2 | 0.1 | 8.2 | |||||||
|
Near default |
0.2 | 0.2 | 4.7 | |||||||
|
Total structured finance |
67.5 | 63.5 | 4.5 | |||||||
|
Total fixed maturities with credit derivatives |
$ | 110.9 | $ | 99.7 | 3.9 | |||||
| |
Amount of gain (loss) recognized in net income on derivatives for the year ended December 31, (1) |
|
Amount of gain (loss) recognized in net income on related hedged item for the year ended December 31, (1) |
||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Derivatives in fair value hedging relationships |
Hedged items in fair fair value hedging relationships |
||||||||||||||||||||
| 2012 | 2011 | 2010 | 2012 | 2011 | 2010 | ||||||||||||||||
| |
(in millions) |
|
(in millions) |
||||||||||||||||||
|
Interest rate contracts |
$ | 38.6 | $ | (108.5 | ) | $ | (100.2 | ) |
Fixed maturities, available-for-sale |
$ | (34.1 | ) | $ | 105.4 | $ | 106.4 | |||||
|
Interest rate contracts |
— | (2.2 | ) | (19.2 | ) |
Investment-type insurance contracts |
— | 2.4 | 20.6 | ||||||||||||
|
Foreign exchange contracts |
0.7 | 1.1 | 6.9 |
Fixed maturities, available-for-sale |
0.4 | (1.3 | ) | (5.6 | ) | ||||||||||||
|
Foreign exchange contracts |
9.3 | (25.6 | ) | (23.3 | ) |
Investment-type insurance contracts |
(12.6 | ) | 25.7 | 18.1 | |||||||||||
|
Total |
$ | 48.6 | $ | (135.2 | ) | $ | (135.8 | ) |
Total |
$ | (46.3 | ) | $ | 132.2 | $ | 139.5 | |||||
| |
Amount of gain (loss) for the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Hedged Item | 2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Fixed maturities, available-for-sale (1) |
$ | (134.3 | ) | $ | (158.9 | ) | $ | (161.9 | ) | |
|
Investment-type insurance contracts (2) |
37.1 | 44.0 | 76.3 | |||||||
| |
|
Amount of gain (loss) recognized in AOCI on derivatives (effective portion) for the year ended December 31, |
|
Amount of gain (loss) reclassified from AOCI on derivatives (effective portion) for the year ended December 31, |
|||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
Location of gain (loss) reclassified from AOCI into net income (effective portion) |
|||||||||||||||||||||
| Derivatives in cash flow hedging relationships |
|
||||||||||||||||||||||
| Related hedged item | 2012 | 2011 | 2010 | 2012 | 2011 | 2010 | |||||||||||||||||
| |
|
(in millions) |
|
(in millions) |
|||||||||||||||||||
|
Interest rate contracts |
Fixed maturities, available-for-sale |
$ | 16.2 | $ | 107.1 | $ | (18.1 | ) |
Net investment income |
$ | 8.9 | $ | 7.2 | $ | 7.1 | ||||||||
|
|
Net realized capital gains |
— | (0.2 | ) | 8.0 | ||||||||||||||||||
|
Interest rate contracts |
Investment-type insurance contracts |
2.5 | (1.0 | ) | 18.4 |
Benefits, claims and settlement expenses |
— | (0.8 | ) | (0.8 | ) | ||||||||||||
|
Interest rate contracts |
Debt |
— | — | — |
Operating expense |
(5.9 | ) | (5.3 | ) | (4.7 | ) | ||||||||||||
|
Foreign exchange contracts |
Fixed maturities, available-for-sale |
(27.9 | ) | 29.9 | 136.7 |
Net realized capital losses |
(6.4 | ) | (20.4 | ) | (41.6 | ) | |||||||||||
|
Foreign exchange contracts |
Investment-type insurance contract |
7.6 | 12.8 | (24.0 | ) |
Benefits, claims and settlement expenses |
— | (1.7 | ) | (6.1 | ) | ||||||||||||
|
|
Net realized capital losses |
— | — | (0.7 | ) | ||||||||||||||||||
|
Total |
$ | (1.6 | ) | $ | 148.8 | $ | 113.0 |
Total |
$ | (3.4 | ) | $ | (21.2 | ) | $ | (38.8 | ) | ||||||
| |
Amount of gain (loss) for the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Hedged Item | 2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Fixed maturities, available-for-sale (1) |
$ | 8.0 | $ | 9.3 | $ | 11.1 | ||||
|
Investment-type insurance contracts (2) |
(13.4 | ) | (13.1 | ) | (12.5 | ) | ||||
| |
Amount of gain (loss) recognized in net income on derivatives for the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Derivatives not designated as hedging instruments | 2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Interest rate contracts |
$ | (7.9 | ) | $ | 93.3 | $ | 24.8 | |||
|
Foreign exchange contracts |
63.1 | (34.1 | ) | (73.5 | ) | |||||
|
Equity contracts |
(100.5 | ) | 55.2 | (24.0 | ) | |||||
|
Credit contracts |
11.0 | (9.9 | ) | 5.1 | ||||||
|
Other contracts |
37.3 | (200.4 | ) | (8.8 | ) | |||||
|
Total |
$ | 3.0 | $ | (95.9 | ) | $ | (76.4 | ) | ||
|
|||
| |
December 31, 2012 | December 31, 2011 | |||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||
|
Closed Block liabilities |
|||||||
|
Future policy benefits and claims |
$ | 4,664.5 | $ | 4,829.6 | |||
|
Other policyholder funds |
10.7 | 11.2 | |||||
|
Policyholder dividends payable |
280.6 | 292.6 | |||||
|
Policyholder dividends obligation |
131.0 | 3.1 | |||||
|
Other liabilities |
31.3 | 32.6 | |||||
|
Total Closed Block liabilities |
5,118.1 | 5,169.1 | |||||
|
Assets designated to the Closed Block |
|||||||
|
Fixed maturities, available-for-sale |
2,735.1 | 2,744.7 | |||||
|
Fixed maturities, trading |
17.0 | 23.2 | |||||
|
Equity securities, available-for-sale |
5.5 | 6.1 | |||||
|
Mortgage loans |
719.4 | 691.0 | |||||
|
Policy loans |
665.5 | 697.7 | |||||
|
Other investments |
158.0 | 172.5 | |||||
|
Total investments |
4,300.5 | 4,335.2 | |||||
|
Cash and cash equivalents |
51.3 | 3.0 | |||||
|
Accrued investment income |
52.5 | 59.6 | |||||
|
Premiums due and other receivables |
13.2 | 13.8 | |||||
|
Deferred tax asset |
39.2 | 38.7 | |||||
|
Total assets designated to the Closed Block |
4,456.7 | 4,450.3 | |||||
|
Excess of Closed Block liabilities over assets designated to the Closed Block |
661.4 | 718.8 | |||||
|
Amounts included in accumulated other comprehensive income |
62.4 | 68.2 | |||||
|
Maximum future earnings to be recognized from Closed Block assets and liabilities |
$ | 723.8 | $ | 787.0 | |||
| |
For the year ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Revenues |
||||||||||
|
Premiums and other considerations |
$ | 397.4 | $ | 428.8 | $ | 459.3 | ||||
|
Net investment income |
222.8 | 238.2 | 257.6 | |||||||
|
Net realized capital gains |
3.6 | 7.9 | 1.8 | |||||||
|
Total revenues |
623.8 | 674.9 | 718.7 | |||||||
|
Expenses |
||||||||||
|
Benefits, claims and settlement expenses |
325.7 | 370.7 | 385.5 | |||||||
|
Dividends to policyholders |
192.6 | 204.2 | 215.1 | |||||||
|
Operating expenses |
4.9 | 2.9 | 6.4 | |||||||
|
Total expenses |
523.2 | 577.8 | 607.0 | |||||||
|
Closed Block revenues, net of Closed Block expenses, before income taxes |
100.6 | 97.1 | 111.7 | |||||||
|
Income taxes |
32.6 | 31.2 | 36.2 | |||||||
|
Closed Block revenues, net of Closed Block expenses and income taxes |
68.0 | 65.9 | 75.5 | |||||||
|
Funding adjustment charges |
(4.8 | ) | (5.3 | ) | (9.6 | ) | ||||
|
Closed Block revenues, net of Closed Block expenses, income taxes and funding adjustment charges |
$ | 63.2 | $ | 60.6 | $ | 65.9 | ||||
| |
For the year ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Beginning of year |
$ | 787.0 | $ | 847.6 | $ | 913.5 | ||||
|
End of year |
723.8 | 787.0 | 847.6 | |||||||
|
Change in maximum future earnings |
$ | (63.2 | ) | $ | (60.6 | ) | $ | (65.9 | ) | |
|
|||
| |
For the year ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Balance at beginning of year |
$ | 2,428.0 | $ | 2,504.9 | $ | 2,801.8 | ||||
|
Cost deferred during the year |
435.3 | 349.6 | 329.7 | |||||||
|
Amortized to expense during the year (1) |
(92.6 | ) | (260.3 | ) | (268.7 | ) | ||||
|
Adjustment related to unrealized gains on available-for-sale securities and derivative instruments |
(96.9 | ) | (166.2 | ) | (357.9 | ) | ||||
|
Balance at end of year |
$ | 2,673.8 | $ | 2,428.0 | $ | 2,504.9 | ||||
|
|||
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
| |
(in millions) |
||||||
|
Liabilities for investment-type insurance contracts: |
|||||||
|
Liabilities for individual annuities |
$ | 11,316.2 | $ | 11,609.5 | |||
|
GICs |
10,943.1 | 11,355.0 | |||||
|
Funding agreements |
9,077.1 | 8,850.1 | |||||
|
Other investment-type insurance contracts |
787.2 | 789.7 | |||||
|
Total liabilities for investment-type insurance contracts |
32,123.6 | 32,604.3 | |||||
|
Universal life and other reserves |
5,662.9 | 5,072.1 | |||||
|
Total contractholder funds |
$ | 37,786.5 | $ | 37,676.4 | |||
| |
December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Balance at beginning of year |
$ | 1,006.9 | $ | 1,061.8 | $ | 1,025.6 | ||||
|
Incurred: |
||||||||||
|
Current year |
711.8 | 1,074.0 | 1,611.9 | |||||||
|
Prior years |
9.7 | (10.8 | ) | 11.1 | ||||||
|
Total incurred |
721.5 | 1,063.2 | 1,623.0 | |||||||
|
Payments: |
||||||||||
|
Current year |
446.3 | 820.8 | 1,269.4 | |||||||
|
Prior years |
216.1 | 297.3 | 317.4 | |||||||
|
Total payments |
662.4 | 1,118.1 | 1,586.8 | |||||||
|
Balance at end of year: |
||||||||||
|
Current year |
265.5 | 253.2 | 342.5 | |||||||
|
Prior years |
800.5 | 753.7 | 719.3 | |||||||
|
Total balance at end of year |
$ | 1,066.0 | $ | 1,006.9 | $ | 1,061.8 | ||||
|
Amounts not included in the rollforward above: |
||||||||||
|
Claim adjustment expense liabilities |
$ | 46.6 | $ | 42.9 | $ | 40.1 | ||||
|
Reinsurance recoverables |
211.0 | 177.7 | 156.2 | |||||||
|
|||
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
| |
(in millions) |
||||||
|
Commercial paper |
$ | — | $ | 50.0 | |||
|
Other recourse short-term debt |
40.8 | 55.2 | |||||
|
Total short-term debt |
$ | 40.8 | $ | 105.2 | |||
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
| |
(in millions) |
||||||
|
7.875% notes payable, due 2014 |
$ | — | $ | 400.0 | |||
|
3.76% notes payable, due 2015 |
92.7 | 89.8 | |||||
|
1.85% notes payable, due 2017 |
299.7 | — | |||||
|
8.875% notes payable, due 2019 |
350.0 | 350.0 | |||||
|
3.3% notes payable, due 2022 |
298.9 | — | |||||
|
3.125% notes payable, due 2023 |
299.6 | — | |||||
|
6.05% notes payable, due 2036 |
601.7 | 601.7 | |||||
|
4.625% notes payable, due 2042 |
299.5 | — | |||||
|
4.35% notes payable, due 2043 |
299.2 | — | |||||
|
8.0% surplus notes payable, due 2044 |
99.3 | 99.3 | |||||
|
Non-recourse mortgages and notes payable |
30.7 | 24.0 | |||||
|
Total long-term debt |
$ | 2,671.3 | $ | 1,564.8 | |||
At December 31, 2012, future annual maturities of the long-term debt were as follows (in millions):
|
Year ending December 31: |
||||
|
2013 |
$ | 9.8 | ||
|
2014 |
6.1 | |||
|
2015 |
107.4 | |||
|
2016 |
— | |||
|
2017 |
299.7 | |||
|
Thereafter |
2,248.3 | |||
|
Total future maturities of the long-term debt |
$ | 2,671.3 | ||
|
|||
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Current income taxes (benefits): |
||||||||||
|
U.S. federal |
$ | (137.0 | ) | $ | 115.4 | $ | 74.1 | |||
|
State and foreign |
40.4 | 51.4 | 34.2 | |||||||
|
Total current income taxes (benefits) |
(96.6 | ) | 166.8 | 108.3 | ||||||
|
Deferred income taxes (benefits) |
231.3 | 37.4 | (3.4 | ) | ||||||
|
Total income taxes |
$ | 134.7 | $ | 204.2 | $ | 104.9 | ||||
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
|
U.S. corporate income tax rate |
35 | % | 35 | % | 35 | % | ||||
|
Dividends received deduction |
(10 | ) | (9 | ) | (11 | ) | ||||
|
Impact of equity method presentation |
(4 | ) | (4 | ) | (6 | ) | ||||
|
Interest exclusion from taxable income |
(2 | ) | (3 | ) | (3 | ) | ||||
|
Impact of court ruling on some uncertain tax positions |
— | 7 | — | |||||||
|
Other |
(5 | ) | (3 | ) | (2 | ) | ||||
|
Effective income tax rate |
14 | % | 23 | % | 13 | % | ||||
| |
For the year ended December 31, |
||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
| |
(in millions) |
||||||
|
Balance at beginning of period |
$ | 114.3 | $ | 54.8 | |||
|
Additions based on tax positions related to the current year |
10.5 | 1.5 | |||||
|
Additions for tax positions of prior years |
4.4 | 67.1 | |||||
|
Reductions for tax positions related to the current year |
(4.2 | ) | (1.8 | ) | |||
|
Reductions for tax positions of prior years |
(5.5 | ) | (7.3 | ) | |||
|
Balance at end of period (1) |
$ | 119.5 | $ | 114.3 | |||
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
| |
(in millions) |
||||||
|
Deferred income tax assets: |
|||||||
|
Insurance liabilities |
$ | 181.5 | $ | 100.4 | |||
|
Investments, including derivatives |
461.2 | 659.2 | |||||
|
Net operating and capital loss carryforwards |
383.9 | 358.6 | |||||
|
Employee benefits |
754.9 | 608.8 | |||||
|
Other deferred income tax assets |
85.8 | 31.5 | |||||
|
Gross deferred income tax assets |
1,867.3 | 1,758.5 | |||||
|
Valuation allowance |
(2.7 | ) | (1.3 | ) | |||
|
Total deferred income tax assets |
1,864.6 | 1,757.2 | |||||
|
Deferred income tax liabilities: |
|||||||
|
Deferred policy acquisition costs |
(664.4 | ) | (595.0 | ) | |||
|
Investments, including derivatives |
(423.8 | ) | (461.0 | ) | |||
|
Net unrealized gains on available-for-sale securities |
(1,098.6 | ) | (545.7 | ) | |||
|
Real estate |
(101.9 | ) | (103.3 | ) | |||
|
Intangible assets |
(160.0 | ) | (144.6 | ) | |||
|
Other deferred income tax liabilities |
(21.6 | ) | (100.8 | ) | |||
|
Total deferred income tax liabilities |
(2,470.3 | ) | (1,950.4 | ) | |||
|
Total net deferred income tax liabilities |
$ | (605.7 | ) | $ | (193.2 | ) | |
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
| |
(in millions) |
||||||
|
Deferred income tax assets: |
|||||||
|
State |
$ | 3.9 | $ | 2.9 | |||
|
International |
16.9 | 12.6 | |||||
|
Net deferred income tax assets |
20.8 | 15.5 | |||||
|
Deferred income tax liabilities: |
|||||||
|
U.S. |
(446.2 | ) | (68.7 | ) | |||
|
International |
(180.3 | ) | (140.0 | ) | |||
|
Net deferred income tax liabilities |
(626.5 | ) | (208.7 | ) | |||
|
Total net deferred income tax liabilities |
$ | (605.7 | ) | $ | (193.2 | ) | |
|
|||
| |
Pension benefits | Other postretirement benefits |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
December 31, | December 31, | |||||||||||
| |
2012 | 2011 | 2012 | 2011 | |||||||||
| |
(in millions) |
||||||||||||
|
Change in benefit obligation |
|||||||||||||
|
Benefit obligation at beginning of year |
$ | (2,158.4 | ) | $ | (1,933.8 | ) | $ | (165.1 | ) | $ | (162.6 | ) | |
|
Service cost |
(47.0 | ) | (44.0 | ) | (1.3 | ) | (1.2 | ) | |||||
|
Interest cost |
(109.1 | ) | (108.5 | ) | (8.2 | ) | (8.9 | ) | |||||
|
Actuarial gain (loss) |
(407.1 | ) | (151.3 | ) | 21.2 | 2.6 | |||||||
|
Participant contribution |
— | — | (6.6 | ) | (6.4 | ) | |||||||
|
Benefits paid |
76.4 | 73.6 | 13.0 | 13.9 | |||||||||
|
Amounts recognized due to special events |
— | — | — | (0.4 | ) | ||||||||
|
Early retiree reinsurance program reimbursement |
— | — | — | (1.2 | ) | ||||||||
|
Other |
7.2 | 5.6 | (0.8 | ) | (0.9 | ) | |||||||
|
Benefit obligation at end of year |
$ | (2,638.0 | ) | $ | (2,158.4 | ) | $ | (147.8 | ) | $ | (165.1 | ) | |
|
Change in plan assets |
|||||||||||||
|
Fair value of plan assets at beginning of year |
$ | 1,429.0 | $ | 1,417.7 | $ | 466.6 | $ | 471.7 | |||||
|
Actual return on plan assets |
222.6 | 4.1 | 58.6 | 1.3 | |||||||||
|
Employer contribution |
106.9 | 80.8 | 0.9 | 1.1 | |||||||||
|
Participant contributions |
— | — | 6.6 | 6.4 | |||||||||
|
Benefits paid |
(76.4 | ) | (73.6 | ) | (13.0 | ) | (13.9 | ) | |||||
|
Fair value of plan assets at end of year |
$ | 1,682.1 | $ | 1,429.0 | $ | 519.7 | $ | 466.6 | |||||
|
Amount recognized in statement of financial position |
|||||||||||||
|
Other assets |
