|
|
|
|
|
|
|
|
|
• | Bankers Life, which markets and distributes Medicare supplement insurance, interest-sensitive life insurance, traditional life insurance, fixed annuities and long-term care insurance products to the middle-income senior market through a dedicated field force of career agents and sales managers supported by a network of community-based sales offices. The Bankers Life segment includes primarily the business of Bankers Life and Casualty Company ("Bankers Life"). Bankers Life also markets and distributes Medicare Advantage plans primarily through distribution arrangements with Humana, Inc. and United HealthCare and Medicare Part D prescription drug plans ("PDP") through a distribution and reinsurance arrangement with Coventry Health Care ("Coventry"). |
• | Washington National, which markets and distributes supplemental health (including specified disease, accident and hospital indemnity insurance products) and life insurance to middle-income consumers at home and at the worksite. These products are marketed through Performance Matters Associates of Texas, Inc., a wholly owned subsidiary, and through independent marketing organizations and insurance agencies, including worksite marketing. The products being marketed are underwritten by Washington National Insurance Company ("Washington National"). |
• | Colonial Penn, which markets primarily graded benefit and simplified issue life insurance directly to customers in the senior middle-income market through television advertising, direct mail, the internet and telemarketing. The Colonial Penn segment includes primarily the business of Colonial Penn Life Insurance Company ("Colonial Penn"). |
• | Other CNO Business, which consists of blocks of interest-sensitive life insurance, traditional life insurance, annuities, long-term care insurance and other supplemental health products. These blocks of business are not actively marketed and were primarily issued or acquired by Conseco Life Insurance Company ("Conseco Life") and Washington National. |
|
• | Premium rate increases - If premium rate increases reflect a change in our previous rate increase assumptions, the new assumptions are not reflected prospectively in our reserves. Instead, the additional premium revenue resulting from the rate increase is recognized as earned and original assumptions continue to be used to determine changes to liabilities for insurance products unless a premium deficiency exists. |
• | Benefit reductions - A policyholder may choose reduced coverage with a proportionate reduction in premium, when permitted by our contracts. This option does not require additional underwriting. Benefit reductions are treated as a partial lapse of coverage, and the balance of our reserves and deferred insurance acquisition costs is reduced in proportion to the reduced coverage. |
• | Non-forfeiture benefits offered in conjunction with a rate increase - In some cases, non-forfeiture benefits are offered to policyholders who wish to lapse their policies at the time of a significant rate increase. In these cases, exercise of this option is treated as an extinguishment of the original contract and issuance of a new contract. The balance of our reserves and deferred insurance acquisition costs are released, and a reserve for the new contract is established. |
• | Florida Order - In 2004, the Florida Office of Insurance Regulation issued an order regarding home health care business in Florida in our Other CNO Business segment. The order required a choice of three alternatives to be offered to holders of home health care policies in Florida subject to premium rate increases as follows: |
• | retention of their current policy with a rate increase of 50 percent in the first year and actuarially justified increases in subsequent years; |
• | receipt of a replacement policy with reduced benefits and a rate increase in the first year of 25 percent and no more than 15 percent in subsequent years; or |
• | receipt of a paid-up policy, allowing the holder to file future claims up to 100 percent of the amount of premiums paid since the inception of the policy. |
• | We recognize distribution income based on a fixed fee per PDP contract. This fee income is recognized over the calendar year term as premiums are collected. |
• | We also pay commissions to our agents who sell the plans on behalf of Coventry. These payments are deferred and amortized over the remaining term of the initial enrollment period (the one-year life of the initial policy). |
• | We recognize premium revenue evenly over the period of the underlying Medicare Part D contracts. |
• | We recognize policyholder benefits and ceding commission expense as incurred. |
• | We recognize risk-share premium adjustments consistent with Coventry's risk-share agreement with the Centers for Medicare and Medicaid Services. |
Amount | Maturity | Interest rate at | ||||
borrowed | date | December 31, 2012 | ||||
$ | 67.0 | February 2014 | Fixed rate – 1.830% | |||
50.0 | August 2014 | Variable rate – 0.440% | ||||
100.0 | August 2014 | Variable rate – 0.470% | ||||
50.0 | September 2015 | Variable rate – 0.613% | ||||
150.0 | October 2015 | Variable rate – 0.559% | ||||
100.0 | November 2015 | Variable rate – 0.390% | ||||
146.0 | November 2015 | Fixed rate – 5.300% | ||||
100.0 | December 2015 | Fixed rate – 4.710% | ||||
100.0 | June 2016 | Variable rate – 0.650% | ||||
75.0 | June 2016 | Variable rate – 0.471% | ||||
100.0 | October 2016 | Variable rate – 0.535% | ||||
50.0 | November 2016 | Variable rate – 0.581% | ||||
50.0 | November 2016 | Variable rate – 0.680% | ||||
100.0 | June 2017 | Variable rate – 0.735% | ||||
100.0 | July 2017 | Fixed rate – 3.900% | ||||
50.0 | August 2017 | Variable rate – 0.510% | ||||
75.0 | August 2017 | Variable rate – 0.462% | ||||
100.0 | October 2017 | Variable rate – 0.770% | ||||
37.0 | November 2017 | Fixed rate – 3.750% | ||||
50.0 | July 2018 | Variable rate – 0.783% | ||||
$ | 1,650.0 |
• | Level 1 – includes assets and liabilities valued using inputs that are unadjusted quoted prices in active markets for identical assets or liabilities. Our Level 1 assets primarily include cash and exchange traded securities. |
• | Level 2 – includes assets and liabilities valued using inputs that are quoted prices for similar assets in an active market, quoted prices for identical or similar assets in a market that is not active, observable inputs, or observable inputs that can be corroborated by market data. Level 2 assets and liabilities include those financial instruments that are valued by independent pricing services using models or other valuation methodologies. These models are primarily industry-standard models that consider various inputs such as interest rate, credit or issuer spreads, reported trades and other inputs that are observable or derived from observable information in the marketplace or are supported by observable levels at which transactions are executed in the marketplace. Financial assets in this category primarily include: certain public and privately placed corporate fixed maturity securities; certain government or agency securities; certain mortgage and asset-backed securities; certain equity securities; most investments held by our consolidated VIEs; certain mutual fund and hedge fund investments; and most short-term investments; and non-exchange-traded derivatives such as call options to hedge liabilities related to our fixed index annuity products. Financial liabilities in this category include investment borrowings, notes payable and borrowings related to VIEs. |
• | Level 3 – includes assets and liabilities valued using unobservable inputs that are used in model-based valuations that contain management assumptions. Level 3 assets and liabilities include those financial instruments whose fair value is estimated based on broker/dealer quotes, pricing services or internally developed models or methodologies utilizing significant inputs not based on, or corroborated by, readily available market information. Financial assets in this category include certain corporate securities (primarily certain below-investment grade privately placed securities), certain structured securities, mortgage loans, and other less liquid securities. Financial liabilities in this category include our insurance liabilities for interest-sensitive products, which includes embedded derivatives (including embedded derivatives related to our fixed index annuity products and to a modified coinsurance arrangement) since their values include significant unobservable inputs including actuarial assumptions. |
Quoted prices in active markets for identical assets or liabilities (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | Total | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||
Corporate securities | $ | — | $ | 16,498.6 | $ | 355.5 | $ | 16,854.1 | |||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | 99.5 | — | 99.5 | |||||||||||
States and political subdivisions | — | 2,115.0 | 13.1 | 2,128.1 | |||||||||||
Debt securities issued by foreign governments | — | .8 | — | .8 | |||||||||||
Asset-backed securities | — | 1,416.9 | 44.0 | 1,460.9 | |||||||||||
Collateralized debt obligations | — | — | 324.0 | 324.0 | |||||||||||
Commercial mortgage-backed securities | — | 1,471.2 | 6.2 | 1,477.4 | |||||||||||
Mortgage pass-through securities | — | 19.9 | 1.9 | 21.8 | |||||||||||
Collateralized mortgage obligations | — | 2,230.6 | 16.9 | 2,247.5 | |||||||||||
Total fixed maturities, available for sale | — | 23,852.5 | 761.6 | 24,614.1 | |||||||||||
Equity securities: | |||||||||||||||
Corporate securities | 49.7 | 118.8 | .1 | 168.6 | |||||||||||
Venture capital investments | — | — | 2.8 | 2.8 | |||||||||||
Total equity securities | 49.7 | 118.8 | 2.9 | 171.4 | |||||||||||
Trading securities: | |||||||||||||||
Corporate securities | — | 46.6 | — | 46.6 | |||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | 4.8 | — | 4.8 | |||||||||||
States and political subdivisions | — | 14.0 | .6 | 14.6 | |||||||||||
Asset-backed securities | — | 50.1 | — | 50.1 | |||||||||||
Collateralized debt obligations | — | — | 7.3 | 7.3 | |||||||||||
Commercial mortgage-backed securities | — | 93.3 | — | 93.3 | |||||||||||
Mortgage pass-through securities | — | .1 | — | .1 | |||||||||||
Collateralized mortgage obligations | — | 41.2 | 5.8 | 47.0 | |||||||||||
Equity securities | .9 | 1.5 | — | 2.4 | |||||||||||
Total trading securities | .9 | 251.6 | 13.7 | 266.2 | |||||||||||
Investments held by variable interest entities - corporate securities | — | 814.3 | — | 814.3 | |||||||||||
Other invested assets - derivatives | — | 54.4 | — | 54.4 | |||||||||||
Assets held in separate accounts | — | 14.9 | — | 14.9 | |||||||||||
Total assets carried at fair value by category | $ | 50.6 | $ | 25,106.5 | $ | 778.2 | $ | 25,935.3 | |||||||
Liabilities: | |||||||||||||||
Liabilities for insurance products: | |||||||||||||||
Interest-sensitive products - embedded derivatives associated with fixed index annuity products | — | — | 734.0 | 734.0 | |||||||||||
Interest-sensitive products - embedded derivatives associated with modified coinsurance agreement | — | — | 5.5 | 5.5 | |||||||||||
Total liabilities for insurance products | — | — | 739.5 | 739.5 | |||||||||||
Total liabilities carried at fair value by category | $ | — | $ | — | $ | 739.5 | $ | 739.5 |
December 31, 2012 | December 31, 2011 | ||||||||||||||||||||||||||
Quoted prices in active markets for identical assets or liabilities (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | Total estimated fair value | Total carrying amount | Total estimated fair value | Total carrying amount | |||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||
Mortgage loans | $ | — | $ | — | $ | 1,682.1 | $ | 1,682.1 | $ | 1,573.2 | $ | 1,735.4 | $ | 1,602.8 | |||||||||||||
Policy loans | — | — | 272.0 | 272.0 | 272.0 | 279.7 | 279.7 | ||||||||||||||||||||
Other invested assets: | |||||||||||||||||||||||||||
Company-owned life insurance | — | 123.0 | — | 123.0 | 123.0 | 103.9 | 103.9 | ||||||||||||||||||||
Hedge funds | — | 16.1 | — | 16.1 | 16.1 | 18.2 | 18.2 | ||||||||||||||||||||
Cash and cash equivalents: | |||||||||||||||||||||||||||
Unrestricted | 432.3 | 150.2 | — | 582.5 | 582.5 | 436.0 | 436.0 | ||||||||||||||||||||
Held by variable interest entities | 54.2 | — | — | 54.2 | 54.2 | 74.4 | 74.4 | ||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||
Insurance liabilities for interest-sensitive products excluding embedded derivatives (a) | — | — | 12,153.7 | 12,153.7 | 12,153.7 | 13,165.5 | 13,165.5 | ||||||||||||||||||||
Investment borrowings | — | 1,702.0 | — | 1,702.0 | 1,650.8 | 1,735.7 | 1,676.5 | ||||||||||||||||||||
Borrowings related to variable interest entities | — | 752.2 | — | 752.2 | 767.0 | 485.1 | 519.9 | ||||||||||||||||||||
Notes payable – direct corporate obligations | — | 1,100.3 | — | 1,100.3 | 1,004.2 | 978.3 | 857.9 |
(a) | The estimated fair value of insurance liabilities for interest-sensitive products was approximately equal to its carrying value at December 31, 2012. This was because interest rates credited on the vast majority of account balances approximate current rates paid on similar products and because these rates are not generally guaranteed beyond one year. |
Quoted prices in active markets for identical assets or liabilities (Level 1) | Significant other observable inputs (Level 2) (a) | Significant unobservable inputs (Level 3) (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||||
Corporate securities | $ | — | $ | 15,594.4 | $ | 278.1 | $ | 15,872.5 | |||||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | 303.8 | 1.6 | 305.4 | |||||||||||||
States and political subdivisions | — | 1,952.3 | 2.1 | 1,954.4 | |||||||||||||
Debt securities issued by foreign governments | — | 1.4 | — | 1.4 | |||||||||||||
Asset-backed securities | — | 1,334.3 | 79.7 | 1,414.0 | |||||||||||||
Collateralized debt obligations | — | — | 327.3 | 327.3 | |||||||||||||
Commercial mortgage-backed securities | — | 1,415.7 | 17.3 | 1,433.0 | |||||||||||||
Mortgage pass-through securities | — | 29.8 | 2.2 | 32.0 | |||||||||||||
Collateralized mortgage obligations | — | 2,051.2 | 124.8 | 2,176.0 | |||||||||||||
Total fixed maturities, available for sale | — | 22,682.9 | 833.1 | 23,516.0 | |||||||||||||
Equity securities | 17.9 | 87.3 | 69.9 | 175.1 | |||||||||||||
Trading securities: | |||||||||||||||||
Corporate securities | — | 67.6 | — | 67.6 | |||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | 4.9 | — | 4.9 | |||||||||||||
States and political subdivisions | — | 15.6 | — | 15.6 | |||||||||||||
Asset-backed securities | — | .1 | — | .1 | |||||||||||||
Commercial mortgage-backed securities | — | — | .4 | .4 | |||||||||||||
Mortgage pass-through securities | — | .2 | — | .2 | |||||||||||||
Collateralized mortgage obligations | — | .7 | — | .7 | |||||||||||||
Equity securities | .7 | 1.4 | — | 2.1 | |||||||||||||
Total trading securities | .7 | 90.5 | .4 | 91.6 | |||||||||||||
Investments held by variable interest entities | — | 496.3 | — | 496.3 | |||||||||||||
Other invested assets - derivatives | — | 37.8 | — | 37.8 | |||||||||||||
Assets held in separate accounts | — | 15.0 | — | 15.0 | |||||||||||||
Liabilities: | |||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||
Interest-sensitive products | — | — | 669.8 | (b) | 669.8 |
(a) | We revised the hierarchy classification of certain fixed maturities, equity securities, trading securities and other invested assets as we believe the observability of the inputs more closely represent Level 2 valuations. |
(b) | Includes $666.3 million of embedded derivatives associated with our fixed index annuity products and $3.5 million of embedded derivatives associated with a modified coinsurance agreement. |
December 31, 2012 | |||||||||||||||||||||||||||||||
Beginning balance as of December 31, 2011 (a) | Purchases, sales, issuances and settlements, net (c) | Total realized and unrealized gains (losses) included in net income | Total realized and unrealized gains (losses) included in accumulated other comprehensive income (loss) | Transfers into Level 3 | Transfers out of Level 3 (b) | Ending balance as of December 31, 2012 | Amount of total gains (losses) for the year ended December 31, 2012 included in our net income relating to assets and liabilities still held as of the reporting date | ||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||||||||||||||||||
Corporate securities | $ | 278.1 | $ | 88.1 | $ | (.2 | ) | $ | 9.9 | $ | 68.6 | $ | (89.0 | ) | $ | 355.5 | $ | — | |||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 1.6 | (1.6 | ) | — | — | — | — | — | — | ||||||||||||||||||||||
States and political subdivisions | 2.1 | (1.8 | ) | — | .9 | 11.9 | — | 13.1 | — | ||||||||||||||||||||||
Asset-backed securities | 79.7 | 15.2 | (.3 | ) | 6.3 | .5 | (57.4 | ) | 44.0 | — | |||||||||||||||||||||
Collateralized debt obligations | 327.3 | (24.8 | ) | — | 21.5 | — | — | 324.0 | — | ||||||||||||||||||||||
Commercial mortgage-backed securities | 17.3 | (2.5 | ) | — | .8 | 5.7 | (15.1 | ) | 6.2 | — | |||||||||||||||||||||
Mortgage pass-through securities | 2.2 | (.3 | ) | — | — | — | — | 1.9 | — | ||||||||||||||||||||||
Collateralized mortgage obligations | 124.8 | .2 | — | (.1 | ) | 5.0 | (113.0 | ) | 16.9 | — | |||||||||||||||||||||
Total fixed maturities, available for sale | 833.1 | 72.5 | (.5 | ) | 39.3 | 91.7 | (274.5 | ) | 761.6 | — | |||||||||||||||||||||
Equity securities: | |||||||||||||||||||||||||||||||
Corporate securities | 6.4 | (3.2 | ) | (3.8 | ) | .7 | — | — | .1 | (3.8 | ) | ||||||||||||||||||||
Venture capital investments | 63.5 | (34.3 | ) | (26.0 | ) | (.4 | ) | — | — | 2.8 | — | ||||||||||||||||||||
Total equity securities | 69.9 | (37.5 | ) | (29.8 | ) | .3 | — | — | 2.9 | (3.8 | ) | ||||||||||||||||||||
Trading securities: | |||||||||||||||||||||||||||||||
States and political subdivisions | — | — | .1 | — | .5 | — | .6 | .1 | |||||||||||||||||||||||
Collateralized debt obligations | — | 6.9 | .4 | — | — | — | 7.3 | .4 | |||||||||||||||||||||||
Commercial mortgage-backed securities | .4 | — | — | — | — | (.4 | ) | — | — | ||||||||||||||||||||||
Collateralized mortgage obligations | — | 4.5 | 1.3 | — | — | — | 5.8 | 1.3 | |||||||||||||||||||||||
Total trading securities | .4 | 11.4 | 1.8 | — | .5 | (.4 | ) | 13.7 | 1.8 | ||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||||||||||||||
Interest-sensitive products | (669.8 | ) | (54.5 | ) | (15.2 | ) | — | — | — | (739.5 | ) | (15.2 | ) |
(a) | We revised the hierarchy classification of certain fixed maturities, equity securities, trading securities and other invested assets as we believe the observability of the inputs more closely represent Level 2 valuations. |
(b) | For our fixed maturity securities, the majority of our transfers out of Level 3 are the result of obtaining a valuation from an independent pricing service at the end of the period, whereas a broker quote was used as of the beginning of the period. |
(c) | Purchases, sales, issuances and settlements, net, represent the activity that occurred during the period that results in a change of the asset or liability but does not represent changes in fair value for the instruments held at the beginning of the period. Such activity primarily consists of purchases and sales of fixed maturity and equity securities and changes to embedded derivative instruments related to insurance products resulting from the issuance of new contracts, or changes to existing contracts. The following summarizes such activity for the year ended December 31, 2012 (dollars in millions): |
Purchases | Sales | Issuances | Settlements | Purchases, sales, issuances and settlements, net | |||||||||||||||
Assets: | |||||||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||||||
Corporate securities | $ | 110.3 | $ | (22.2 | ) | $ | — | $ | — | $ | 88.1 | ||||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | (1.6 | ) | — | — | (1.6 | ) | ||||||||||||
States and political subdivisions | — | (1.8 | ) | — | — | (1.8 | ) | ||||||||||||
Asset-backed securities | 19.0 | (3.8 | ) | — | — | 15.2 | |||||||||||||
Collateralized debt obligations | 35.4 | (60.2 | ) | — | — | (24.8 | ) | ||||||||||||
Commercial mortgage-backed securities | — | (2.5 | ) | — | — | (2.5 | ) | ||||||||||||
Mortgage pass-through securities | — | (.3 | ) | — | — | (.3 | ) | ||||||||||||
Collateralized mortgage obligations | 11.2 | (11.0 | ) | — | — | .2 | |||||||||||||
Total fixed maturities, available for sale | 175.9 | (103.4 | ) | — | — | 72.5 | |||||||||||||
Equity securities: | |||||||||||||||||||
Corporate securities | — | (3.2 | ) | — | — | (3.2 | ) | ||||||||||||
Venture capital investments | — | (34.3 | ) | — | — | (34.3 | ) | ||||||||||||
Total equity securities | — | (37.5 | ) | — | — | (37.5 | ) | ||||||||||||
Trading securities: | |||||||||||||||||||
Collateralized debt obligations | 6.9 | — | — | — | 6.9 | ||||||||||||||
Collateralized mortgage obligations | 4.5 | — | — | — | 4.5 | ||||||||||||||
Total trading securities | 11.4 | — | — | — | 11.4 | ||||||||||||||
Liabilities: | |||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||
Interest-sensitive products | (103.3 | ) | 60.4 | (50.9 | ) | 39.3 | (54.5 | ) |
December 31, 2011 | ||||||||||||||||||||||||||||||||
Beginning balance as of December 31, 2010 (a) | Purchases, sales, issuances and settlements, net (c) | Total realized and unrealized gains (losses) included in net income | Total realized and unrealized gains (losses) included in accumulated other comprehensive income (loss) | Transfers into Level 3 | Transfers out of Level 3 (b) | Ending balance as of December 31, 2011 | Amount of total gains (losses) for the year ended December 31, 2011 included in our net income relating to assets and liabilities still held as of the reporting date | |||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||||||||
Fixed maturities, available for sale: | ||||||||||||||||||||||||||||||||
Corporate securities | $ | 1,907.8 | $ | (292.3 | ) | $ | (17.0 | ) | $ | 15.2 | $ | 43.3 | $ | (1,378.9 | ) | $ | 278.1 | $ | (11.5 | ) | ||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 2.0 | (.1 | ) | — | (.3 | ) | — | — | 1.6 | — | ||||||||||||||||||||||
States and political subdivisions | 2.5 | — | — | .1 | 2.0 | (2.5 | ) | 2.1 | — | |||||||||||||||||||||||
Asset-backed securities | 182.3 | (4.1 | ) | — | 4.8 | 39.4 | (142.7 | ) | 79.7 | — | ||||||||||||||||||||||
Collateralized debt obligations | 256.5 | 69.4 | 1.5 | (.1 | ) | — | — | 327.3 | — | |||||||||||||||||||||||
Commercial mortgage-backed securities | — | — | — | .2 | 17.1 | — | 17.3 | — | ||||||||||||||||||||||||
Mortgage pass-through securities | 3.5 | (1.3 | ) | — | — | — | — | 2.2 | — | |||||||||||||||||||||||
Collateralized mortgage obligations | 197.1 | 28.4 | (2.1 | ) | 3.7 | 3.9 | (106.2 | ) | 124.8 | — | ||||||||||||||||||||||
Total fixed maturities, available for sale | 2,551.7 | (200.0 | ) | (17.6 | ) | 23.6 | 105.7 | (1,630.3 | ) | 833.1 | (11.5 | ) | ||||||||||||||||||||
Equity securities | 6.9 | 67.0 | (3.8 | ) | (.2 | ) | — | — | 69.9 | — | ||||||||||||||||||||||
Trading securities: | ||||||||||||||||||||||||||||||||
Commercial mortgage-backed securities | .4 | — | — | — | — | — | .4 | — | ||||||||||||||||||||||||
Collateralized mortgage obligations | .4 | (.4 | ) | — | — | — | — | — | — | |||||||||||||||||||||||
Total trading securities | .8 | (.4 | ) | — | — | — | — | .4 | — | |||||||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||||||||||
Liabilities for insurance products: | ||||||||||||||||||||||||||||||||
Interest-sensitive products | (553.2 | ) | (62.5 | ) | (54.1 | ) | — | — | — | (669.8 | ) | (54.1 | ) |
(a) | We revised the hierarchy classification of certain fixed maturities, equity securities, trading securities and other invested assets as we believe the observability of the inputs more closely represent Level 2 valuations. |
(b) | For our fixed maturity securities, the majority of our transfers out of Level 3 are the result of obtaining a valuation from an independent pricing service at the end of the period, whereas a broker quote was used as of the beginning of the period. |
(c) | Purchases, sales, issuances and settlements, net, represent the activity that occurred during the period that results in a change of the asset or liability but does not represent changes in fair value for the instruments held at the beginning of the period. Such activity primarily consists of purchases and sales of fixed maturity and equity securities and changes to embedded derivative instruments related to insurance products resulting from the issuance of new contracts, or changes to existing contracts. The following summarizes such activity for the year ended December 31, 2011 (dollars in millions): |
Purchases | Sales | Issuances | Settlements | Purchases, sales, issuances and settlements, net | |||||||||||||||
Assets: | |||||||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||||||
Corporate securities | $ | 5.8 | $ | (298.1 | ) | $ | — | $ | — | $ | (292.3 | ) | |||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | (.1 | ) | — | — | (.1 | ) | ||||||||||||
Asset-backed securities | .2 | (4.3 | ) | — | — | (4.1 | ) | ||||||||||||
Collateralized debt obligations | 182.2 | (112.8 | ) | — | — | 69.4 | |||||||||||||
Mortgage pass-through securities | — | (1.3 | ) | — | — | (1.3 | ) | ||||||||||||
Collateralized mortgage obligations | 63.6 | (35.2 | ) | — | — | 28.4 | |||||||||||||
Total fixed maturities, available for sale | 251.8 | (451.8 | ) | — | — | (200.0 | ) | ||||||||||||
Equity securities - venture capital investments | 67.0 | — | — | — | 67.0 | ||||||||||||||
Trading securities - collateralized mortgage obligations | — | (.4 | ) | — | — | (.4 | ) | ||||||||||||
Liabilities: | |||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||
Interest-sensitive products | (119.8 | ) | 54.5 | (34.6 | ) | 37.4 | (62.5 | ) |
Fair value at December 31, 2012 | Valuation technique(s) | Unobservable inputs | Range (weighted average) | ||||||
Assets: | |||||||||
Corporate securities (a) | $ | 248.3 | Discounted cash flow analysis | Discount margins | 1.90% - 3.25% (2.78%) | ||||
Asset-backed securities (b) | 33.3 | Discounted cash flow analysis | Discount margins | 2.78% - 3.14% (2.99%) | |||||
Collateralized debt obligations (c) | 331.4 | Discounted cash flow analysis | Recoveries | 65% - 66% | |||||
Constant prepayment rate | 20% | ||||||||
Discount margins | .95% - 8.75% (2.02%) | ||||||||
Annual default rate | .95% - 5.54% (3.01%) | ||||||||
Portfolio CCC % | 1.18% - 21.56% (11.99%) | ||||||||
Venture capital investments (d) | 2.8 | Market multiples | EBITDA multiple | 6.8 | |||||
Revenue multiple | 1.5 | ||||||||
Other assets categorized as Level 3 (e) | 162.4 | Unadjusted third-party price source | Not applicable | Not applicable | |||||
Total | 778.2 | ||||||||
Liabilities: | |||||||||
Interest sensitive products (f) | 739.5 | Discounted projected embedded derivatives | Projected portfolio yields | 5.35% - 5.61% (5.55%) | |||||
Discount rates | 0.0 - 3.6% (1.4%) | ||||||||
Surrender rates | 4% - 43% (19%) |
(a) | Corporate securities - The significant unobservable input used in the fair value measurement of our corporate securities is discount margin added to a riskless market yield. Significant increases (decreases) in discount margin in isolation would result in a significantly lower (higher) fair value measurement. |
(b) | Asset-backed securities - The significant unobservable input used in the fair value measurement of our asset-backed securities is discount margin added to a riskless market yield. Significant increases (decreases) in discount margin in isolation would result in a significantly lower (higher) fair value measurement. |
(c) | Collateralized debt obligations - The significant unobservable inputs used in the fair value measurement of our collateralized debt obligations relate to collateral performance, including default rate, recoveries and constant prepayment rate, as well as discount margins of the underlying collateral. Significant increases (decreases) in default rate in isolation would result in a significantly lower (higher) fair value measurement. Generally, a significant increase (decrease) in the constant prepayment rate and recoveries in isolation would result in a significantly higher (lower) fair value measurement. Generally a significant increase (decrease) in discount margin in isolation would result in a significantly lower (higher) fair value measurement. Generally, a change in the assumption used for the annual default rate is accompanied by a directionally similar change in the assumption used for discount margins and portfolio CCC % and a directionally opposite change in the assumption used for constant prepayment rate and recoveries. A tranche's payment priority and investment cost basis could alter generalized fair value outcomes. |
(d) | Venture capital investments - The significant unobservable inputs used in the fair value measurement of our venture capital investments are the EBITDA multiple and revenue multiple. Generally, a significant increase (decrease) in the EBITDA or revenue multiples in isolation would result in a significantly higher (lower) fair value measurement. |
(e) | Other assets categorized as Level 3 - For these assets, there were no adjustments to quoted market prices obtained from third-party pricing sources. |
(f) | Interest sensitive products - The significant unobservable inputs used in the fair value measurement of our interest sensitive products are projected portfolio yields, discount rates and surrender rates. Increases (decreases) in projected portfolio yields in isolation would lead to a higher (lower) fair value measurement. The discount rate is based on the Treasury rate adjusted by a margin. Increases (decreases) in the discount rates would lead to a lower (higher) fair value measurement. Assumed surrender rates are used to project how long the contracts remain in force. Generally, the longer the contracts are assumed to be in force the higher the fair value of the embedded derivative. |
December 31, 2011 | |||||||||||
Amounts prior to adoption of ASU 2010-26 | Effect of adoption of ASU 2010-26 | As reported | |||||||||
Deferred acquisition costs | $ | 1,418.1 | $ | (621.0 | ) | $ | 797.1 | ||||
Income tax assets, net | 630.5 | 234.9 | 865.4 | ||||||||
Other assets | 316.9 | (24.7 | ) | 292.2 | |||||||
Total assets | 33,332.7 | (410.8 | ) | 32,921.9 | |||||||
Other liabilities | 548.3 | 8.0 | 556.3 | ||||||||
Total liabilities | 28,300.1 | 8.0 | 28,308.1 | ||||||||
Accumulated other comprehensive income | 625.5 | 156.1 | 781.6 | ||||||||
Retained earnings (accumulated deficit) | 42.8 | (574.9 | ) | (532.1 | ) | ||||||
Total shareholders' equity | 5,032.6 | (418.8 | ) | 4,613.8 | |||||||
Total liabilities and shareholders' equity | 33,332.7 | (410.8 | ) | 32,921.9 |
Year ended | |||||||||||
December 31, 2011 | |||||||||||
Amounts prior to adoption of ASU 2010-26 | Effect of adoption of ASU 2010-26 | As reported | |||||||||
Amortization | $ | 432.4 | $ | (135.0 | ) | $ | 297.4 | ||||
Other operating costs and expenses | 496.5 | 208.0 | 704.5 | ||||||||
Total benefits and expenses | 3,745.4 | 73.0 | 3,818.4 | ||||||||
Income before income taxes | 379.2 | (73.0 | ) | 306.2 | |||||||
Tax expense on period income | 139.7 | (26.2 | ) | 113.5 | |||||||
Net income | 382.5 | (46.8 | ) | 335.7 | |||||||
Earnings per common share: | |||||||||||
Basic: | |||||||||||
Net income | $ | 1.54 | $ | (.19 | ) | $ | 1.35 | ||||
Diluted: | |||||||||||
Net income | 1.31 | (.16 | ) | 1.15 |
Year ended | |||||||||||
December 31, 2010 | |||||||||||
Amounts prior to adoption of ASU 2010-26 | Effect of adoption of ASU 2010-26 | As reported | |||||||||
Amortization | $ | 443.8 | $ | (118.8 | ) | $ | 325.0 | ||||
Other operating costs and expenses | 502.9 | 187.4 | 690.3 | ||||||||
Total benefits and expenses | 3,790.4 | 68.6 | 3,859.0 | ||||||||
Income before income taxes | 293.5 | (68.6 | ) | 224.9 | |||||||
Tax expense on period income | 103.9 | (24.6 | ) | 79.3 | |||||||
Net income | 284.6 | (44.0 | ) | 240.6 | |||||||
Earnings per common share: | |||||||||||
Basic: | |||||||||||
Net income | $ | 1.13 | $ | (.17 | ) | $ | .96 | ||||
Diluted: | |||||||||||
Net income | .99 | (.15 | ) | .84 |
Year ended | |||||||||||
December 31, 2011 | |||||||||||
As originally reported | Effect of adoption of ASU 2010-26 | As adjusted | |||||||||
Cash flows from operating activities: | |||||||||||
Deferrable policy acquisition costs | $ | (428.7 | ) | $ | 212.0 | $ | (216.7 | ) | |||
Other operating costs | (472.3 | ) | (212.0 | ) | (684.3 | ) | |||||
Net cash used by operating activities | 774.8 | — | 774.8 |
Year ended | |||||||||||
December 31, 2010 | |||||||||||
As originally reported | Effect of adoption of ASU 2010-26 | As adjusted | |||||||||
Cash flows from operating activities: | |||||||||||
Deferrable policy acquisition costs | $ | (418.2 | ) | $ | 193.0 | $ | (225.2 | ) | |||
Other operating costs | (444.8 | ) | (193.0 | ) | (637.8 | ) | |||||
Net cash used by operating activities | 734.0 | — | 734.0 |
|
Amortized cost | Gross unrealized gains | Gross unrealized losses | Estimated fair value | Other-than-temporary impairments included in accumulated other comprehensive income | |||||||||||||||
Investment grade (a): | |||||||||||||||||||
Corporate securities | $ | 13,531.8 | $ | 2,221.4 | $ | (12.1 | ) | $ | 15,741.1 | $ | — | ||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 93.9 | 5.6 | — | 99.5 | — | ||||||||||||||
States and political subdivisions | 1,840.7 | 277.3 | (4.3 | ) | 2,113.7 | — | |||||||||||||
Debt securities issued by foreign governments | .8 | — | — | .8 | — | ||||||||||||||
Asset-backed securities | 1,002.9 | 70.9 | (2.8 | ) | 1,071.0 | — | |||||||||||||
Collateralized debt obligations | 311.5 | 7.5 | (1.0 | ) | 318.0 | — | |||||||||||||
Commercial mortgage-backed securities | 1,325.7 | 152.3 | (.6 | ) | 1,477.4 | — | |||||||||||||
Mortgage pass-through securities | 20.6 | 1.2 | — | 21.8 | — | ||||||||||||||
Collateralized mortgage obligations | 1,157.7 | 107.2 | (.7 | ) | 1,264.2 | (.8 | ) | ||||||||||||
Total investment grade fixed maturities, available for sale | 19,285.6 | 2,843.4 | (21.5 | ) | 22,107.5 | (.8 | ) | ||||||||||||
Below-investment grade (a): | |||||||||||||||||||
Corporate securities | 1,055.8 | 65.3 | (8.1 | ) | 1,113.0 | — | |||||||||||||
States and political subdivisions | 15.3 | — | (.9 | ) | 14.4 | — | |||||||||||||
Asset-backed securities | 360.9 | 31.4 | (2.4 | ) | 389.9 | — | |||||||||||||
Collateralized debt obligations | 5.5 | .5 | — | 6.0 | — | ||||||||||||||
Collateralized mortgage obligations | 903.7 | 79.6 | — | 983.3 | (5.2 | ) | |||||||||||||
Total below-investment grade fixed maturities, available for sale | 2,341.2 | 176.8 | (11.4 | ) | 2,506.6 | (5.2 | ) | ||||||||||||
Total fixed maturities, available for sale | $ | 21,626.8 | $ | 3,020.2 | $ | (32.9 | ) | $ | 24,614.1 | $ | (6.0 | ) | |||||||
Equity securities | $ | 167.1 | $ | 5.9 | $ | (1.6 | ) | $ | 171.4 |
(a) | Investment ratings – Investment ratings are assigned the second lowest rating by Nationally Recognized Statistical Rating Organization ("NRSROs") (Moody's Investor Services, Inc. ("Moody's"), S&P or Fitch Ratings ("Fitch")), or if not rated by such firms, the rating assigned by the National Association of Insurance Commissioners (the "NAIC"). NAIC designations of "1" or "2" include fixed maturities generally rated investment grade (rated "Baa3" or higher by Moody's or rated "BBB-" or higher by S&P and Fitch). NAIC designations of "3" through "6" are referred to as below-investment grade (which generally are rated "Ba1" or lower by Moody's or rated "BB+" or lower by S&P and Fitch). References to investment grade or below-investment grade throughout our consolidated financial statements are determined as described above. |
NAIC Designation | NRSRO Equivalent Rating | |
1 | AAA/AA/A | |
2 | BBB | |
3 | BB | |
4 | B | |
5 | CCC and lower | |
6 | In or near default |
NAIC designation | Amortized cost | Estimated fair value | Percentage of total estimated fair value | ||||||||
1 | $ | 10,133.6 | $ | 11,586.8 | 47.1 | % | |||||
2 | 10,309.4 | 11,779.5 | 47.8 | ||||||||
3 | 849.3 | 902.6 | 3.7 | ||||||||
4 | 300.4 | 314.9 | 1.3 | ||||||||
5 | 33.7 | 29.8 | .1 | ||||||||
6 | .4 | .5 | — | ||||||||
$ | 21,626.8 | $ | 24,614.1 | 100.0 | % |
Amortized cost | Gross unrealized gains | Gross unrealized losses | Estimated fair value | Other-than-temporary impairments included in accumulated other comprehensive income | |||||||||||||||
Investment grade: | |||||||||||||||||||
Corporate securities | $ | 13,414.9 | $ | 1,513.4 | $ | (86.4 | ) | $ | 14,841.9 | $ | — | ||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 298.0 | 7.4 | — | 305.4 | — | ||||||||||||||
States and political subdivisions | 1,778.7 | 189.3 | (13.6 | ) | 1,954.4 | — | |||||||||||||
Debt securities issued by foreign governments | 1.3 | .1 | — | 1.4 | — | ||||||||||||||
Asset-backed securities | 1,227.2 | 43.3 | (30.9 | ) | 1,239.6 | — | |||||||||||||
Collateralized debt obligations | 323.1 | 1.1 | (4.4 | ) | 319.8 | — | |||||||||||||
Commercial mortgage-backed securities | 1,351.0 | 89.9 | (7.9 | ) | 1,433.0 | — | |||||||||||||
Mortgage pass-through securities | 30.5 | 1.6 | (.1 | ) | 32.0 | — | |||||||||||||
Collateralized mortgage obligations | 1,314.8 | 77.8 | (4.0 | ) | 1,388.6 | (.3 | ) | ||||||||||||
Total investment grade fixed maturities, available for sale | 19,739.5 | 1,923.9 | (147.3 | ) | 21,516.1 | (.3 | ) | ||||||||||||
Below-investment grade: | |||||||||||||||||||
Corporate securities | 1,055.5 | 25.6 | (50.5 | ) | 1,030.6 | — | |||||||||||||
Asset-backed securities | 178.0 | 2.2 | (5.8 | ) | 174.4 | — | |||||||||||||
Collateralized debt obligations | 9.4 | — | (1.9 | ) | 7.5 | — | |||||||||||||
Collateralized mortgage obligations | 796.7 | 8.1 | (17.4 | ) | 787.4 | (11.5 | ) | ||||||||||||
Total below-investment grade fixed maturities, available for sale | 2,039.6 | 35.9 | (75.6 | ) | 1,999.9 | (11.5 | ) | ||||||||||||
Total fixed maturities, available for sale | $ | 21,779.1 | $ | 1,959.8 | $ | (222.9 | ) | $ | 23,516.0 | $ | (11.8 | ) | |||||||
Equity securities | $ | 177.0 | $ | 1.2 | $ | (3.1 | ) | $ | 175.1 |
2012 | 2011 | ||||||
Net unrealized appreciation (depreciation) on fixed maturity securities, available for sale, on which an other-than-temporary impairment loss has been recognized | $ | 9.8 | $ | (4.4 | ) | ||
Net unrealized gains on all other investments | 2,986.5 | 1,733.2 | |||||
Adjustment to present value of future profits (a) | (193.0 | ) | (214.8 | ) | |||
Adjustment to deferred acquisition costs | (452.9 | ) | (289.3 | ) | |||
Adjustment to insurance liabilities | (489.8 | ) | — | ||||
Unrecognized net loss related to deferred compensation plan | (7.9 | ) | (8.3 | ) | |||
Deferred income tax liabilities | (655.3 | ) | (434.8 | ) | |||
Accumulated other comprehensive income | $ | 1,197.4 | $ | 781.6 |
(a) | The present value of future profits is the value assigned to the right to receive future cash flows from contracts existing at September 10, 2003 (the date our Predecessor emerged from bankruptcy). |
Amortized cost | Estimated fair value | ||||||
(Dollars in millions) | |||||||
Due in one year or less | $ | 167.6 | $ | 170.2 | |||
Due after one year through five years | 1,605.0 | 1,754.5 | |||||
Due after five years through ten years | 4,375.0 | 4,932.7 | |||||
Due after ten years | 10,390.7 | 12,225.1 | |||||
Subtotal | 16,538.3 | 19,082.5 | |||||
Structured securities | 5,088.5 | 5,531.6 | |||||
Total fixed maturities, available for sale | $ | 21,626.8 | $ | 24,614.1 |
2012 | 2011 | 2010 | |||||||||
Fixed maturities | $ | 1,280.9 | $ | 1,233.8 | $ | 1,162.6 | |||||
Trading income related to policyholder and reinsurer accounts and other special-purpose portfolios | 62.4 | 14.6 | 43.7 | ||||||||
Equity securities | 4.4 | 1.7 | .8 | ||||||||
Mortgage loans | 99.8 | 111.7 | 121.7 | ||||||||
Policy loans | 17.1 | 17.6 | 18.2 | ||||||||
Options related to fixed index products: | |||||||||||
Option income | .4 | 36.5 | 57.3 | ||||||||
Change in value of options | 25.1 | (57.7 | ) | (29.1 | ) | ||||||
Other invested assets | 14.4 | 14.5 | 9.1 | ||||||||
Cash and cash equivalents | .6 | .4 | .5 | ||||||||
Gross investment income | 1,505.1 | 1,373.1 | 1,384.8 | ||||||||
Less investment expenses | 18.7 | 19.0 | 17.9 | ||||||||
Net investment income | $ | 1,486.4 | $ | 1,354.1 | $ | 1,366.9 |
2012 | 2011 | 2010 | |||||||||
Fixed maturity securities, available for sale: | |||||||||||
Realized gains on sale | $ | 115.4 | $ | 183.1 | $ | 347.1 | |||||
Realized losses on sale | (15.4 | ) | (59.9 | ) | (147.7 | ) | |||||
Impairments: | |||||||||||
Total other-than-temporary impairment losses | (1.0 | ) | (19.2 | ) | (94.8 | ) | |||||
Other-than-temporary impairment losses recognized in accumulated other comprehensive income (loss) | — | 5.3 | (4.7 | ) | |||||||
Net impairment losses recognized | (1.0 | ) | (13.9 | ) | (99.5 | ) | |||||
Net realized investment gains from fixed maturities | 99.0 | 109.3 | 99.9 | ||||||||
Equity securities | .1 | (.2 | ) | .1 | |||||||
Commercial mortgage loans | (3.7 | ) | (29.3 | ) | (16.9 | ) | |||||
Impairments of mortgage loans and other investments | (36.8 | ) | (20.7 | ) | (50.3 | ) | |||||
Other | 22.5 | 2.7 | (2.6 | ) | |||||||
Net realized investment gains | $ | 81.1 | $ | 61.8 | $ | 30.2 |
Year ended | |||||||||||
December 31, | |||||||||||