$ | — | $ | — | $ | 372.5 | $ | 301.7 | |||||
|
Other liabilities |
(955.9 | ) | (729.4 | ) | (0.6 | ) | (0.2 | ) | |||||
|
Total |
$ | (955.9 | ) | $ | (729.4 | ) | $ | 371.9 | $ | 301.5 | |||
|
Amount recognized in accumulated other comprehensive (income) loss |
|||||||||||||
|
Total net actuarial (gain) loss |
$ | 861.2 | $ | 660.0 | $ | (7.1 | ) | $ | 40.1 | ||||
|
Prior service benefit |
(20.4 | ) | (30.5 | ) | (82.1 | ) | (114.1 | ) | |||||
|
Pre-tax accumulated other comprehensive (income) loss |
$ | 840.8 | $ | 629.5 | $ | (89.2 | ) | $ | (74.0 | ) | |||
| |
Pension benefits | Other postretirement benefits |
|||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
For the year ended December 31, | ||||||||||||||||||
| |
2012 | 2011 | 2010 | 2012 | 2011 | 2010 | |||||||||||||
| |
(in millions) |
||||||||||||||||||
|
Service cost |
$ | 47.0 | $ | 44.0 | $ | 45.6 | $ | 1.3 | $ | 1.2 | $ | 8.8 | |||||||
|
Interest cost |
109.1 | 108.5 | 105.7 | 8.2 | 8.9 | 18.1 | |||||||||||||
|
Expected return on plan assets |
(114.6 | ) | (114.4 | ) | (98.4 | ) | (33.5 | ) | (34.1 | ) | (30.6 | ) | |||||||
|
Amortization of prior service benefit |
(9.4 | ) | (9.7 | ) | (10.1 | ) | (28.6 | ) | (29.3 | ) | (9.1 | ) | |||||||
|
Recognized net actuarial loss |
90.9 | 65.8 | 67.6 | 0.9 | 0.4 | 4.1 | |||||||||||||
|
Amounts recognized due to special events |
(0.7 | ) | (1.4 | ) | (0.9 | ) | (3.5 | ) | (5.1 | ) | (2.6 | ) | |||||||
|
Net periodic benefit cost (income) |
$ | 122.3 | $ | 92.8 | $ | 109.5 | $ | (55.2 | ) | $ | (58.0 | ) | $ | (11.3 | ) | ||||
| |
Pension benefits |
Other postretirement benefits |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
For the year ended December 31, | ||||||||||||
| |
2012 | 2011 | 2012 | 2011 | |||||||||
| |
(in millions) |
||||||||||||
|
Other changes recognized in accumulated other comprehensive (income) loss |
|||||||||||||
|
Net actuarial (gain) loss |
$ | 292.1 | $ | 256.0 | $ | (46.4 | ) | $ | 30.6 | ||||
|
Amortization of net loss |
(90.9 | ) | (65.8 | ) | (0.9 | ) | (0.7 | ) | |||||
|
Amortization of prior service benefit |
10.1 | 11.1 | 32.1 | 34.7 | |||||||||
|
Total recognized in pre-tax accumulated other comprehensive (income) loss |
$ | 211.3 | $ | 201.3 | $ | (15.2 | ) | $ | 64.6 | ||||
|
Total recognized in net periodic benefit cost and pre-tax accumulated other comprehensive (income) loss |
$ | 333.6 | $ | 294.1 | $ | (70.4 | ) | $ | 6.6 | ||||
| |
Pension benefits |
Other postretirement benefits |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
For the year ended December 31, | ||||||||||||
| |
2012 | 2011 | 2012 | 2011 | |||||||||
|
Discount rate |
4.00 | % | 5.15 | % | 4.00 | % | 5.15 | % | |||||
|
Rate of compensation increase |
4.80 | % | 5.00 | % | 4.83 | % | 5.00 | % | |||||
| |
Pension benefits | Other postretirement benefits |
|||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
For the year ended December 31, | ||||||||||||||||||
| |
2012 | 2011 | 2010 | 2012 | 2011 | 2010 | |||||||||||||
|
Discount rate |
5.15 | % | 5.65 | % | 6.00 | % | 5.15 | % | 5.65 | % | 6.00 | % | |||||||
|
Expected long-term return on plan assets |
8.00 | % | 8.00 | % | 8.00 | % | 7.30 | % | 7.30 | % | 7.30 | % | |||||||
|
Rate of compensation increase |
5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | |||||||
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
|
Health care cost trend rate assumed for next year under age 65 |
8.0 | % | 9.5 | % | |||
|
Health care cost trend rate assumed for next year age 65 and over |
7.0 | % | 9.0 | % | |||
|
Rate to which the cost trend rate is assumed to decline (the ultimate trend rate) |
4.5 | % | 5.0 | % | |||
|
Year that the rate reaches the ultimate trend rate (under age 65) |
2019 | 2023 | |||||
|
Year that the rate reaches the ultimate trend rate (65 and older) |
2017 | 2023 | |||||
| |
1-percentage point increase |
1-percentage point decrease |
|||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||
|
Effect on total of service cost and interest cost components |
$ | 0.6 | $ | (0.5 | ) | ||
|
Effect on accumulated postretirement benefit obligation |
(6.6 | ) | 5.7 | ||||
| |
Pension benefits | Other postretirement benefits (gross benefit payments, including prescription drug benefits) |
Amount of Medicare Part D subsidy receipts |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||
|
Year ending December 31: |
||||||||||
|
2013 |
$ | 89.6 | $ | 18.6 | $ | 0.9 | ||||
|
2014 |
94.1 | 19.1 | 0.9 | |||||||
|
2015 |
98.0 | 19.6 | 1.0 | |||||||
|
2016 |
102.8 | 19.9 | 1.0 | |||||||
|
2017 |
109.0 | 20.1 | 1.0 | |||||||
|
2018 - 2022 |
638.2 | 100.3 | 5.2 | |||||||
| |
For the year ended December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||||||||||||||
| |
Qualified Plan |
Nonqualified Plan |
Total | Qualified Plan |
Nonqualified Plan |
Total | |||||||||||||
| |
(in millions) |
||||||||||||||||||
|
Amount recognized in statement of financial position |
|||||||||||||||||||
|
Other assets |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||
|
Other liabilities |
(557.7 | ) | (398.2 | ) | (955.9 | ) | (405.9 | ) | (323.5 | ) | (729.4 | ) | |||||||
|
Total |
$ | (557.7 | ) | $ | (398.2 | ) | $ | (955.9 | ) | $ | (405.9 | ) | $ | (323.5 | ) | $ | (729.4 | ) | |
|
Amount recognized in accumulated other comprehensive loss |
|||||||||||||||||||
|
Total net actuarial loss |
$ | 725.0 | $ | 136.2 | $ | 861.2 | $ | 586.3 | $ | 73.7 | $ | 660.0 | |||||||
|
Prior service benefit |
(12.5 | ) | (7.9 | ) | (20.4 | ) | (19.2 | ) | (11.3 | ) | (30.5 | ) | |||||||
|
Pre-tax accumulated other comprehensive loss |
$ | 712.5 | $ | 128.3 | $ | 840.8 | $ | 567.1 | $ | 62.4 | $ | 629.5 | |||||||
|
Components of net periodic benefit cost |
|||||||||||||||||||
|
Service cost |
$ | 42.3 | $ | 4.7 | $ | 47.0 | $ | 39.3 | $ | 4.7 | $ | 44.0 | |||||||
|
Interest cost |
92.8 | 16.3 | 109.1 | 91.7 | 16.8 | 108.5 | |||||||||||||
|
Expected return on plan assets |
(114.6 | ) | — | (114.6 | ) | (114.4 | ) | — | (114.4 | ) | |||||||||
|
Amortization of prior service benefit |
(6.3 | ) | (3.1 | ) | (9.4 | ) | (6.5 | ) | (3.2 | ) | (9.7 | ) | |||||||
|
Recognized net actuarial loss |
84.8 | 6.1 | 90.9 | 61.2 | 4.6 | 65.8 | |||||||||||||
|
Amounts recognized due to special events |
(0.4 | ) | (0.3 | ) | (0.7 | ) | (0.9 | ) | (0.5 | ) | (1.4 | ) | |||||||
|
Net periodic benefit cost |
$ | 98.6 | $ | 23.7 | $ | 122.3 | $ | 70.4 | $ | 22.4 | $ | 92.8 | |||||||
|
Other changes recognized in accumulated other comprehensive loss |
|||||||||||||||||||
|
Net actuarial loss |
$ | 223.5 | $ | 68.6 | $ | 292.1 | $ | 243.3 | $ | 12.7 | $ | 256.0 | |||||||
|
Amortization of net loss |
(84.8 | ) | (6.1 | ) | (90.9 | ) | (61.2 | ) | (4.6 | ) | (65.8 | ) | |||||||
|
Amortization of prior service benefit |
6.7 | 3.4 | 10.1 | 7.3 | 3.8 | 11.1 | |||||||||||||
|
Total recognized in pre-tax accumulated other comprehensive loss |
$ | 145.4 | $ | 65.9 | $ | 211.3 | $ | 189.4 | $ | 11.9 | $ | 201.3 | |||||||
|
Total recognized in net periodic benefit cost and pre-tax accumulated other comprehensive loss |
$ | 244.0 | $ | 89.6 | $ | 333.6 | $ | 259.8 | $ | 34.3 | $ | 294.1 | |||||||
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
| |
(in millions) |
||||||
|
Projected benefit obligation |
$ | 2,638.0 | $ | 2,158.4 | |||
|
Accumulated benefit obligation |
2,469.1 | 2,027.8 | |||||
|
Fair value of plan assets |
1,682.1 | 1,429.0 | |||||
| |
As of December 31, 2012 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
Fair value hierarchy level | |||||||||||
| |
Assets measured at fair value |
||||||||||||
| |
Level 1 | Level 2 | Level 3 | ||||||||||
| |
(in millions) |
||||||||||||
|
Asset category |
|||||||||||||
|
U.S. large cap equity portfolios (1) |
$ | 601.8 | $ | — | $ | 601.8 | $ | — | |||||
|
U.S. small/mid cap equity portfolios (2) |
156.2 | — | 156.2 | — | |||||||||
|
Balanced asset portfolios (3) |
82.4 | — | 82.4 | — | |||||||||
|
International equity portfolios (4) |
273.9 | — | 273.9 | — | |||||||||
|
Fixed income security portfolios (5) |
486.6 | — | 486.6 | — | |||||||||
|
Real estate investment portfolios: |
|||||||||||||
|
Direct real estate investments (7) |
81.2 | — | 81.2 | — | |||||||||
|
Total |
$ | 1,682.1 | $ | — | $ | 1,682.1 | $ | — | |||||
| |
As of December 31, 2011 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
Fair value hierarchy level | |||||||||||
| |
Assets measured at fair value |
||||||||||||
| |
Level 1 | Level 2 | Level 3 | ||||||||||
| |
(in millions) |
||||||||||||
|
Asset category |
|||||||||||||
|
U.S. large cap equity portfolios (1) |
$ | 593.6 | $ | — | $ | 593.6 | $ | — | |||||
|
U.S. small/mid cap equity portfolios (2) |
139.0 | — | 139.0 | — | |||||||||
|
International equity portfolios (4) |
216.5 | — | 216.5 | — | |||||||||
|
Fixed income security portfolios (5) |
347.8 | — | 347.8 | — | |||||||||
|
Real estate investment portfolios: |
|||||||||||||
|
Real estate investment trusts (6) |
37.4 | — | 37.4 | — | |||||||||
|
Direct real estate investments (7) |
94.7 | — | 94.7 | — | |||||||||
|
Total |
$ | 1,429.0 | $ | — | $ | 1,429.0 | $ | — | |||||
| |
For the year ended December 31, 2011 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
Actual return gains (losses) on plan assets |
|
|
|
|
||||||||||||||||
| |
|
|
|
|
Ending asset balance as of December 31, 2011 |
|||||||||||||||||
| |
Beginning asset balance as of December 31, 2010 |
Relating to assets still held at the reporting date |
Relating to assets sold during the period |
Purchases, sales and settlements |
Transfers into Level 3 |
Transfers out of Level 3 | ||||||||||||||||
| |
(in millions) |
|||||||||||||||||||||
|
Asset category |
||||||||||||||||||||||
|
Direct real estate investments |
$ | 84.7 | $ | 1.6 | $ | — | $ | 1.0 | $ | — | $ | (87.3 | ) | $ | — | |||||||
| |
For the year ended December 31, 2010 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
Actual return gains (losses) on plan assets |
|
|
|
||||||||||||||
| |
|
|
|
Ending asset balance as of December 31, 2010 |
|||||||||||||||
| |
Beginning asset balance as of December 31, 2009 |
Relating to assets still held at the reporting date |
Relating to assets sold during the period |
Purchases, sales and settlements |
Net transfers in (out) Level 3 |
||||||||||||||
| |
(in millions) |
||||||||||||||||||
|
Asset category |
|||||||||||||||||||
|
Direct real estate investments |
$ | 54.0 | $ | 10.7 | $ | — | $ | 20.0 | $ | — | $ | 84.7 | |||||||
| Asset Category | Target allocation | |
|---|---|---|
|
U.S. equity portfolios |
35% - 60% | |
|
International equity portfolios |
5% - 20% | |
|
Fixed income security portfolios |
20% - 40% | |
|
Real estate investment portfolios |
3% - 10% | |
|
Other |
0% - 7% |
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
| |
(in millions) |
||||||
|
Accumulated postretirement benefit obligation |
$ | 1.7 | $ | 1.5 | |||
|
Fair value of plan assets |
1.1 | 1.3 | |||||
| |
As of December 31, 2012 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
Fair value hierarchy level | |||||||||||
| |
Assets measured at fair value |
||||||||||||
| |
Level 1 | Level 2 | Level 3 | ||||||||||
| |
(in millions) |
||||||||||||
|
Asset category |
|||||||||||||
|
Cash and cash equivalents |
$ | 1.9 | $ | 1.9 | $ | — | $ | — | |||||
|
Fixed income security portfolios: |
|||||||||||||
|
Fixed income investment funds (1) |
163.5 | 163.5 | — | — | |||||||||
|
Principal Life general account investment (2) |
42.1 | — | — | 42.1 | |||||||||
|
U.S. equity portfolios (3) |
260.8 | 213.5 | 47.3 | — | |||||||||
|
International equity portfolios (4) |
51.4 | 39.3 | 12.1 | — | |||||||||
|
Total |
$ | 519.7 | $ | 418.2 | $ | 59.4 | $ | 42.1 | |||||
| |
As of December 31, 2011 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
Fair value hierarchy level | |||||||||||
| |
Assets measured at fair value |
||||||||||||
| |
Level 1 | Level 2 | Level 3 | ||||||||||
| |
(in millions) |
||||||||||||
|
Asset category |
|||||||||||||
|
Cash and cash equivalents |
$ | 1.8 | $ | 1.8 | $ | — | $ | — | |||||
|
Fixed income security portfolios: |
|||||||||||||
|
Fixed income investment funds (1) |
153.0 | 153.0 | — | — | |||||||||
|
Principal Life general account investment (2) |
42.5 | — | — | 42.5 | |||||||||
|
U.S. equity portfolios (3) |
225.3 | 184.1 | 41.2 | ||||||||||
|
International equity portfolios (4) |
44.0 | 33.6 | 10.4 | — | |||||||||
|
Total |
$ | 466.6 | $ | 372.5 | $ | 51.6 | $ | 42.5 | |||||
| |
For the year ended December 31, 2012 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
Actual return gains (losses) on plan assets |
|
|
|
|
||||||||||||||||
| |
|
|
|
|
Ending asset balance as of December 31, 2012 |
|||||||||||||||||
| |
Beginning asset balance as of December 31, 2011 |
Relating to assets still held at the reporting date |
Relating to assets sold during the period |
Purchases, sales, and settlements |
Transfers into Level 3 |
Transfers out of Level 3 |
||||||||||||||||
| |
(in millions) |
|||||||||||||||||||||
|
Asset category |
||||||||||||||||||||||
|
Principal Life general account investment |
$ | 42.5 | $ | 3.1 | $ | — | $ | (3.5 | ) | $ | — | $ | — | $ | 42.1 | |||||||
| |
For the year ended December 31, 2011 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
Actual return gains (losses) on plan assets |
|
|
|
|
||||||||||||||||
| |
|
|
|
|
Ending assets balance as of December 31, 2011 |
|||||||||||||||||
| |
Beginning assets balance as of December 31, 2010 |
Relating to assets still held at the reporting date |
Relating to assets sold during the period |
Purchases, sales, and settlements |
Transfers into Level 3 |
Transfers out of Level 3 |
||||||||||||||||
| |
(in millions) |
|||||||||||||||||||||
|
Asset category |
||||||||||||||||||||||
|
Principal Life general account investment |
$ | 44.5 | $ | 3.0 | $ | — | $ | (5.0 | ) | $ | — | $ | — | $ | 42.5 | |||||||
| |
For the year ended December 31, 2010 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
Actual return gains (losses) on plan assets |
|
|
|
||||||||||||||
| |
|
|
|
Ending assets balance as of December 31, 2010 |
|||||||||||||||
| |
Beginning assets balance as of December 31, 2009 |
|
|
||||||||||||||||
| |
Relating to assets still held at the reporting date |
Relating to assets sold during the period |
Purchases, sales, and settlements |
Net transfers into (out) Level 3 |
|||||||||||||||
| |
(in millions) |
||||||||||||||||||
|
Asset category |
|||||||||||||||||||
|
Principal Life general account investment |
$ | 45.5 | $ | 4.3 | $ | — | $ | (5.3 | ) | $ | — | $ | 44.5 | ||||||
| Asset Category | Target allocation | |
|---|---|---|
|
U.S. equity portfolios |
45% - 65% | |
|
International equity portfolios |
5% - 15% | |
|
Fixed income security portfolios |
30% - 50% |
|
|||
The following represents payments due by period for operating lease obligations (in millions):
|
Year ending December 31: |
||||
|
2013 |
$ | 43.0 | ||
|
2014 |
37.9 | |||
|
2015 |
30.6 | |||
|
2016 |
25.0 | |||
|
2017 |
12.2 | |||
|
2018 and thereafter |
60.0 | |||
|
Total operating lease obligations |
208.7 | |||
|
Less: Future sublease rental income on noncancelable leases |
5.4 | |||
|
Total future minimum lease payments |
$ | 203.3 | ||
The following represents future minimum lease payments due by period for capital lease obligations (in millions).
|
Year ending December 31: |
||||
|
2013 |
$ | 5.3 | ||
|
2014 |
5.0 | |||
|
2015 |
2.1 | |||
|
2016 |
0.7 | |||
|
2017 |
0.1 | |||
|
Total |
13.2 | |||
|
Less: Amounts representing interest |
0.5 | |||
|
Net present value of minimum lease payments |
$ | 12.7 | ||
|
|||
| |
Series A preferred stock |
Series B preferred stock |
Common stock |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||
|
Outstanding shares at January 1, 2010 |
3.0 | 10.0 | 319.0 | |||||||
|
Shares issued |
— | — | 1.5 | |||||||
|
Treasury stock acquired |
— | — | (0.1 | ) | ||||||
|
Outstanding shares at December 31, 2010 |
3.0 | 10.0 | 320.4 | |||||||
|
Shares issued |
— | — | 1.8 | |||||||
|
Treasury stock acquired |
— | — | (21.1 | ) | ||||||
|
Outstanding shares at December 31, 2011 |
3.0 | 10.0 | 301.1 | |||||||
|
Shares issued |
— | — | 3.2 | |||||||
|
Treasury stock acquired |
— | — | (10.5 | ) | ||||||
|
Outstanding shares at December 31, 2012 |
3.0 | 10.0 | 293.8 | |||||||
| |
For the year ended December 31, 2012 |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Pre-Tax | Tax | After-Tax | |||||||
| |
(in millions) |
|||||||||
|
Net unrealized gains on available-for-sale securities during the period |
$ | 1,577.3 | $ | (520.6 | ) | $ | 1,056.7 | |||
|
Reclassification adjustment for losses included in net income |
107.8 | (38.4 | ) | 69.4 | ||||||
|
Adjustments for assumed changes in amortization patterns |
(169.0 | ) | 59.1 | (109.9 | ) | |||||
|
Adjustments for assumed changes in policyholder liabilities |
(689.2 | ) | 230.6 | (458.6 | ) | |||||
|
Net unrealized gains on available-for-sale securities |
826.9 | (269.3 | ) | 557.6 | ||||||
|
Noncredit component of impairment losses on fixed maturities, available-for-sale during the period |
(17.3 | ) | 6.1 | (11.2 | ) | |||||
|
Adjustments for assumed changes in amortization patterns |
4.0 | (1.6 | ) | 2.4 | ||||||
|
Adjustments for assumed changes in policyholder liabilities |
3.2 | (1.1 | ) | 2.1 | ||||||
|
Noncredit component of impairment losses on fixed maturities, available-for-sale (1) |
(10.1 | ) | 3.4 | (6.7 | ) | |||||
|
Net unrealized losses on derivative instruments during the period |
(25.9 | ) | 9.1 | (16.8 | ) | |||||
|
Reclassification adjustment for losses included in net income |
3.4 | (1.5 | ) | 1.9 | ||||||
|
Adjustments for assumed changes in amortization patterns |
25.9 | (9.1 | ) | 16.8 | ||||||
|
Adjustments for assumed changes in policyholder liabilities |
(70.0 | ) | 24.5 | (45.5 | ) | |||||
|
Net unrealized losses on derivative instruments |
(66.6 | ) | 23.0 | (43.6 | ) | |||||
|
Foreign currency translation adjustment |
(20.4 | ) | 15.6 | (4.8 | ) | |||||
|
Unrecognized postretirement benefit obligation during the period |
(245.7 | ) | 86.0 | (159.7 | ) | |||||
|
Amortization of prior service cost and actuarial loss included in net periodic benefit cost |
49.6 | (17.3 | ) | 32.3 | ||||||
|
Net unrecognized postretirement benefit obligation |
(196.1 | ) | 68.7 | (127.4 | ) | |||||
|
Other comprehensive income |
$ | 533.7 | $ | (158.6 | ) | $ | 375.1 | |||
| |
For the year ended December 31, 2011 |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Pre-Tax | Tax | After-Tax | |||||||
| |
(in millions) |
|||||||||
|
Net unrealized gains on available-for-sale securities during the period |
$ | 559.4 | $ | (204.0 | ) | $ | 355.4 | |||
|
Reclassification adjustment for losses included in net income |
112.0 | (42.9 | ) | 69.1 | ||||||
|
Adjustments for assumed changes in amortization patterns |
(114.9 | ) | 40.2 | (74.7 | ) | |||||
|
Adjustments for assumed changes in policyholder liabilities |
(230.3 | ) | 89.1 | (141.2 | ) | |||||
|
Net unrealized gains on available-for-sale securities |
326.2 | (117.6 | ) | 208.6 | ||||||
|
Noncredit component of impairment losses on fixed maturities, available-for-sale during the period |
49.9 | (18.0 | ) | 31.9 | ||||||
|
Adjustments for assumed changes in amortization patterns |
(1.4 | ) | 0.5 | (0.9 | ) | |||||
|
Noncredit component of impairment losses on fixed maturities, available-for-sale (1) |
48.5 | (17.5 | ) | 31.0 | ||||||
|
Net unrealized gains on derivative instruments during the period |
39.6 | (13.8 | ) | 25.8 | ||||||
|
Reclassification adjustment for losses included in net income |
20.7 | (7.4 | ) | 13.3 | ||||||
|
Adjustments for assumed changes in amortization patterns |
(23.9 | ) | 8.4 | (15.5 | ) | |||||
|
Net unrealized gains on derivative instruments |
36.4 | (12.8 | ) | 23.6 | ||||||
|
Foreign currency translation adjustment |
(139.4 | ) | (0.1 | ) | (139.5 | ) | ||||
|
Unrecognized postretirement benefit obligation during the period |
(286.7 | ) | 100.3 | (186.4 | ) | |||||
|
Amortization of prior service cost and actuarial loss included in net periodic benefit cost |
20.7 | (7.2 | ) | 13.5 | ||||||
|
Net unrecognized postretirement benefit obligation |
(266.0 | ) | 93.1 | (172.9 | ) | |||||
|
Other comprehensive loss |
$ | 5.7 | $ | (54.9 | ) | $ | (49.2 | ) | ||
| |
For the year ended December 31, 2010 |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Pre-Tax | Tax | After-Tax | |||||||
| |
(in millions) |
|||||||||
|
Net unrealized gains on available-for-sale securities during the period |
$ | 2,016.4 | $ | (688.0 | ) | $ | 1,328.4 | |||
|
Reclassification adjustment for losses included in net income |
236.7 | (84.2 | ) | 152.5 | ||||||
|
Adjustments for assumed changes in amortization patterns |
(390.9 | ) | 136.8 | (254.1 | ) | |||||
|
Adjustments for assumed changes in policyholder liabilities |
(136.7 | ) | 23.4 | (113.3 | ) | |||||
|
Net unrealized gains on available-for-sale securities |
1,725.5 | (612.0 | ) | 1,113.5 | ||||||
|
Noncredit component of impairment losses on fixed maturities, available-for-sale during the period |
(56.1 | ) | 19.7 | (36.4 | ) | |||||
|
Adjustments for assumed changes in amortization patterns |
4.2 | (1.5 | ) | 2.7 | ||||||
|
Noncredit component of impairment losses on fixed maturities, available-for-sale (1) |
(51.9 | ) | 18.2 | (33.7 | ) | |||||
|
Net unrealized losses on derivative instruments during the period |
(1.2 | ) | (0.3 | ) | (1.5 | ) | ||||
|
Reclassification adjustment for losses included in net income |
37.9 | (13.4 | ) | 24.5 | ||||||
|
Adjustments for assumed changes in amortization patterns |
(15.5 | ) | 5.4 | (10.1 | ) | |||||
|
Net unrealized gains on derivative instruments |
21.2 | (8.3 | ) | 12.9 | ||||||
|
Foreign currency translation adjustment |
19.5 | 12.4 | 31.9 | |||||||
|
Unrecognized postretirement benefit obligation during the period |
271.0 | (94.9 | ) | 176.1 | ||||||
|
Amortization of prior service cost and actuarial loss included in net periodic benefit cost |
49.0 | (17.1 | ) | 31.9 | ||||||
|
Net unrecognized postretirement benefit obligation |
320.0 | (112.0 | ) | 208.0 | ||||||
|
Other comprehensive income |
$ | 2,034.3 | $ | (701.7 | ) | $ | 1,332.6 | |||
| |
Net unrealized gains on available-for-sale securities |
Noncredit component of impairment losses on fixed maturities available-for-sale |
Net unrealized gains (losses) on derivative instruments |
Foreign currency translation adjustment |
Unrecognized postretirement benefit obligation |
Accumulated other comprehensive income |
|||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||||||||||||||
|
Balances at January 1, 2010 |
$ | (497.9 | ) | $ | (164.5 | ) | $ | (1.2 | ) | $ | (2.0 | ) | $ | (396.2 | ) | $ | (1,061.8 | ) | |
|
Effects of implementation of accounting change related to variable interest entities, net |
11.1 | — | (0.4 | ) | — | — | 10.7 | ||||||||||||
|
Effects of electing fair value option for fixed maturities upon implementation of accounting credit derivatives, net |
25.4 | — | — | — | — | 25.4 | |||||||||||||
|
Other comprehensive income |
1,113.5 | (33.7 | ) | 12.9 | 31.7 | 208.0 | 1,332.4 | ||||||||||||
|
Balances at December 31, 2010 |
652.1 | (198.2 | ) | 11.3 | 29.7 | (188.2 | ) | 306.7 | |||||||||||
|
Other comprehensive loss |
208.6 | 31.0 | 23.6 | (139.0 | ) | (172.9 | ) | (48.7 | ) | ||||||||||
|
Balances at December 31, 2011 |
860.7 | (167.2 | ) | 34.9 | (109.3 | ) | (361.1 | ) | 258.0 | ||||||||||
|
Other comprehensive income |
557.6 | (6.7 | ) | (43.6 | ) | (6.0 | ) | (127.4 | ) | 373.9 | |||||||||
|
Balances at December 31, 2012 |
$ | 1,418.3 | $ | (173.9 | ) | $ | (8.7 | ) | $ | (115.3 | ) | $ | (488.5 | ) | $ | 631.9 | |||
Following is a reconciliation of the changes in the redeemable noncontrolling interest (in millions):
|
Balance at January 1, 2011 |
$ | — | ||
|
Net income attributable to redeemable noncontrolling interest |
0.2 | |||
|
Redeemable noncontrolling interest assumed related to acquisition |
22.0 | |||
|
Balance at December 31, 2011 |
22.2 | |||
|
Net income attributable to redeemable noncontrolling interest |
1.9 | |||
|
Redeemable noncontrolling interest assumed related to acquisition |
37.2 | |||
|
Distributions to redeemable noncontrolling interest |
(2.0 | ) | ||
|
Foreign currency translation adjustment |
1.1 | |||
|
Balance at December 31, 2012 |
$ | 60.4 | ||
|
|||
| |
As of December 31, 2012 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Assets/ (liabilities) measured at fair value |
Fair value hierarchy level | |||||||||||
| |
Level 1 | Level 2 | Level 3 | ||||||||||
| |
(in millions) |
||||||||||||
|
Assets |
|||||||||||||
|
Fixed maturities, available-for-sale: |
|||||||||||||
|
U.S. government and agencies |
$ | 944.3 | $ | 203.5 | $ | 740.8 | $ | — | |||||
|
Non-U.S. governments |
1,208.3 | — | 1,164.0 | 44.3 | |||||||||
|
States and political subdivisions |
3,178.8 | — | 3,176.9 | 1.9 | |||||||||
|
Corporate |
34,325.4 | 85.9 | 34,065.0 | 174.5 | |||||||||
|
Residential mortgage-backed securities |
3,226.7 | — | 3,226.7 | — | |||||||||
|
Commercial mortgage-backed securities |
3,897.4 | — | 3,897.4 | — | |||||||||
|
Collateralized debt obligations |
379.2 | — | 301.6 | 77.6 | |||||||||
|
Other debt obligations |
3,779.2 | — | 3,764.5 | 14.7 | |||||||||
|
Total fixed maturities, available-for-sale |
50,939.3 | 289.4 | 50,336.9 | 313.0 | |||||||||
|
Fixed maturities, trading |
626.7 | 9.4 | 450.5 | 166.8 | |||||||||
|
Equity securities, available-for-sale |
136.5 | 54.4 | 66.8 | 15.3 | |||||||||
|
Equity securities, trading |
252.8 | 99.8 | 153.0 | — | |||||||||
|
Derivative assets (1) |
1,016.7 | — | 941.6 | 75.1 | |||||||||
|
Other investments (2) |
272.1 | 64.1 | 94.1 | 113.9 | |||||||||
|
Cash equivalents (3) |
1,772.6 | 561.4 | 1,211.2 | — | |||||||||
|
Sub-total excluding separate account assets |
55,016.7 | 1,078.5 | 53,254.1 | 684.1 | |||||||||
|
Separate account assets |
81,653.8 |
54,010.1 |
23,027.7 |
4,616.0 |
|||||||||
|
Total assets |
$ | 136,670.5 | $ | 55,088.6 | $ | 76,281.8 | $ | 5,300.1 | |||||
|
Liabilities |
|||||||||||||
|
Investments-type insurance contracts (4) |
$ | (170.5 | ) | $ | — | $ | — | $ | (170.5 | ) | |||
|
Derivative liabilities (1) |
(1,205.1 | ) | — | (1,102.5 | ) | (102.6 | ) | ||||||
|
Other liabilities (4) |
(237.4 | ) | — | (197.8 | ) | (39.6 | ) | ||||||
|
Total liabilities |
$ | (1,613.0 | ) | $ | — | $ | (1,300.3 | ) | $ | (312.7 | ) | ||
|
Net assets (liabilities) |
$ | 135,057.5 | $ | 55,088.6 | $ | 74,981.5 | $ | 4,987.4 | |||||
| |
As of December 31, 2011 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Assets/ (liabilities) measured at fair value |
Fair value hierarchy level | |||||||||||
| |
Level 1 | Level 2 | Level 3 | ||||||||||
| |
(in millions) |
||||||||||||
|
Assets |
|||||||||||||
|
Fixed maturities, available-for-sale: |
|||||||||||||
|
U.S. government and agencies |
$ | 805.1 | $ | 57.5 | $ | 747.6 | $ | — | |||||
|
Non-U.S. governments |
1,096.7 | — | 1,073.8 | 22.9 | |||||||||
|
States and political subdivisions |
2,882.7 | — | 2,882.7 | — | |||||||||
|
Corporate |
33,556.5 | 87.5 | 33,172.0 | 297.0 | |||||||||
|
Residential mortgage-backed securities |
3,343.0 | — | 3,343.0 | — | |||||||||
|
Commercial mortgage-backed securities |
3,413.7 | — | 3,413.7 | — | |||||||||
|
Collateralized debt obligations |
338.8 | — | 236.3 | 102.5 | |||||||||
|
Other debt obligations |
3,570.2 | — | 3,542.9 | 27.3 | |||||||||
|
Total fixed maturities, available-for-sale |
49,006.7 | 145.0 | 48,412.0 | 449.7 | |||||||||
|
Fixed maturities, trading |
971.7 | 199.6 | 551.3 | 220.8 | |||||||||
|
Equity securities, available-for-sale |
77.1 | 56.5 | 2.6 | 18.0 | |||||||||
|
Equity securities, trading |
404.8 | 291.6 | 113.2 | — | |||||||||
|
Derivative assets (1) |
1,171.1 | — | 1,110.9 | 60.2 | |||||||||
|
Other investments (2) |
213.3 | 17.6 | 98.2 | 97.5 | |||||||||
|
Cash equivalents (3) |
1,659.8 | 677.3 | 982.5 | — | |||||||||
|
Sub-total excluding separate account assets |
53,504.5 | 1,387.6 | 51,270.7 | 846.2 | |||||||||
|
Separate account assets |
71,364.4 |
49,477.1 |
17,689.1 |
4,198.2 |
|||||||||
|
Total assets |
$ | 124,868.9 | $ | 50,864.7 | $ | 68,959.8 | $ | 5,044.4 | |||||
|
Liabilities |
|||||||||||||
|
Investments-type insurance contracts (4) |
$ | (195.8 | ) | $ | — | $ | — | $ | (195.8 | ) | |||
|
Derivative liabilities (1) |
(1,527.3 | ) | — | (1,350.2 | ) | (177.1 | ) | ||||||
|
Other liabilities (4) |
(225.3 | ) | — | (201.1 | ) | (24.2 | ) | ||||||
|
Total liabilities |
$ | (1,948.4 | ) | $ | — | $ | (1,551.3 | ) | $ | (397.1 | ) | ||
|
Net assets (liabilities) |
$ | 122,920.5 | $ | 50,864.7 | $ | 67,408.5 | $ | 4,647.3 | |||||
| |
For the year ended December 31, 2012 | |
|||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Changes in unrealized gains (losses) included in net income relating to positions still held (1) |
||||||||||||||||||||||||
| |
Beginning asset/ (liability) balance as of December 31, 2011 |
Total realized/unrealized gains (losses) | |
|
|
Ending asset/ (liability) balance as of December 31, 2012 |
|||||||||||||||||||
| |
Net purchases, sales, issuances and settlements (4) |
|
|
||||||||||||||||||||||
| |
Included in net income (1) |
Included in other comprehensive income |
Transfers into Level 3 |
Transfers out of Level 3 |
|||||||||||||||||||||
| |
(in millions) |
||||||||||||||||||||||||
|
Assets |
|||||||||||||||||||||||||
|
Fixed maturities, available-for-sale: |
|||||||||||||||||||||||||
|
Non-U.S. governments |
$ | 22.9 | $ | (0.2 | ) | $ | (0.3 | ) | $ | 7.4 | $ | 14.5 | $ | — | $ | 44.3 | $ | (0.1 | ) | ||||||
|
States and political subdivisions |
— | — | 0.2 | (0.1 | ) | 1.8 | — | 1.9 | — | ||||||||||||||||
|
Corporate |
297.0 | (9.2 | ) | 19.9 | (75.5 | ) | 79.7 | (137.4 | ) | 174.5 | (2.6 | ) | |||||||||||||
|
Collateralized debt obligations |
102.5 | (3.3 | ) | 5.1 | 4.5 | — | (31.2 | ) | 77.6 | — | |||||||||||||||
|
Other debt obligations |
27.3 | (2.3 | ) | 0.6 | (26.2 | ) | 15.3 | — | 14.7 | (2.2 | ) | ||||||||||||||
|
Total fixed maturities, available-for-sale |
449.7 | (15.0 | ) | 25.5 | (89.9 | ) | 111.3 | (168.6 | ) | 313.0 | (4.9 | ) | |||||||||||||
|
Fixed maturities, trading |
220.8 | 3.2 | — | (66.7 | ) | 9.5 | — | 166.8 | (4.4 | ) | |||||||||||||||
|
Equity securities, available-for-sale |
18.0 | (0.3 | ) | (2.4 | ) | — | — | — | 15.3 | — | |||||||||||||||
|
Derivative assets |
60.2 | 2.9 | — | 12.0 | — | — | 75.1 | 4.9 | |||||||||||||||||
|
Other investments |
97.5 | 2.1 | — | 14.3 | — | — | 113.9 | 2.2 | |||||||||||||||||
|
Separate account assets (2) |
4,198.2 | 421.3 | 0.4 | (3.6 | ) | 1.6 | (1.9 | ) | 4,616.0 | 412.8 | |||||||||||||||
|
Liabilities |
|||||||||||||||||||||||||
|
Investments-type insurance contracts |
(195.8 | ) | 38.3 | (0.1 | ) | (12.9 | ) | — | — | (170.5 | ) | 35.3 | |||||||||||||
|
Derivative liabilities |
(177.1 | ) | 39.8 | 1.3 | 33.4 | — | — | (102.6 | ) | 38.6 | |||||||||||||||
|
Other liabilities (3) |
(24.2 | ) | (23.5 | ) | — | 8.1 | — | — | (39.6 | ) | (20.2 | ) | |||||||||||||
| |
For the year ended December 31, 2011 | |
|||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Changes in unrealized gains (losses) included in net income relating to positions still held (1) |
||||||||||||||||||||||||
| |
Beginning asset/ (liability) balance as of December 31, 2010 |
Total realized/unrealized gains (losses) | |
|
|
Ending asset/ (liability) balance as of December 31, 2011 |
|||||||||||||||||||
| |
Net purchases, sales, issuances and settlements (4) |
|
|
||||||||||||||||||||||
| |
Included in net income (1) |
Included in other comprehensive income |
Transfers into Level 3 |
Transfers out of Level 3 |
|||||||||||||||||||||
| |
(in millions) |
||||||||||||||||||||||||
|
Assets |
|||||||||||||||||||||||||
|
Fixed maturities, available-for-sale: |
|||||||||||||||||||||||||
|
Non-U.S. governments |
$ | 24.5 | $ | 0.2 | $ | — | $ | (1.8 | ) | $ | — | $ | — | $ | 22.9 | $ | 0.1 | ||||||||
|
Corporate |
552.1 | (10.8 | ) | (20.8 | ) | (42.7 | ) | 103.2 | (284.0 | ) | 297.0 | (6.1 | ) | ||||||||||||
|
Commercial mortgage-backed securities |
16.2 | (3.7 | ) | 5.1 | (10.5 | ) | — | (7.1 | ) | — | — | ||||||||||||||
|
Collateralized debt obligations |
109.3 | (19.6 | ) | 13.8 | 0.3 | — | (1.3 | ) | 102.5 | (9.3 | ) | ||||||||||||||
|
Other debt obligations |