2012 | 2011 | 2010 | |||||||||
Credit losses on fixed maturity securities, available for sale, beginning of period | $ | (2.0 | ) | $ | (6.1 | ) | $ | (27.2 | ) | ||
Add: credit losses on other-than-temporary impairments not previously recognized | — | (1.1 | ) | (1.7 | ) | ||||||
Less: credit losses on securities sold | .4 | 5.2 | 33.3 | ||||||||
Less: credit losses on securities impaired due to intent to sell (a) | — | — | 1.9 | ||||||||
Add: credit losses on previously impaired securities | — | — | (12.4 | ) | |||||||
Less: increases in cash flows expected on previously impaired securities | — | — | — | ||||||||
Credit losses on fixed maturity securities, available for sale, end of period | $ | (1.6 | ) | $ | (2.0 | ) | $ | (6.1 | ) |
(a) | Represents securities for which the amount previously recognized in accumulated other comprehensive income was recognized in earnings because we intend to sell the security or we more likely than not will be required to sell the security before recovery of its amortized cost basis. |
Amortized cost | Estimated fair value | ||||||
(Dollars in millions) | |||||||
Due in one year or less | $ | — | $ | — | |||
Due after one year through five years | 35.5 | 35.2 | |||||
Due after five years through ten years | 106.5 | 103.1 | |||||
Due after ten years | 513.0 | 491.3 | |||||
Subtotal | 655.0 | 629.6 | |||||
Structured securities | 286.5 | 279.0 | |||||
Total | $ | 941.5 | $ | 908.6 |
Less than 12 months | 12 months or greater | Total | ||||||||||||||||||||||
Description of securities | Fair value | Unrealized losses | Fair value | Unrealized losses | Fair value | Unrealized losses | ||||||||||||||||||
States and political subdivisions | $ | 48.3 | $ | (1.8 | ) | $ | 68.7 | $ | (3.4 | ) | $ | 117.0 | $ | (5.2 | ) | |||||||||
Corporate securities | 338.1 | (11.2 | ) | 174.5 | (9.0 | ) | 512.6 | (20.2 | ) | |||||||||||||||
Asset-backed securities | 41.7 | (.3 | ) | 111.6 | (4.9 | ) | 153.3 | (5.2 | ) | |||||||||||||||
Collateralized debt obligations | 19.4 | (.4 | ) | 32.5 | (.6 | ) | 51.9 | (1.0 | ) | |||||||||||||||
Commercial mortgage-backed securities | 4.9 | (.1 | ) | 6.2 | (.5 | ) | 11.1 | (.6 | ) | |||||||||||||||
Mortgage pass-through securities | — | — | 1.9 | — | 1.9 | — | ||||||||||||||||||
Collateralized mortgage obligations | 27.0 | (.4 | ) | 33.8 | (.3 | ) | 60.8 | (.7 | ) | |||||||||||||||
Total fixed maturities, available for sale | $ | 479.4 | $ | (14.2 | ) | $ | 429.2 | $ | (18.7 | ) | $ | 908.6 | $ | (32.9 | ) | |||||||||
Equity securities | $ | 17.8 | $ | (1.6 | ) | $ | — | $ | — | $ | 17.8 | $ | (1.6 | ) |
Less than 12 months | 12 months or greater | Total | ||||||||||||||||||||||
Description of securities | Fair value | Unrealized losses | Fair value | Unrealized losses | Fair value | Unrealized losses | ||||||||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | $ | 9.1 | $ | — | $ | .2 | $ | — | $ | 9.3 | $ | — | ||||||||||||
States and political subdivisions | 6.9 | (.2 | ) | 155.4 | (13.4 | ) | 162.3 | (13.6 | ) | |||||||||||||||
Debt securities issued by foreign governments | .5 | — | — | — | .5 | — | ||||||||||||||||||
Corporate securities | 1,394.7 | (57.0 | ) | 466.2 | (79.9 | ) | 1,860.9 | (136.9 | ) | |||||||||||||||
Asset-backed securities | 437.6 | (14.5 | ) | 147.5 | (22.2 | ) | 585.1 | (36.7 | ) | |||||||||||||||
Collateralized debt obligations | 268.8 | (6.3 | ) | 1.7 | — | 270.5 | (6.3 | ) | ||||||||||||||||
Commercial mortgage-backed securities | 168.8 | (5.2 | ) | 33.0 | (2.7 | ) | 201.8 | (7.9 | ) | |||||||||||||||
Mortgage pass-through securities | 1.2 | — | 2.2 | (.1 | ) | 3.4 | (.1 | ) | ||||||||||||||||
Collateralized mortgage obligations | 645.0 | (20.8 | ) | 29.7 | (.6 | ) | 674.7 | (21.4 | ) | |||||||||||||||
Total fixed maturities, available for sale | $ | 2,932.6 | $ | (104.0 | ) | $ | 835.9 | $ | (118.9 | ) | $ | 3,768.5 | $ | (222.9 | ) | |||||||||
Equity securities | $ | 41.6 | $ | (3.0 | ) | $ | .4 | $ | — | $ | 42.0 | $ | (3.0 | ) |
Par value | Amortized cost | Estimated fair value | |||||||||
Below 4 percent | $ | 609.4 | $ | 564.1 | $ | 581.8 | |||||
4 percent – 5 percent | 793.1 | 773.7 | 850.3 | ||||||||
5 percent – 6 percent | 2,718.1 | 2,575.9 | 2,825.0 | ||||||||
6 percent – 7 percent | 941.4 | 881.4 | 967.2 | ||||||||
7 percent – 8 percent | 159.5 | 164.8 | 176.3 | ||||||||
8 percent and above | 127.7 | 128.7 | 131.0 | ||||||||
Total structured securities | $ | 5,349.2 | $ | 5,088.6 | $ | 5,531.6 |
Estimated fair value | ||||||||||
Type | Amortized cost | Amount | Percent of fixed maturities | |||||||
Pass-throughs, sequential and equivalent securities | $ | 1,376.6 | $ | 1,492.7 | 6.1 | % | ||||
Planned amortization classes, target amortization classes and accretion-directed bonds | 678.9 | 746.8 | 3.0 | |||||||
Commercial mortgage-backed securities | 1,325.7 | 1,477.4 | 6.0 | |||||||
Asset-backed securities | 1,363.9 | 1,460.9 | 6.0 | |||||||
Collateralized debt obligations | 317.0 | 324.1 | 1.3 | |||||||
Other | 26.5 | 29.7 | .1 | |||||||
Total structured securities | $ | 5,088.6 | $ | 5,531.6 | 22.5 | % |
Estimated fair value | |||||||||||
Loan-to-value ratio (a) | Carrying value | Mortgage loans | Collateral | ||||||||
Less than 60% | $ | 758.9 | $ | 838.7 | $ | 2,172.6 | |||||
60% to 70% | 323.1 | 342.7 | 498.2 | ||||||||
Greater than 70% to 80% | 266.9 | 281.5 | 358.7 | ||||||||
Greater than 80% to 90% | 114.1 | 118.5 | 135.0 | ||||||||
Greater than 90% | 110.2 | 100.7 | 117.3 | ||||||||
Total | $ | 1,573.2 | $ | 1,682.1 | $ | 3,281.8 |
(a) | Loan-to-value ratios are calculated as the ratio of: (i) the carrying value of the commercial mortgage loans; to (ii) the estimated fair value of the underlying collateral. |
|
Withdrawal assumption | Mortality assumption | Interest rate assumption | 2012 | 2011 | |||||||||
Future policy benefits: | |||||||||||||
Interest-sensitive products: | |||||||||||||
Investment contracts | N/A | N/A | (c) | $ | 9,648.9 | $ | 9,832.9 | ||||||
Universal life contracts | N/A | N/A | N/A | 3,244.3 | 3,332.6 | ||||||||
Total interest-sensitive products | 12,893.2 | 13,165.5 | |||||||||||
Traditional products: | |||||||||||||
Traditional life insurance contracts | Company experience | (a) | 5% | 2,389.6 | 2,396.2 | ||||||||
Limited-payment annuities | Company experience, if applicable | (b) | 4% | 903.5 | 848.8 | ||||||||
Individual and group accident and health | Company experience | Company experience | 6% | 7,903.2 | 7,237.7 | ||||||||
Total traditional products | 11,196.3 | 10,482.7 | |||||||||||
Claims payable and other policyholder funds | N/A | N/A | N/A | 985.1 | 1,034.3 | ||||||||
Liabilities related to separate accounts | N/A | N/A | N/A | 14.9 | 15.0 | ||||||||
Total | $ | 25,089.5 | $ | 24,697.5 |
(a) | Principally, modifications of the 1965 ‑ 70 and 1975 - 80 Basic, Select and Ultimate Tables. |
(b) | Principally, the 1984 United States Population Table and the NAIC 1983 Individual Annuitant Mortality Table. |
(c) | In 2012 and 2011, all of this liability represented account balances where future benefits are not guaranteed. |
2012 | 2011 | 2010 | |||||||||
Balance, beginning of the year | $ | 1,637.3 | $ | 1,543.7 | $ | 1,444.0 | |||||
Incurred claims (net of reinsurance) related to: | |||||||||||
Current year | 1,570.1 | 1,545.8 | 1,505.8 | ||||||||
Prior years (a) | (56.4 | ) | (41.7 | ) | (15.6 | ) | |||||
Total incurred | 1,513.7 | 1,504.1 | 1,490.2 | ||||||||
Interest on claim reserves | 77.8 | 78.4 | 73.4 | ||||||||
Paid claims (net of reinsurance) related to: | |||||||||||
Current year | 891.3 | 866.5 | 827.0 | ||||||||
Prior years | 663.9 | 626.2 | 694.1 | ||||||||
Total paid | 1,555.2 | 1,492.7 | 1,521.1 | ||||||||
Net change in balance for reinsurance assumed and ceded | 5.7 | 3.8 | 57.2 | ||||||||
Balance, end of the year | $ | 1,679.3 | $ | 1,637.3 | $ | 1,543.7 |
(a) | The reserves and liabilities we establish are necessarily based on estimates, assumptions and prior years' statistics. Such amounts will fluctuate based upon the estimation procedures used to determine the amount of unpaid losses. It is possible that actual claims will exceed our reserves and have a material adverse effect on our results of operations and financial condition. |
|
2012 | 2011 | 2010 | |||||||||
Current tax expense | $ | 12.5 | $ | 11.9 | $ | 9.7 | |||||
Deferred tax expense | 117.4 | 101.6 | 69.6 | ||||||||
Valuation allowance applicable to current year income | (60.3 | ) | — | — | |||||||
Income tax expense calculated based on annual effective tax rate | 69.6 | 113.5 | 79.3 | ||||||||
Valuation allowance reduction applicable to income in future years | (111.2 | ) | (143.0 | ) | (95.0 | ) | |||||
Deferred tax benefit related to loss on extinguishment of debt and other items | (23.7 | ) | — | — | |||||||
Total income tax benefit | $ | (65.3 | ) | $ | (29.5 | ) | $ | (15.7 | ) |
2012 | 2011 | 2010 | ||||||
U.S. statutory corporate rate | 35.0 | % | 35.0 | % | 35.0 | % | ||
Valuation allowance | (110.1 | ) | (46.7 | ) | (42.2 | ) | ||
Other nondeductible benefits | 32.3 | .7 | (.6 | ) | ||||
State taxes | 1.4 | .9 | .9 | |||||
Provision for tax issues, tax credits and other | (.5 | ) | .5 | (.1 | ) | |||
Effective tax rate | (41.9 | )% | (9.6 | )% | (7.0 | )% |
2012 | 2011 | ||||||
Deferred tax assets: | |||||||
Net federal operating loss carryforwards | $ | 1,330.2 | $ | 1,445.2 | |||
Net state operating loss carryforwards | 16.2 | 16.8 | |||||
Tax credits | 39.2 | 32.6 | |||||
Capital loss carryforwards | 296.2 | 342.3 | |||||
Deductible temporary differences: | |||||||
Insurance liabilities | 746.3 | 744.4 | |||||
Other | 86.0 | 64.8 | |||||
Gross deferred tax assets | 2,514.1 | 2,646.1 | |||||
Deferred tax liabilities: | |||||||
Investments | (24.1 | ) | (24.2 | ) | |||
Present value of future profits and deferred acquisition costs | (325.2 | ) | (363.7 | ) | |||
Accumulated other comprehensive income | (655.3 | ) | (434.8 | ) | |||
Gross deferred tax liabilities | (1,004.6 | ) | (822.7 | ) | |||
Net deferred tax assets before valuation allowance | 1,509.5 | 1,823.4 | |||||
Valuation allowance | (766.9 | ) | (938.4 | ) | |||
Net deferred tax assets | 742.6 | 885.0 | |||||
Current income taxes accrued | (25.7 | ) | (19.6 | ) | |||
Income tax assets, net | $ | 716.9 | $ | 865.4 |
Balance, December 31, 2009 | $ | 1,176.4 | ||
Decrease in 2010 | (95.0 | ) | (a) | |
Balance, December 31, 2010 | 1,081.4 | |||
Decrease in 2011 | (143.0 | ) | (b) | |
Balance, December 31, 2011 | 938.4 | |||
Decrease in 2012 | (171.5 | ) | (c) | |
Balance, December 31, 2012 | $ | 766.9 |
(a) | The $95.0 million reduction to the deferred tax valuation allowance during 2010 resulted from the utilization of NOLs and capital loss carryforwards and higher projections of future taxable income based on evidence we consider to be objective and verifiable. |
(b) | The $143.0 million reduction to the deferred tax valuation allowance during 2011 resulted primarily from our recent higher levels of operating income when projecting future taxable income. |
(c) | The $171.5 million reduction to the deferred tax valuation allowance during 2012 resulted primarily from: (i) higher taxable income in 2012 (including investment gains); and (ii) our recent higher levels of operating income when projecting future taxable income as further discussed above. |
Year of expiration | Net operating loss carryforwards (a) | Capital loss | Total loss | |||||||||||||||||
Life | Non-life | carryforwards | carryforwards | |||||||||||||||||
2013 | $ | — | $ | — | $ | 808.6 | (b) | $ | 808.6 | |||||||||||
2014 | — | — | 28.6 | 28.6 | ||||||||||||||||
2015 | — | — | 9.1 | 9.1 | ||||||||||||||||
2018 | 475.0 | (a) | — | — | 475.0 | |||||||||||||||
2021 | 29.5 | — | — | 29.5 | ||||||||||||||||
2022 | 204.1 | — | — | 204.1 | ||||||||||||||||
2023 | — | (b) | 2,603.1 | (a) | — | 2,603.1 | ||||||||||||||
2024 | — | 3.2 | — | 3.2 | ||||||||||||||||
2025 | — | 118.8 | — | 118.8 | ||||||||||||||||
2027 | — | 216.8 | — | 216.8 | ||||||||||||||||
2028 | — | .5 | — | .5 | ||||||||||||||||
2029 | — | 148.9 | — | 148.9 | ||||||||||||||||
2032 | — | .8 | — | .8 | ||||||||||||||||
Total | $ | 708.6 | $ | 3,092.1 | $ | 846.3 | $ | 4,647.0 |
(a) | The life/non-life allocation summarized above assumes the IRS does not ultimately agree with the tax position we have taken in our tax returns with respect to the allocation of CODI. If the IRS ultimately agrees with our tax position, approximately $631 million of the non-life NOLs expiring in 2023 would be characterized as life NOLs expiring in 2018. |
(b) | The allocation of the capital loss carryforwards summarized above assumes the IRS does not ultimately agree with the tax position we have taken with respect to our investment in Senior Health, which was worthless when it was transferred to the Independent Trust in 2008. If the IRS ultimately agrees with our tax position of classifying this loss as ordinary, capital loss carryforwards expiring in 2013 would decrease and life NOLs expiring in 2023 would increase by $742.0 million. |
Years ended December 31, | |||||||
2012 | 2011 | ||||||
Balance at beginning of year | $ | 318.2 | $ | 311.1 | |||
Increase based on tax positions taken in prior years | 7.3 | 7.1 | |||||
Decrease based on tax positions taken in prior years | (15.0 | ) | — | ||||
Balance at end of year | $ | 310.5 | $ | 318.2 |
|
2012 | 2011 | ||||||
New Senior Secured Credit Agreement (as defined below) | $ | 644.6 | $ | — | |||
7.0% Debentures | 93.0 | 293.0 | |||||
Previous Senior Secured Credit Agreement (as defined below) | — | 255.2 | |||||
6.375% Senior Secured Notes due October 2020 (the "6.375% Notes") | 275.0 | — | |||||
9.0% Senior Secured Notes due January 2018 (the "9.0% Notes") | — | 275.0 | |||||
Senior Health Note due November 12, 2013 (the "Senior Health Note") | — | 50.0 | |||||
Unamortized discount on New Senior Secured Credit Agreement | (5.0 | ) | — | ||||
Unamortized discount on 7.0% Debentures | (3.4 | ) | (12.9 | ) | |||
Unamortized discount on Previous Senior Secured Credit Agreement | — | (2.4 | ) | ||||
Direct corporate obligations | $ | 1,004.2 | $ | 857.9 |
Sources: | ||||
New Senior Secured Credit Agreement | $ | 669.5 | ||
Issuance of 6.375% Notes | 275.0 | |||
Total sources | $ | 944.5 | ||
Uses: | ||||
Cash on hand for general corporate purposes | $ | 13.7 | ||
Repurchase of $200 million principal amount of 7.0% Debentures pursuant to Debenture Repurchase Agreement | 355.1 | |||
Repayment of Previous Senior Secured Credit Agreement | 223.8 | |||
Repayment of $275.0 million principal amount of 9.0% Notes, including redemption premium | 322.7 | |||
Debt issuance costs | 23.1 | |||
Accrued interest | 6.1 | |||
Total uses | $ | 944.5 |
• | incur or guarantee additional indebtedness or issue preferred stock; |
• | pay dividends or make other distributions to shareholders; |
• | purchase or redeem capital stock or subordinated indebtedness; |
• | make investments; |
• | create liens; |
• | incur restrictions on the Company's ability and the ability of its Restricted Subsidiaries to pay dividends or make other payments to the Company; |
• | sell assets, including capital stock of the Company's subsidiaries; |
• | consolidate or merge with or into other companies or transfer all or substantially all of the Company's assets; and |
• | engage in transactions with affiliates. |
• | limitations on debt (including, without limitation, guarantees and other contingent obligations); |
• | limitations on issuances of disqualified capital stock; |
• | limitations on liens and further negative pledges; |
• | limitations on sales, transfers and other dispositions of assets; |
• | limitations on transactions with affiliates; |
• | limitations on changes in the nature of the Company's business; |
• | limitations on mergers, consolidations and acquisitions; |
• | limitations on dividends and other distributions, stock repurchases and redemptions and other restricted payments; |
• | limitations on investments and acquisitions; |
• | limitations on prepayment of certain debt; |
• | limitations on modifications or waivers of certain debt documents and charter documents; |
• | investment portfolio requirements for insurance subsidiaries; |
• | limitations on restrictions affecting subsidiaries; |
• | limitations on holding company activities; and |
• | limitations on changes in accounting policies. |
(i) | $136.5 million due to our repurchase of $200.0 million principal amount of 7.0% Debentures pursuant to the Debenture Repurchase Agreement described above and the write-off of unamortized discount and issuance costs associated with the 7.0% Debentures. Additional paid-in capital was also reduced by $24.0 million to extinguish the beneficial conversion feature associated with a portion of the 7.0% Debentures that were repurchased. As the Code limits the deduction to taxable income for losses on the redemption of convertible debt, a minimal tax benefit was recognized related to the repurchase of the 7.0% Debentures; |
(ii) | $58.2 million related to the tender offer and consent solicitation for the 9.0% Notes; the write-off of unamortized issuance costs related to the 9.0% Notes; and other transaction costs; |
(iii) | $5.1 million representing the write-off of unamortized discount and issuance costs associated with repayments of our Previous Senior Secured Credit Agreement; and |
Year ending December 31, | |||
2013 | $ | 51.1 | |
2014 | 60.5 | ||
2015 | 79.2 | ||
2016 | 153.5 | ||
2017 | 4.2 | ||
Thereafter | 664.1 | ||
$ | 1,012.6 |
|
2013 | $ | 44.3 | |
2014 | 31.4 | ||
2015 | 21.1 | ||
2016 | 17.8 | ||
2017 | 15.2 | ||
Thereafter | 25.3 | ||
Total | $ | 155.1 |
|
2012 | 2011 | ||||
Benefit obligations: | |||||
Discount rate | 4.00 | % | 4.50 | % | |
Net periodic cost: | |||||
Discount rate | 4.50 | % | 5.50 | % |
2013 | $ | 5.5 | |
2014 | 6.0 | ||
2015 | 6.2 | ||
2016 | 6.4 | ||
2017 | 6.7 | ||
2018 - 2022 | 39.1 |
|
2012 | 2011 | 2010 | |||||||
Balance, beginning of year | 241,305 | 251,084 | 250,786 | ||||||
Treasury stock purchased and retired | (21,533 | ) | (11,120 | ) | — | ||||
Stock options exercised | 1,191 | 862 | 33 | ||||||
Restricted stock vested | 539 | (a) | 479 | (a) | 265 | (a) | |||
Balance, end of year | 221,502 | 241,305 | 251,084 |
(a) | In 2012, 2011 and 2010, such amount was reduced by 237 thousand shares, 200 thousand shares and 74 thousand shares, respectively, which were tendered for the payment of federal and state taxes owed on the vesting of restricted stock. |
Shares | Weighted average exercise price | Weighted average remaining life (in years) | Aggregate intrinsic value | |||||||||
Outstanding at the beginning of the year | 7,712 | $ | 10.13 | |||||||||
Options granted | 1,389 | 7.55 | ||||||||||
Exercised | (1,191 | ) | 3.14 | $ | 2.7 | |||||||
Forfeited or terminated | (1,255 | ) | 16.13 | |||||||||
Outstanding at the end of the year | 6,655 | 9.72 | 3.4 | $ | 30.2 | |||||||
Options exercisable at the end of the year | 3,715 | 1.7 | $ | 15.5 | ||||||||
Available for future grant | 9,713 |
Shares | Weighted average exercise price | Weighted average remaining life (in years) | Aggregate intrinsic value | |||||||||
Outstanding at the beginning of the year | 9,754 | $ | 10.87 | |||||||||
Options granted | 1,262 | 7.38 | ||||||||||
Exercised | (862 | ) | 2.52 | $ | 1.3 | |||||||
Forfeited or terminated | (2,442 | ) | 14.35 | |||||||||
Outstanding at the end of the year | 7,712 | 10.13 | 3.1 | $ | 31.3 | |||||||
Options exercisable at the end of the year | 4,135 | 1.8 | $ | 18.0 | ||||||||
Available for future grant | 11,044 |
Shares | Weighted average exercise price | Weighted average remaining life (in years) | Aggregate intrinsic value | |||||||||
Outstanding at the beginning of the year | 8,560 | $ | 11.65 | |||||||||
Options granted | 1,849 | 6.43 | ||||||||||
Exercised | (33 | ) | 2.83 | $ | — | |||||||
Forfeited or terminated | (622 | ) | 8.81 | |||||||||
Outstanding at the end of the year | 9,754 | 10.87 | 3.6 | $ | 38.3 | |||||||
Options exercisable at the end of the year | 4,374 | 2.9 | $ | 24.1 | ||||||||
Available for future grant | 9,326 |
2012 | 2011 | 2010 | |||||||||
Grants | Grants | Grants | |||||||||
Weighted average risk-free interest rates | .9 | % | 2.2 | % | 2.5 | % | |||||
Weighted average dividend yields | — | % | — | % | — | % | |||||
Volatility factors | 108 | % | 107 | % | 105 | % | |||||
Weighted average expected life (in years) | 4.7 | 4.8 | 4.7 | ||||||||
Weighted average fair value per share | $ | 5.76 | $ | 5.68 | $ | 4.90 |
Options outstanding | Options exercisable | |||||||||||||||
Range of exercise prices | Number outstanding | Remaining life (in years) | Average exercise price | Number exercisable | Average exercise price | |||||||||||
$1.13 | 171 | 1.3 | $ | 1.13 | 171 | $ | 1.13 | |||||||||
$3.05 - $3.11 | 781 | 1.4 | 3.05 | 781 | 3.05 | |||||||||||
$4.79 - $6.77 | 1,150 | 4.2 | 6.40 | 527 | 6.36 | |||||||||||
$7.38 - $7.74 | 2,247 | 5.7 | 7.45 | — | — | |||||||||||
$8.29 - $11.20 | 1,054 | 0.7 | 10.38 | 984 | 10.53 | |||||||||||
$17.87 - $21.67 | 849 | 1.7 | 20.82 | 849 | 20.82 | |||||||||||
$22.42 - $25.45 | 403 | 3.1 | 23.20 | 403 | 23.20 | |||||||||||
6,655 | 3,715 |
Shares | Weighted average grant date fair value | |||||
Non-vested shares, beginning of year | 1,318 | $ | 6.09 | |||
Granted | 686 | 7.35 | ||||
Vested | (777 | ) | 5.64 | |||
Forfeited | (65 | ) | 7.05 | |||
Non-vested shares, end of year | 1,162 | 7.08 |
Total shareholder return awards | Operating return on equity awards | Pre-tax operating income awards | ||||||
Awards outstanding at December 31, 2009 | 331 | 825 | — | |||||
Granted in 2010 | — | — | 687 | |||||
Forfeited | (331 | ) | (270 | ) | (35 | ) | ||
Awards outstanding at December 31, 2010 | — | 555 | 652 | |||||
Granted in 2011 | — | — | 417 | |||||
Forfeited | — | (555 | ) | (233 | ) | |||
Awards outstanding at December 31, 2011 | — | — | 836 | |||||
Granted in 2012 | 203 | — | 203 | |||||
Forfeited | (10 | ) | — | (62 | ) | |||
Awards outstanding at December 31, 2012 | 193 | — | 977 |
2012 | 2011 | 2010 | |||||||||
Net income for basic earnings per share | $ | 221.0 | $ | 335.7 | $ | 240.6 | |||||
Add: interest expense on 7.0% Debentures, net of income taxes | 12.2 | 14.7 | 13.3 | ||||||||
Net income for diluted earnings per share | $ | 233.2 | $ | 350.4 | $ | 253.9 | |||||
Shares: | |||||||||||
Weighted average shares outstanding for basic earnings per share | 233,685 | 247,952 | 250,973 | ||||||||
Effect of dilutive securities on weighted average shares: | |||||||||||
7% Debentures | 44,037 | 53,367 | 49,014 | ||||||||
Stock options, restricted stock and performance units | 2,762 | 2,513 | 1,871 | ||||||||
Warrants | 943 | 249 | — | ||||||||
Dilutive potential common shares | 47,742 | 56,129 | 50,885 | ||||||||
Weighted average shares outstanding for diluted earnings per share | 281,427 | 304,081 | 301,858 |
|
2012 | 2011 | 2010 | |||||||||
Direct premiums collected | $ | 3,883.1 | $ | 4,214.7 | $ | 4,252.0 | |||||
Reinsurance assumed | 70.4 | 87.7 | 99.4 | ||||||||
Reinsurance ceded | (237.1 | ) | (243.2 | ) | (264.7 | ) | |||||
Premiums collected, net of reinsurance | 3,716.4 | 4,059.2 | 4,086.7 | ||||||||
Change in unearned premiums | 20.8 | 17.2 | 2.9 | ||||||||
Less premiums on universal life and products without mortality and morbidity risk which are recorded as additions to insurance liabilities | (1,296.7 | ) | (1,693.5 | ) | (1,730.1 | ) | |||||
Premiums on traditional products with mortality or morbidity risk | 2,440.5 | 2,382.9 | 2,359.5 | ||||||||
Fees and surrender charges on interest-sensitive products | 314.9 | 307.6 | 310.5 | ||||||||
Insurance policy income | $ | 2,755.4 | $ | 2,690.5 | $ | 2,670.0 |
2012 | 2011 | 2010 | |||||||||
Commission expense | $ | 115.8 | $ | 131.7 | $ | 130.9 | |||||
Salaries and wages | 226.6 | 212.2 | 216.1 | ||||||||
Other | 476.9 | 360.6 | 343.3 | ||||||||
Total other operating costs and expenses | $ | 819.3 | $ | 704.5 | $ | 690.3 |
2012 | 2011 | 2010 | |||||||||
Balance, beginning of year | $ | 697.7 | $ | 1,008.6 | $ | 1,175.9 | |||||
Amortization | (93.5 | ) | (113.7 | ) | (139.0 | ) | |||||
Amounts related to fair value adjustment of fixed maturities, available for sale | 21.8 | (197.2 | ) | (28.3 | ) | ||||||
Balance, end of year | $ | 626.0 | $ | 697.7 | $ | 1,008.6 |
2012 | 2011 | 2010 | |||||||||
Balance, beginning of year | $ | 797.1 | $ | 999.6 | $ | 1,063.0 | |||||
Additions | 191.7 | 216.7 | 231.8 | ||||||||
Amortization | (195.5 | ) | (183.7 | ) | (186.0 | ) | |||||
Amounts related to fair value adjustment of fixed maturities, available for sale | (163.6 | ) | (235.5 | ) | (98.5 | ) | |||||
Other adjustments | — | — | (10.7 | ) | |||||||
Balance, end of year | $ | 629.7 | $ | 797.1 | $ | 999.6 |
|
2012 | 2011 | 2010 | |||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 221.0 | $ | 335.7 | $ | 240.6 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Amortization and depreciation | 315.0 | 323.6 | 346.5 | ||||||||
Income taxes | (71.8 | ) | (32.9 | ) | (16.1 | ) | |||||
Insurance liabilities | 330.0 | 346.4 | 437.6 | ||||||||
Accrual and amortization of investment income | (100.7 | ) | 64.5 | (62.0 | ) | ||||||
Deferral of policy acquisition costs | (191.7 | ) | (216.7 | ) | (225.2 | ) | |||||
Net realized investment gains | (81.1 | ) | (61.8 | ) | (30.2 | ) | |||||
Loss on extinguishment of debt | 200.2 | 3.4 | 6.8 | ||||||||
Other | 14.0 | 12.6 | 36.0 | ||||||||
Net cash provided by operating activities | $ | 634.9 | $ | 774.8 | $ | 734.0 |
2012 | 2011 | 2010 | |||||||||
Stock options, restricted stock and performance units | $ | 13.7 | $ | 5.2 | $ | 11.4 | |||||
Change in securities lending collateral | — | — | 103.7 | ||||||||
Change in securities lending payable | — | — | (103.7 | ) |
|
2012 | 2011 | ||||||
Statutory capital and surplus | $ | 1,560.4 | $ | 1,578.1 | |||
Asset valuation reserve | 222.2 | 168.4 | |||||
Interest maintenance reserve | 585.8 | 552.0 | |||||
Total | $ | 2,368.4 | $ | 2,298.5 |
|
2012 | 2011 | 2010 | |||||||||
Revenues: | |||||||||||
Bankers Life: | |||||||||||
Insurance policy income: | |||||||||||
Annuities | $ | 28.4 | $ | 33.4 | $ | 39.5 | |||||
Health | 1,342.7 | 1,347.3 | 1,366.0 | ||||||||
Life | 286.3 | 231.7 | 190.7 | ||||||||
Net investment income (a) | 838.9 | 766.3 | 758.9 | ||||||||
Fee revenue and other income (a) | 15.2 | 13.8 | 12.8 | ||||||||
Total Bankers Life revenues | 2,511.5 | 2,392.5 | 2,367.9 | ||||||||
Washington National: | |||||||||||
Insurance policy income: | |||||||||||
Health | 572.4 | 565.7 | 559.3 | ||||||||
Life | 15.2 | 15.6 | 16.8 | ||||||||
Other | 2.8 | 3.8 | 4.9 | ||||||||
Net investment income (a) | 204.1 | 189.5 | 185.4 | ||||||||
Fee revenue and other income (a) | 1.1 | 1.0 | 1.1 | ||||||||
Total Washington National revenues | 795.6 | 775.6 | 767.5 | ||||||||
Colonial Penn: | |||||||||||
Insurance policy income: | |||||||||||
Health | 5.2 | 5.9 | 6.8 | ||||||||
Life | 212.6 | 197.1 | 188.1 | ||||||||
Net investment income (a) | 40.4 | 41.1 | 39.3 | ||||||||
Fee revenue and other income (a) | .7 | .9 | .7 | ||||||||
Total Colonial Penn revenues | 258.9 | 245.0 | 234.9 | ||||||||
Other CNO Business: | |||||||||||
Insurance policy income: | |||||||||||
Annuities | 10.6 | 12.2 | 12.9 | ||||||||
Health | 25.7 | 27.7 | 29.9 | ||||||||
Life | 252.9 | 248.4 | 252.5 | ||||||||
Other | .6 | 1.7 | 2.6 | ||||||||
Net investment income (a) | 340.6 | 344.1 | 364.6 | ||||||||
Total Other CNO Business revenues | 630.4 | 634.1 | 662.5 | ||||||||
Corporate operations: | |||||||||||
Net investment income | 62.4 | 13.1 | 18.7 | ||||||||
Fee and other income | 2.8 | 2.5 | 2.2 | ||||||||
Total corporate revenues | 65.2 | 15.6 | 20.9 | ||||||||
Total revenues | 4,261.6 | 4,062.8 | 4,053.7 |
2012 | 2011 | 2010 | |||||||||
Expenses: | |||||||||||
Bankers Life: | |||||||||||
Insurance policy benefits | $ | 1,642.9 | $ | 1,570.1 | $ | 1,607.3 | |||||
Amortization | 187.6 | 206.3 | 207.9 | ||||||||
Interest expense on investment borrowings | 5.3 | 4.8 | 1.0 | ||||||||
Other operating costs and expenses | 374.8 | 320.4 | 314.2 | ||||||||
Total Bankers Life expenses | 2,210.6 | 2,101.6 | 2,130.4 | ||||||||
Washington National: | |||||||||||
Insurance policy benefits | 447.1 | 464.5 | 450.6 | ||||||||
Amortization | 47.7 | 44.9 | 46.6 | ||||||||
Interest expense on investment borrowings | 2.8 | .7 | — | ||||||||
Other operating costs and expenses | 170.9 | 169.4 | 169.9 | ||||||||
Total Washington National expenses | 668.5 | 679.5 | 667.1 | ||||||||
Colonial Penn: | |||||||||||
Insurance policy benefits | 161.1 | 150.1 | 144.8 | ||||||||
Amortization | 15.0 | 15.0 | 12.5 | ||||||||
Other operating costs and expenses | 91.4 | 84.6 | 73.4 | ||||||||
Total Colonial Penn expenses | 267.5 | 249.7 | 230.7 | ||||||||
Other CNO Business: | |||||||||||
Insurance policy benefits | 508.4 | 479.9 | 521.0 | ||||||||
Amortization | 33.8 | 39.8 | 48.7 | ||||||||
Interest expense on investment borrowings | 19.9 | 20.3 | 20.0 | ||||||||
Other operating costs and expenses | 117.1 | 78.8 | 82.0 | ||||||||
Total Other CNO Business expenses | 679.2 | 618.8 | 671.7 | ||||||||
Corporate operations: | |||||||||||
Interest expense on corporate debt | 66.2 | 76.3 | 79.3 | ||||||||
Interest expense on borrowings of variable interest entities | 20.0 | 11.8 | 12.9 | ||||||||
Interest expense on investment borrowings | .4 | .2 | — | ||||||||
Loss on extinguishment of debt | 200.2 | 3.4 | 6.8 | ||||||||
Other operating costs and expenses | 65.1 | 51.3 | 50.8 | ||||||||
Total corporate expenses | 351.9 | 143.0 | 149.8 | ||||||||
Total expenses | 4,177.7 | 3,792.6 | 3,849.7 | ||||||||
Income (loss) before net realized investment gains (losses) and fair value changes in embedded derivative liabilities (net of related amortization) and income taxes: | |||||||||||
Bankers Life | 300.9 | 290.9 | 237.5 | ||||||||
Washington National | 127.1 | 96.1 | 100.4 | ||||||||
Colonial Penn | (8.6 | ) | (4.7 | ) | 4.2 | ||||||
Other CNO Business | (48.8 | ) | 15.3 | (9.2 | ) | ||||||
Corporate operations | (286.7 | ) | (127.4 | ) | (128.9 | ) | |||||
Income before net realized investment gains (losses) and fair value changes in embedded derivative liabilities (net of related amortization) and income taxes | $ | 83.9 | $ | 270.2 | $ | 204.0 |
(a) | It is not practicable to provide additional components of revenue by product or services. |
2012 | 2011 | 2010 | |||||||||
Total segment revenues | $ | 4,261.6 | $ | 4,062.8 | $ | 4,053.7 | |||||
Net realized investment gains (losses) | 81.1 | 61.8 | 30.2 | ||||||||
Consolidated revenues | $ | 4,342.7 | $ | 4,124.6 | $ | 4,083.9 | |||||
Total segment expenses | $ | 4,177.7 | $ | 3,792.6 | $ | 3,849.7 | |||||
Insurance policy benefits - fair value changes in embedded derivative liabilities (a) | 4.4 | 34.4 | — | ||||||||
Amortization related to fair value changes in embedded derivative liabilities (a) | (1.6 | ) | (14.0 | ) | — | ||||||
Amortization related to net realized investment gains (losses) | 6.5 | 5.4 | 9.3 | ||||||||
Consolidated expenses | $ | 4,187.0 | $ | 3,818.4 | $ | 3,859.0 |
(a) | Prior to June 30, 2011, we maintained a specific block of investments in our trading securities account (which we carried at estimated fair value with changes in such value recognized as investment income from policyholder and reinsurer accounts and other special-purpose portfolios) to offset the income statement volatility caused by the effect of interest rate fluctuations on the value of embedded derivatives related to our fixed index annuity products. During the second quarter of 2011, we sold this trading portfolio, which resulted in $2.8 million and $20.4 million of decreased earnings in 2012 and 2011, respectively, since the volatility caused by the accounting requirements to record embedded options at fair value was no longer being offset. |
2012 | 2011 | ||||||
Assets: | |||||||
Bankers Life | $ | 17,637.7 | $ | 16,800.0 | |||
Washington National | 4,499.5 | 4,360.4 | |||||
Colonial Penn | 917.8 | 879.2 | |||||
Other CNO Business | 8,679.5 | 8,964.9 | |||||
Corporate operations | 2,396.9 | 1,917.4 | |||||
Total assets | $ | 34,131.4 | $ | 32,921.9 | |||
Liabilities: | |||||||
Bankers Life | $ | 15,590.1 | $ | 14,757.1 | |||
Washington National | 3,425.6 | 3,449.1 | |||||
Colonial Penn | 749.6 | 742.4 | |||||
Other CNO Business | 7,451.1 | 7,857.8 | |||||
Corporate operations | 1,865.7 | 1,501.7 | |||||
Total liabilities | $ | 29,082.1 | $ | 28,308.1 |
Segment | Present value of future profits | Deferred acquisition costs | Insurance liabilities | ||||||||
2012 | |||||||||||
Bankers Life | $ | 168.8 | $ | 332.8 | $ | 14,548.0 | |||||
Washington National | 375.8 | 157.3 | 2,911.7 | ||||||||
Colonial Penn | 63.6 | 57.5 | 763.1 | ||||||||
Other CNO Business | 17.8 | 82.1 | 6,866.7 | ||||||||
Total | $ | 626.0 | $ | 629.7 | $ | 25,089.5 | |||||
2011 | |||||||||||
Bankers Life | $ | 201.8 | $ | 491.0 | $ | 13,720.4 | |||||
Washington National | 402.0 | 142.3 | 2,954.7 | ||||||||
Colonial Penn | 72.6 | 51.5 | 725.5 | ||||||||
Other CNO Business | 21.3 | 112.3 | 7,296.9 | ||||||||
Total | $ | 697.7 | $ | 797.1 | $ | 24,697.5 |
|
2012 | 1st Qtr. | 2nd Qtr. | 3rd Qtr. | 4th Qtr. | |||||||||||
Revenues | $ | 1,123.9 | $ | 1,065.0 | $ | 1,093.0 | $ | 1,060.8 | |||||||
Income (loss) before income taxes | $ | 92.3 | $ | 104.5 | $ | (158.8 | ) | $ | 117.7 | ||||||
Income tax expense (benefit) | 33.2 | 38.8 | (153.8 | ) | 16.5 | ||||||||||
Net income (loss) | $ | 59.1 | $ | 65.7 | $ | (5.0 | ) | $ | 101.2 | ||||||
Earnings per common share: | |||||||||||||||
Basic: | |||||||||||||||
Net income (loss) | $ | .25 | $ | .28 | $ | (.02 | ) | $ | .45 | ||||||
Diluted: | |||||||||||||||
Net income (loss) | $ | .21 | $ | .24 | $ | (.02 | ) | $ | .41 | ||||||
2011 | 1st Qtr. | 2nd Qtr. | 3rd Qtr. | 4th Qtr. | |||||||||||
Revenues | $ | 1,049.2 | $ | 1,032.0 | $ | 992.3 | $ | 1,051.1 | |||||||
Income before income taxes | $ | 70.4 | $ | 71.8 | $ | 61.7 | $ | 102.3 | |||||||
Income tax expense (benefit) | 25.0 | 25.4 | (117.8 | ) | 37.9 | ||||||||||
Net income | $ | 45.4 | $ | 46.4 | $ | 179.5 | $ | 64.4 | |||||||
Earnings per common share: | |||||||||||||||
Basic: | |||||||||||||||
Net income | $ | .18 | $ | .18 | $ | .73 | $ | .27 | |||||||
Diluted: | |||||||||||||||
Net income | $ | .16 | $ | .16 | $ | .61 | $ | .23 |
|
December 31, 2012 | |||||||||||
VIEs | Eliminations | Net effect on consolidated balance sheet | |||||||||
Assets: | |||||||||||
Investments held by variable interest entities | $ | 814.3 | $ | — | $ | 814.3 | |||||
Notes receivable of VIEs held by insurance subsidiaries | — | (78.5 | ) | (78.5 | ) | ||||||
Cash and cash equivalents held by variable interest entities | 54.2 | — | 54.2 | ||||||||
Accrued investment income | 1.8 | — | 1.8 | ||||||||
Income tax assets, net | 3.3 | (2.6 | ) | .7 | |||||||
Other assets | 9.6 | — | 9.6 | ||||||||
Total assets | $ | 883.2 | $ | (81.1 | ) | $ | 802.1 | ||||
Liabilities: | |||||||||||
Other liabilities | $ | 39.9 | $ | (3.3 | ) | $ | 36.6 | ||||
Borrowings related to variable interest entities | 767.0 | — | 767.0 | ||||||||
Notes payable of VIEs held by insurance subsidiaries | 82.5 | (82.5 | ) | — | |||||||
Total liabilities | $ | 889.4 | $ | (85.8 | ) | $ | 803.6 |
December 31, 2011 | |||||||||||
VIEs | Eliminations | Net effect on consolidated balance sheet | |||||||||
Assets: | |||||||||||
Investments held by variable interest entities | $ | 496.3 | $ | — | $ | 496.3 | |||||
Notes receivable of VIEs held by insurance subsidiaries | — | (45.3 | ) | (45.3 | ) | ||||||
Cash and cash equivalents held by variable interest entities | 74.4 | — | 74.4 | ||||||||
Accrued investment income | 1.7 | — | 1.7 | ||||||||
Income tax assets, net | 6.8 | (1.4 | ) | 5.4 | |||||||
Other assets | 7.7 | — | 7.7 | ||||||||
Total assets | $ | 586.9 | $ | (46.7 | ) | $ | 540.2 | ||||
Liabilities: | |||||||||||
Other liabilities | $ | 30.3 | $ | (.1 | ) | $ | 30.2 | ||||
Borrowings related to variable interest entities | 519.9 | — | 519.9 | ||||||||
Notes payable of VIEs held by insurance subsidiaries | 49.3 | (49.3 | ) | — | |||||||
Total liabilities | $ | 599.5 | $ | (49.4 | ) | $ | 550.1 |
2012 | 2011 | 2010 | |||||||||
Revenues: | |||||||||||
Net investment income – policyholder and reinsurer accounts and other special-purpose portfolios | $ | 31.3 | $ | 18.8 | $ | 20.1 | |||||
Fee revenue and other income | 1.6 | 1.2 | .6 | ||||||||
Total revenues | 32.9 | 20.0 | 20.7 | ||||||||
Expenses: | |||||||||||
Interest expense | 20.0 | 11.8 | 12.9 | ||||||||
Other operating expenses | .6 | .7 | .6 | ||||||||
Total expenses | 20.6 | 12.5 | 13.5 | ||||||||
Income before net realized investment losses and income taxes | 12.3 | 7.5 | 7.2 | ||||||||
Net realized investment losses | (.4 | ) | (1.3 | ) | (3.7 | ) | |||||
Income before income taxes | $ | 11.9 | $ | 6.2 | $ | 3.5 |
Amortized cost | Estimated fair value | ||||||
(Dollars in millions) | |||||||
Due in one year or less | $ | 3.8 | $ | 3.8 | |||
Due after one year through five years | 400.7 | 402.3 | |||||
Due after five years through ten years | 404.8 | 408.2 | |||||
Total | $ | 809.3 | $ | 814.3 |
Amortized cost | Estimated fair value | ||||||
(Dollars in millions) | |||||||
Due in one year or less | $ | 1.8 | $ | 1.8 | |||
Due after one year through five years | 118.6 | 117.1 | |||||
Due after five years through ten years | 54.4 | 54.3 | |||||
Total | $ | 174.8 | $ | 173.2 |
|
|
ASSETS | |||||||
2012 | 2011 | ||||||
Fixed maturities, available for sale, at fair value (amortized cost: 2012 - $66.3; 2011 - $93.3) | $ | 68.5 | $ | 93.5 | |||
Cash and cash equivalents - unrestricted | 165.7 | 70.2 | |||||
Cash and cash equivalents - restricted | — | 26.0 | |||||
Equity securities at fair value (cost: 2012 - $28.5; 2011 - $18.7) | 30.0 | 17.9 | |||||
Trading securities | 2.3 | 16.5 | |||||
Other invested assets | 26.3 | 28.6 | |||||
Investment in wholly-owned subsidiaries (eliminated in consolidation) | 6,034.5 | 5,488.6 | |||||
Receivable from subsidiaries (eliminated in consolidation) | 1.4 | 4.1 | |||||
Other assets | 22.7 | 19.1 | |||||
Total assets | $ | 6,351.4 | $ | 5,764.5 | |||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
Liabilities: | |||||||
Notes payable | $ | 1,004.2 | $ | 857.9 | |||
Payable to subsidiaries (eliminated in consolidation) | 110.9 | 84.6 | |||||
Income tax liabilities, net | 105.6 | 100.2 | |||||
Investment borrowings | — | 24.8 | |||||
Other liabilities | 81.4 | 83.2 | |||||
Total liabilities | 1,302.1 | 1,150.7 | |||||
Commitments and Contingencies | |||||||
Shareholders' equity: | |||||||
Common stock and additional paid-in capital ($0.01 par value, 8,000,000,000 shares authorized, shares issued and outstanding: 2012 – 221,502,371; 2011 – 241,304,503) | 4,176.9 | 4,364.3 | |||||
Accumulated other comprehensive income | 1,197.4 | 781.6 | |||||
Accumulated deficit | (325.0 | ) | (532.1 | ) | |||
Total shareholders' equity | 5,049.3 | 4,613.8 | |||||
Total liabilities and shareholders' equity | $ | 6,351.4 | $ | 5,764.5 |
2012 | 2011 | 2010 | |||||||||
Revenues: | |||||||||||
Net investment income (loss) | $ | 22.3 | $ | (4.0 | ) | $ | — | ||||
Net realized investment gains | 1.9 | 1.0 | — | ||||||||
Investment income from subsidiaries (eliminated in consolidation) | — | .2 | — | ||||||||
Total revenues | 24.2 | (2.8 | ) | — | |||||||
Expenses: | |||||||||||
Interest expense | 66.6 | 76.3 | 79.3 | ||||||||
Intercompany expenses (eliminated in consolidation) | .4 | .3 | 1.3 | ||||||||
Operating costs and expenses | 50.9 | 53.8 | 49.3 | ||||||||
Loss on extinguishment of debt | 200.2 | 3.4 | 6.8 | ||||||||
Total expenses | 318.1 | 133.8 | 136.7 | ||||||||
Loss before income taxes and equity in undistributed earnings of subsidiaries | (293.9 | ) | (136.6 | ) | (136.7 | ) | |||||
Income tax benefit on period income | (59.8 | ) | (42.2 | ) | (50.8 | ) | |||||
Loss before equity in undistributed earnings of subsidiaries | (234.1 | ) | (94.4 | ) | (85.9 | ) | |||||
Equity in undistributed earnings of subsidiaries (eliminated in consolidation) | 455.1 | 430.1 | 326.5 | ||||||||
Net income | $ | 221.0 | $ | 335.7 | $ | 240.6 | |||||
2012 | 2011 | 2010 | |||||||||
Cash flows used by operating activities | $ | (95.3 | ) | $ | (85.5 | ) | $ | (119.1 | ) | ||
Cash flows from investing activities: | |||||||||||
Sales of investments | 159.7 | 1,422.9 | — | ||||||||
Sales of investments - affiliated* | — | 10.0 | — | ||||||||
Purchases of investments | (145.0 | ) | (1,569.5 | ) | — | ||||||
Purchases of investments - affiliated* | — | (10.0 | ) | — | |||||||
Net sales (purchases) of trading securities | 37.4 | (16.5 | ) | — | |||||||
Dividends received from consolidated subsidiary, net of capital contributions* | 245.0 | 236.0 | 26.6 | ||||||||
Change in restricted cash | 26.0 | (26.0 | ) | — | |||||||
Net cash provided by investing activities | 323.1 | 46.9 | 26.6 | ||||||||
Cash flows from financing activities: | |||||||||||
Issuance of notes payable, net | 944.5 | — | 756.1 | ||||||||
Payments on notes payable | (810.6 | ) | (144.8 | ) | (793.6 | ) | |||||
Issuance of common stock | 3.1 | 2.2 | — | ||||||||
Payments to repurchase common stock | (180.2 | ) | (69.8 | ) | — | ||||||
Common stock dividends paid | (13.9 | ) | — | — | |||||||
Expenses related to extinguishment of debt | (183.0 | ) | — | — | |||||||
Amount paid to extinguish the beneficial conversion feature associated with repurchase of convertible debentures | (24.0 | ) | — | — | |||||||
Investment borrowings - repurchase agreements, net | (24.8 | ) | 24.8 | — | |||||||
Issuance of notes payable to affiliates* | 208.6 | 169.7 | 177.0 | ||||||||