88.8 | 0.1 | (1.1 | ) | (30.5 | ) | 9.0 | (39.0 | ) | 27.3 | — | ||||||||||||||
|
Total fixed maturities, available-for-sale |
790.9 | (33.8 | ) | (3.0 | ) | (85.2 | ) | 112.2 | (331.4 | ) | 449.7 | (15.3 | ) | ||||||||||||
|
Fixed maturities, trading |
269.1 | (16.6 | ) | — | (27.2 | ) | 20.5 | (25.0 | ) | 220.8 | (15.8 | ) | |||||||||||||
|
Equity securities, available-for-sale |
43.2 | (6.1 | ) | 12.0 | (28.0 | ) | 13.0 | (16.1 | ) | 18.0 | (4.5 | ) | |||||||||||||
|
Derivative assets |
33.3 | 37.8 | (0.1 | ) | (10.8 | ) | — | — | 60.2 | 33.4 | |||||||||||||||
|
Other investments |
128.3 | (2.5 | ) | — | (28.3 | ) | — | — | 97.5 | (2.6 | ) | ||||||||||||||
|
Separate account assets (2) |
3,771.5 | 406.6 | — | 88.9 | 13.5 | (82.3 | ) | 4,198.2 | 400.9 | ||||||||||||||||
|
Liabilities |
|||||||||||||||||||||||||
|
Investments-type insurance contracts |
(6.6 | ) | (206.3 | ) | — | 17.1 | — | — | (195.8 | ) | (206.6 | ) | |||||||||||||
|
Derivative liabilities |
(181.5 | ) | (11.4 | ) | 0.2 | 15.6 | — | — | (177.1 | ) | (8.6 | ) | |||||||||||||
|
Other liabilities (3) |
(156.8 | ) | (1.2 | ) | 13.4 | (15.9 | ) | — | 136.3 | (24.2 | ) | (1.1 | ) | ||||||||||||
| |
For the year ended December 31, 2010 | Changes in unrealized gains (losses) included in net income relating to positions still held (1) |
|||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Beginning asset/ (liability) balance as of December 31, 2009 |
Total realized/unrealized gains (losses) | |
|
|
Ending asset/ (liability) balance as of December 31, 2010 |
|||||||||||||||||||
| |
Net purchases, sales, issuances and settlements (4) |
|
|
||||||||||||||||||||||
| |
Included in net income (1) |
Included in other comprehensive income |
Transfers into Level 3 |
Transfers out of Level 3 |
|||||||||||||||||||||
| |
(in millions) |
||||||||||||||||||||||||
|
Assets |
|||||||||||||||||||||||||
|
Fixed maturities, available-for-sale: |
|||||||||||||||||||||||||
|
Non-U.S. governments |
$ | 16.1 | $ | (0.1 | ) | $ | 0.1 | $ | 8.4 | $ | — | $ | — | $ | 24.5 | $ | (0.1 | ) | |||||||
|
States and political subdivisions |
11.5 | — | 1.0 | — | 11.5 | (24.0 | ) | — | — | ||||||||||||||||
|
Corporate |
737.3 | 0.7 | 26.9 | (193.2 | ) | 152.2 | (171.8 | ) | 552.1 | (2.2 | ) | ||||||||||||||
|
Commercial mortgage-backed securities |
34.3 | (0.1 | ) | 1.0 | 11.2 | — | (30.2 | ) | 16.2 | (0.1 | ) | ||||||||||||||
|
Collateralized debt obligations |
296.8 | (14.9 | ) | 40.0 | (125.2 | ) | 0.9 | (88.3 | ) | 109.3 | (1.9 | ) | |||||||||||||
|
Other debt obligations |
76.6 | — | 4.5 | 36.9 | 32.9 | (62.1 | ) | 88.8 | — | ||||||||||||||||
|
Total fixed maturities, available-for-sale |
1,172.6 | (14.4 | ) | 73.5 | (261.9 | ) | 197.5 | (376.4 | ) | 790.9 | (4.3 | ) | |||||||||||||
|
Fixed maturities, trading |
63.5 | 13.5 | — | 194.1 | — | (2.0 | ) | 269.1 | 13.2 | ||||||||||||||||
|
Equity securities, available-for-sale |
71.7 | 2.6 | (8.2 | ) | (21.4 | ) | 0.1 | (1.6 | ) | 43.2 | 3.3 | ||||||||||||||
|
Derivative assets |
54.4 | (18.3 | ) | (0.1 | ) | (2.7 | ) | — | — | 33.3 | (17.1 | ) | |||||||||||||
|
Other investments |
— | 25.9 | — | 102.4 | — | — | 128.3 | 25.9 | |||||||||||||||||
|
Separate account assets (2) |
4,120.7 | 304.0 | (0.4 | ) | (564.2 | ) | 28.5 | (117.1 | ) | 3,771.5 | 249.0 | ||||||||||||||
|
Liabilities |
|||||||||||||||||||||||||
|
Investments-type insurance contracts |
(23.6 | ) | (8.2 | ) | — | 25.2 | — | — | (6.6 | ) | (8.6 | ) | |||||||||||||
|
Derivative liabilities |
(93.7 | ) | 9.9 | (1.4 | ) | (96.3 | ) | — | — | (181.5 | ) | 8.0 | |||||||||||||
|
Other liabilities (3) |
(89.1 | ) | 9.3 | (28.3 | ) | (48.7 | ) | — | — | (156.8 | ) | 2.3 | |||||||||||||
| |
For the year ended December 31, 2012 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Purchases | Sales | Issuances | Settlements | Net purchases, sales, issuances and settlements |
|||||||||||
| |
(in millions) |
|||||||||||||||
|
Assets |
||||||||||||||||
|
Fixed maturities, available-for-sale: |
||||||||||||||||
|
Non-U.S. government |
$ | 13.5 | $ | (5.0 | ) | $ | — | $ | (1.1 | ) | $ | 7.4 | ||||
|
State and political subdivisions |
— | — | — | (0.1 | ) | (0.1 | ) | |||||||||
|
Corporate |
29.2 | (92.0 | ) | — | (12.7 | ) | (75.5 | ) | ||||||||
|
Collateralized debt obligations |
5.1 | (1.1 | ) | — | 0.5 | 4.5 | ||||||||||
|
Other debt obligations |
— | — | — | (26.2 | ) | (26.2 | ) | |||||||||
|
Total fixed maturities, available-for-sale |
47.8 | (98.1 | ) | — | (39.6 | ) | (89.9 | ) | ||||||||
|
Fixed maturities, trading |
— | (24.6 | ) | — | (42.1 | ) | (66.7 | ) | ||||||||
|
Derivative assets |
12.6 | (0.6 | ) | — | — | 12.0 | ||||||||||
|
Other investments |
34.0 | — | — | (19.7 | ) | 14.3 | ||||||||||
|
Separate account assets (5) |
342.2 | (310.6 | ) | (208.4 | ) | 173.2 | (3.6 | ) | ||||||||
|
Liabilities |
||||||||||||||||
|
Investment-type insurance contracts |
— | — | (16.6 | ) | 3.7 | (12.9 | ) | |||||||||
|
Derivative liabilities |
(8.9 | ) | 42.3 | — | — | 33.4 | ||||||||||
|
Other liabilities |
— | 8.1 | — | — | 8.1 | |||||||||||
| |
For the year ended December 31, 2011 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Purchases | Sales | Issuances | Settlements | Net purchases, sales, issuances and settlements |
|||||||||||
| |
(in millions) |
|||||||||||||||
|
Assets |
||||||||||||||||
|
Fixed maturities, available-for-sale: |
||||||||||||||||
|
Non-U.S. government |
$ | 3.6 | $ | (5.4 | ) | $ | — | $ | — | $ | (1.8 | ) | ||||
|
Corporate |
21.2 | (25.6 | ) | — | (38.3 | ) | (42.7 | ) | ||||||||
|
Commercial mortgage-backed securities |
— | (10.5 | ) | — | — | (10.5 | ) | |||||||||
|
Collateralized debt obligations |
1.3 | (0.4 | ) | — | (0.6 | ) | 0.3 | |||||||||
|
Other debt obligations |
— | — | — | (30.5 | ) | (30.5 | ) | |||||||||
|
Total fixed maturities, available-for-sale |
26.1 | (41.9 | ) | — | (69.4 | ) | (85.2 | ) | ||||||||
|
Fixed maturities, trading |
10.0 | (8.7 | ) | — | (28.5 | ) | (27.2 | ) | ||||||||
|
Equity securities, available-for-sale |
0.3 | (28.3 | ) | — | — | (28.0 | ) | |||||||||
|
Derivative assets |
19.0 | (29.8 | ) | — | — | (10.8 | ) | |||||||||
|
Other investments |
— | — | — | (28.3 | ) | (28.3 | ) | |||||||||
|
Separate account assets |
342.7 | (191.8 | ) | — | (62.0 | ) | 88.9 | |||||||||
|
Liabilities |
||||||||||||||||
|
Investment-type insurance contracts |
— | — | 9.2 | 7.9 | 17.1 | |||||||||||
|
Derivative liabilities |
(12.1 | ) | 27.7 | — | — | 15.6 | ||||||||||
|
Other liabilities |
(2.1 | ) | — | — | (13.8 | ) | (15.9 | ) | ||||||||
| |
For the year ended December 31, 2012 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Transfers out of Level 1 into Level 2 |
Transfers out of Level 1 into Level 3 |
Transfers out of Level 2 into Level 1 |
Transfers out of Level 2 into Level 3 |
Transfers out of Level 3 into Level 1 |
Transfers out of Level 3 into Level 2 |
|||||||||||||
| |
(in millions) |
||||||||||||||||||
|
Assets |
|||||||||||||||||||
|
Fixed maturities, available-for- |
|||||||||||||||||||
|
sale: |
|||||||||||||||||||
|
Non-U.S. governments |
$ | — | $ | — | $ | — | $ | 14.5 | $ | — | $ | — | |||||||
|
State and political subdivisions |
— | — | — | 1.8 | — | — | |||||||||||||
|
Corporate |
— | — | — | 79.7 | — | 137.4 | |||||||||||||
|
Collateralized debt obligations |
— | — | — | — | — | 31.2 | |||||||||||||
|
Other debt obligations |
— | — | — | 15.3 | — | — | |||||||||||||
|
Total fixed maturities, available-for-sale |
— | — | — | 111.3 | — | 168.6 | |||||||||||||
|
Fixed maturities, trading |
— | — | — | 9.5 | — | — | |||||||||||||
|
Separate account assets |
3,255.7 | 0.3 | 205.5 | 1.3 | — | 1.9 | |||||||||||||
| |
As of December 31, 2012 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Assets / (liabilities) measured at fair value |
Valuation technique(s) |
Unobservable input description |
Input/range of inputs |
Weighted average | ||||||
| |
(in millions) |
|
|
|
| ||||||
|
Assets |
|||||||||||
|
Fixed maturities, available-for-sale: |
|||||||||||
|
Non-U.S. governments |
$ |
12.9 |
Discounted cash flow |
Discount rate (1) |
1.6% |
1.6% | |||||
|
|
Illiquidity premium |
50 basis points ("bps") |
50bps | ||||||||
|
Corporate |
66.6 |
Discounted cash flow |
Discount rate (1) |
1.7% - 29.0% |
8.4% | ||||||
|
|
Illiquidity premium |
0bps - 100bps |
39bps | ||||||||
|
|
Earnings before interest, taxes, depreciation and amortization multiple |
0x - 3.5x |
0.2x | ||||||||
|
|
Probability of default |
0% - 100% |
6.4% | ||||||||
|
|
Potential loss severity |
0% - 30% |
1.9% | ||||||||
|
Collateralized debt obligations |
38.2 |
Discounted cash flow |
Discount rate (1) |
1.0% - 19.8% |
13.3% | ||||||
|
|
Illiquidity premium |
400bps - 1,000bps |
791bps | ||||||||
|
Other debt obligations |
14.7 |
Discounted cash flow |
Discount rate (1) |
6.5% - 20.0% |
11.8% | ||||||
|
|
Illiquidity premium |
0bps - 50bps |
30bps | ||||||||
|
Fixed maturities, trading |
35.9 |
Discounted cash flow |
Discount rate (1) |
1.2% - 60.5% |
4.1% | ||||||
|
|
Illiquidity premium |
0bps - 1,400bps |
390bps | ||||||||
|
|
110.4 |
See note (2) |
|||||||||
|
Other investments |
80.3 |
Discounted cash flow — commercial mortgage loans of consolidated VIEs |
Discount rate (1) |
3.5% |
3.5% | ||||||
|
|
Illiquidity premium |
287bps |
287bps | ||||||||
|
|
33.6 |
Discounted cash flow — equity method real estate investment |
Discount rate (1) |
9.3% |
9.3% | ||||||
|
|
Terminal capitalization rate |
5.5% |
5.5% | ||||||||
|
|
Average market rent growth rate |
3.6% |
3.6% | ||||||||
|
|
Discounted cash flow — equity method real estate investment debt |
Loan to value |
49.4% |
49.4% | |||||||
|
|
Credit spread rate |
3.3% |
3.3% | ||||||||
|
Separate account assets |
4,449.0 | Discounted cash flow — mortgage loans | Discount rate (1) | 0.8% - 10.4% | 3.3% | ||||||
|
|
Illiquidity premium |
0bps - 50bps |
|||||||||
|
|
Credit spread rate |
65bps - 1,025bps |
253bps | ||||||||
|
|
Discounted cash flow — real estate |
Discount rate (1) |
6.5% - 16.0% |
8.3% | |||||||
|
|
Terminal capitalization rate |
4.8% - 9.0% |
7.2% | ||||||||
|
|
Average market rent growth rate |
2.3% - 5.5% |
3.3% | ||||||||
|
|
Discounted cash flow — real estate debt |
Loan to value |
17.0% - 86.0% |
54.8% | |||||||
|
|
Credit spread rate |
1.6% - 5.3% |
3.5% | ||||||||
|
Liabilities |
|||||||||||
|
Investment-type insurance contracts |
(170.5 |
) |
Discounted cash flow |
Long duration interest rate |
2.6% - 2.8% (3) |
||||||
|
|
Long-term equity market volatility |
16.1% - 38.3% |
|||||||||
|
|
Non-performance risk |
0.3% - 1.6% |
|||||||||
|
|
Utilization rate |
See note (4) |
|||||||||
|
|
Lapse rate |
0.5% - 14.6% |
|||||||||
|
|
Mortality rate |
See note (5) |
|||||||||
|
Derivative liabilities |
(65.1 |
) |
See note (2) |
||||||||
|
Other liabilities |
(39.6 |
) |
See note (2) |
||||||||
| |
December 31, 2012 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
|
|
Fair value hierarchy level | |||||||||||||
| |
Carrying amount | |
||||||||||||||
| |
Fair value | Level 1 | Level 2 | Level 3 | ||||||||||||
| |
(in millions) |
|||||||||||||||
|
Assets (liabilities) |
||||||||||||||||
|
Mortgage loans |
$ | 11,519.7 | $ | 12,163.7 | $ | — | $ | — | $ | 12,163.7 | ||||||
|
Policy loans |
864.9 | 1,056.8 | — | — | 1,056.8 | |||||||||||
|
Other investments |
280.1 | 280.5 | — | 195.3 | 85.2 | |||||||||||
|
Cash and cash equivalents |
2,404.6 | 2,404.6 | 2,364.6 | 40.0 | — | |||||||||||
|
Investments-type insurance contracts |
(31,953.1 | ) | (32,531.6 | ) | — | (7,367.4 | ) | (25,164.2 | ) | |||||||
|
Short-term debt |
(40.8 | ) | (40.8 | ) | — | (40.8 | ) | — | ||||||||
|
Long-term debt |
(2,671.3 | ) | (2,951.4 | ) | — | (2,921.7 | ) | (29.7 | ) | |||||||
|
Separate account liabilities |
(73,096.0 | ) | (72,173.8 | ) | — | — | (72,173.8 | ) | ||||||||
|
Bank deposits |
(2,174.7 | ) | (2,177.7 | ) | (1,404.4 | ) | (773.3 | ) | — | |||||||
|
Cash collateral payable |
(205.6 | ) | (205.6 | ) | (205.6 | ) | — | — | ||||||||
| |
December 31, 2011 | ||||||
|---|---|---|---|---|---|---|---|
| |
Carrying amount | Fair value | |||||
| |
(in millions) |
||||||
|
Assets (liabilities) |
|||||||
|
Mortgage loans |
$ | 10,727.2 | $ | 11,223.4 | |||
|
Policy loans |
885.1 | 1,114.2 | |||||
|
Other investments |
165.6 | 165.6 | |||||
|
Cash and cash equivalents |
1,174.1 | 1,174.1 | |||||
|
Investments-type insurance contracts |
(32,408.5 | ) | (32,234.0 | ) | |||
|
Short-term debt |
(105.2 | ) | (105.2 | ) | |||
|
Long-term debt |
(1,564.8 | ) | (1,750.7 | ) | |||
|
Separate account liabilities |
(64,016.2 | ) | (62,906.9 | ) | |||
|
Bank deposits |
(2,142.8 | ) | (2,150.2 | ) | |||
|
Cash collateral payable |
(234.0 | ) | (234.0 | ) | |||
|
|||
| |
As of or for the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Statutory net income |
$ | 576.1 | $ | 326.8 | $ | 404.6 | ||||
|
Statutory capital and surplus |
3,944.3 | 4,218.2 | 4,377.8 | |||||||
|
|||
| |
December 31, 2012 | December 31, 2011 | |||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
||||||
|
Assets: |
|||||||
|
Retirement and Investor Services |
$ | 117,399.5 | $ | 108,998.0 | |||
|
Principal Global Investors |
1,282.2 | 1,833.3 | |||||
|
Principal International |
19,267.2 | 15,612.1 | |||||
|
U.S. Insurance Solutions |
19,017.2 | 17,389.1 | |||||
|
Corporate |
4,960.4 | 3,529.2 | |||||
|
Total consolidated assets |
$ | 161,926.5 | $ | 147,361.7 | |||
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Operating revenues by segment: |
||||||||||
|
Retirement and Investor Services |
$ | 4,834.9 | $ | 4,075.0 | $ | 4,126.1 | ||||
|
Principal Global Investors |
591.2 | 546.3 | 481.4 | |||||||
|
Principal International |
942.7 | 909.0 | 779.2 | |||||||
|
U.S. Insurance Solutions |
2,994.7 | 2,939.9 | 2,809.2 | |||||||
|
Corporate |
(188.1 | ) | (189.2 | ) | (118.9 | ) | ||||
|
Total segment operating revenues |
9,175.4 | 8,281.0 | 8,077.0 | |||||||
|
Net realized capital gains (losses), net of related revenue adjustments |
14.7 | (221.5 | ) | (281.9 | ) | |||||
|
Exited group medical insurance business |
25.0 | 606.3 | 1,403.9 | |||||||
|
Terminated commercial mortgage securities issuance operation |
— | — | (0.8 | ) | ||||||
|
Assumption change within our Individual Life business |
— | 4.9 | — | |||||||
|
Total revenues per consolidated statements of operations |
$ | 9,215.1 | $ | 8,670.7 | $ | 9,198.2 | ||||
|
Operating earnings (loss) by segment, net of related income taxes: |
||||||||||
|
Retirement and Investor Services |
$ | 575.1 | $ | 562.9 | $ | 543.0 | ||||
|
Principal Global Investors |
81.2 | 74.0 | 58.5 | |||||||
|
Principal International |
153.3 | 149.5 | 132.6 | |||||||
|
U.S. Insurance Solutions |
138.2 | 204.3 | 197.8 | |||||||
|
Corporate |
(139.8 | ) | (146.9 | ) | (128.7 | ) | ||||
|
Total segment operating earnings, net of related income taxes |
808.0 | 843.8 | 803.2 | |||||||
|
Net realized capital gains (losses), as adjusted (1) |
39.1 | (141.8 | ) | (189.0 | ) | |||||
|
Other after-tax adjustments (2) |
(74.2 | ) | (82.3 | ) | 15.7 | |||||
|
Net income available to common stockholders per consolidated statements of operations |
$ | 772.9 | $ | 619.7 | $ | 629.9 | ||||
| |
For the year ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Net realized capital gains (losses): |
||||||||||
|
Net realized capital gains (losses) |
$ | 114.1 | $ | (122.3 | ) | $ | (190.2 | ) | ||
|
Certain derivative and hedging-related adjustments |
(98.9 | ) | (98.8 | ) | (90.0 | ) | ||||
|
Certain market value adjustments to fee revenues |
(0.3 | ) | (0.1 | ) | (3.4 | ) | ||||
|
Recognition of front-end fee revenue |
(0.2 | ) | (0.3 | ) | 1.7 | |||||
|
Net realized capital gains (losses), net of related revenue adjustments |
14.7 | (221.5 | ) | (281.9 | ) | |||||
|
Amortization of deferred policy acquisition and sales inducement costs |
36.6 | (21.5 | ) | (22.1 | ) | |||||
|
Capital gains distributed |
(12.2 | ) | (3.1 | ) | (12.0 | ) | ||||
|
Certain market value adjustments of embedded derivatives |
(0.6 | ) | 65.6 | 7.2 | ||||||
|
Net realized capital (gains) losses associated with exited group medical insurance business |
0.2 | (0.2 | ) | 3.0 | ||||||
|
Noncontrolling interest capital gains |
(8.3 | ) | (31.6 | ) | (11.6 | ) | ||||
|
Income tax effect |
8.7 | 70.5 | 128.4 | |||||||
|
Net realized capital gains (losses), as adjusted |
$ | 39.1 | $ | (141.8 | ) | $ | (189.0 | ) | ||
For the year ended December 31, 2011, other after-tax adjustments included (1) the negative effect resulting from (a) the impact of a court ruling on some uncertain tax positions ($68.9 million), (b) an assumption change in our Individual Life business ($34.5 million), (c) a contribution made to The Principal Financial Group Foundation, Inc. ($19.5 million) and (d) our estimated obligation associated with Executive Life of New York's liquidation petition ($10.3 million) and (2) the positive effect of gains associated with our exited group medical insurance business that does not qualify for discontinued operations accounting treatment under U.S. GAAP ($50.9 million).