Payments on notes payable to affiliates* | (52.0 | ) | (33.3 | ) | (32.3 | ) | |||||
Net cash provided (used) by financing activities | (132.3 | ) | (51.2 | ) | 107.2 | ||||||
Net increase (decrease) in cash and cash equivalents | 95.5 | (89.8 | ) | 14.7 | |||||||
Cash and cash equivalents, beginning of the year | 70.2 | 160.0 | 145.3 | ||||||||
Cash and cash equivalents, end of the year | $ | 165.7 | $ | 70.2 | $ | 160.0 |
December 31, 2011 | |||||||||||
Amounts prior to adoption of ASU 2010-26 | Effect of adoption of ASU 2010-26 | As reported | |||||||||
Investment in wholly-owned subsidiaries | $ | 5,907.4 | $ | (418.8 | ) | $ | 5,488.6 | ||||
Total assets | 6,183.3 | (418.8 | ) | 5,764.5 | |||||||
Accumulated other comprehensive income | 625.5 | 156.1 | 781.6 | ||||||||
Retained earnings (accumulated deficit) | 42.8 | (574.9 | ) | (532.1 | ) | ||||||
Total shareholders' equity | 5,032.6 | (418.8 | ) | 4,613.8 | |||||||
Total liabilities and shareholders' equity | 6,183.3 | (418.8 | ) | 5,764.5 |
Year ended | |||||||||||
December 31, 2011 | |||||||||||
Amounts prior to adoption of ASU 2010-26 | Effect of adoption of ASU 2010-26 | As reported | |||||||||
Equity in undistributed earning of subsidiaries | $ | 476.9 | $ | (46.8 | ) | $ | 430.1 | ||||
Net income | 382.5 | (46.8 | ) | 335.7 |
Year ended | |||||||||||
December 31, 2010 | |||||||||||
Amounts prior to adoption of ASU 2010-26 | Effect of adoption of ASU 2010-26 | As reported | |||||||||
Equity in undistributed earning of subsidiaries | $ | 370.5 | $ | (44.0 | ) | $ | 326.5 | ||||
Net income | 284.6 | (44.0 | ) | 240.6 |
|
2012 | 2011 | 2010 | |||||||||
Life insurance inforce: | |||||||||||
Direct | $ | 53,750.8 | $ | 56,540.1 | $ | 59,388.5 | |||||
Assumed | 325.7 | 349.3 | 374.2 | ||||||||
Ceded | (12,392.4 | ) | (13,616.9 | ) | (14,800.9 | ) | |||||
Net insurance inforce | $ | 41,684.1 | $ | 43,272.5 | $ | 44,961.8 | |||||
Percentage of assumed to net | .8 | % | .8 | % | .8 | % |
2012 | 2011 | 2010 | |||||||||
Insurance policy income: | |||||||||||
Direct | $ | 2,591.1 | $ | 2,540.6 | $ | 2,525.5 | |||||
Assumed | 69.4 | 80.4 | 92.6 | ||||||||
Ceded | (220.0 | ) | (238.1 | ) | (258.6 | ) | |||||
Net premiums | $ | 2,440.5 | $ | 2,382.9 | $ | 2,359.5 | |||||
Percentage of assumed to net | 2.8 | % | 3.4 | % | 3.9 | % |
|
• | Premium rate increases - If premium rate increases reflect a change in our previous rate increase assumptions, the new assumptions are not reflected prospectively in our reserves. Instead, the additional premium revenue resulting from the rate increase is recognized as earned and original assumptions continue to be used to determine changes to liabilities for insurance products unless a premium deficiency exists. |
• | Benefit reductions - A policyholder may choose reduced coverage with a proportionate reduction in premium, when permitted by our contracts. This option does not require additional underwriting. Benefit reductions are treated as a partial lapse of coverage, and the balance of our reserves and deferred insurance acquisition costs is reduced in proportion to the reduced coverage. |
• | Non-forfeiture benefits offered in conjunction with a rate increase - In some cases, non-forfeiture benefits are offered to policyholders who wish to lapse their policies at the time of a significant rate increase. In these cases, exercise of this option is treated as an extinguishment of the original contract and issuance of a new contract. The balance of our reserves and deferred insurance acquisition costs are released, and a reserve for the new contract is established. |
• | Florida Order - In 2004, the Florida Office of Insurance Regulation issued an order regarding home health care business in Florida in our Other CNO Business segment. The order required a choice of three alternatives to be offered to holders of home health care policies in Florida subject to premium rate increases as follows: |
• | retention of their current policy with a rate increase of 50 percent in the first year and actuarially justified increases in subsequent years; |
• | receipt of a replacement policy with reduced benefits and a rate increase in the first year of 25 percent and no more than 15 percent in subsequent years; or |
• | receipt of a paid-up policy, allowing the holder to file future claims up to 100 percent of the amount of premiums paid since the inception of the policy. |
• | We recognize distribution income based on a fixed fee per PDP contract. This fee income is recognized over the calendar year term as premiums are collected. |
• | We also pay commissions to our agents who sell the plans on behalf of Coventry. These payments are deferred and amortized over the remaining term of the initial enrollment period (the one-year life of the initial policy). |
• | We recognize premium revenue evenly over the period of the underlying Medicare Part D contracts. |
• | We recognize policyholder benefits and ceding commission expense as incurred. |
• | We recognize risk-share premium adjustments consistent with Coventry's risk-share agreement with the Centers for Medicare and Medicaid Services. |
Amount | Maturity | Interest rate at | ||||
borrowed | date | December 31, 2012 | ||||
$ | 67.0 | February 2014 | Fixed rate – 1.830% | |||
50.0 | August 2014 | Variable rate – 0.440% | ||||
100.0 | August 2014 | Variable rate – 0.470% | ||||
50.0 | September 2015 | Variable rate – 0.613% | ||||
150.0 | October 2015 | Variable rate – 0.559% | ||||
100.0 | November 2015 | Variable rate – 0.390% | ||||
146.0 | November 2015 | Fixed rate – 5.300% | ||||
100.0 | December 2015 | Fixed rate – 4.710% | ||||
100.0 | June 2016 | Variable rate – 0.650% | ||||
75.0 | June 2016 | Variable rate – 0.471% | ||||
100.0 | October 2016 | Variable rate – 0.535% | ||||
50.0 | November 2016 | Variable rate – 0.581% | ||||
50.0 | November 2016 | Variable rate – 0.680% | ||||
100.0 | June 2017 | Variable rate – 0.735% | ||||
100.0 | July 2017 | Fixed rate – 3.900% | ||||
50.0 | August 2017 | Variable rate – 0.510% | ||||
75.0 | August 2017 | Variable rate – 0.462% | ||||
100.0 | October 2017 | Variable rate – 0.770% | ||||
37.0 | November 2017 | Fixed rate – 3.750% | ||||
50.0 | July 2018 | Variable rate – 0.783% | ||||
$ | 1,650.0 |
• | Level 1 – includes assets and liabilities valued using inputs that are unadjusted quoted prices in active markets for identical assets or liabilities. Our Level 1 assets primarily include cash and exchange traded securities. |
• | Level 2 – includes assets and liabilities valued using inputs that are quoted prices for similar assets in an active market, quoted prices for identical or similar assets in a market that is not active, observable inputs, or observable inputs that can be corroborated by market data. Level 2 assets and liabilities include those financial instruments that are valued by independent pricing services using models or other valuation methodologies. These models are primarily industry-standard models that consider various inputs such as interest rate, credit or issuer spreads, reported trades and other inputs that are observable or derived from observable information in the marketplace or are supported by observable levels at which transactions are executed in the marketplace. Financial assets in this category primarily include: certain public and privately placed corporate fixed maturity securities; certain government or agency securities; certain mortgage and asset-backed securities; certain equity securities; most investments held by our consolidated VIEs; certain mutual fund and hedge fund investments; and most short-term investments; and non-exchange-traded derivatives such as call options to hedge liabilities related to our fixed index annuity products. Financial liabilities in this category include investment borrowings, notes payable and borrowings related to VIEs. |
• | Level 3 – includes assets and liabilities valued using unobservable inputs that are used in model-based valuations that contain management assumptions. Level 3 assets and liabilities include those financial instruments whose fair value is estimated based on broker/dealer quotes, pricing services or internally developed models or methodologies utilizing significant inputs not based on, or corroborated by, readily available market information. Financial assets in this category include certain corporate securities (primarily certain below-investment grade privately placed securities), certain structured securities, mortgage loans, and other less liquid securities. Financial liabilities in this category include our insurance liabilities for interest-sensitive products, which includes embedded derivatives (including embedded derivatives related to our fixed index annuity products and to a modified coinsurance arrangement) since their values include significant unobservable inputs including actuarial assumptions. |
Quoted prices in active markets for identical assets or liabilities (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | Total | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||
Corporate securities | $ | — | $ | 16,498.6 | $ | 355.5 | $ | 16,854.1 | |||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | 99.5 | — | 99.5 | |||||||||||
States and political subdivisions | — | 2,115.0 | 13.1 | 2,128.1 | |||||||||||
Debt securities issued by foreign governments | — | .8 | — | .8 | |||||||||||
Asset-backed securities | — | 1,416.9 | 44.0 | 1,460.9 | |||||||||||
Collateralized debt obligations | — | — | 324.0 | 324.0 | |||||||||||
Commercial mortgage-backed securities | — | 1,471.2 | 6.2 | 1,477.4 | |||||||||||
Mortgage pass-through securities | — | 19.9 | 1.9 | 21.8 | |||||||||||
Collateralized mortgage obligations | — | 2,230.6 | 16.9 | 2,247.5 | |||||||||||
Total fixed maturities, available for sale | — | 23,852.5 | 761.6 | 24,614.1 | |||||||||||
Equity securities: | |||||||||||||||
Corporate securities | 49.7 | 118.8 | .1 | 168.6 | |||||||||||
Venture capital investments | — | — | 2.8 | 2.8 | |||||||||||
Total equity securities | 49.7 | 118.8 | 2.9 | 171.4 | |||||||||||
Trading securities: | |||||||||||||||
Corporate securities | — | 46.6 | — | 46.6 | |||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | 4.8 | — | 4.8 | |||||||||||
States and political subdivisions | — | 14.0 | .6 | 14.6 | |||||||||||
Asset-backed securities | — | 50.1 | — | 50.1 | |||||||||||
Collateralized debt obligations | — | — | 7.3 | 7.3 | |||||||||||
Commercial mortgage-backed securities | — | 93.3 | — | 93.3 | |||||||||||
Mortgage pass-through securities | — | .1 | — | .1 | |||||||||||
Collateralized mortgage obligations | — | 41.2 | 5.8 | 47.0 | |||||||||||
Equity securities | .9 | 1.5 | — | 2.4 | |||||||||||
Total trading securities | .9 | 251.6 | 13.7 | 266.2 | |||||||||||
Investments held by variable interest entities - corporate securities | — | 814.3 | — | 814.3 | |||||||||||
Other invested assets - derivatives | — | 54.4 | — | 54.4 | |||||||||||
Assets held in separate accounts | — | 14.9 | — | 14.9 | |||||||||||
Total assets carried at fair value by category | $ | 50.6 | $ | 25,106.5 | $ | 778.2 | $ | 25,935.3 | |||||||
Liabilities: | |||||||||||||||
Liabilities for insurance products: | |||||||||||||||
Interest-sensitive products - embedded derivatives associated with fixed index annuity products | — | — | 734.0 | 734.0 | |||||||||||
Interest-sensitive products - embedded derivatives associated with modified coinsurance agreement | — | — | 5.5 | 5.5 | |||||||||||
Total liabilities for insurance products | — | — | 739.5 | 739.5 | |||||||||||
Total liabilities carried at fair value by category | $ | — | $ | — | $ | 739.5 | $ | 739.5 |
December 31, 2012 | December 31, 2011 | ||||||||||||||||||||||||||
Quoted prices in active markets for identical assets or liabilities (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | Total estimated fair value | Total carrying amount | Total estimated fair value | Total carrying amount | |||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||
Mortgage loans | $ | — | $ | — | $ | 1,682.1 | $ | 1,682.1 | $ | 1,573.2 | $ | 1,735.4 | $ | 1,602.8 | |||||||||||||
Policy loans | — | — | 272.0 | 272.0 | 272.0 | 279.7 | 279.7 | ||||||||||||||||||||
Other invested assets: | |||||||||||||||||||||||||||
Company-owned life insurance | — | 123.0 | — | 123.0 | 123.0 | 103.9 | 103.9 | ||||||||||||||||||||
Hedge funds | — | 16.1 | — | 16.1 | 16.1 | 18.2 | 18.2 | ||||||||||||||||||||
Cash and cash equivalents: | |||||||||||||||||||||||||||
Unrestricted | 432.3 | 150.2 | — | 582.5 | 582.5 | 436.0 | 436.0 | ||||||||||||||||||||
Held by variable interest entities | 54.2 | — | — | 54.2 | 54.2 | 74.4 | 74.4 | ||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||
Insurance liabilities for interest-sensitive products excluding embedded derivatives (a) | — | — | 12,153.7 | 12,153.7 | 12,153.7 | 13,165.5 | 13,165.5 | ||||||||||||||||||||
Investment borrowings | — | 1,702.0 | — | 1,702.0 | 1,650.8 | 1,735.7 | 1,676.5 | ||||||||||||||||||||
Borrowings related to variable interest entities | — | 752.2 | — | 752.2 | 767.0 | 485.1 | 519.9 | ||||||||||||||||||||
Notes payable – direct corporate obligations | — | 1,100.3 | — | 1,100.3 | 1,004.2 | 978.3 | 857.9 |
(a) | The estimated fair value of insurance liabilities for interest-sensitive products was approximately equal to its carrying value at December 31, 2012. This was because interest rates credited on the vast majority of account balances approximate current rates paid on similar products and because these rates are not generally guaranteed beyond one year. |
Quoted prices in active markets for identical assets or liabilities (Level 1) | Significant other observable inputs (Level 2) (a) | Significant unobservable inputs (Level 3) (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||||
Corporate securities | $ | — | $ | 15,594.4 | $ | 278.1 | $ | 15,872.5 | |||||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | 303.8 | 1.6 | 305.4 | |||||||||||||
States and political subdivisions | — | 1,952.3 | 2.1 | 1,954.4 | |||||||||||||
Debt securities issued by foreign governments | — | 1.4 | — | 1.4 | |||||||||||||
Asset-backed securities | — | 1,334.3 | 79.7 | 1,414.0 | |||||||||||||
Collateralized debt obligations | — | — | 327.3 | 327.3 | |||||||||||||
Commercial mortgage-backed securities | — | 1,415.7 | 17.3 | 1,433.0 | |||||||||||||
Mortgage pass-through securities | — | 29.8 | 2.2 | 32.0 | |||||||||||||
Collateralized mortgage obligations | — | 2,051.2 | 124.8 | 2,176.0 | |||||||||||||
Total fixed maturities, available for sale | — | 22,682.9 | 833.1 | 23,516.0 | |||||||||||||
Equity securities | 17.9 | 87.3 | 69.9 | 175.1 | |||||||||||||
Trading securities: | |||||||||||||||||
Corporate securities | — | 67.6 | — | 67.6 | |||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | 4.9 | — | 4.9 | |||||||||||||
States and political subdivisions | — | 15.6 | — | 15.6 | |||||||||||||
Asset-backed securities | — | .1 | — | .1 | |||||||||||||
Commercial mortgage-backed securities | — | — | .4 | .4 | |||||||||||||
Mortgage pass-through securities | — | .2 | — | .2 | |||||||||||||
Collateralized mortgage obligations | — | .7 | — | .7 | |||||||||||||
Equity securities | .7 | 1.4 | — | 2.1 | |||||||||||||
Total trading securities | .7 | 90.5 | .4 | 91.6 | |||||||||||||
Investments held by variable interest entities | — | 496.3 | — | 496.3 | |||||||||||||
Other invested assets - derivatives | — | 37.8 | — | 37.8 | |||||||||||||
Assets held in separate accounts | — | 15.0 | — | 15.0 | |||||||||||||
Liabilities: | |||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||
Interest-sensitive products | — | — | 669.8 | (b) | 669.8 |
(a) | We revised the hierarchy classification of certain fixed maturities, equity securities, trading securities and other invested assets as we believe the observability of the inputs more closely represent Level 2 valuations. |
(b) | Includes $666.3 million of embedded derivatives associated with our fixed index annuity products and $3.5 million of embedded derivatives associated with a modified coinsurance agreement. |
December 31, 2012 | |||||||||||||||||||||||||||||||
Beginning balance as of December 31, 2011 (a) | Purchases, sales, issuances and settlements, net (c) | Total realized and unrealized gains (losses) included in net income | Total realized and unrealized gains (losses) included in accumulated other comprehensive income (loss) | Transfers into Level 3 | Transfers out of Level 3 (b) | Ending balance as of December 31, 2012 | Amount of total gains (losses) for the year ended December 31, 2012 included in our net income relating to assets and liabilities still held as of the reporting date | ||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||||||||||||||||||
Corporate securities | $ | 278.1 | $ | 88.1 | $ | (.2 | ) | $ | 9.9 | $ | 68.6 | $ | (89.0 | ) | $ | 355.5 | $ | — | |||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 1.6 | (1.6 | ) | — | — | — | — | — | — | ||||||||||||||||||||||
States and political subdivisions | 2.1 | (1.8 | ) | — | .9 | 11.9 | — | 13.1 | — | ||||||||||||||||||||||
Asset-backed securities | 79.7 | 15.2 | (.3 | ) | 6.3 | .5 | (57.4 | ) | 44.0 | — | |||||||||||||||||||||
Collateralized debt obligations | 327.3 | (24.8 | ) | — | 21.5 | — | — | 324.0 | — | ||||||||||||||||||||||
Commercial mortgage-backed securities | 17.3 | (2.5 | ) | — | .8 | 5.7 | (15.1 | ) | 6.2 | — | |||||||||||||||||||||
Mortgage pass-through securities | 2.2 | (.3 | ) | — | — | — | — | 1.9 | — | ||||||||||||||||||||||
Collateralized mortgage obligations | 124.8 | .2 | — | (.1 | ) | 5.0 | (113.0 | ) | 16.9 | — | |||||||||||||||||||||
Total fixed maturities, available for sale | 833.1 | 72.5 | (.5 | ) | 39.3 | 91.7 | (274.5 | ) | 761.6 | — | |||||||||||||||||||||
Equity securities: | |||||||||||||||||||||||||||||||
Corporate securities | 6.4 | (3.2 | ) | (3.8 | ) | .7 | — | — | .1 | (3.8 | ) | ||||||||||||||||||||
Venture capital investments | 63.5 | (34.3 | ) | (26.0 | ) | (.4 | ) | — | — | 2.8 | — | ||||||||||||||||||||
Total equity securities | 69.9 | (37.5 | ) | (29.8 | ) | .3 | — | — | 2.9 | (3.8 | ) | ||||||||||||||||||||
Trading securities: | |||||||||||||||||||||||||||||||
States and political subdivisions | — | — | .1 | — | .5 | — | .6 | .1 | |||||||||||||||||||||||
Collateralized debt obligations | — | 6.9 | .4 | — | — | — | 7.3 | .4 | |||||||||||||||||||||||
Commercial mortgage-backed securities | .4 | — | — | — | — | (.4 | ) | — | — | ||||||||||||||||||||||
Collateralized mortgage obligations | — | 4.5 | 1.3 | — | — | — | 5.8 | 1.3 | |||||||||||||||||||||||
Total trading securities | .4 | 11.4 | 1.8 | — | .5 | (.4 | ) | 13.7 | 1.8 | ||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||||||||||||||
Interest-sensitive products | (669.8 | ) | (54.5 | ) | (15.2 | ) | — | — | — | (739.5 | ) | (15.2 | ) |
(a) | We revised the hierarchy classification of certain fixed maturities, equity securities, trading securities and other invested assets as we believe the observability of the inputs more closely represent Level 2 valuations. |
(b) | For our fixed maturity securities, the majority of our transfers out of Level 3 are the result of obtaining a valuation from an independent pricing service at the end of the period, whereas a broker quote was used as of the beginning of the period. |
(c) | Purchases, sales, issuances and settlements, net, represent the activity that occurred during the period that results in a change of the asset or liability but does not represent changes in fair value for the instruments held at the beginning of the period. Such activity primarily consists of purchases and sales of fixed maturity and equity securities and changes to embedded derivative instruments related to insurance products resulting from the issuance of new contracts, or changes to existing contracts. The following summarizes such activity for the year ended December 31, 2012 (dollars in millions): |
Purchases | Sales | Issuances | Settlements | Purchases, sales, issuances and settlements, net | |||||||||||||||
Assets: | |||||||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||||||
Corporate securities | $ | 110.3 | $ | (22.2 | ) | $ | — | $ | — | $ | 88.1 | ||||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | (1.6 | ) | — | — | (1.6 | ) | ||||||||||||
States and political subdivisions | — | (1.8 | ) | — | — | (1.8 | ) | ||||||||||||
Asset-backed securities | 19.0 | (3.8 | ) | — | — | 15.2 | |||||||||||||
Collateralized debt obligations | 35.4 | (60.2 | ) | — | — | (24.8 | ) | ||||||||||||
Commercial mortgage-backed securities | — | (2.5 | ) | — | — | (2.5 | ) | ||||||||||||
Mortgage pass-through securities | — | (.3 | ) | — | — | (.3 | ) | ||||||||||||
Collateralized mortgage obligations | 11.2 | (11.0 | ) | — | — | .2 | |||||||||||||
Total fixed maturities, available for sale | 175.9 | (103.4 | ) | — | — | 72.5 | |||||||||||||
Equity securities: | |||||||||||||||||||
Corporate securities | — | (3.2 | ) | — | — | (3.2 | ) | ||||||||||||
Venture capital investments | — | (34.3 | ) | — | — | (34.3 | ) | ||||||||||||
Total equity securities | — | (37.5 | ) | — | — | (37.5 | ) | ||||||||||||
Trading securities: | |||||||||||||||||||
Collateralized debt obligations | 6.9 | — | — | — | 6.9 | ||||||||||||||
Collateralized mortgage obligations | 4.5 | — | — | — | 4.5 | ||||||||||||||
Total trading securities | 11.4 | — | — | — | 11.4 | ||||||||||||||
Liabilities: | |||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||
Interest-sensitive products | (103.3 | ) | 60.4 | (50.9 | ) | 39.3 | (54.5 | ) |
December 31, 2011 | ||||||||||||||||||||||||||||||||
Beginning balance as of December 31, 2010 (a) | Purchases, sales, issuances and settlements, net (c) | Total realized and unrealized gains (losses) included in net income | Total realized and unrealized gains (losses) included in accumulated other comprehensive income (loss) | Transfers into Level 3 | Transfers out of Level 3 (b) | Ending balance as of December 31, 2011 | Amount of total gains (losses) for the year ended December 31, 2011 included in our net income relating to assets and liabilities still held as of the reporting date | |||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||||||||
Fixed maturities, available for sale: | ||||||||||||||||||||||||||||||||
Corporate securities | $ | 1,907.8 | $ | (292.3 | ) | $ | (17.0 | ) | $ | 15.2 | $ | 43.3 | $ | (1,378.9 | ) | $ | 278.1 | $ | (11.5 | ) | ||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 2.0 | (.1 | ) | — | (.3 | ) | — | — | 1.6 | — | ||||||||||||||||||||||
States and political subdivisions | 2.5 | — | — | .1 | 2.0 | (2.5 | ) | 2.1 | — | |||||||||||||||||||||||
Asset-backed securities | 182.3 | (4.1 | ) | — | 4.8 | 39.4 | (142.7 | ) | 79.7 | — | ||||||||||||||||||||||
Collateralized debt obligations | 256.5 | 69.4 | 1.5 | (.1 | ) | — | — | 327.3 | — | |||||||||||||||||||||||
Commercial mortgage-backed securities | — | — | — | .2 | 17.1 | — | 17.3 | — | ||||||||||||||||||||||||
Mortgage pass-through securities | 3.5 | (1.3 | ) | — | — | — | — | 2.2 | — | |||||||||||||||||||||||
Collateralized mortgage obligations | 197.1 | 28.4 | (2.1 | ) | 3.7 | 3.9 | (106.2 | ) | 124.8 | — | ||||||||||||||||||||||
Total fixed maturities, available for sale | 2,551.7 | (200.0 | ) | (17.6 | ) | 23.6 | 105.7 | (1,630.3 | ) | 833.1 | (11.5 | ) | ||||||||||||||||||||
Equity securities | 6.9 | 67.0 | (3.8 | ) | (.2 | ) | — | — | 69.9 | — | ||||||||||||||||||||||
Trading securities: | ||||||||||||||||||||||||||||||||
Commercial mortgage-backed securities | .4 | — | — | — | — | — | .4 | — | ||||||||||||||||||||||||
Collateralized mortgage obligations | .4 | (.4 | ) | — | — | — | — | — | — | |||||||||||||||||||||||
Total trading securities | .8 | (.4 | ) | — | — | — | — | .4 | — | |||||||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||||||||||
Liabilities for insurance products: | ||||||||||||||||||||||||||||||||
Interest-sensitive products | (553.2 | ) | (62.5 | ) | (54.1 | ) | — | — | — | (669.8 | ) | (54.1 | ) |
(a) | We revised the hierarchy classification of certain fixed maturities, equity securities, trading securities and other invested assets as we believe the observability of the inputs more closely represent Level 2 valuations. |
(b) | For our fixed maturity securities, the majority of our transfers out of Level 3 are the result of obtaining a valuation from an independent pricing service at the end of the period, whereas a broker quote was used as of the beginning of the period. |
(c) | Purchases, sales, issuances and settlements, net, represent the activity that occurred during the period that results in a change of the asset or liability but does not represent changes in fair value for the instruments held at the beginning of the period. Such activity primarily consists of purchases and sales of fixed maturity and equity securities and changes to embedded derivative instruments related to insurance products resulting from the issuance of new contracts, or changes to existing contracts. The following summarizes such activity for the year ended December 31, 2011 (dollars in millions): |
Purchases | Sales | Issuances | Settlements | Purchases, sales, issuances and settlements, net | |||||||||||||||
Assets: | |||||||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||||||
Corporate securities | $ | 5.8 | $ | (298.1 | ) | $ | — | $ | — | $ | (292.3 | ) | |||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | (.1 | ) | — | — | (.1 | ) | ||||||||||||
Asset-backed securities | .2 | (4.3 | ) | — | — | (4.1 | ) | ||||||||||||
Collateralized debt obligations | 182.2 | (112.8 | ) | — | — | 69.4 | |||||||||||||
Mortgage pass-through securities | — | (1.3 | ) | — | — | (1.3 | ) | ||||||||||||
Collateralized mortgage obligations | 63.6 | (35.2 | ) | — | — | 28.4 | |||||||||||||
Total fixed maturities, available for sale | 251.8 | (451.8 | ) | — | — | (200.0 | ) | ||||||||||||
Equity securities - venture capital investments | 67.0 | — | — | — | 67.0 | ||||||||||||||
Trading securities - collateralized mortgage obligations | — | (.4 | ) | — | — | (.4 | ) | ||||||||||||
Liabilities: | |||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||
Interest-sensitive products | (119.8 | ) | 54.5 | (34.6 | ) | 37.4 | (62.5 | ) |
Fair value at December 31, 2012 | Valuation technique(s) | Unobservable inputs | Range (weighted average) | ||||||
Assets: | |||||||||
Corporate securities (a) | $ | 248.3 | Discounted cash flow analysis | Discount margins | 1.90% - 3.25% (2.78%) | ||||
Asset-backed securities (b) | 33.3 | Discounted cash flow analysis | Discount margins | 2.78% - 3.14% (2.99%) | |||||
Collateralized debt obligations (c) | 331.4 | Discounted cash flow analysis | Recoveries | 65% - 66% | |||||
Constant prepayment rate | 20% | ||||||||
Discount margins | .95% - 8.75% (2.02%) | ||||||||
Annual default rate | .95% - 5.54% (3.01%) | ||||||||
Portfolio CCC % | 1.18% - 21.56% (11.99%) | ||||||||
Venture capital investments (d) | 2.8 | Market multiples | EBITDA multiple | 6.8 | |||||
Revenue multiple | 1.5 | ||||||||
Other assets categorized as Level 3 (e) | 162.4 | Unadjusted third-party price source | Not applicable | Not applicable | |||||
Total | 778.2 | ||||||||
Liabilities: | |||||||||
Interest sensitive products (f) | 739.5 | Discounted projected embedded derivatives | Projected portfolio yields | 5.35% - 5.61% (5.55%) | |||||
Discount rates | 0.0 - 3.6% (1.4%) | ||||||||
Surrender rates | 4% - 43% (19%) |
(a) | Corporate securities - The significant unobservable input used in the fair value measurement of our corporate securities is discount margin added to a riskless market yield. Significant increases (decreases) in discount margin in isolation would result in a significantly lower (higher) fair value measurement. |
(b) | Asset-backed securities - The significant unobservable input used in the fair value measurement of our asset-backed securities is discount margin added to a riskless market yield. Significant increases (decreases) in discount margin in isolation would result in a significantly lower (higher) fair value measurement. |
(c) | Collateralized debt obligations - The significant unobservable inputs used in the fair value measurement of our collateralized debt obligations relate to collateral performance, including default rate, recoveries and constant prepayment rate, as well as discount margins of the underlying collateral. Significant increases (decreases) in default rate in isolation would result in a significantly lower (higher) fair value measurement. Generally, a significant increase (decrease) in the constant prepayment rate and recoveries in isolation would result in a significantly higher (lower) fair value measurement. Generally a significant increase (decrease) in discount margin in isolation would result in a significantly lower (higher) fair value measurement. Generally, a change in the assumption used for the annual default rate is accompanied by a directionally similar change in the assumption used for discount margins and portfolio CCC % and a directionally opposite change in the assumption used for constant prepayment rate and recoveries. A tranche's payment priority and investment cost basis could alter generalized fair value outcomes. |
(d) | Venture capital investments - The significant unobservable inputs used in the fair value measurement of our venture capital investments are the EBITDA multiple and revenue multiple. Generally, a significant increase (decrease) in the EBITDA or revenue multiples in isolation would result in a significantly higher (lower) fair value measurement. |
(e) | Other assets categorized as Level 3 - For these assets, there were no adjustments to quoted market prices obtained from third-party pricing sources. |
(f) | Interest sensitive products - The significant unobservable inputs used in the fair value measurement of our interest sensitive products are projected portfolio yields, discount rates and surrender rates. Increases (decreases) in projected portfolio yields in isolation would lead to a higher (lower) fair value measurement. The discount rate is based on the Treasury rate adjusted by a margin. Increases (decreases) in the discount rates would lead to a lower (higher) fair value measurement. Assumed surrender rates are used to project how long the contracts remain in force. Generally, the longer the contracts are assumed to be in force the higher the fair value of the embedded derivative. |
|
Amount | Maturity | Interest rate at | ||||
borrowed | date | December 31, 2012 | ||||
$ | 67.0 | February 2014 | Fixed rate – 1.830% | |||
50.0 | August 2014 | Variable rate – 0.440% | ||||
100.0 | August 2014 | Variable rate – 0.470% | ||||
50.0 | September 2015 | Variable rate – 0.613% | ||||
150.0 | October 2015 | Variable rate – 0.559% | ||||
100.0 | November 2015 | Variable rate – 0.390% | ||||
146.0 | November 2015 | Fixed rate – 5.300% | ||||
100.0 | December 2015 | Fixed rate – 4.710% | ||||
100.0 | June 2016 | Variable rate – 0.650% | ||||
75.0 | June 2016 | Variable rate – 0.471% | ||||
100.0 | October 2016 | Variable rate – 0.535% | ||||
50.0 | November 2016 | Variable rate – 0.581% | ||||
50.0 | November 2016 | Variable rate – 0.680% | ||||
100.0 | June 2017 | Variable rate – 0.735% | ||||
100.0 | July 2017 | Fixed rate – 3.900% | ||||
50.0 | August 2017 | Variable rate – 0.510% | ||||
75.0 | August 2017 | Variable rate – 0.462% | ||||
100.0 | October 2017 | Variable rate – 0.770% | ||||
37.0 | November 2017 | Fixed rate – 3.750% | ||||
50.0 | July 2018 | Variable rate – 0.783% | ||||
$ | 1,650.0 |
Quoted prices in active markets for identical assets or liabilities (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | Total | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||
Corporate securities | $ | — | $ | 16,498.6 | $ | 355.5 | $ | 16,854.1 | |||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | 99.5 | — | 99.5 | |||||||||||
States and political subdivisions | — | 2,115.0 | 13.1 | 2,128.1 | |||||||||||
Debt securities issued by foreign governments | — | .8 | — | .8 | |||||||||||
Asset-backed securities | — | 1,416.9 | 44.0 | 1,460.9 | |||||||||||
Collateralized debt obligations | — | — | 324.0 | 324.0 | |||||||||||
Commercial mortgage-backed securities | — | 1,471.2 | 6.2 | 1,477.4 | |||||||||||
Mortgage pass-through securities | — | 19.9 | 1.9 | 21.8 | |||||||||||
Collateralized mortgage obligations | — | 2,230.6 | 16.9 | 2,247.5 | |||||||||||
Total fixed maturities, available for sale | — | 23,852.5 | 761.6 | 24,614.1 | |||||||||||
Equity securities: | |||||||||||||||
Corporate securities | 49.7 | 118.8 | .1 | 168.6 | |||||||||||
Venture capital investments | — | — | 2.8 | 2.8 | |||||||||||
Total equity securities | 49.7 | 118.8 | 2.9 | 171.4 | |||||||||||
Trading securities: | |||||||||||||||
Corporate securities | — | 46.6 | — | 46.6 | |||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | 4.8 | — | 4.8 | |||||||||||
States and political subdivisions | — | 14.0 | .6 | 14.6 | |||||||||||
Asset-backed securities | — | 50.1 | — | 50.1 | |||||||||||
Collateralized debt obligations | — | — | 7.3 | 7.3 | |||||||||||
Commercial mortgage-backed securities | — | 93.3 | — | 93.3 | |||||||||||
Mortgage pass-through securities | — | .1 | — | .1 | |||||||||||
Collateralized mortgage obligations | — | 41.2 | 5.8 | 47.0 | |||||||||||
Equity securities | .9 | 1.5 | — | 2.4 | |||||||||||
Total trading securities | .9 | 251.6 | 13.7 | 266.2 | |||||||||||
Investments held by variable interest entities - corporate securities | — | 814.3 | — | 814.3 | |||||||||||
Other invested assets - derivatives | — | 54.4 | — | 54.4 | |||||||||||
Assets held in separate accounts | — | 14.9 | — | 14.9 | |||||||||||
Total assets carried at fair value by category | $ | 50.6 | $ | 25,106.5 | $ | 778.2 | $ | 25,935.3 | |||||||
Liabilities: | |||||||||||||||
Liabilities for insurance products: | |||||||||||||||
Interest-sensitive products - embedded derivatives associated with fixed index annuity products | — | — | 734.0 | 734.0 | |||||||||||
Interest-sensitive products - embedded derivatives associated with modified coinsurance agreement | — | — | 5.5 | 5.5 | |||||||||||
Total liabilities for insurance products | — | — | 739.5 | 739.5 | |||||||||||
Total liabilities carried at fair value by category | $ | — | $ | — | $ | 739.5 | $ | 739.5 |
December 31, 2012 | December 31, 2011 | ||||||||||||||||||||||||||
Quoted prices in active markets for identical assets or liabilities (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | Total estimated fair value | Total carrying amount | Total estimated fair value | Total carrying amount | |||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||
Mortgage loans | $ | — | $ | — | $ | 1,682.1 | $ | 1,682.1 | $ | 1,573.2 | $ | 1,735.4 | $ | 1,602.8 | |||||||||||||
Policy loans | — | — | 272.0 | 272.0 | 272.0 | 279.7 | 279.7 | ||||||||||||||||||||
Other invested assets: | |||||||||||||||||||||||||||
Company-owned life insurance | — | 123.0 | — | 123.0 | 123.0 | 103.9 | 103.9 | ||||||||||||||||||||
Hedge funds | — | 16.1 | — | 16.1 | 16.1 | 18.2 | 18.2 | ||||||||||||||||||||
Cash and cash equivalents: | |||||||||||||||||||||||||||
Unrestricted | 432.3 | 150.2 | — | 582.5 | 582.5 | 436.0 | 436.0 | ||||||||||||||||||||
Held by variable interest entities | 54.2 | — | — | 54.2 | 54.2 | 74.4 | 74.4 | ||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||
Insurance liabilities for interest-sensitive products excluding embedded derivatives (a) | — | — | 12,153.7 | 12,153.7 | 12,153.7 | 13,165.5 | 13,165.5 | ||||||||||||||||||||
Investment borrowings | — | 1,702.0 | — | 1,702.0 | 1,650.8 | 1,735.7 | 1,676.5 | ||||||||||||||||||||
Borrowings related to variable interest entities | — | 752.2 | — | 752.2 | 767.0 | 485.1 | 519.9 | ||||||||||||||||||||
Notes payable – direct corporate obligations | — | 1,100.3 | — | 1,100.3 | 1,004.2 | 978.3 | 857.9 |
(a) | The estimated fair value of insurance liabilities for interest-sensitive products was approximately equal to its carrying value at December 31, 2012. This was because interest rates credited on the vast majority of account balances approximate current rates paid on similar products and because these rates are not generally guaranteed beyond one year. |
Quoted prices in active markets for identical assets or liabilities (Level 1) | Significant other observable inputs (Level 2) (a) | Significant unobservable inputs (Level 3) (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||||
Corporate securities | $ | — | $ | 15,594.4 | $ | 278.1 | $ | 15,872.5 | |||||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | 303.8 | 1.6 | 305.4 | |||||||||||||
States and political subdivisions | — | 1,952.3 | 2.1 | 1,954.4 | |||||||||||||
Debt securities issued by foreign governments | — | 1.4 | — | 1.4 | |||||||||||||
Asset-backed securities | — | 1,334.3 | 79.7 | 1,414.0 | |||||||||||||
Collateralized debt obligations | — | — | 327.3 | 327.3 | |||||||||||||
Commercial mortgage-backed securities | — | 1,415.7 | 17.3 | 1,433.0 | |||||||||||||
Mortgage pass-through securities | — | 29.8 | 2.2 | 32.0 | |||||||||||||
Collateralized mortgage obligations | — | 2,051.2 | 124.8 | 2,176.0 | |||||||||||||
Total fixed maturities, available for sale | — | 22,682.9 | 833.1 | 23,516.0 | |||||||||||||
Equity securities | 17.9 | 87.3 | 69.9 | 175.1 | |||||||||||||
Trading securities: | |||||||||||||||||
Corporate securities | — | 67.6 | — | 67.6 | |||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | 4.9 | — | 4.9 | |||||||||||||
States and political subdivisions | — | 15.6 | — | 15.6 | |||||||||||||
Asset-backed securities | — | .1 | — | .1 | |||||||||||||
Commercial mortgage-backed securities | — | — | .4 | .4 | |||||||||||||
Mortgage pass-through securities | — | .2 | — | .2 | |||||||||||||
Collateralized mortgage obligations | — | .7 | — | .7 | |||||||||||||
Equity securities | .7 | 1.4 | — | 2.1 | |||||||||||||
Total trading securities | .7 | 90.5 | .4 | 91.6 | |||||||||||||
Investments held by variable interest entities | — | 496.3 | — | 496.3 | |||||||||||||
Other invested assets - derivatives | — | 37.8 | — | 37.8 | |||||||||||||
Assets held in separate accounts | — | 15.0 | — | 15.0 | |||||||||||||
Liabilities: | |||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||
Interest-sensitive products | — | — | 669.8 | (b) | 669.8 |
(a) | We revised the hierarchy classification of certain fixed maturities, equity securities, trading securities and other invested assets as we believe the observability of the inputs more closely represent Level 2 valuations. |
(b) | Includes $666.3 million of embedded derivatives associated with our fixed index annuity products and $3.5 million of embedded derivatives associated with a modified coinsurance agreement. |
December 31, 2012 | |||||||||||||||||||||||||||||||
Beginning balance as of December 31, 2011 (a) | Purchases, sales, issuances and settlements, net (c) | Total realized and unrealized gains (losses) included in net income | Total realized and unrealized gains (losses) included in accumulated other comprehensive income (loss) | Transfers into Level 3 | Transfers out of Level 3 (b) | Ending balance as of December 31, 2012 | Amount of total gains (losses) for the year ended December 31, 2012 included in our net income relating to assets and liabilities still held as of the reporting date | ||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||||||||||||||||||
Corporate securities | $ | 278.1 | $ | 88.1 | $ | (.2 | ) | $ | 9.9 | $ | 68.6 | $ | (89.0 | ) | $ | 355.5 | $ | — | |||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 1.6 | (1.6 | ) | — | — | — | — | — | — | ||||||||||||||||||||||
States and political subdivisions | 2.1 | (1.8 | ) | — | .9 | 11.9 | — | 13.1 | — | ||||||||||||||||||||||
Asset-backed securities | 79.7 | 15.2 | (.3 | ) | 6.3 | .5 | (57.4 | ) | 44.0 | — | |||||||||||||||||||||
Collateralized debt obligations | 327.3 | (24.8 | ) | — | 21.5 | — | — | 324.0 | — | ||||||||||||||||||||||
Commercial mortgage-backed securities | 17.3 | (2.5 | ) | — | .8 | 5.7 | (15.1 | ) | 6.2 | — | |||||||||||||||||||||
Mortgage pass-through securities | 2.2 | (.3 | ) | — | — | — | — | 1.9 | — | ||||||||||||||||||||||
Collateralized mortgage obligations | 124.8 | .2 | — | (.1 | ) | 5.0 | (113.0 | ) | 16.9 | — | |||||||||||||||||||||
Total fixed maturities, available for sale | 833.1 | 72.5 | (.5 | ) | 39.3 | 91.7 | (274.5 | ) | 761.6 | — | |||||||||||||||||||||
Equity securities: | |||||||||||||||||||||||||||||||
Corporate securities | 6.4 | (3.2 | ) | (3.8 | ) | .7 | — | — | .1 | (3.8 | ) | ||||||||||||||||||||
Venture capital investments | 63.5 | (34.3 | ) | (26.0 | ) | (.4 | ) | — | — | 2.8 | — | ||||||||||||||||||||
Total equity securities | 69.9 | (37.5 | ) | (29.8 | ) | .3 | — | — | 2.9 | (3.8 | ) | ||||||||||||||||||||
Trading securities: | |||||||||||||||||||||||||||||||
States and political subdivisions | — | — | .1 | — | .5 | — | .6 | .1 | |||||||||||||||||||||||
Collateralized debt obligations | — | 6.9 | .4 | — | — | — | 7.3 | .4 | |||||||||||||||||||||||
Commercial mortgage-backed securities | .4 | — | — | — | — | (.4 | ) | — | — | ||||||||||||||||||||||
Collateralized mortgage obligations | — | 4.5 | 1.3 | — | — | — | 5.8 | 1.3 | |||||||||||||||||||||||
Total trading securities | .4 | 11.4 | 1.8 | — | .5 | (.4 | ) | 13.7 | 1.8 | ||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||||||||||||||
Interest-sensitive products | (669.8 | ) | (54.5 | ) | (15.2 | ) | — | — | — | (739.5 | ) | (15.2 | ) |