For the year ended December 31, 2010, other after-tax adjustments included (1) the positive effect of gains associated with our exited group medical insurance business that does not qualify for discontinued operations accounting treatment under U.S. GAAP ($24.0 million) and (2) the negative effect resulting from: (a) the tax impact of healthcare reform, which eliminates the tax deductibility of retiree prescription drug expenses related to our employees incurred after 2012 ($7.8 million) and (b) losses associated with our terminated commercial mortgage securities issuance operation that has been exited but does not qualify for discontinued operations accounting treatment under U.S. GAAP ($0.5 million).
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Income tax expense by segment: |
||||||||||
|
Retirement and Investor Services |
$ | 150.0 | $ | 163.9 | $ | 148.2 | ||||
|
Principal Global Investors |
43.5 | 41.0 | 33.7 | |||||||
|
Principal International |
0.8 | 2.7 | (1.9 | ) | ||||||
|
U.S. Insurance Solutions |
61.3 | 95.3 | 93.7 | |||||||
|
Corporate |
(69.6 | ) | (72.9 | ) | (61.4 | ) | ||||
|
Total segment income taxes from operating earnings |
186.0 | 230.0 | 212.3 | |||||||
|
Tax benefit related to net realized capital losses, as adjusted |
(8.7 | ) | (70.5 | ) | (128.4 | ) | ||||
|
Tax expense (benefit) related to other after-tax adjustments |
(42.6 | ) | 44.7 | 21.0 | ||||||
|
Total income taxes expense per consolidated statements of operations |
$ | 134.7 | $ | 204.2 | $ | 104.9 | ||||
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Retirement and Investor Services: |
||||||||||
|
Full service accumulation |
$ | 1,357.0 | $ | 1,338.0 | $ | 1,338.1 | ||||
|
Principal Funds |
619.6 | 560.4 | 507.3 | |||||||
|
Individual annuities |
1,162.4 | 1,119.2 | 1,018.6 | |||||||
|
Bank and trust services |
101.6 | 100.5 | 91.8 | |||||||
|
Eliminations |
(120.3 | ) | (111.8 | ) | (100.3 | ) | ||||
|
Total Accumulation |
3,120.3 | 3,006.3 | 2,855.5 | |||||||
|
Investment only |
431.6 | 508.0 | 643.4 | |||||||
|
Full service payout |
1,283.0 | 560.7 | 627.2 | |||||||
|
Total Guaranteed |
1,714.6 | 1,068.7 | 1,270.6 | |||||||
|
Total Retirement and Investor Services |
4,834.9 | 4,075.0 | 4,126.1 | |||||||
|
Principal Global Investors (1) |
591.2 | 546.3 | 481.4 | |||||||
|
Principal International |
942.7 | 909.0 | 779.2 | |||||||
|
U.S. Insurance Solutions: |
||||||||||
|
Individual life insurance |
1,423.3 | 1,432.0 | 1,395.6 | |||||||
|
Specialty benefits insurance |
1,571.4 | 1,507.9 | 1,413.6 | |||||||
|
Total U.S. Insurance Solutions |
2,994.7 | 2,939.9 | 2,809.2 | |||||||
|
Corporate |
(188.1 | ) | (189.2 | ) | (118.9 | ) | ||||
|
Total operating revenues |
$ | 9,175.4 | $ | 8,281.0 | $ | 8,077.0 | ||||
|
Total operating revenues |
$ | 9,175.4 | $ | 8,281.0 | $ | 8,077.0 | ||||
|
Net realized capital gains (losses), net of related revenue adjustments |
14.7 | (221.5 | ) | (281.9 | ) | |||||
|
Exited group medical insurance business |
25.0 | 606.3 | 1,403.9 | |||||||
|
Terminated commercial mortgage securities issuance operation |
— | — | (0.8 | ) | ||||||
|
Assumption change within our Individual Life business |
— | 4.9 | — | |||||||
|
Total revenues per consolidated statements of operations |
$ | 9,215.1 | $ | 8,670.7 | $ | 9,198.2 | ||||
|
|||
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
| |
(in millions) |
|||||||||
|
Compensation cost |
$ | 53.7 | $ | 46.3 | $ | 50.8 | ||||
|
Related income tax benefit |
17.7 | 15.8 | 16.1 | |||||||
|
Capitalized as part of an asset |
2.3 | 2.2 | 2.2 | |||||||
| |
Number of options | Weighted- average exercise price |
Intrinsic value | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|
(in millions) |
|||||||
|
Options outstanding at January 1, 2012 |
12.2 | $ | 39.33 | |||||||
|
Granted |
0.8 | 27.46 | ||||||||
|
Exercised |
0.6 | 18.62 | ||||||||
|
Expired |
0.2 | 38.15 | ||||||||
|
Options outstanding at December 31, 2012 |
12.2 | $ | 39.62 | $ | 33.9 | |||||
|
Options vested or expected to vest at December 31, 2012 |
12.2 | $ | 39.63 | $ | 33.9 | |||||
|
Options exercisable at December 31, 2012 |
10.9 | $ | 40.99 | $ | 31.6 | |||||
The following is a summary of weighted-average remaining contractual lives for stock options outstanding and the range of exercise prices on the stock options as of December 31, 2012:
|
Range of exercise prices |
Number of options outstanding |
Weighted- average remaining contractual life |
|||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
|
|||||
|
$11.07 - $21.69 |
1.6 | 6.2 | |||||
|
$21.70 - $32.32 |
2.0 | 6.4 | |||||
|
$32.33 - $42.95 |
3.9 | 2.7 | |||||
|
$42.96 - $53.58 |
1.7 | 3.2 | |||||
|
$53.59 - $64.22 |
3.0 | 4.7 | |||||
|
$11.07 - $64.22 |
12.2 | 4.3 | |||||
| |
For the year ended December 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
|
Options |
2012 | 2011 | 2010 | |||||||
|
Expected volatility |
70.0 | % | 67.9 | % | 66.6 | % | ||||
|
Expected term (in years) |
6.0 | 6.0 | 6.0 | |||||||
|
Risk-free interest rate |
1.1 | % | 2.5 | % | 2.8 | % | ||||
|
Expected dividend yield |
2.55 | % | 1.60 | % | 2.25 | % | ||||
|
Weighted average estimated fair value |
$ | 13.95 | $ | 18.82 | $ | 11.48 | ||||
| |
Number of performance share awards |
Weighted- average grant-date fair value |
|||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
|
|||||
|
Nonvested performance share awards at January 1, 2012 |
1.1 | $ | 20.08 | ||||
|
Granted |
0.4 | 27.46 | |||||
|
Vested |
0.5 | 11.07 | |||||
|
Nonvested performance share awards at December 31, 2012 |
1.0 | $ | 27.28 | ||||
| |
Number of restricted stock units |
Weighted- average grant-date fair value |
|||||
|---|---|---|---|---|---|---|---|
| |
(in millions) |
|
|||||
|
Nonvested restricted stock units at January 1, 2012 |
3.1 | $ | 21.68 | ||||
|
Granted |
1.2 | 27.33 | |||||
|
Vested |
1.1 | 12.00 | |||||
|
Canceled |
0.1 | 28.17 | |||||
|
Nonvested restricted stock units at December 31, 2012 |
3.1 | $ | 27.30 | ||||
|
|||
| |
For the three months ended | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
December 31 | September 30 | June 30 | March 31 | |||||||||
| |
(in millions, except per share data) |
||||||||||||
|
2012 |
|||||||||||||
|
Total revenues |
$ | 2,295.9 | $ | 2,704.7 | $ | 2,118.6 | $ | 2,095.9 | |||||
|
Total expenses |
2,030.0 | 2,523.3 | 1,883.6 | 1,818.8 | |||||||||
|
Net income |
230.4 | 191.3 | 184.1 | 218.9 | |||||||||
|
Net income available to common stockholders |
218.6 | 179.7 | 173.1 | 201.5 | |||||||||
|
Basic earnings per common share for net income available to common stockholders |
0.74 | 0.61 | 0.58 | 0.67 | |||||||||
|
Diluted earnings per common share for net income available to common stockholders |
0.74 | 0.60 | 0.58 | 0.66 | |||||||||
|
2011 |
|||||||||||||
|
Total revenues |
$ | 2,058.8 | $ | 2,093.6 | $ | 2,296.4 | $ | 2,221.9 | |||||
|
Total expenses |
1,888.5 | 1,942.5 | 1,986.2 | 1,960.4 | |||||||||
|
Net income |
156.4 | 74.5 | 249.2 | 208.8 | |||||||||
|
Net income available to common stockholders |
148.5 | 71.9 | 217.3 | 182.0 | |||||||||
|
Basic earnings per common share for net income available to common stockholders |
0.48 | 0.23 | 0.68 | 0.57 | |||||||||
|
Diluted earnings per common share for net income available to common stockholders |
0.48 | 0.23 | 0.67 | 0.56 | |||||||||
|
|||
Condensed Consolidating Statements of Financial Position
December 31, 2012
| |
Principal Financial Group, Inc. Parent Only |
Principal Life Insurance Company Only |
Principal Financial Services, Inc. and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Assets |
||||||||||||||||
|
Fixed maturities, available-for-sale |
$ | — | $ | 44,614.6 | $ | 6,681.7 | $ | (357.0 | ) | $ | 50,939.3 | |||||
|
Fixed maturities, trading |
10.5 | 284.4 | 331.8 | — | 626.7 | |||||||||||
|
Equity securities, available-for-sale |
— | 131.3 | 5.2 | — | 136.5 | |||||||||||
|
Equity securities, trading |
— | 0.3 | 252.5 | — | 252.8 | |||||||||||
|
Mortgage loans |
— | 10,054.2 | 1,775.5 | (310.0 | ) | 11,519.7 | ||||||||||
|
Real estate |
— | 8.4 | 1,171.9 | — | 1,180.3 | |||||||||||
|
Policy loans |
— | 834.0 | 30.9 | — | 864.9 | |||||||||||
|
Investment in unconsolidated entities |
11,923.0 | 3,309.2 | 4,808.3 | (19,171.5 | ) | 869.0 | ||||||||||
|
Other investments |
11.1 | 2,834.0 | 1,208.4 | (1,631.4 | ) | 2,422.1 | ||||||||||
|
Cash and cash equivalents |
207.1 | 1,698.4 | 2,286.9 | (15.2 | ) | 4,177.2 | ||||||||||
|
Accrued investment income |
— | 521.6 | 64.5 | (1.7 | ) | 584.4 | ||||||||||
|
Premiums due and other receivables |
0.1 | 916.7 | 1,327.1 | (1,159.5 | ) | 1,084.4 | ||||||||||
|
Deferred policy acquisition costs |
— | 2,394.8 | 279.0 | — | 2,673.8 | |||||||||||
|
Property and equipment |
— | 402.2 | 62.0 | — | 464.2 | |||||||||||
|
Goodwill |
— | 54.3 | 489.1 | — | 543.4 | |||||||||||
|
Other intangibles |
— | 27.9 | 899.3 | — | 927.2 | |||||||||||
|
Separate account assets |
— | 69,217.8 | 12,436.0 | — | 81,653.8 | |||||||||||
|
Other assets |
78.1 | 947.8 | 1,567.6 | (1,586.7 | ) | 1,006.8 | ||||||||||
|
Total assets |
$ | 12,229.9 | $ | 138,251.9 | $ | 35,677.7 | $ | (24,233.0 | ) | $ | 161,926.5 | |||||
|
Liabilities |
||||||||||||||||
|
Contractholder funds |
$ | — | $ | 37,053.3 | $ | 1,011.9 | $ | (278.7 | ) | $ | 37,786.5 | |||||
|
Future policy benefits and claims |
— | 17,944.9 | 4,679.6 | (188.3 | ) | 22,436.2 | ||||||||||
|
Other policyholder funds |
— | 676.5 | 40.3 | (0.4 | ) | 716.4 | ||||||||||
|
Short-term debt |
— | — | 40.8 | — | 40.8 | |||||||||||
|
Long-term debt |
2,448.6 | 99.4 | 433.3 | (310.0 | ) | 2,671.3 | ||||||||||
|
Income taxes currently payable |
— | — | 84.7 | (69.4 | ) | 15.3 | ||||||||||
|
Deferred income taxes |
— | 324.5 | 404.9 | (102.9 | ) | 626.5 | ||||||||||
|
Separate account liabilities |
— | 69,217.8 | 12,436.0 | — | 81,653.8 | |||||||||||
|
Other liabilities |
28.1 | 5,375.1 | 4,538.4 | (3,795.5 | ) | 6,146.1 | ||||||||||
|
Total liabilities |
2,476.7 | 130,691.5 | 23,669.9 | (4,745.2 | ) | 152,092.9 | ||||||||||
|
Redeemable noncontrolling interest |
— |
— |
60.4 |
— |
60.4 |
|||||||||||
|
Stockholders' equity |
||||||||||||||||
|
Series A preferred stock |
— | — | — | — | — | |||||||||||
|
Series B preferred stock |
0.1 | — | — | — | 0.1 | |||||||||||
|
Common stock |
4.5 | 2.5 | — | (2.5 | ) | 4.5 | ||||||||||
|
Additional paid-in capital |
9,730.9 | 5,747.6 | 9,393.8 | (15,141.4 | ) | 9,730.9 | ||||||||||
|
Retained earnings |
4,940.2 | 1,167.7 | 1,861.5 | (3,029.2 | ) | 4,940.2 | ||||||||||
|
Accumulated other comprehensive income |
631.9 | 642.6 | 667.7 | (1,310.3 | ) | 631.9 | ||||||||||
|
Treasury stock, at cost |
(5,554.4 | ) | — | — | — | (5,554.4 | ) | |||||||||
|
Total stockholders' equity attributable to PFG |
9,753.2 | 7,560.4 | 11,923.0 | (19,483.4 | ) | 9,753.2 | ||||||||||
|
Noncontrolling interest |
— | — | 24.4 | (4.4 | ) | 20.0 | ||||||||||
|
Total stockholders' equity |
9,753.2 | 7,560.4 | 11,947.4 | (19,487.8 | ) | 9,773.2 | ||||||||||
|
Total liabilities and stockholders' equity |
$ | 12,229.9 | $ | 138,251.9 | $ | 35,677.7 | $ | (24,233.0 | ) | $ | 161,926.5 | |||||
Condensed Consolidating Statements of Financial Position
December 31, 2011
| |
Principal Financial Group, Inc. Parent Only |
Principal Life Insurance Company Only |
Principal Financial Services, Inc. and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Assets |
||||||||||||||||
|
Fixed maturities, available-for-sale |
$ | — | $ | 43,285.3 | $ | 6,082.4 | $ | (361.0 | ) | $ | 49,006.7 | |||||
|
Fixed maturities, trading |
268.7 | 374.8 | 328.2 | — | 971.7 | |||||||||||
|
Equity securities, available-for-sale |
— | 73.4 | 3.7 | — | 77.1 | |||||||||||
|
Equity securities, trading |
— | 0.3 | 404.5 | — | 404.8 | |||||||||||
|
Mortgage loans |
— | 9,271.5 | 1,831.8 | (376.1 | ) | 10,727.2 | ||||||||||
|
Real estate |
— | 9.2 | 1,084.9 | (1.2 | ) | 1,092.9 | ||||||||||
|
Policy loans |
— | 859.3 | 25.8 | — | 885.1 | |||||||||||
|
Investment in unconsolidated entities |
9,828.0 | 3,115.7 | 4,718.4 | (16,834.8 | ) | 827.3 | ||||||||||
|
Other investments |
7.0 | 2,559.0 | 925.3 | (1,332.8 | ) | 2,158.5 | ||||||||||
|
Cash and cash equivalents |
226.7 | 1,344.5 | 1,277.6 | (14.9 | ) | 2,833.9 | ||||||||||
|
Accrued investment income |
1.8 | 551.1 | 66.6 | (4.3 | ) | 615.2 | ||||||||||
|
Premiums due and other receivables |
— | 969.1 | 827.7 | (600.3 | ) | 1,196.5 | ||||||||||
|
Deferred policy acquisition costs |
— | 2,197.4 | 230.6 | — | 2,428.0 | |||||||||||
|
Property and equipment |
— | 395.9 | 61.3 | — | 457.2 | |||||||||||
|
Goodwill |
— | 54.3 | 428.0 | — | 482.3 | |||||||||||
|
Other intangibles |
— | 29.2 | 861.4 | — | 890.6 | |||||||||||
|
Separate account assets |
— | 61,615.1 | 9,749.3 | — | 71,364.4 | |||||||||||
|
Other assets |
14.8 | 668.9 | 994.7 | (736.1 | ) | 942.3 | ||||||||||
|
Total assets |
$ | 10,347.0 | $ | 127,374.0 | $ | 29,902.2 | $ | (20,261.5 | ) | $ | 147,361.7 | |||||
|
Liabilities |
||||||||||||||||
|
Contractholder funds |
$ | — | $ | 37,356.8 | $ | 586.7 | $ | (267.1 | ) | $ | 37,676.4 | |||||
|
Future policy benefits and claims |
— | 16,373.3 | 3,937.9 | (100.8 | ) | 20,210.4 | ||||||||||
|
Other policyholder funds |
— | 519.7 | 29.0 | (0.1 | ) | 548.6 | ||||||||||
|
Short-term debt |
— | — | 105.2 | — | 105.2 | |||||||||||
|
Long-term debt |
1,351.7 | 99.4 | 504.8 | (391.1 | ) | 1,564.8 | ||||||||||
|
Income taxes currently payable |
(18.6 | ) | (218.4 | ) | 34.3 | 205.8 | 3.1 | |||||||||
|
Deferred income taxes |
(22.5 | ) | 90.6 | 155.2 | (14.6 | ) | 208.7 | |||||||||
|
Separate account liabilities |
— | 61,615.1 | 9,749.3 | — | 71,364.4 | |||||||||||
|
Other liabilities |
18.5 | 4,293.3 | 4,591.5 | (2,617.1 | ) | 6,286.2 | ||||||||||
|
Total liabilities |
1,329.1 | 120,129.8 | 19,693.9 | (3,185.0 | ) | 137,967.8 | ||||||||||
|
Redeemable noncontrolling interest |
— |
— |
22.2 |
— |
22.2 |
|||||||||||
|
Stockholders' equity |
||||||||||||||||
|
Series A preferred stock |
— | — | — | — | — | |||||||||||
|
Series B preferred stock |
0.1 | — | — | — | 0.1 | |||||||||||
|
Common stock |
4.5 | 2.5 | — | (2.5 | ) | 4.5 | ||||||||||
|
Additional paid-in capital |
9,634.7 | 5,718.1 | 7,870.2 | (13,588.3 | ) | 9,634.7 | ||||||||||
|
Retained earnings |
4,402.3 | 1,195.0 | 1,660.3 | (2,855.3 | ) | 4,402.3 | ||||||||||
|
Accumulated other comprehensive income |
258.0 | 328.6 | 297.5 | (626.1 | ) | 258.0 | ||||||||||
|
Treasury stock, at cost |
(5,281.7 | ) | — | — | — | (5,281.7 | ) | |||||||||