(a) | We revised the hierarchy classification of certain fixed maturities, equity securities, trading securities and other invested assets as we believe the observability of the inputs more closely represent Level 2 valuations. |
(b) | For our fixed maturity securities, the majority of our transfers out of Level 3 are the result of obtaining a valuation from an independent pricing service at the end of the period, whereas a broker quote was used as of the beginning of the period. |
(c) | Purchases, sales, issuances and settlements, net, represent the activity that occurred during the period that results in a change of the asset or liability but does not represent changes in fair value for the instruments held at the beginning of the period. Such activity primarily consists of purchases and sales of fixed maturity and equity securities and changes to embedded derivative instruments related to insurance products resulting from the issuance of new contracts, or changes to existing contracts. The following summarizes such activity for the year ended December 31, 2012 (dollars in millions): |
Purchases | Sales | Issuances | Settlements | Purchases, sales, issuances and settlements, net | |||||||||||||||
Assets: | |||||||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||||||
Corporate securities | $ | 110.3 | $ | (22.2 | ) | $ | — | $ | — | $ | 88.1 | ||||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | (1.6 | ) | — | — | (1.6 | ) | ||||||||||||
States and political subdivisions | — | (1.8 | ) | — | — | (1.8 | ) | ||||||||||||
Asset-backed securities | 19.0 | (3.8 | ) | — | — | 15.2 | |||||||||||||
Collateralized debt obligations | 35.4 | (60.2 | ) | — | — | (24.8 | ) | ||||||||||||
Commercial mortgage-backed securities | — | (2.5 | ) | — | — | (2.5 | ) | ||||||||||||
Mortgage pass-through securities | — | (.3 | ) | — | — | (.3 | ) | ||||||||||||
Collateralized mortgage obligations | 11.2 | (11.0 | ) | — | — | .2 | |||||||||||||
Total fixed maturities, available for sale | 175.9 | (103.4 | ) | — | — | 72.5 | |||||||||||||
Equity securities: | |||||||||||||||||||
Corporate securities | — | (3.2 | ) | — | — | (3.2 | ) | ||||||||||||
Venture capital investments | — | (34.3 | ) | — | — | (34.3 | ) | ||||||||||||
Total equity securities | — | (37.5 | ) | — | — | (37.5 | ) | ||||||||||||
Trading securities: | |||||||||||||||||||
Collateralized debt obligations | 6.9 | — | — | — | 6.9 | ||||||||||||||
Collateralized mortgage obligations | 4.5 | — | — | — | 4.5 | ||||||||||||||
Total trading securities | 11.4 | — | — | — | 11.4 | ||||||||||||||
Liabilities: | |||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||
Interest-sensitive products | (103.3 | ) | 60.4 | (50.9 | ) | 39.3 | (54.5 | ) |
December 31, 2011 | ||||||||||||||||||||||||||||||||
Beginning balance as of December 31, 2010 (a) | Purchases, sales, issuances and settlements, net (c) | Total realized and unrealized gains (losses) included in net income | Total realized and unrealized gains (losses) included in accumulated other comprehensive income (loss) | Transfers into Level 3 | Transfers out of Level 3 (b) | Ending balance as of December 31, 2011 | Amount of total gains (losses) for the year ended December 31, 2011 included in our net income relating to assets and liabilities still held as of the reporting date | |||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||||||||
Fixed maturities, available for sale: | ||||||||||||||||||||||||||||||||
Corporate securities | $ | 1,907.8 | $ | (292.3 | ) | $ | (17.0 | ) | $ | 15.2 | $ | 43.3 | $ | (1,378.9 | ) | $ | 278.1 | $ | (11.5 | ) | ||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 2.0 | (.1 | ) | — | (.3 | ) | — | — | 1.6 | — | ||||||||||||||||||||||
States and political subdivisions | 2.5 | — | — | .1 | 2.0 | (2.5 | ) | 2.1 | — | |||||||||||||||||||||||
Asset-backed securities | 182.3 | (4.1 | ) | — | 4.8 | 39.4 | (142.7 | ) | 79.7 | — | ||||||||||||||||||||||
Collateralized debt obligations | 256.5 | 69.4 | 1.5 | (.1 | ) | — | — | 327.3 | — | |||||||||||||||||||||||
Commercial mortgage-backed securities | — | — | — | .2 | 17.1 | — | 17.3 | — | ||||||||||||||||||||||||
Mortgage pass-through securities | 3.5 | (1.3 | ) | — | — | — | — | 2.2 | — | |||||||||||||||||||||||
Collateralized mortgage obligations | 197.1 | 28.4 | (2.1 | ) | 3.7 | 3.9 | (106.2 | ) | 124.8 | — | ||||||||||||||||||||||
Total fixed maturities, available for sale | 2,551.7 | (200.0 | ) | (17.6 | ) | 23.6 | 105.7 | (1,630.3 | ) | 833.1 | (11.5 | ) | ||||||||||||||||||||
Equity securities | 6.9 | 67.0 | (3.8 | ) | (.2 | ) | — | — | 69.9 | — | ||||||||||||||||||||||
Trading securities: | ||||||||||||||||||||||||||||||||
Commercial mortgage-backed securities | .4 | — | — | — | — | — | .4 | — | ||||||||||||||||||||||||
Collateralized mortgage obligations | .4 | (.4 | ) | — | — | — | — | — | — | |||||||||||||||||||||||
Total trading securities | .8 | (.4 | ) | — | — | — | — | .4 | — | |||||||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||||||||||
Liabilities for insurance products: | ||||||||||||||||||||||||||||||||
Interest-sensitive products | (553.2 | ) | (62.5 | ) | (54.1 | ) | — | — | — | (669.8 | ) | (54.1 | ) |
(a) | We revised the hierarchy classification of certain fixed maturities, equity securities, trading securities and other invested assets as we believe the observability of the inputs more closely represent Level 2 valuations. |
(b) | For our fixed maturity securities, the majority of our transfers out of Level 3 are the result of obtaining a valuation from an independent pricing service at the end of the period, whereas a broker quote was used as of the beginning of the period. |
(c) | Purchases, sales, issuances and settlements, net, represent the activity that occurred during the period that results in a change of the asset or liability but does not represent changes in fair value for the instruments held at the beginning of the period. Such activity primarily consists of purchases and sales of fixed maturity and equity securities and changes to embedded derivative instruments related to insurance products resulting from the issuance of new contracts, or changes to existing contracts. The following summarizes such activity for the year ended December 31, 2011 (dollars in millions): |
Purchases | Sales | Issuances | Settlements | Purchases, sales, issuances and settlements, net | |||||||||||||||
Assets: | |||||||||||||||||||
Fixed maturities, available for sale: | |||||||||||||||||||
Corporate securities | $ | 5.8 | $ | (298.1 | ) | $ | — | $ | — | $ | (292.3 | ) | |||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | (.1 | ) | — | — | (.1 | ) | ||||||||||||
Asset-backed securities | .2 | (4.3 | ) | — | — | (4.1 | ) | ||||||||||||
Collateralized debt obligations | 182.2 | (112.8 | ) | — | — | 69.4 | |||||||||||||
Mortgage pass-through securities | — | (1.3 | ) | — | — | (1.3 | ) | ||||||||||||
Collateralized mortgage obligations | 63.6 | (35.2 | ) | — | — | 28.4 | |||||||||||||
Total fixed maturities, available for sale | 251.8 | (451.8 | ) | — | — | (200.0 | ) | ||||||||||||
Equity securities - venture capital investments | 67.0 | — | — | — | 67.0 | ||||||||||||||
Trading securities - collateralized mortgage obligations | — | (.4 | ) | — | — | (.4 | ) | ||||||||||||
Liabilities: | |||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||
Interest-sensitive products | (119.8 | ) | 54.5 | (34.6 | ) | 37.4 | (62.5 | ) |
Fair value at December 31, 2012 | Valuation technique(s) | Unobservable inputs | Range (weighted average) | ||||||
Assets: | |||||||||
Corporate securities (a) | $ | 248.3 | Discounted cash flow analysis | Discount margins | 1.90% - 3.25% (2.78%) | ||||
Asset-backed securities (b) | 33.3 | Discounted cash flow analysis | Discount margins | 2.78% - 3.14% (2.99%) | |||||
Collateralized debt obligations (c) | 331.4 | Discounted cash flow analysis | Recoveries | 65% - 66% | |||||
Constant prepayment rate | 20% | ||||||||
Discount margins | .95% - 8.75% (2.02%) | ||||||||
Annual default rate | .95% - 5.54% (3.01%) | ||||||||
Portfolio CCC % | 1.18% - 21.56% (11.99%) | ||||||||
Venture capital investments (d) | 2.8 | Market multiples | EBITDA multiple | 6.8 | |||||
Revenue multiple | 1.5 | ||||||||
Other assets categorized as Level 3 (e) | 162.4 | Unadjusted third-party price source | Not applicable | Not applicable | |||||
Total | 778.2 | ||||||||
Liabilities: | |||||||||
Interest sensitive products (f) | 739.5 | Discounted projected embedded derivatives | Projected portfolio yields | 5.35% - 5.61% (5.55%) | |||||
Discount rates | 0.0 - 3.6% (1.4%) | ||||||||
Surrender rates | 4% - 43% (19%) |
(a) | Corporate securities - The significant unobservable input used in the fair value measurement of our corporate securities is discount margin added to a riskless market yield. Significant increases (decreases) in discount margin in isolation would result in a significantly lower (higher) fair value measurement. |
(b) | Asset-backed securities - The significant unobservable input used in the fair value measurement of our asset-backed securities is discount margin added to a riskless market yield. Significant increases (decreases) in discount margin in isolation would result in a significantly lower (higher) fair value measurement. |
(c) | Collateralized debt obligations - The significant unobservable inputs used in the fair value measurement of our collateralized debt obligations relate to collateral performance, including default rate, recoveries and constant prepayment rate, as well as discount margins of the underlying collateral. Significant increases (decreases) in default rate in isolation would result in a significantly lower (higher) fair value measurement. Generally, a significant increase (decrease) in the constant prepayment rate and recoveries in isolation would result in a significantly higher (lower) fair value measurement. Generally a significant increase (decrease) in discount margin in isolation would result in a significantly lower (higher) fair value measurement. Generally, a change in the assumption used for the annual default rate is accompanied by a directionally similar change in the assumption used for discount margins and portfolio CCC % and a directionally opposite change in the assumption used for constant prepayment rate and recoveries. A tranche's payment priority and investment cost basis could alter generalized fair value outcomes. |
(d) | Venture capital investments - The significant unobservable inputs used in the fair value measurement of our venture capital investments are the EBITDA multiple and revenue multiple. Generally, a significant increase (decrease) in the EBITDA or revenue multiples in isolation would result in a significantly higher (lower) fair value measurement. |
(e) | Other assets categorized as Level 3 - For these assets, there were no adjustments to quoted market prices obtained from third-party pricing sources. |
(f) | Interest sensitive products - The significant unobservable inputs used in the fair value measurement of our interest sensitive products are projected portfolio yields, discount rates and surrender rates. Increases (decreases) in projected portfolio yields in isolation would lead to a higher (lower) fair value measurement. The discount rate is based on the Treasury rate adjusted by a margin. Increases (decreases) in the discount rates would lead to a lower (higher) fair value measurement. Assumed surrender rates are used to project how long the contracts remain in force. Generally, the longer the contracts are assumed to be in force the higher the fair value of the embedded derivative. |
December 31, 2011 | |||||||||||
Amounts prior to adoption of ASU 2010-26 | Effect of adoption of ASU 2010-26 | As reported | |||||||||
Deferred acquisition costs | $ | 1,418.1 | $ | (621.0 | ) | $ | 797.1 | ||||
Income tax assets, net | 630.5 | 234.9 | 865.4 | ||||||||
Other assets | 316.9 | (24.7 | ) | 292.2 | |||||||
Total assets | 33,332.7 | (410.8 | ) | 32,921.9 | |||||||
Other liabilities | 548.3 | 8.0 | 556.3 | ||||||||
Total liabilities | 28,300.1 | 8.0 | 28,308.1 | ||||||||
Accumulated other comprehensive income | 625.5 | 156.1 | 781.6 | ||||||||
Retained earnings (accumulated deficit) | 42.8 | (574.9 | ) | (532.1 | ) | ||||||
Total shareholders' equity | 5,032.6 | (418.8 | ) | 4,613.8 | |||||||
Total liabilities and shareholders' equity | 33,332.7 | (410.8 | ) | 32,921.9 |
Year ended | |||||||||||
December 31, 2011 | |||||||||||
Amounts prior to adoption of ASU 2010-26 | Effect of adoption of ASU 2010-26 | As reported | |||||||||
Amortization | $ | 432.4 | $ | (135.0 | ) | $ | 297.4 | ||||
Other operating costs and expenses | 496.5 | 208.0 | 704.5 | ||||||||
Total benefits and expenses | 3,745.4 | 73.0 | 3,818.4 | ||||||||
Income before income taxes | 379.2 | (73.0 | ) | 306.2 | |||||||
Tax expense on period income | 139.7 | (26.2 | ) | 113.5 | |||||||
Net income | 382.5 | (46.8 | ) | 335.7 | |||||||
Earnings per common share: | |||||||||||
Basic: | |||||||||||
Net income | $ | 1.54 | $ | (.19 | ) | $ | 1.35 | ||||
Diluted: | |||||||||||
Net income | 1.31 | (.16 | ) | 1.15 |
Year ended | |||||||||||
December 31, 2010 | |||||||||||
Amounts prior to adoption of ASU 2010-26 | Effect of adoption of ASU 2010-26 | As reported | |||||||||
Amortization | $ | 443.8 | $ | (118.8 | ) | $ | 325.0 | ||||
Other operating costs and expenses | 502.9 | 187.4 | 690.3 | ||||||||
Total benefits and expenses | 3,790.4 | 68.6 | 3,859.0 | ||||||||
Income before income taxes | 293.5 | (68.6 | ) | 224.9 | |||||||
Tax expense on period income | 103.9 | (24.6 | ) | 79.3 | |||||||
Net income | 284.6 | (44.0 | ) | 240.6 | |||||||
Earnings per common share: | |||||||||||
Basic: | |||||||||||
Net income | $ | 1.13 | $ | (.17 | ) | $ | .96 | ||||
Diluted: | |||||||||||
Net income | .99 | (.15 | ) | .84 |
Year ended | |||||||||||
December 31, 2011 | |||||||||||
As originally reported | Effect of adoption of ASU 2010-26 | As adjusted | |||||||||
Cash flows from operating activities: | |||||||||||
Deferrable policy acquisition costs | $ | (428.7 | ) | $ | 212.0 | $ | (216.7 | ) | |||
Other operating costs | (472.3 | ) | (212.0 | ) | (684.3 | ) | |||||
Net cash used by operating activities | 774.8 | — | 774.8 |
Year ended | |||||||||||
December 31, 2010 | |||||||||||
As originally reported | Effect of adoption of ASU 2010-26 | As adjusted | |||||||||
Cash flows from operating activities: | |||||||||||
Deferrable policy acquisition costs | $ | (418.2 | ) | $ | 193.0 | $ | (225.2 | ) | |||
Other operating costs | (444.8 | ) | (193.0 | ) | (637.8 | ) | |||||
Net cash used by operating activities | 734.0 | — | 734.0 |
|
NAIC designation | Amortized cost | Estimated fair value | Percentage of total estimated fair value | ||||||||
1 | $ | 10,133.6 | $ | 11,586.8 | 47.1 | % | |||||
2 | 10,309.4 | 11,779.5 | 47.8 | ||||||||
3 | 849.3 | 902.6 | 3.7 | ||||||||
4 | 300.4 | 314.9 | 1.3 | ||||||||
5 | 33.7 | 29.8 | .1 | ||||||||
6 | .4 | .5 | — | ||||||||
$ | 21,626.8 | $ | 24,614.1 | 100.0 | % |
Amortized cost | Gross unrealized gains | Gross unrealized losses | Estimated fair value | Other-than-temporary impairments included in accumulated other comprehensive income | |||||||||||||||
Investment grade (a): | |||||||||||||||||||
Corporate securities | $ | 13,531.8 | $ | 2,221.4 | $ | (12.1 | ) | $ | 15,741.1 | $ | — | ||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 93.9 | 5.6 | — | 99.5 | — | ||||||||||||||
States and political subdivisions | 1,840.7 | 277.3 | (4.3 | ) | 2,113.7 | — | |||||||||||||
Debt securities issued by foreign governments | .8 | — | — | .8 | — | ||||||||||||||
Asset-backed securities | 1,002.9 | 70.9 | (2.8 | ) | 1,071.0 | — | |||||||||||||
Collateralized debt obligations | 311.5 | 7.5 | (1.0 | ) | 318.0 | — | |||||||||||||
Commercial mortgage-backed securities | 1,325.7 | 152.3 | (.6 | ) | 1,477.4 | — | |||||||||||||
Mortgage pass-through securities | 20.6 | 1.2 | — | 21.8 | — | ||||||||||||||
Collateralized mortgage obligations | 1,157.7 | 107.2 | (.7 | ) | 1,264.2 | (.8 | ) | ||||||||||||
Total investment grade fixed maturities, available for sale | 19,285.6 | 2,843.4 | (21.5 | ) | 22,107.5 | (.8 | ) | ||||||||||||
Below-investment grade (a): | |||||||||||||||||||
Corporate securities | 1,055.8 | 65.3 | (8.1 | ) | 1,113.0 | — | |||||||||||||
States and political subdivisions | 15.3 | — | (.9 | ) | 14.4 | — | |||||||||||||
Asset-backed securities | 360.9 | 31.4 | (2.4 | ) | 389.9 | — | |||||||||||||
Collateralized debt obligations | 5.5 | .5 | — | 6.0 | — | ||||||||||||||
Collateralized mortgage obligations | 903.7 | 79.6 | — | 983.3 | (5.2 | ) | |||||||||||||
Total below-investment grade fixed maturities, available for sale | 2,341.2 | 176.8 | (11.4 | ) | 2,506.6 | (5.2 | ) | ||||||||||||
Total fixed maturities, available for sale | $ | 21,626.8 | $ | 3,020.2 | $ | (32.9 | ) | $ | 24,614.1 | $ | (6.0 | ) | |||||||
Equity securities | $ | 167.1 | $ | 5.9 | $ | (1.6 | ) | $ | 171.4 |
(a) | Investment ratings – Investment ratings are assigned the second lowest rating by Nationally Recognized Statistical Rating Organization ("NRSROs") (Moody's Investor Services, Inc. ("Moody's"), S&P or Fitch Ratings ("Fitch")), or if not rated by such firms, the rating assigned by the National Association of Insurance Commissioners (the "NAIC"). NAIC designations of "1" or "2" include fixed maturities generally rated investment grade (rated "Baa3" or higher by Moody's or rated "BBB-" or higher by S&P and Fitch). NAIC designations of "3" through "6" are referred to as below-investment grade (which generally are rated "Ba1" or lower by Moody's or rated "BB+" or lower by S&P and Fitch). References to investment grade or below-investment grade throughout our consolidated financial statements are determined as described above. |
Amortized cost | Gross unrealized gains | Gross unrealized losses | Estimated fair value | Other-than-temporary impairments included in accumulated other comprehensive income | |||||||||||||||
Investment grade: | |||||||||||||||||||
Corporate securities | $ | 13,414.9 | $ | 1,513.4 | $ | (86.4 | ) | $ | 14,841.9 | $ | — | ||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 298.0 | 7.4 | — | 305.4 | — | ||||||||||||||
States and political subdivisions | 1,778.7 | 189.3 | (13.6 | ) | 1,954.4 | — | |||||||||||||
Debt securities issued by foreign governments | 1.3 | .1 | — | 1.4 | — | ||||||||||||||
Asset-backed securities | 1,227.2 | 43.3 | (30.9 | ) | 1,239.6 | — | |||||||||||||
Collateralized debt obligations | 323.1 | 1.1 | (4.4 | ) | 319.8 | — | |||||||||||||
Commercial mortgage-backed securities | 1,351.0 | 89.9 | (7.9 | ) | 1,433.0 | — | |||||||||||||
Mortgage pass-through securities | 30.5 | 1.6 | (.1 | ) | 32.0 | — | |||||||||||||
Collateralized mortgage obligations | 1,314.8 | 77.8 | (4.0 | ) | 1,388.6 | (.3 | ) | ||||||||||||
Total investment grade fixed maturities, available for sale | 19,739.5 | 1,923.9 | (147.3 | ) | 21,516.1 | (.3 | ) | ||||||||||||
Below-investment grade: | |||||||||||||||||||
Corporate securities | 1,055.5 | 25.6 | (50.5 | ) | 1,030.6 | — | |||||||||||||
Asset-backed securities | 178.0 | 2.2 | (5.8 | ) | 174.4 | — | |||||||||||||
Collateralized debt obligations | 9.4 | — | (1.9 | ) | 7.5 | — | |||||||||||||
Collateralized mortgage obligations | 796.7 | 8.1 | (17.4 | ) | 787.4 | (11.5 | ) | ||||||||||||
Total below-investment grade fixed maturities, available for sale | 2,039.6 | 35.9 | (75.6 | ) | 1,999.9 | (11.5 | ) | ||||||||||||
Total fixed maturities, available for sale | $ | 21,779.1 | $ | 1,959.8 | $ | (222.9 | ) | $ | 23,516.0 | $ | (11.8 | ) | |||||||
Equity securities | $ | 177.0 | $ | 1.2 | $ | (3.1 | ) | $ | 175.1 |
2012 | 2011 | ||||||
Net unrealized appreciation (depreciation) on fixed maturity securities, available for sale, on which an other-than-temporary impairment loss has been recognized | $ | 9.8 | $ | (4.4 | ) | ||
Net unrealized gains on all other investments | 2,986.5 | 1,733.2 | |||||
Adjustment to present value of future profits (a) | (193.0 | ) | (214.8 | ) | |||
Adjustment to deferred acquisition costs | (452.9 | ) | (289.3 | ) | |||
Adjustment to insurance liabilities | (489.8 | ) | — | ||||
Unrecognized net loss related to deferred compensation plan | (7.9 | ) | (8.3 | ) | |||
Deferred income tax liabilities | (655.3 | ) | (434.8 | ) | |||
Accumulated other comprehensive income | $ | 1,197.4 | $ | 781.6 |
(a) | The present value of future profits is the value assigned to the right to receive future cash flows from contracts existing at September 10, 2003 (the date our Predecessor emerged from bankruptcy). |
Amortized cost | Estimated fair value | ||||||
(Dollars in millions) | |||||||
Due in one year or less | $ | 167.6 | $ | 170.2 | |||
Due after one year through five years | 1,605.0 | 1,754.5 | |||||
Due after five years through ten years | 4,375.0 | 4,932.7 | |||||