|
Total stockholders' equity attributable to PFG |
9,017.9 | 7,244.2 | 9,828.0 | (17,072.2 | ) | 9,017.9 | ||||||||||
|
Noncontrolling interest |
— | — | 358.1 | (4.3 | ) | 353.8 | ||||||||||
|
Total stockholders' equity |
9,017.9 | 7,244.2 | 10,186.1 | (17,076.5 | ) | 9,371.7 | ||||||||||
|
Total liabilities and stockholders' equity |
$ | 10,347.0 | $ | 127,374.0 | $ | 29,902.2 | $ | (20,261.5 | ) | $ | 147,361.7 | |||||
Condensed Consolidating Statements of Operations
For the year ended December 31, 2012
| |
Principal Financial Group, Inc. Parent Only |
Principal Life Insurance Company Only |
Principal Financial Services, Inc. and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Revenues |
||||||||||||||||
|
Premiums and other considerations |
$ | — | $ | 2,878.9 | $ | 340.5 | $ | — | $ | 3,219.4 | ||||||
|
Fees and other revenues |
0.5 | 1,529.7 | 1,404.1 | (307.6 | ) | 2,626.7 | ||||||||||
|
Net investment income |
3.0 | 2,484.5 | 743.4 | 24.0 | 3,254.9 | |||||||||||
|
Net realized capital gains (losses), excluding impairment losses on available-for-sale securities |
0.3 | (194.8 | ) | 454.8 | (27.6 | ) | 232.7 | |||||||||
|
Total other-than-temporary impairment losses on available-for-sale securities |
— | (121.1 | ) | (14.8 | ) | — | (135.9 | ) | ||||||||
|
Other-than-temporary impairment losses on fixed maturities, available-for-sale reclassified to other comprehensive income |
— | 13.8 | 3.5 | — | 17.3 | |||||||||||
|
Net impairment losses on available-for-sale securities |
— | (107.3 | ) | (11.3 | ) | — | (118.6 | ) | ||||||||
|
Net realized capital gains (losses) |
0.3 | (302.1 | ) | 443.5 | (27.6 | ) | 114.1 | |||||||||
|
Total revenues |
3.8 | 6,591.0 | 2,931.5 | (311.2 | ) | 9,215.1 | ||||||||||
|
Expenses |
||||||||||||||||
|
Benefits, claims and settlement expenses |
— | 4,517.8 | 618.5 | (12.4 | ) | 5,123.9 | ||||||||||
|
Dividends to policyholders |
— | 197.7 | — | — | 197.7 | |||||||||||
|
Operating expenses |
170.2 | 1,764.2 | 1,265.6 | (265.9 | ) | 2,934.1 | ||||||||||
|
Total expenses |
170.2 | 6,479.7 | 1,884.1 | (278.3 | ) | 8,255.7 | ||||||||||
|
Income (loss) before income taxes |
(166.4 | ) | 111.3 | 1,047.4 | (32.9 | ) | 959.4 | |||||||||
|
Income taxes (benefits) |
(67.6 | ) | (83.2 | ) | 287.2 | (1.7 | ) | 134.7 | ||||||||
|
Equity in the net income of subsidiaries |
904.7 | 480.4 | 163.9 | (1,549.0 | ) | — | ||||||||||
|
Net income |
805.9 | 674.9 | 924.1 | (1,580.2 | ) | 824.7 | ||||||||||
|
Net income attributable to noncontrolling interest |
— | — | 19.4 | (0.6 | ) | 18.8 | ||||||||||
|
Net income attributable to PFG |
805.9 | 674.9 | 904.7 | (1,579.6 | ) | 805.9 | ||||||||||
|
Preferred stock dividends |
33.0 | — | — | — | 33.0 | |||||||||||
|
Net income available to common stockholders |
$ | 772.9 | $ | 674.9 | $ | 904.7 | $ | (1,579.6 | ) | $ | 772.9 | |||||
|
Net income |
$ | 805.9 | $ | 674.9 | $ | 924.1 | $ | (1,580.2 | ) | $ | 824.7 | |||||
|
Other comprehensive income |
326.2 | 315.2 | 100.1 | (366.4 | ) | 375.1 | ||||||||||
|
Comprehensive income |
$ | 1,132.1 | $ | 990.1 | $ | 1,024.2 | $ | (1,946.6 | ) | $ | 1,199.8 | |||||
Condensed Consolidating Statements of Operations
For the year ended December 31, 2011
| |
Principal Financial Group, Inc. Parent Only |
Principal Life Insurance Company Only |
Principal Financial Services, Inc. and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Revenues |
||||||||||||||||
|
Premiums and other considerations |
$ | — | $ | 2,579.6 | $ | 311.4 | $ | — | $ | 2,891.0 | ||||||
|
Fees and other revenues |
0.2 | 1,566.7 | 1,257.6 | (297.8 | ) | 2,526.7 | ||||||||||
|
Net investment income (loss) |
(12.0 | ) | 2,578.9 | 763.2 | 45.2 | 3,375.3 | ||||||||||
|
Net realized capital gains (losses), excluding impairment losses on available-for-sale securities |
— | 442.8 | (388.7 | ) | 20.9 | 75.0 | ||||||||||
|
Total other-than-temporary impairment losses on available-for-sale securities |
— | (130.6 | ) | (17.0 | ) | — | (147.6 | ) | ||||||||
|
Other-than-temporary impairment losses on fixed maturities, available-for-sale reclassified to (from) other comprehensive income |
— | (51.5 | ) | 1.8 | — | (49.7 | ) | |||||||||
|
Net impairment losses on available-for-sale securities |
— | (182.1 | ) | (15.2 | ) | — | (197.3 | ) | ||||||||
|
Net realized capital gains (losses) |
— | 260.7 | (403.9 | ) | 20.9 | (122.3 | ) | |||||||||
|
Total revenues |
(11.8 | ) | 6,985.9 | 1,928.3 | (231.7 | ) | 8,670.7 | |||||||||
|
Expenses |
||||||||||||||||
|
Benefits, claims and settlement expenses |
— | 4,013.0 | 616.9 | (13.3 | ) | 4,616.6 | ||||||||||
|
Dividends to policyholders |
— | 210.2 | — | — | 210.2 | |||||||||||
|
Operating expenses |
116.0 | 1,965.0 | 1,122.6 | (252.8 | ) | 2,950.8 | ||||||||||
|
Total expenses |
116.0 | 6,188.2 | 1,739.5 | (266.1 | ) | 7,777.6 | ||||||||||
|
Income (loss) before income taxes |
(127.8 | ) | 797.7 | 188.8 | 34.4 | 893.1 | ||||||||||
|
Income taxes (benefits) |
(50.4 | ) | 267.0 | (12.6 | ) | 0.2 | 204.2 | |||||||||
|
Equity in the net income of subsidiaries |
730.1 | 7.2 | 565.1 | (1,302.4 | ) | — | ||||||||||
|
Net income |
652.7 | 537.9 | 766.5 | (1,268.2 | ) | 688.9 | ||||||||||
|
Net income attributable to noncontrolling interest |
— | — | 36.4 | (0.2 | ) | 36.2 | ||||||||||
|
Net income attributable to PFG |
652.7 | 537.9 | 730.1 | (1,268.0 | ) | 652.7 | ||||||||||
|
Preferred stock dividends |
33.0 | — | — | — | 33.0 | |||||||||||
|
Net income available to common stockholders |
$ | 619.7 | $ | 537.9 | $ | 730.1 | $ | (1,268.0 | ) | $ | 619.7 | |||||
|
Net income |
$ | 652.7 | $ | 537.9 | $ | 766.5 | $ | (1,268.2 | ) | $ | 688.9 | |||||
|
Other comprehensive income (loss) |
12.2 | 100.1 | (175.2 | ) | 13.7 | (49.2 | ) | |||||||||
|
Comprehensive income |
$ | 664.9 | $ | 638.0 | $ | 591.3 | $ | (1,254.5 | ) | $ | 639.7 | |||||
Condensed Consolidating Statements of Operations
For the year ended December 31, 2010
| |
Principal Financial Group, Inc. Parent Only |
Principal Life Insurance Company Only |
Principal Financial Services, Inc. and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Revenues |
||||||||||||||||
|
Premiums and other considerations |
$ | — | $ | 3,260.2 | $ | 295.3 | $ | — | $ | 3,555.5 | ||||||
|
Fees and other revenues |
0.1 | 1,483.0 | 1,139.1 | (285.1 | ) | 2,337.1 | ||||||||||
|
Net investment income |
33.2 | 2,800.9 | 628.3 | 33.4 | 3,495.8 | |||||||||||
|
Net realized capital gains (losses), excluding impairment losses on available-for-sale securities |
0.7 | 160.2 | (110.6 | ) | (0.3 | ) | 50.0 | |||||||||
|
Total other-than-temporary impairment losses on available-for-sale securities |
— | (284.7 | ) | (11.6 | ) | — | (296.3 | ) | ||||||||
|
Other-than-temporary impairment losses on fixed maturities, available-for-sale reclassified to other comprehensive income |
— | 51.6 | 4.5 | — | 56.1 | |||||||||||
|
Net impairment losses on available-for-sale securities |
— | (233.1 | ) | (7.1 | ) | — | (240.2 | ) | ||||||||
|
Net realized capital gains (losses) |
0.7 | (72.9 | ) | (117.7 | ) | (0.3 | ) | (190.2 | ) | |||||||
|
Total revenues |
34.0 | 7,471.2 | 1,945.0 | (252.0 | ) | 9,198.2 | ||||||||||
|
Expenses |
||||||||||||||||
|
Benefits, claims and settlement expenses |
— | 4,700.8 | 520.6 | (17.1 | ) | 5,204.3 | ||||||||||
|
Dividends to policyholders |
— | 219.9 | — | — | 219.9 | |||||||||||
|
Operating expenses |
117.0 | 2,069.1 | 1,040.3 | (238.1 | ) | 2,988.3 | ||||||||||
|
Total expenses |
117.0 | 6,989.8 | 1,560.9 | (255.2 | ) | 8,412.5 | ||||||||||
|
Income (loss) before income taxes |
(83.0 | ) | 481.4 | 384.1 | 3.2 | 785.7 | ||||||||||
|
Income taxes (benefits) |
(31.6 | ) | 101.4 | 35.1 | — | 104.9 | ||||||||||
|
Equity in the net income of subsidiaries |
714.3 | 72.5 | 383.4 | (1,170.2 | ) | — | ||||||||||
|
Net income |
662.9 | 452.5 | 732.4 | (1,167.0 | ) | 680.8 | ||||||||||
|
Net income attributable to noncontrolling interest |
— | — | 18.1 | (0.2 | ) | 17.9 | ||||||||||
|
Net income attributable to PFG |
662.9 | 452.5 | 714.3 | (1,166.8 | ) | 662.9 | ||||||||||
|
Preferred stock dividends |
33.0 | — | — | — | 33.0 | |||||||||||
|
Net income available to common stockholders |
$ | 629.9 | $ | 452.5 | $ | 714.3 | $ | (1,166.8 | ) | $ | 629.9 | |||||
|
Net income |
$ | 662.9 | $ | 452.5 | $ | 732.4 | $ | (1,167.0 | ) | $ | 680.8 | |||||
|
Other comprehensive income |
1,341.1 | 1,301.8 | 130.6 | (1,440.9 | ) | 1,332.6 | ||||||||||
|
Comprehensive income |
$ | 2,004.0 | $ | 1,754.3 | $ | 863.0 | $ | (2,607.9 | ) | $ | 2,013.4 | |||||
Condensed Consolidating Statements of Cash Flows
For the year ended December 31, 2012
| |
Principal Financial Group, Inc. Parent Only |
Principal Life Insurance Company Only |
Principal Financial Services, Inc. and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Operating activities |
||||||||||||||||
|
Net cash provided by (used in) operating activities |
$ | 204.8 | $ | 3,133.8 | $ | (377.1 | ) | $ | 119.4 | $ | 3,080.9 | |||||
|
Investing activities |
||||||||||||||||
|
Available-for-sale securities: |
||||||||||||||||
|
Purchases |
— | (7,254.5 | ) | (1,024.9 | ) | 15.5 | (8,263.9 | ) | ||||||||
|
Sales |
— | 1,183.9 | 134.8 | (15.0 | ) | 1,303.7 | ||||||||||
|
Maturities |
— | 5,805.7 | 841.8 | — | 6,647.5 | |||||||||||
|
Mortgage loans acquired or originated |
— | (2,224.8 | ) | (250.4 | ) | (63.2 | ) | (2,538.4 | ) | |||||||
|
Mortgage loans sold or repaid |
— | 1,422.2 | 382.3 | (136.5 | ) | 1,668.0 | ||||||||||
|
Real estate acquired |
— | — | (151.8 | ) | — | (151.8 | ) | |||||||||
|
Net purchases of property and equipment |
— | (22.2 | ) | (16.7 | ) | — | (38.9 | ) | ||||||||
|
Purchases of interests in subsidiaries, net of cash acquired |
— | — | (80.4 | ) | — | (80.4 | ) | |||||||||
|
Dividends and returns of capital received from (contributions to) unconsolidated entities |
(759.2 | ) | 299.2 | 714.8 | (254.8 | ) | — | |||||||||
|
Net change in other investments |
(0.2 | ) | (148.4 | ) | (7.0 | ) | (1.6 | ) | (157.2 | ) | ||||||
|
Net cash provided by (used in) investing activities |
(759.4 | ) | (938.9 | ) | 542.5 | (455.6 | ) | (1,611.4 | ) | |||||||
|
Financing activities |
||||||||||||||||
|
Issuance of common stock |
28.9 | — | — | — | 28.9 | |||||||||||
|
Acquisition of treasury stock |
(272.7 | ) | — | — | — | (272.7 | ) | |||||||||
|
Proceeds from financing element derivatives |
— | 51.8 | — | — | 51.8 | |||||||||||
|
Payments for financing element derivatives |
— | (49.9 | ) | — | — | (49.9 | ) | |||||||||
|
Excess tax benefits from share-based payment arrangements |
— | 5.1 | 5.7 | — | 10.8 | |||||||||||
|
Dividends to common stockholders |
(231.3 | ) | — | — | — | (231.3 | ) | |||||||||
|
Dividends to preferred stockholders |
(33.0 | ) | — | — | — | (33.0 | ) | |||||||||
|
Issuance of long-term debt |
1,483.9 | — | 9.5 | — | 1,493.4 | |||||||||||
|
Principal repayments of long-term debt |
(440.8 | ) | — | (90.9 | ) | 81.1 | (450.6 | ) | ||||||||
|
Net repayments of short-term borrowings |
— | — | (68.8 | ) | — | (68.8 | ) | |||||||||
|
Capital received from (dividends and capital paid to) parent |
— | (714.8 | ) | 460.0 | 254.8 | — | ||||||||||
|
Investment contract deposits |
— | 6,401.2 | 499.2 | — | 6,900.4 | |||||||||||
|
Investment contract withdrawals |
— | (7,519.8 | ) | (2.8 | ) | — | (7,522.6 | ) | ||||||||
|
Net increase in banking operation deposits |
— | — | 32.0 | — | 32.0 | |||||||||||
|
Other |
— | (14.6 | ) | — | — | (14.6 | ) | |||||||||
|
Net cash provided by (used in) financing activities |
535.0 | (1,841.0 | ) | 843.9 | 335.9 | (126.2 | ) | |||||||||
|
Net increase (decrease) in cash and cash equivalents |
(19.6 | ) | 353.9 | 1,009.3 | (0.3 | ) | 1,343.3 | |||||||||
|
Cash and cash equivalents at beginning of period |
226.7 | 1,344.5 | 1,277.6 | (14.9 | ) | 2,833.9 | ||||||||||
|
Cash and cash equivalents at end of period |
$ | 207.1 | $ | 1,698.4 | $ | 2,286.9 | $ | (15.2 | ) | $ | 4,177.2 | |||||
Condensed Consolidating Statements of Cash Flows
For the year ended December 31, 2011
| |
Principal Financial Group, Inc. Parent Only |
Principal Life Insurance Company Only |
Principal Financial Services, Inc. and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Operating activities |
||||||||||||||||
|
Net cash provided by (used in) operating activities |
$ | (73.3 | ) | $ | 2,495.5 | $ | 374.7 | $ | (83.6 | ) | $ | 2,713.3 | ||||
|
Investing activities |
||||||||||||||||
|
Available-for-sale securities: |
||||||||||||||||
|
Purchases |
(4.4 | ) | (6,047.2 | ) | (696.8 | ) | 6.0 | (6,742.4 | ) | |||||||
|
Sales |
200.0 | 689.5 | 116.2 | (25.0 | ) | 980.7 | ||||||||||
|
Maturities |
4.4 | 5,037.0 | 719.4 | — | 5,760.8 | |||||||||||
|
Mortgage loans acquired or originated |
— | (1,372.7 | ) | (169.0 | ) | 56.8 | (1,484.9 | ) | ||||||||
|
Mortgage loans sold or repaid |
— | 1,548.6 | 339.3 | (94.8 | ) | 1,793.1 | ||||||||||
|
Real estate acquired |
— | (0.3 | ) | (129.6 | ) | — | (129.9 | ) | ||||||||
|
Net purchases of property and equipment |
— | (46.7 | ) | (10.2 | ) | — | (56.9 | ) | ||||||||
|
Purchases of interests in subsidiaries, net of cash acquired |
— | — | (270.5 | ) | — | (270.5 | ) | |||||||||
|
Dividends and returns of capital received from unconsolidated entities |
506.5 | 327.9 | 756.5 | (1,590.9 | ) | — | ||||||||||
|
Net change in other investments |
(0.2 | ) | (48.1 | ) | 14.5 | (18.3 | ) | (52.1 | ) | |||||||
|
Net cash provided by (used in) investing activities |
706.3 | 88.0 | 669.8 | (1,666.2 | ) | (202.1 | ) | |||||||||
|
Financing activities |
||||||||||||||||
|
Issuance of common stock |
25.9 | — | — | — | 25.9 | |||||||||||
|
Acquisition of treasury stock |
(556.4 | ) | — | — | — | (556.4 | ) | |||||||||
|
Proceeds from financing element derivatives |
— | 75.9 | — | — | 75.9 | |||||||||||
|
Payments for financing element derivatives |
— | (46.5 | ) | — | — | (46.5 | ) | |||||||||
|
Excess tax benefits from share-based payment arrangements |
— | 0.8 | 1.2 | — | 2.0 | |||||||||||
|
Dividends to common stockholders |
(213.7 | ) | — | — | — | (213.7 | ) | |||||||||
|
Dividends to preferred stockholders |
(33.0 | ) | — | — | — | (33.0 | ) | |||||||||
|
Principal repayments of long-term debt |
— | — | (69.4 | ) | 57.2 | (12.2 | ) | |||||||||
|
Net proceeds from short-term borrowings |
— | — | 3.2 | — | 3.2 | |||||||||||
|
Dividends and capital paid to parent |
— | (756.5 | ) | (834.4 | ) | 1,590.9 | — | |||||||||
|
Investment contract deposits |
— | 5,868.7 | 433.4 | — | 6,302.1 | |||||||||||
|
Investment contract withdrawals |
— | (7,076.7 | ) | (2.3 | ) | — | (7,079.0 | ) | ||||||||
|
Net decrease in banking operation deposits |
— | — | (18.5 | ) | — | (18.5 | ) | |||||||||
|
Other |
— | (4.5 | ) | — | — | (4.5 | ) | |||||||||
|
Net cash used in financing activities |
(777.2 | ) | (1,938.8 | ) | (486.8 | ) | 1,648.1 | (1,554.7 | ) | |||||||
|
Net increase (decrease) in cash and cash equivalents |
(144.2 | ) | 644.7 | 557.7 | (101.7 | ) | 956.5 | |||||||||
|
Cash and cash equivalents at beginning of period |
370.9 | 699.8 | 719.9 | 86.8 | 1,877.4 | |||||||||||
|
Cash and cash equivalents at end of period |
$ | 226.7 | $ | 1,344.5 | $ | 1,277.6 | $ | (14.9 | ) | $ | 2,833.9 | |||||
Condensed Consolidating Statements of Cash Flows
For the year ended December 31, 2010
| |
Principal Financial Group, Inc. Parent Only |
Principal Life Insurance Company Only |
Principal Financial Services, Inc. and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Operating activities |
||||||||||||||||
|
Net cash provided by operating activities |
$ | 29.3 | $ | 2,374.5 | $ | 414.8 | $ | (26.9 | ) | $ | 2,791.7 | |||||
|
Investing activities |
||||||||||||||||
|
Available-for-sale securities: |
||||||||||||||||
|
Purchases |
(286.8 | ) | (5,631.7 | ) | (1,273.5 | ) | 4.1 | (7,187.9 | ) | |||||||
|
Sales |
95.5 | 1,240.8 | 380.3 | (32.0 | ) | 1,684.6 | ||||||||||
|
Maturities |
117.9 | 4,390.7 | 652.7 | — | 5,161.3 | |||||||||||
|
Mortgage loans acquired or originated |
— | (1,209.4 | ) | (295.8 | ) | 233.2 | (1,272.0 | ) | ||||||||
|
Mortgage loans sold or repaid |
— | 1,624.1 | 422.6 | (248.7 | ) | 1,798.0 | ||||||||||
|
Real estate acquired |
— | (0.2 | ) | (53.6 | ) | — | (53.8 | ) | ||||||||
|
Net purchases of property and equipment |
— | (4.3 | ) | (17.2 | ) | — | (21.5 | ) | ||||||||
|
Dividends and returns of capital received from unconsolidated entities |
301.8 | 229.1 | 301.8 | (832.7 | ) | — | ||||||||||
|
Net change in other investments |
(0.2 | ) | (46.8 | ) | (163.3 | ) | 129.1 | (81.2 | ) | |||||||
|
Net cash provided by (used in) investing activities |
228.2 | 592.3 | (46.0 | ) | (747.0 | ) | 27.5 | |||||||||
|
Financing activities |
||||||||||||||||
|
Issuance of common stock |
20.6 | — | — | — | 20.6 | |||||||||||
|
Acquisition of treasury stock |
(2.6 | ) | — | — | — | (2.6 | ) | |||||||||
|
Proceeds from financing element derivatives |
— | 79.3 | — | — | 79.3 | |||||||||||
|
Payments for financing element derivatives |
— | (46.5 | ) | — | — | (46.5 | ) | |||||||||
|
Excess tax benefits from share-based payment arrangements |
— | 0.4 | 0.6 | — | 1.0 | |||||||||||
|
Dividends to common stockholders |
(176.2 | ) | — | — | — | (176.2 | ) | |||||||||
|
Dividends to preferred stockholders |
(33.0 | ) | — | — | — | (33.0 | ) | |||||||||
|
Issuance of long-term debt |
— | — | 27.6 | (25.3 | ) | 2.3 | ||||||||||
|
Principal repayments of long-term debt |
— | — | (58.7 | ) | 47.6 | (11.1 | ) | |||||||||
|
Net proceeds from (repayments of) short-term borrowings |
— | — | (30.4 | ) | 32.1 | 1.7 | ||||||||||
|
Dividends and capital paid to parent |
— | (301.8 | ) | (530.9 | ) | 832.7 | — | |||||||||
|
Investment contract deposits |
— | 4,100.0 | 183.8 | — | 4,283.8 | |||||||||||
|
Investment contract withdrawals |
— | (7,343.3 | ) | (0.1 | ) | — | (7,343.4 | ) | ||||||||
|
Net increase in banking operation deposits |
— | — | 46.2 | — | 46.2 | |||||||||||
|
Other |
— | (4.3 | ) | — | — | (4.3 | ) | |||||||||
|
Net cash used in financing activities |
(191.2 | ) | (3,516.2 | ) | (361.9 | ) | 887.1 | (3,182.2 | ) | |||||||
|
Net increase (decrease) in cash and cash equivalents |
66.3 | (549.4 | ) | 6.9 | 113.2 | (363.0 | ) | |||||||||
|
Cash and cash equivalents at beginning of period |
304.6 | 1,249.2 | 713.0 | (26.4 | ) | 2,240.4 | ||||||||||
|
Cash and cash equivalents at end of period |
$ | 370.9 | $ | 699.8 | $ | 719.9 | $ | 86.8 | $ | 1,877.4 | ||||||
Condensed Consolidating Statements of Financial Position
December 31, 2012
| |
Principal Financial Group, Inc. Parent Only |
Principal Financial Services, Inc. Only |
Principal Life Insurance Company and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Assets |
||||||||||||||||
|
Fixed maturities, available-for-sale |
$ | — | $ | — | $ | 50,939.3 | $ | — | $ | 50,939.3 | ||||||
|
Fixed maturities, trading |
10.5 | — | 616.2 | — | 626.7 | |||||||||||
|
Equity securities, available-for-sale |
— | — | 136.5 | — | 136.5 | |||||||||||
|
Equity securities, trading |
— | — | 252.8 | — | 252.8 | |||||||||||
|
Mortgage loans |
— | — | 11,519.7 | — | 11,519.7 | |||||||||||
|
Real estate |
— | — | 1,180.3 | — | 1,180.3 | |||||||||||
|
Policy loans |
— | — | 864.9 | — | 864.9 | |||||||||||
|
Investment in unconsolidated entities |
11,923.0 | 10,701.8 | 860.2 | (22,616.0 | ) | 869.0 | ||||||||||
|
Other investments |
11.1 | 39.6 | 2,371.4 | — | 2,422.1 | |||||||||||
|
Cash and cash equivalents |
207.1 | 612.5 | 4,241.3 | (883.7 | ) | 4,177.2 | ||||||||||
|
Accrued investment income |
— | — | 584.4 | — | 584.4 | |||||||||||
|
Premiums due and other receivables |
0.1 | 1,122.1 | 2,206.7 | (2,244.5 | ) | 1,084.4 | ||||||||||
|
Deferred policy acquisition costs |
— | — | 2,673.8 | — | 2,673.8 | |||||||||||
|
Property and equipment |
— | — | 464.2 | — | 464.2 | |||||||||||
|
Goodwill |
— | — | 543.4 | — | 543.4 | |||||||||||
|
Other intangibles |
— | — | 927.2 | — | 927.2 | |||||||||||
|
Separate account assets |
— | — | 81,653.8 | — | 81,653.8 | |||||||||||
|
Other assets |
78.1 | 51.0 | 1,003.4 | (125.7 | ) | 1,006.8 | ||||||||||
|
Total assets |
$ | 12,229.9 | $ | 12,527.0 | $ | 163,039.5 | $ | (25,869.9 | ) | $ | 161,926.5 | |||||
|
Liabilities |
||||||||||||||||
|
Contractholder funds |
$ | — | $ | — | $ | 37,786.5 | $ | — | $ | 37,786.5 | ||||||
|
Future policy benefits and claims |
— | — | 22,436.2 | — | 22,436.2 | |||||||||||
|
Other policyholder funds |
— | — | 716.4 | — | 716.4 | |||||||||||
|
Short-term debt |
— | — | 2,564.1 | (2,523.3 | ) | 40.8 | ||||||||||
|
Long-term debt |
2,448.6 | — | 222.7 | — | 2,671.3 | |||||||||||
|
Income taxes currently payable |
— | 0.1 | 47.2 | (32.0 | ) | 15.3 | ||||||||||
|
Deferred income taxes |
— | — | 712.6 | (86.1 | ) | 626.5 | ||||||||||
|
Separate account liabilities |
— | — | 81,653.8 | — | 81,653.8 | |||||||||||
|
Other liabilities |
28.1 | 603.9 | 6,117.8 | (603.7 | ) | 6,146.1 | ||||||||||
|
Total liabilities |
2,476.7 | 604.0 | 152,257.3 | (3,245.1 | ) | 152,092.9 | ||||||||||
|
Redeemable noncontrolling interest |
— |
— |
60.4 |
— |
60.4 |
|||||||||||
|
Stockholders' equity |
||||||||||||||||
|
Series A preferred stock |
— | — | — | — | — | |||||||||||
|
Series B preferred stock |
0.1 | — | — | — | 0.1 | |||||||||||
|
Common stock |
4.5 | — | 17.8 | (17.8 | ) | 4.5 | ||||||||||
|
Additional paid-in capital |
9,730.9 | 9,393.8 | 8,287.7 | (17,681.5 | ) | 9,730.9 | ||||||||||
|
Retained earnings |
4,940.2 | 1,861.5 | 1,744.8 | (3,606.3 | ) | 4,940.2 | ||||||||||
|
Accumulated other comprehensive income |
631.9 | 667.7 | 653.5 | (1,321.2 | ) | 631.9 | ||||||||||
|
Treasury stock, at cost |
(5,554.4 | ) | — | (2.0 | ) | 2.0 | (5,554.4 | ) | ||||||||
|
Total stockholders' equity attributable to PFG |
9,753.2 | 11,923.0 | 10,701.8 | (22,624.8 | ) | 9,753.2 | ||||||||||
|
Noncontrolling interest |
— | — | 20.0 | — | 20.0 | |||||||||||
|
Total stockholders' equity |
9,753.2 | 11,923.0 | 10,721.8 | (22,624.8 | ) | 9,773.2 | ||||||||||
|
Total liabilities and stockholders' equity |
$ | 12,229.9 | $ | 12,527.0 | $ | 163,039.5 | $ | (25,869.9 | ) | $ | 161,926.5 | |||||
Condensed Consolidating Statements of Financial Position
December 31, 2011
| |
Principal Financial Group, Inc. Parent Only |
Principal Financial Services, Inc. Only |
Principal Life Insurance Company and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Assets |
||||||||||||||||
|
Fixed maturities, available-for-sale |
$ | — | $ | — | $ | 49,006.7 | $ | — | $ | 49,006.7 | ||||||
|
Fixed maturities, trading |
268.7 | — | 703.0 | — | 971.7 | |||||||||||
|
Equity securities, available-for-sale |
— | — | 77.1 | — | 77.1 | |||||||||||
|
Equity securities, trading |
— | — | 404.8 | — | 404.8 | |||||||||||
|
Mortgage loans |
— | — | 10,727.2 | — | 10,727.2 | |||||||||||
|
Real estate |
— | — | 1,092.9 | — | 1,092.9 | |||||||||||
|
Policy loans |
— | — | 885.1 | — | 885.1 | |||||||||||
|
Investment in unconsolidated entities |
9,828.0 | 9,762.9 | 827.2 | (19,590.8 | ) | 827.3 | ||||||||||
|
Other investments |
7.0 | 3.0 | 2,148.5 | — | 2,158.5 | |||||||||||
|
Cash and cash equivalents |
226.7 | 702.4 | 2,787.9 | (883.1 | ) | 2,833.9 | ||||||||||
|
Accrued investment income |
1.8 | — | 613.4 | — | 615.2 | |||||||||||
|
Premiums due and other receivables |
— | — | 1,195.2 | 1.3 | 1,196.5 | |||||||||||
|
Deferred policy acquisition costs |
— | — | 2,428.0 | — | 2,428.0 | |||||||||||
|
Property and equipment |
— | — | 457.2 | — | 457.2 | |||||||||||
|
Goodwill |
— | — | 482.3 | — | 482.3 | |||||||||||
|
Other intangibles |
— | — | 890.6 | — | 890.6 | |||||||||||
|
Separate account assets |
— | — | 71,364.4 | — | 71,364.4 | |||||||||||
|
Other assets |
14.8 | 10.4 | 926.1 | (9.0 | ) | 942.3 | ||||||||||
|
Total assets |
$ | 10,347.0 | $ | 10,478.7 | $ | 147,017.6 | $ | (20,481.6 | ) | $ | 147,361.7 | |||||
|
Liabilities |
||||||||||||||||
|
Contractholder funds |
$ | — | $ | — | $ | 37,676.4 | $ | — | $ | 37,676.4 | ||||||
|
Future policy benefits and claims |
— | — | 20,210.4 | — | 20,210.4 | |||||||||||
|
Other policyholder funds |
— | — | 548.6 | — | 548.6 | |||||||||||
|
Short-term debt |
— | 50.0 | 318.9 | (263.7 | ) | 105.2 | ||||||||||
|
Long-term debt |
1,351.7 | — | 213.1 | — | 1,564.8 | |||||||||||
|
Income taxes currently payable |
(18.6 | ) | (0.9 | ) | 12.0 | 10.6 | 3.1 | |||||||||
|
Deferred income taxes |
(22.5 | ) | (22.9 | ) | 270.8 | (16.7 | ) | 208.7 | ||||||||
|
Separate account liabilities |
— | — | 71,364.4 | — | 71,364.4 | |||||||||||
|
Other liabilities |
18.5 | 624.5 | 6,264.1 | (620.9 | ) | 6,286.2 | ||||||||||
|
Total liabilities |
1,329.1 | 650.7 | 136,878.7 | (890.7 | ) | 137,967.8 | ||||||||||
|
Redeemable noncontrolling interest |
— |
— |
22.2 |
— |
22.2 |
|||||||||||
|
Stockholders' equity |
||||||||||||||||
|
Series A preferred stock |
— | — | — | — | — | |||||||||||
|
Series B preferred stock |
0.1 | — | — | — | 0.1 | |||||||||||
|
Common stock |
4.5 | — | 17.8 | (17.8 | ) | 4.5 | ||||||||||
|
Additional paid-in capital |
9,634.7 | 7,870.2 | 7,543.4 | (15,413.6 | ) | 9,634.7 | ||||||||||
|
Retained earnings |
4,402.3 | 1,660.3 | 1,907.5 | (3,567.8 | ) | 4,402.3 | ||||||||||
|
Accumulated other comprehensive income |
258.0 | 297.5 | 296.2 | (593.7 | ) | 258.0 | ||||||||||
|
Treasury stock, at cost |
(5,281.7 | ) | — | (2.0 | ) | 2.0 | (5,281.7 | ) | ||||||||
|
Total stockholders' equity attributable to PFG |
9,017.9 | 9,828.0 | 9,762.9 | (19,590.9 | ) | 9,017.9 | ||||||||||
|
Noncontrolling interest |
— | — | 353.8 | — | 353.8 | |||||||||||
|
Total stockholders' equity |
9,017.9 | 9,828.0 | 10,116.7 | (19,590.9 | ) | 9,371.7 | ||||||||||
|
Total liabilities and stockholders' equity |
$ | 10,347.0 | $ | 10,478.7 | $ | 147,017.6 | $ | (20,481.6 | ) | $ | 147,361.7 | |||||
Condensed Consolidating Statements of Operations
For the year ended December 31, 2012
| |
Principal Financial Group, Inc. Parent Only |
Principal Financial Services, Inc. Only |
Principal Life Insurance Company and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Revenues |
||||||||||||||||
|
Premiums and other considerations |
$ | — | $ | — | $ | 3,219.4 | $ | — | $ | 3,219.4 | ||||||
|
Fees and other revenues |
0.5 | — | 2,627.3 | (1.1 | ) | 2,626.7 | ||||||||||
|
Net investment income |
3.0 | 0.4 | 3,250.8 | 0.7 | 3,254.9 | |||||||||||
|
Net realized capital gains, excluding impairment losses on available-for-sale securities |
0.3 | 3.0 | 229.6 | (0.2 | ) | 232.7 | ||||||||||
|
Total other-than-temporary impairment losses on available-for-sale securities |
— | — | (135.9 | ) | — | (135.9 | ) | |||||||||
|
Other-than-temporary impairment losses on fixed maturities, available-for-sale reclassified to other comprehensive income |
— | — | 17.3 | — | 17.3 | |||||||||||
|
Net impairment losses on available-for-sale securities |
— | — | (118.6 | ) | — | (118.6 | ) | |||||||||
|
Net realized capital gains |
0.3 | 3.0 | 111.0 | (0.2 | ) | 114.1 | ||||||||||
|
Total revenues |
3.8 | 3.4 | 9,208.5 | (0.6 | ) | 9,215.1 | ||||||||||
|
Expenses |
||||||||||||||||
|
Benefits, claims and settlement expenses |
— | — | 5,123.9 | — | 5,123.9 | |||||||||||
|
Dividends to policyholders |
— | — | 197.7 | — | 197.7 | |||||||||||
|
Operating expenses |
170.2 | 9.3 | 2,755.2 | (0.6 | ) | 2,934.1 | ||||||||||
|
Total expenses |
170.2 | 9.3 | 8,076.8 | (0.6 | ) | 8,255.7 | ||||||||||
|
Income (loss) before income taxes |
(166.4 | ) | (5.9 | ) | 1,131.7 | — | 959.4 | |||||||||
|
Income taxes (benefits) |
(67.6 | ) | (6.9 | ) | 209.2 | — | 134.7 | |||||||||
|
Equity in the net income of subsidiaries |
904.7 | 903.7 | — | (1,808.4 | ) | — | ||||||||||
|
Net income |
805.9 | 904.7 | 922.5 | (1,808.4 | ) | 824.7 | ||||||||||
|
Net income attributable to noncontrolling interest |
— | — | 18.8 | — | 18.8 | |||||||||||
|
Net income attributable to PFG |
805.9 | 904.7 | 903.7 | (1,808.4 | ) | 805.9 | ||||||||||
|
Preferred stock dividends |
33.0 | — | — | — | 33.0 | |||||||||||
|
Net income available to common stockholders |
$ | 772.9 | $ | 904.7 | $ | 903.7 | $ | (1,808.4 | ) | $ | 772.9 | |||||
|
Net income |
$ | 805.9 | $ | 904.7 | $ | 922.5 | $ | (1,808.4 | ) | $ | 824.7 | |||||
|
Other comprehensive income |
326.2 | 371.3 | 358.7 | (681.1 | ) | 375.1 | ||||||||||
|
Comprehensive income |
$ | 1,132.1 | $ | 1,276.0 | $ | 1,281.2 | $ | (2,489.5 | ) | $ | 1,199.8 | |||||
Condensed Consolidating Statements of Operations
For the year ended December 31, 2011
| |
Principal Financial Group, Inc. Parent Only |
Principal Financial Services, Inc. Only |
Principal Life Insurance Company and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Revenues |
||||||||||||||||
|
Premiums and other considerations |
$ | — | $ | — | $ | 2,891.0 | $ | — | $ | 2,891.0 | ||||||
|
Fees and other revenues |
0.2 | — | 2,529.5 | (3.0 | ) | 2,526.7 | ||||||||||
|
Net investment income (loss) |
(12.0 | ) | (3.3 | ) | 3,387.6 | 3.0 | 3,375.3 | |||||||||
|
Net realized capital gains (losses), excluding impairment losses on available-for-sale securities |
— | (0.1 | ) | 75.1 | — | 75.0 | ||||||||||
|
Total other-than-temporary impairment losses on available-for-sale securities |
— | — | (147.6 | ) | — | (147.6 | ) | |||||||||
|
Other-than-temporary impairment losses on fixed maturities, available-for-sale reclassified from other comprehensive income |
— | — | (49.7 | ) | — | (49.7 | ) | |||||||||
|
Net impairment losses on available-for-sale securities |
— | — | (197.3 | ) | — | (197.3 | ) | |||||||||
|
Net realized capital losses |
— | (0.1 | ) | (122.2 | ) | — | (122.3 | ) | ||||||||
|
Total revenues |
(11.8 | ) | (3.4 | ) | 8,685.9 | — | 8,670.7 | |||||||||
|
Expenses |
||||||||||||||||
|
Benefits, claims and settlement expenses |
— | — | 4,616.6 | — | 4,616.6 | |||||||||||
|
Dividends to policyholders |
— | — | 210.2 | — | 210.2 | |||||||||||
|
Operating expenses |
116.0 | 1.7 | 2,833.1 | — | 2,950.8 | |||||||||||
|
Total expenses |
116.0 | 1.7 | 7,659.9 | — | 7,777.6 | |||||||||||
|
Income (loss) before income taxes |
(127.8 | ) | (5.1 | ) | 1,026.0 | — | 893.1 | |||||||||
|
Income taxes (benefits) |
(50.4 | ) | (9.9 | ) | 264.5 | — | 204.2 | |||||||||
|
Equity in the net income of subsidiaries |
730.1 | 725.3 | — | (1,455.4 | ) | — | ||||||||||
|
Net income |
652.7 | 730.1 | 761.5 | (1,455.4 | ) | 688.9 | ||||||||||
|
Net income attributable to noncontrolling interest |
— | — | 36.2 | — | 36.2 | |||||||||||
|
Net income attributable to PFG |
652.7 | 730.1 | 725.3 | (1,455.4 | ) | 652.7 | ||||||||||
|
Preferred stock dividends |
33.0 | — | — | — | 33.0 | |||||||||||
|
Net income available to common stockholders |
$ | 619.7 | $ | 730.1 | $ | 725.3 | $ | (1,455.4 | ) | $ | 619.7 | |||||
|
Net income |
$ | 652.7 | $ | 730.1 | $ | 761.5 | $ | (1,455.4 | ) | $ | 688.9 | |||||
|
Other comprehensive income (loss) |
12.2 | (52.6 | ) | (59.7 | ) | 50.9 | (49.2 | ) | ||||||||
|
Comprehensive income |
$ | 664.9 | $ | 677.5 | $ | 701.8 | $ | (1,404.5 | ) | $ | 639.7 | |||||
Condensed Consolidating Statements of Operations
For the year ended December 31, 2010
| |
Principal Financial Group, Inc. Parent Only |
Principal Financial Services, Inc. Only |
Principal Life Insurance Company and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Revenues |
||||||||||||||||
|
Premiums and other considerations |
$ | — | $ | — | $ | 3,555.5 | $ | — | $ | 3,555.5 | ||||||
|
Fees and other revenues |
0.1 | — | 2,341.8 | (4.8 | ) | 2,337.1 | ||||||||||
|
Net investment income (loss) |
33.2 | (3.1 | ) | 3,461.0 | 4.7 | 3,495.8 | ||||||||||
|
Net realized capital gains (losses), excluding impairment losses on available-for-sale securities |
0.7 | (0.2 | ) | 49.5 | — | 50.0 | ||||||||||
|
Total other-than-temporary impairment losses on available-for-sale securities |
— | — | (296.3 | ) | — | (296.3 | ) | |||||||||
|
Other-than-temporary impairment losses on fixed maturities, available-for-sale reclassified to other comprehensive income |
— | — | 56.1 | — | 56.1 | |||||||||||
|
Net impairment losses on available-for-sale securities |
— | — | (240.2 | ) | — | (240.2 | ) | |||||||||
|
Net realized capital gains (losses) |
0.7 | (0.2 | ) | (190.7 | ) | — | (190.2 | ) | ||||||||
|
Total revenues |
34.0 | (3.3 | ) | 9,167.6 | (0.1 | ) | 9,198.2 | |||||||||
|
Expenses |
||||||||||||||||
|
Benefits, claims and settlement expenses |
— | — | 5,204.3 | — | 5,204.3 | |||||||||||
|
Dividends to policyholders |
— | — | 219.9 | — | 219.9 | |||||||||||
|
Operating expenses |
117.0 | 1.2 | 2,870.2 | (0.1 | ) | 2,988.3 | ||||||||||
|
Total expenses |
117.0 | 1.2 | 8,294.4 | (0.1 | ) | 8,412.5 | ||||||||||
|
Income (loss) before income taxes |
(83.0 | ) | (4.5 | ) | 873.2 | — | 785.7 | |||||||||
|
Income taxes (benefits) |
(31.6 | ) | (1.7 | ) | 138.2 | — | 104.9 | |||||||||
|
Equity in the net income of subsidiaries |
714.3 | 717.1 | — | (1,431.4 | ) | — | ||||||||||
|
Net income |
662.9 | 714.3 | 735.0 | (1,431.4 | ) | 680.8 | ||||||||||
|
Net income attributable to noncontrolling interest |
— | — | 17.9 | — | 17.9 | |||||||||||
|
Net income attributable to PFG |
662.9 | 714.3 | 717.1 | (1,431.4 | ) | 662.9 | ||||||||||
|
Preferred stock dividends |
33.0 | — | — | — | 33.0 | |||||||||||
|
Net income available to common stockholders |
$ | 629.9 | $ | 714.3 | $ | 717.1 | $ | (1,431.4 | ) | $ | 629.9 | |||||
|
Net income |
$ | 662.9 | $ | 714.3 | $ | 735.0 | $ | (1,431.4 | ) | $ | 680.8 | |||||
|
Other comprehensive income |
1,341.1 | 1,330.5 | 1,320.5 | (2,659.5 | ) | 1,332.6 | ||||||||||
|
Comprehensive income |
$ | 2,004.0 | $ | 2,044.8 | $ | 2,055.5 | $ | (4,090.9 | ) | $ | 2,013.4 | |||||
Condensed Consolidating Statements of Cash Flows
For the year ended December 31, 2012
| |
Principal Financial Group, Inc. Parent Only |
Principal Financial Services, Inc. Only |
Principal Life Insurance Company and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Operating activities |
||||||||||||||||
|
Net cash provided by (used in) operating activities |
$ | 204.8 | $ | (1,145.0 | ) | $ | 1,762.0 | $ | 2,259.1 | $ | 3,080.9 | |||||
|
Investing activities |
||||||||||||||||
|
Available-for-sale securities: |
||||||||||||||||
|
Purchases |
— | — | (8,263.9 | ) | — | (8,263.9 | ) | |||||||||
|
Sales |
— | — | 1,303.7 | — | 1,303.7 | |||||||||||
|
Maturities |
— | — | 6,647.5 | — | 6,647.5 | |||||||||||
|
Mortgage loans acquired or originated |
— | — | (2,538.4 | ) | — | (2,538.4 | ) | |||||||||
|
Mortgage loans sold or repaid |
— | — | 1,668.0 | — | 1,668.0 | |||||||||||
|
Real estate acquired |
— | — | (151.8 | ) | — | (151.8 | ) | |||||||||
|
Net purchases of property and equipment |
— | — | (38.9 | ) | — | (38.9 | ) | |||||||||
|
Purchases of interests in subsidiaries, net of cash acquired |
— | — | (80.4 | ) | — | (80.4 | ) | |||||||||
|
Dividends and returns of capital received from (contributions to) unconsolidated entities |
(759.2 | ) | 381.0 | — | 378.2 | — | ||||||||||
|
Net change in other investments |
(0.2 | ) | (35.1 | ) | (121.9 | ) | — | (157.2 | ) | |||||||
|
Net cash provided by (used in) investing activities |
(759.4 | ) | 345.9 | (1,576.1 | ) | 378.2 | (1,611.4 | ) | ||||||||
|
Financing activities |
||||||||||||||||
|
Issuance of common stock |
28.9 | — | — | — | 28.9 | |||||||||||
|
Acquisition of treasury stock |
(272.7 | ) | — | — | — | (272.7 | ) | |||||||||
|
Proceeds from financing element derivatives |
— | — | 51.8 | — | 51.8 | |||||||||||
|
Payments for financing element derivatives |
— | — | (49.9 | ) | — | (49.9 | ) | |||||||||
|
Excess tax benefits from share-based payment arrangements |
— | — | 10.8 | — | 10.8 | |||||||||||
|
Dividends to common stockholders |
(231.3 | ) | — | — | — | (231.3 | ) | |||||||||
|
Dividends to preferred stockholders |
(33.0 | ) | — | — | — | (33.0 | ) | |||||||||
|
Issuance of long-term debt |
1,483.9 | — | 9.5 | — | 1,493.4 | |||||||||||
|
Principal repayments of long-term debt |
(440.8 | ) | — | (9.8 | ) | — | (450.6 | ) | ||||||||
|
Net proceeds from (repayments of) short-term borrowings |
— | (50.0 | ) | 2,240.9 | (2,259.7 | ) | (68.8 | ) | ||||||||
|
Capital received from (dividends and capital paid to) parent |
— | 759.2 | (381.0 | ) | (378.2 | ) | — | |||||||||
|
Investment contract deposits |
— | — | 6,900.4 | — | 6,900.4 | |||||||||||
|
Investment contract withdrawals |
— | — | (7,522.6 | ) | — | (7,522.6 | ) | |||||||||
|
Net increase in banking operation deposits |
— | — | 32.0 | — | 32.0 | |||||||||||
|
Other |
— | — | (14.6 | ) | — | (14.6 | ) | |||||||||
|
Net cash provided by financing activities |
535.0 | 709.2 | 1,267.5 | (2,637.9 | ) | (126.2 | ) | |||||||||
|
Net increase (decrease) in cash and cash equivalents |
(19.6 | ) | (89.9 | ) | 1,453.4 | (0.6 | ) | 1,343.3 | ||||||||
|
Cash and cash equivalents at beginning of period |
226.7 | 702.4 | 2,787.9 | (883.1 | ) | 2,833.9 | ||||||||||
|
Cash and cash equivalents at end of period |
$ | 207.1 | $ | 612.5 | $ | 4,241.3 | $ | (883.7 | ) | $ | 4,177.2 | |||||
Condensed Consolidating Statements of Cash Flows
For the year ended December 31, 2011
| |
Principal Financial Group, Inc. Parent Only |
Principal Financial Services, Inc. Only |
Principal Life Insurance Company and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Operating activities |
||||||||||||||||
|
Net cash provided by (used in) operating activities |
$ | (73.3 | ) | $ | 70.5 | $ | 2,795.0 | $ | (78.9 | ) | $ | 2,713.3 | ||||
|
Investing activities |
||||||||||||||||
|
Available-for-sale securities: |
||||||||||||||||
|
Purchases |
(4.4 | ) | — | (6,738.0 | ) | — | (6,742.4 | ) | ||||||||
|
Sales |
200.0 | — | 780.7 | — | 980.7 | |||||||||||
|
Maturities |
4.4 | — | 5,756.4 | — | 5,760.8 | |||||||||||
|
Mortgage loans acquired or originated |
— | — | (1,484.9 | ) | — | (1,484.9 | ) | |||||||||
|
Mortgage loans sold or repaid |
— | — | 1,793.1 | — | 1,793.1 | |||||||||||
|
Real estate acquired |
— | — | (129.9 | ) | — | (129.9 | ) | |||||||||
|
Net purchases of property and equipment |
— | — | (56.9 | ) | — | (56.9 | ) | |||||||||
|
Purchases of interests in subsidiaries, net of cash acquired |
— | — | (270.5 | ) | — | (270.5 | ) | |||||||||
|
Dividends and returns of capital received from unconsolidated entities |
506.5 | 624.1 | — | (1,130.6 | ) | — | ||||||||||
|
Net change in other investments |
(0.2 | ) | (5.4 | ) | (46.5 | ) | — | (52.1 | ) | |||||||
|
Net cash provided by (used in) investing activities |
706.3 | 618.7 | (396.5 | ) | (1,130.6 | ) | (202.1 | ) | ||||||||
|
Financing activities |
||||||||||||||||
|
Issuance of common stock |
25.9 | — | — | — | 25.9 | |||||||||||
|
Acquisition of treasury stock |
(556.4 | ) | — | — | — | (556.4 | ) | |||||||||
|
Proceeds from financing element derivatives |
— | — | 75.9 | — | 75.9 | |||||||||||
|
Payments for financing element derivatives |
— | — | (46.5 | ) | — | (46.5 | ) | |||||||||
|
Excess tax benefits from share-based payment arrangements |
— | — | 2.0 | — | 2.0 | |||||||||||
|
Dividends to common stockholders |
(213.7 | ) | — | — | — | (213.7 | ) | |||||||||
|
Dividends to preferred stockholders |
(33.0 | ) | — | — | — | (33.0 | ) | |||||||||
|
Principal repayments of long-term debt |
— | — | (12.2 | ) | — | (12.2 | ) | |||||||||
|
Net proceeds from (repayments of) short-term borrowings |
— | — | (27.5 | ) | 30.7 | 3.2 | ||||||||||
|
Dividends and capital paid to parent |
— | (506.5 | ) | (624.1 | ) | 1,130.6 | — | |||||||||
|
Investment contract deposits |
— | — | 6,302.1 | — | 6,302.1 | |||||||||||
|
Investment contract withdrawals |
— | — | (7,079.0 | ) | — | (7,079.0 | ) | |||||||||
|
Net decrease in banking operation deposits |
— | — | (18.5 | ) | — | (18.5 | ) | |||||||||
|
Other |
— | — | (4.5 | ) | — | (4.5 | ) | |||||||||
|
Net cash used in financing activities |
(777.2 | ) | (506.5 | ) | (1,432.3 | ) | 1,161.3 | (1,554.7 | ) | |||||||
|
Net increase (decrease) in cash and cash equivalents |
(144.2 | ) | 182.7 | 966.2 | (48.2 | ) | 956.5 | |||||||||
|
Cash and cash equivalents at beginning of period |
370.9 | 519.7 | 1,821.7 | (834.9 | ) | 1,877.4 | ||||||||||
|
Cash and cash equivalents at end of period |
$ | 226.7 | $ | 702.4 | $ | 2,787.9 | $ | (883.1 | ) | $ | 2,833.9 | |||||
Condensed Consolidating Statements of Cash Flows
For the year ended December 31, 2010
| |
Principal Financial Group, Inc. Parent Only |
Principal Financial Services, Inc. Only |
Principal Life Insurance Company and Other Subsidiaries Combined |
Eliminations | Principal Financial Group, Inc. Consolidated |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in millions) |
|||||||||||||||
|
Operating activities |
||||||||||||||||
|
Net cash provided by (used in) operating activities |
$ | 29.3 | $ | (19.7 | ) | $ | 2,777.2 | $ | 4.9 | $ | 2,791.7 | |||||
|
Investing activities |
||||||||||||||||
|
Available-for-sale securities: |
||||||||||||||||
|
Purchases |
(286.8 | ) | — | (6,901.1 | ) | — | (7,187.9 | ) | ||||||||
|
Sales |
95.5 | — | 1,589.1 | — | 1,684.6 | |||||||||||
|
Maturities |
117.9 | — | 5,043.4 | — | 5,161.3 | |||||||||||
|
Mortgage loans acquired or originated |
— | — | (1,272.0 | ) | — | (1,272.0 | ) | |||||||||
|
Mortgage loans sold or repaid |
— | — | 1,798.0 | — | 1,798.0 | |||||||||||
|
Real estate acquired |
— | — | (53.8 | ) | — | (53.8 | ) | |||||||||
|
Net purchases of property and equipment |
— | — | (21.5 | ) | — | (21.5 | ) | |||||||||
|
Dividends and returns of capital received from unconsolidated entities |
301.8 | 326.4 | — | (628.2 | ) | — | ||||||||||
|
Net change in other investments |
(0.2 | ) | 5.4 | (84.3 | ) | (2.1 | ) | (81.2 | ) | |||||||
|
Net cash provided by investing activities |
228.2 | 331.8 | 97.8 | (630.3 | ) | 27.5 | ||||||||||
|
Financing activities |
||||||||||||||||
|
Issuance of common stock |
20.6 | — | — | — | 20.6 | |||||||||||
|
Acquisition of treasury stock |
(2.6 | ) | — | — | — | (2.6 | ) | |||||||||
|
Proceeds from financing element derivatives |
— | — | 79.3 | — | 79.3 | |||||||||||
|
Payments for financing element derivatives |
— | — | (46.5 | ) | — | (46.5 | ) | |||||||||
|
Excess tax benefits from share-based payment arrangements |
— | — | 1.0 | — | 1.0 | |||||||||||
|
Dividends to common stockholders |
(176.2 | ) | — | — | — | (176.2 | ) | |||||||||
|
Dividends to preferred stockholders |
(33.0 | ) | — | — | — | (33.0 | ) | |||||||||
|
Issuance of long-term debt |
— | — | 2.3 | — | 2.3 | |||||||||||
|
Principal repayments of long-term debt |
— | — | (11.1 | ) | — | (11.1 | ) | |||||||||
|
Net proceeds from (repayments of) short-term borrowings |
— | (25.0 | ) | 9.0 | 17.7 | 1.7 | ||||||||||
|
Dividends and capital paid to parent |
— | (301.8 | ) | (326.4 | ) | 628.2 | — | |||||||||
|
Investment contract deposits |
— | — | 4,283.8 | — | 4,283.8 | |||||||||||
|
Investment contract withdrawals |
— | — | (7,343.4 | ) | — | (7,343.4 | ) | |||||||||
|
Net increase in banking operation deposits |
— | — | 46.2 | — | 46.2 | |||||||||||
|
Other |
— | — | (4.3 | ) | — | (4.3 | ) | |||||||||
|
Net cash used in financing activities |
(191.2 | ) | (326.8 | ) | (3,310.1 | ) | 645.9 | (3,182.2 | ) | |||||||
|
Net increase (decrease) in cash and cash equivalents |
66.3 | (14.7 | ) | (435.1 | ) | 20.5 | (363.0 | ) | ||||||||
|
Cash and cash equivalents at beginning of period |
304.6 | 534.4 | 2,256.8 | (855.4 | ) | 2,240.4 | ||||||||||
|
Cash and cash equivalents at end of period |
$ | 370.9 | $ | 519.7 | $ | 1,821.7 | $ | (834.9 | ) | $ | 1,877.4 | |||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||