Due after ten years | 10,390.7 | 12,225.1 | |||||
Subtotal | 16,538.3 | 19,082.5 | |||||
Structured securities | 5,088.5 | 5,531.6 | |||||
Total fixed maturities, available for sale | $ | 21,626.8 | $ | 24,614.1 |
2012 | 2011 | 2010 | |||||||||
Fixed maturities | $ | 1,280.9 | $ | 1,233.8 | $ | 1,162.6 | |||||
Trading income related to policyholder and reinsurer accounts and other special-purpose portfolios | 62.4 | 14.6 | 43.7 | ||||||||
Equity securities | 4.4 | 1.7 | .8 | ||||||||
Mortgage loans | 99.8 | 111.7 | 121.7 | ||||||||
Policy loans | 17.1 | 17.6 | 18.2 | ||||||||
Options related to fixed index products: | |||||||||||
Option income | .4 | 36.5 | 57.3 | ||||||||
Change in value of options | 25.1 | (57.7 | ) | (29.1 | ) | ||||||
Other invested assets | 14.4 | 14.5 | 9.1 | ||||||||
Cash and cash equivalents | .6 | .4 | .5 | ||||||||
Gross investment income | 1,505.1 | 1,373.1 | 1,384.8 | ||||||||
Less investment expenses | 18.7 | 19.0 | 17.9 | ||||||||
Net investment income | $ | 1,486.4 | $ | 1,354.1 | $ | 1,366.9 |
2012 | 2011 | 2010 | |||||||||
Fixed maturity securities, available for sale: | |||||||||||
Realized gains on sale | $ | 115.4 | $ | 183.1 | $ | 347.1 | |||||
Realized losses on sale | (15.4 | ) | (59.9 | ) | (147.7 | ) | |||||
Impairments: | |||||||||||
Total other-than-temporary impairment losses | (1.0 | ) | (19.2 | ) | (94.8 | ) | |||||
Other-than-temporary impairment losses recognized in accumulated other comprehensive income (loss) | — | 5.3 | (4.7 | ) | |||||||
Net impairment losses recognized | (1.0 | ) | (13.9 | ) | (99.5 | ) | |||||
Net realized investment gains from fixed maturities | 99.0 | 109.3 | 99.9 | ||||||||
Equity securities | .1 | (.2 | ) | .1 | |||||||
Commercial mortgage loans | (3.7 | ) | (29.3 | ) | (16.9 | ) | |||||
Impairments of mortgage loans and other investments | (36.8 | ) | (20.7 | ) | (50.3 | ) | |||||
Other | 22.5 | 2.7 | (2.6 | ) | |||||||
Net realized investment gains | $ | 81.1 | $ | 61.8 | $ | 30.2 |
Year ended | |||||||||||
December 31, | |||||||||||
2012 | 2011 | 2010 | |||||||||
Credit losses on fixed maturity securities, available for sale, beginning of period | $ | (2.0 | ) | $ | (6.1 | ) | $ | (27.2 | ) | ||
Add: credit losses on other-than-temporary impairments not previously recognized | — | (1.1 | ) | (1.7 | ) | ||||||
Less: credit losses on securities sold | .4 | 5.2 | 33.3 | ||||||||
Less: credit losses on securities impaired due to intent to sell (a) | — | — | 1.9 | ||||||||
Add: credit losses on previously impaired securities | — | — | (12.4 | ) | |||||||
Less: increases in cash flows expected on previously impaired securities | — | — | — | ||||||||
Credit losses on fixed maturity securities, available for sale, end of period | $ | (1.6 | ) | $ | (2.0 | ) | $ | (6.1 | ) |
(a) | Represents securities for which the amount previously recognized in accumulated other comprehensive income was recognized in earnings because we intend to sell the security or we more likely than not will be required to sell the security before recovery of its amortized cost basis. |
Amortized cost | Estimated fair value | ||||||
(Dollars in millions) | |||||||
Due in one year or less | $ | — | $ | — | |||
Due after one year through five years | 35.5 | 35.2 | |||||
Due after five years through ten years | 106.5 | 103.1 | |||||
Due after ten years | 513.0 | 491.3 | |||||
Subtotal | 655.0 | 629.6 | |||||
Structured securities | 286.5 | 279.0 | |||||
Total | $ | 941.5 | $ | 908.6 |
Less than 12 months | 12 months or greater | Total | ||||||||||||||||||||||
Description of securities | Fair value | Unrealized losses | Fair value | Unrealized losses | Fair value | Unrealized losses | ||||||||||||||||||
States and political subdivisions | $ | 48.3 | $ | (1.8 | ) | $ | 68.7 | $ | (3.4 | ) | $ | 117.0 | $ | (5.2 | ) | |||||||||
Corporate securities | 338.1 | (11.2 | ) | 174.5 | (9.0 | ) | 512.6 | (20.2 | ) | |||||||||||||||
Asset-backed securities | 41.7 | (.3 | ) | 111.6 | (4.9 | ) | 153.3 | (5.2 | ) | |||||||||||||||
Collateralized debt obligations | 19.4 | (.4 | ) | 32.5 | (.6 | ) | 51.9 | (1.0 | ) | |||||||||||||||
Commercial mortgage-backed securities | 4.9 | (.1 | ) | 6.2 | (.5 | ) | 11.1 | (.6 | ) | |||||||||||||||
Mortgage pass-through securities | — | — | 1.9 | — | 1.9 | — | ||||||||||||||||||
Collateralized mortgage obligations | 27.0 | (.4 | ) | 33.8 | (.3 | ) | 60.8 | (.7 | ) | |||||||||||||||
Total fixed maturities, available for sale | $ | 479.4 | $ | (14.2 | ) | $ | 429.2 | $ | (18.7 | ) | $ | 908.6 | $ | (32.9 | ) | |||||||||
Equity securities | $ | 17.8 | $ | (1.6 | ) | $ | — | $ | — | $ | 17.8 | $ | (1.6 | ) |
Less than 12 months | 12 months or greater | Total | ||||||||||||||||||||||
Description of securities | Fair value | Unrealized losses | Fair value | Unrealized losses | Fair value | Unrealized losses | ||||||||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | $ | 9.1 | $ | — | $ | .2 | $ | — | $ | 9.3 | $ | — | ||||||||||||
States and political subdivisions | 6.9 | (.2 | ) | 155.4 | (13.4 | ) | 162.3 | (13.6 | ) | |||||||||||||||
Debt securities issued by foreign governments | .5 | — | — | — | .5 | — | ||||||||||||||||||
Corporate securities | 1,394.7 | (57.0 | ) | 466.2 | (79.9 | ) | 1,860.9 | (136.9 | ) | |||||||||||||||
Asset-backed securities | 437.6 | (14.5 | ) | 147.5 | (22.2 | ) | 585.1 | (36.7 | ) | |||||||||||||||
Collateralized debt obligations | 268.8 | (6.3 | ) | 1.7 | — | 270.5 | (6.3 | ) | ||||||||||||||||
Commercial mortgage-backed securities | 168.8 | (5.2 | ) | 33.0 | (2.7 | ) | 201.8 | (7.9 | ) | |||||||||||||||
Mortgage pass-through securities | 1.2 | — | 2.2 | (.1 | ) | 3.4 | (.1 | ) | ||||||||||||||||
Collateralized mortgage obligations | 645.0 | (20.8 | ) | 29.7 | (.6 | ) | 674.7 | (21.4 | ) | |||||||||||||||
Total fixed maturities, available for sale | $ | 2,932.6 | $ | (104.0 | ) | $ | 835.9 | $ | (118.9 | ) | $ | 3,768.5 | $ | (222.9 | ) | |||||||||
Equity securities | $ | 41.6 | $ | (3.0 | ) | $ | .4 | $ | — | $ | 42.0 | $ | (3.0 | ) |
Par value | Amortized cost | Estimated fair value | |||||||||
Below 4 percent | $ | 609.4 | $ | 564.1 | $ | 581.8 | |||||
4 percent – 5 percent | 793.1 | 773.7 | 850.3 | ||||||||
5 percent – 6 percent | 2,718.1 | 2,575.9 | 2,825.0 | ||||||||
6 percent – 7 percent | 941.4 | 881.4 | 967.2 | ||||||||
7 percent – 8 percent | 159.5 | 164.8 | 176.3 | ||||||||
8 percent and above | 127.7 | 128.7 | 131.0 | ||||||||
Total structured securities | $ | 5,349.2 | $ | 5,088.6 | $ | 5,531.6 |
Estimated fair value | ||||||||||
Type | Amortized cost | Amount | Percent of fixed maturities | |||||||
Pass-throughs, sequential and equivalent securities | $ | 1,376.6 | $ | 1,492.7 | 6.1 | % | ||||
Planned amortization classes, target amortization classes and accretion-directed bonds | 678.9 | 746.8 | 3.0 | |||||||
Commercial mortgage-backed securities | 1,325.7 | 1,477.4 | 6.0 | |||||||
Asset-backed securities | 1,363.9 | 1,460.9 | 6.0 | |||||||
Collateralized debt obligations | 317.0 | 324.1 | 1.3 | |||||||
Other | 26.5 | 29.7 | .1 | |||||||
Total structured securities | $ | 5,088.6 | $ | 5,531.6 | 22.5 | % |
Estimated fair value | |||||||||||
Loan-to-value ratio (a) | Carrying value | Mortgage loans | Collateral | ||||||||
Less than 60% | $ | 758.9 | $ | 838.7 | $ | 2,172.6 | |||||
60% to 70% | 323.1 | 342.7 | 498.2 | ||||||||
Greater than 70% to 80% | 266.9 | 281.5 | 358.7 | ||||||||
Greater than 80% to 90% | 114.1 | 118.5 | 135.0 | ||||||||
Greater than 90% | 110.2 | 100.7 | 117.3 | ||||||||
Total | $ | 1,573.2 | $ | 1,682.1 | $ | 3,281.8 |
(a) | Loan-to-value ratios are calculated as the ratio of: (i) the carrying value of the commercial mortgage loans; to (ii) the estimated fair value of the underlying collateral. |
|
Withdrawal assumption | Mortality assumption | Interest rate assumption | 2012 | 2011 | |||||||||
Future policy benefits: | |||||||||||||
Interest-sensitive products: | |||||||||||||
Investment contracts | N/A | N/A | (c) | $ | 9,648.9 | $ | 9,832.9 | ||||||
Universal life contracts | N/A | N/A | N/A | 3,244.3 | 3,332.6 | ||||||||
Total interest-sensitive products | 12,893.2 | 13,165.5 | |||||||||||
Traditional products: | |||||||||||||
Traditional life insurance contracts | Company experience | (a) | 5% | 2,389.6 | 2,396.2 | ||||||||
Limited-payment annuities | Company experience, if applicable | (b) | 4% | 903.5 | 848.8 | ||||||||
Individual and group accident and health | Company experience | Company experience | 6% | 7,903.2 | 7,237.7 | ||||||||
Total traditional products | 11,196.3 | 10,482.7 | |||||||||||
Claims payable and other policyholder funds | N/A | N/A | N/A | 985.1 | 1,034.3 | ||||||||
Liabilities related to separate accounts | N/A | N/A | N/A | 14.9 | 15.0 | ||||||||
Total | $ | 25,089.5 | $ | 24,697.5 |
(a) | Principally, modifications of the 1965 ‑ 70 and 1975 - 80 Basic, Select and Ultimate Tables. |
(b) | Principally, the 1984 United States Population Table and the NAIC 1983 Individual Annuitant Mortality Table. |
(c) | In 2012 and 2011, all of this liability represented account balances where future benefits are not guaranteed. |
2012 | 2011 | 2010 | |||||||||
Balance, beginning of the year | $ | 1,637.3 | $ | 1,543.7 | $ | 1,444.0 | |||||
Incurred claims (net of reinsurance) related to: | |||||||||||
Current year | 1,570.1 | 1,545.8 | 1,505.8 | ||||||||
Prior years (a) | (56.4 | ) | (41.7 | ) | (15.6 | ) | |||||
Total incurred | 1,513.7 | 1,504.1 | 1,490.2 | ||||||||
Interest on claim reserves | 77.8 | 78.4 | 73.4 | ||||||||
Paid claims (net of reinsurance) related to: | |||||||||||
Current year | 891.3 | 866.5 | 827.0 | ||||||||
Prior years | 663.9 | 626.2 | 694.1 | ||||||||
Total paid | 1,555.2 | 1,492.7 | 1,521.1 | ||||||||
Net change in balance for reinsurance assumed and ceded | 5.7 | 3.8 | 57.2 | ||||||||
Balance, end of the year | $ | 1,679.3 | $ | 1,637.3 | $ | 1,543.7 |
(a) | The reserves and liabilities we establish are necessarily based on estimates, assumptions and prior years' statistics. Such amounts will fluctuate based upon the estimation procedures used to determine the amount of unpaid losses. It is possible that actual claims will exceed our reserves and have a material adverse effect on our results of operations and financial condition. |
|
2012 | 2011 | 2010 | |||||||||
Current tax expense | $ | 12.5 | $ | 11.9 | $ | 9.7 | |||||
Deferred tax expense | 117.4 | 101.6 | 69.6 | ||||||||
Valuation allowance applicable to current year income | (60.3 | ) | — | — | |||||||
Income tax expense calculated based on annual effective tax rate | 69.6 | 113.5 | 79.3 | ||||||||
Valuation allowance reduction applicable to income in future years | (111.2 | ) | (143.0 | ) | (95.0 | ) | |||||
Deferred tax benefit related to loss on extinguishment of debt and other items | (23.7 | ) | — | — | |||||||
Total income tax benefit | $ | (65.3 | ) | $ | (29.5 | ) | $ | (15.7 | ) |
2012 | 2011 | 2010 | ||||||
U.S. statutory corporate rate | 35.0 | % | 35.0 | % | 35.0 | % | ||
Valuation allowance | (110.1 | ) | (46.7 | ) | (42.2 | ) | ||
Other nondeductible benefits | 32.3 | .7 | (.6 | ) | ||||
State taxes | 1.4 | .9 | .9 | |||||
Provision for tax issues, tax credits and other | (.5 | ) | .5 | (.1 | ) | |||
Effective tax rate | (41.9 | )% | (9.6 | )% | (7.0 | )% |
2012 | 2011 | ||||||
Deferred tax assets: | |||||||
Net federal operating loss carryforwards | $ | 1,330.2 | $ | 1,445.2 | |||
Net state operating loss carryforwards | 16.2 | 16.8 | |||||
Tax credits | 39.2 | 32.6 | |||||
Capital loss carryforwards | 296.2 | 342.3 | |||||
Deductible temporary differences: | |||||||
Insurance liabilities | 746.3 | 744.4 | |||||
Other | 86.0 | 64.8 | |||||
Gross deferred tax assets | 2,514.1 | 2,646.1 | |||||
Deferred tax liabilities: | |||||||
Investments | (24.1 | ) | (24.2 | ) | |||
Present value of future profits and deferred acquisition costs | (325.2 | ) | (363.7 | ) | |||
Accumulated other comprehensive income | (655.3 | ) | (434.8 | ) | |||
Gross deferred tax liabilities | (1,004.6 | ) | (822.7 | ) | |||
Net deferred tax assets before valuation allowance | 1,509.5 | 1,823.4 | |||||
Valuation allowance | (766.9 | ) | (938.4 | ) | |||
Net deferred tax assets | 742.6 | 885.0 | |||||
Current income taxes accrued | (25.7 | ) | (19.6 | ) | |||
Income tax assets, net | $ | 716.9 | $ | 865.4 |
Balance, December 31, 2009 | $ | 1,176.4 | ||
Decrease in 2010 | (95.0 | ) | (a) | |
Balance, December 31, 2010 | 1,081.4 | |||
Decrease in 2011 | (143.0 | ) | (b) | |
Balance, December 31, 2011 | 938.4 | |||
Decrease in 2012 | (171.5 | ) | (c) | |
Balance, December 31, 2012 | $ | 766.9 |
(a) | The $95.0 million reduction to the deferred tax valuation allowance during 2010 resulted from the utilization of NOLs and capital loss carryforwards and higher projections of future taxable income based on evidence we consider to be objective and verifiable. |
(b) | The $143.0 million reduction to the deferred tax valuation allowance during 2011 resulted primarily from our recent higher levels of operating income when projecting future taxable income. |
(c) | The $171.5 million reduction to the deferred tax valuation allowance during 2012 resulted primarily from: (i) higher taxable income in 2012 (including investment gains); and (ii) our recent higher levels of operating income when projecting future taxable income as further discussed above. |
Year of expiration | Net operating loss carryforwards (a) | Capital loss | Total loss | |||||||||||||||||
Life | Non-life | carryforwards | carryforwards | |||||||||||||||||
2013 | $ | — | $ | — | $ | 808.6 | (b) | $ | 808.6 | |||||||||||
2014 | — | — | 28.6 | 28.6 | ||||||||||||||||
2015 | — | — | 9.1 | 9.1 | ||||||||||||||||
2018 | 475.0 | (a) | — | — | 475.0 | |||||||||||||||
2021 | 29.5 | — | — | 29.5 | ||||||||||||||||
2022 | 204.1 | — | — | 204.1 | ||||||||||||||||
2023 | — | (b) | 2,603.1 | (a) | — | 2,603.1 | ||||||||||||||
2024 | — | 3.2 | — | 3.2 | ||||||||||||||||
2025 | — | 118.8 | — | 118.8 | ||||||||||||||||
2027 | — | 216.8 | — | 216.8 | ||||||||||||||||
2028 | — | .5 | — | .5 | ||||||||||||||||
2029 | — | 148.9 | — | 148.9 | ||||||||||||||||
2032 | — | .8 | — | .8 | ||||||||||||||||
Total | $ | 708.6 | $ | 3,092.1 | $ | 846.3 | $ | 4,647.0 |
(a) | The life/non-life allocation summarized above assumes the IRS does not ultimately agree with the tax position we have taken in our tax returns with respect to the allocation of CODI. If the IRS ultimately agrees with our tax position, approximately $631 million of the non-life NOLs expiring in 2023 would be characterized as life NOLs expiring in 2018. |
(b) | The allocation of the capital loss carryforwards summarized above assumes the IRS does not ultimately agree with the tax position we have taken with respect to our investment in Senior Health, which was worthless when it was transferred to the Independent Trust in 2008. If the IRS ultimately agrees with our tax position of classifying this loss as ordinary, capital loss carryforwards expiring in 2013 would decrease and life NOLs expiring in 2023 would increase by $742.0 million. |
Years ended December 31, | |||||||
2012 | 2011 | ||||||
Balance at beginning of year | $ | 318.2 | $ | 311.1 | |||
Increase based on tax positions taken in prior years | 7.3 | 7.1 | |||||
Decrease based on tax positions taken in prior years | (15.0 | ) | — | ||||
Balance at end of year | $ | 310.5 | $ | 318.2 |
|
2012 | 2011 | ||||||
New Senior Secured Credit Agreement (as defined below) | $ | 644.6 | $ | — | |||
7.0% Debentures | 93.0 | 293.0 | |||||
Previous Senior Secured Credit Agreement (as defined below) | — | 255.2 | |||||
6.375% Senior Secured Notes due October 2020 (the "6.375% Notes") | 275.0 | — | |||||
9.0% Senior Secured Notes due January 2018 (the "9.0% Notes") | — | 275.0 | |||||
Senior Health Note due November 12, 2013 (the "Senior Health Note") | — | 50.0 | |||||
Unamortized discount on New Senior Secured Credit Agreement | (5.0 | ) | — | ||||
Unamortized discount on 7.0% Debentures | (3.4 | ) | (12.9 | ) | |||
Unamortized discount on Previous Senior Secured Credit Agreement | — | (2.4 | ) | ||||
Direct corporate obligations | $ | 1,004.2 | $ | 857.9 |
Year ending December 31, | |||
2013 | $ | 51.1 | |
2014 | 60.5 | ||
2015 | 79.2 | ||
2016 | 153.5 | ||
2017 | 4.2 | ||
Thereafter | 664.1 | ||
$ | 1,012.6 |
Sources: | ||||
New Senior Secured Credit Agreement | $ | 669.5 | ||
Issuance of 6.375% Notes | 275.0 | |||
Total sources | $ | 944.5 | ||
Uses: | ||||
Cash on hand for general corporate purposes | $ | 13.7 | ||
Repurchase of $200 million principal amount of 7.0% Debentures pursuant to Debenture Repurchase Agreement | 355.1 | |||
Repayment of Previous Senior Secured Credit Agreement | 223.8 | |||
Repayment of $275.0 million principal amount of 9.0% Notes, including redemption premium | 322.7 | |||
Debt issuance costs | 23.1 | |||
Accrued interest | 6.1 | |||
Total uses | $ | 944.5 |
|
2013 | $ | 44.3 | |
2014 | 31.4 | ||
2015 | 21.1 | ||
2016 | 17.8 | ||
2017 | 15.2 | ||
Thereafter | 25.3 | ||
Total | $ | 155.1 |
|
2012 | 2011 | ||||
Benefit obligations: | |||||
Discount rate | 4.00 | % | 4.50 | % | |
Net periodic cost: | |||||
Discount rate | 4.50 | % | 5.50 | % |
2013 | $ | 5.5 | |
2014 | 6.0 | ||
2015 | 6.2 | ||
2016 | 6.4 | ||
2017 | 6.7 | ||
2018 - 2022 | 39.1 |
|
2012 | 2011 | 2010 | |||||||
Balance, beginning of year | 241,305 | 251,084 | 250,786 | ||||||
Treasury stock purchased and retired | (21,533 | ) | (11,120 | ) | — | ||||
Stock options exercised | 1,191 | 862 | 33 | ||||||
Restricted stock vested | 539 | (a) | 479 | (a) | 265 | (a) | |||
Balance, end of year | 221,502 | 241,305 | 251,084 |
(a) | In 2012, 2011 and 2010, such amount was reduced by 237 thousand shares, 200 thousand shares and 74 thousand shares, respectively, which were tendered for the payment of federal and state taxes owed on the vesting of restricted stock. |
Shares | Weighted average exercise price | Weighted average remaining life (in years) | Aggregate intrinsic value | |||||||||
Outstanding at the beginning of the year | 7,712 | $ | 10.13 | |||||||||
Options granted | 1,389 | 7.55 | ||||||||||
Exercised | (1,191 | ) | 3.14 | $ | 2.7 | |||||||
Forfeited or terminated | (1,255 | ) | 16.13 | |||||||||
Outstanding at the end of the year | 6,655 | 9.72 | 3.4 | $ | 30.2 | |||||||
Options exercisable at the end of the year | 3,715 | 1.7 | $ | 15.5 | ||||||||
Available for future grant | 9,713 |
Shares | Weighted average exercise price | Weighted average remaining life (in years) | Aggregate intrinsic value | |||||||||
Outstanding at the beginning of the year | 9,754 | $ | 10.87 | |||||||||
Options granted | 1,262 | 7.38 | ||||||||||
Exercised | (862 | ) | 2.52 | $ | 1.3 | |||||||
Forfeited or terminated | (2,442 | ) | 14.35 | |||||||||
Outstanding at the end of the year | 7,712 | 10.13 | 3.1 | $ | 31.3 | |||||||
Options exercisable at the end of the year | 4,135 | 1.8 | $ | 18.0 | ||||||||
Available for future grant | 11,044 |
Shares | Weighted average exercise price | Weighted average remaining life (in years) | Aggregate intrinsic value | |||||||||
Outstanding at the beginning of the year | 8,560 | $ | 11.65 | |||||||||
Options granted | 1,849 | 6.43 | ||||||||||
Exercised | (33 | ) | 2.83 | $ | — | |||||||
Forfeited or terminated | (622 | ) | 8.81 | |||||||||
Outstanding at the end of the year | 9,754 | 10.87 | 3.6 | $ | 38.3 | |||||||
Options exercisable at the end of the year | 4,374 | 2.9 | $ | 24.1 | ||||||||
Available for future grant | 9,326 |
2012 | 2011 | 2010 | |||||||||
Grants | Grants | Grants | |||||||||
Weighted average risk-free interest rates | .9 | % | 2.2 | % | 2.5 | % | |||||
Weighted average dividend yields | — | % | — | % | — | % | |||||
Volatility factors | 108 | % | 107 | % | 105 | % | |||||
Weighted average expected life (in years) | 4.7 | 4.8 | 4.7 | ||||||||
Weighted average fair value per share | $ | 5.76 | $ | 5.68 | $ | 4.90 |
Options outstanding | Options exercisable | |||||||||||||||
Range of exercise prices | Number outstanding | Remaining life (in years) | Average exercise price | Number exercisable | Average exercise price | |||||||||||
$1.13 | 171 | 1.3 | $ | 1.13 | 171 | $ | 1.13 | |||||||||
$3.05 - $3.11 | 781 | 1.4 | 3.05 | 781 | 3.05 | |||||||||||
$4.79 - $6.77 | 1,150 | 4.2 | 6.40 | 527 | 6.36 | |||||||||||
$7.38 - $7.74 | 2,247 | 5.7 | 7.45 | — | — | |||||||||||
$8.29 - $11.20 | 1,054 | 0.7 | 10.38 | 984 | 10.53 | |||||||||||
$17.87 - $21.67 | 849 | 1.7 | 20.82 | 849 | 20.82 | |||||||||||
$22.42 - $25.45 | 403 | 3.1 | 23.20 | 403 | 23.20 | |||||||||||
6,655 | 3,715 |
Shares | Weighted average grant date fair value | |||||
Non-vested shares, beginning of year | 1,318 | $ | 6.09 | |||
Granted | 686 | 7.35 | ||||
Vested | (777 | ) | 5.64 | |||
Forfeited | (65 | ) | 7.05 | |||
Non-vested shares, end of year | 1,162 | 7.08 |
2012 | 2011 | 2010 | |||||||||
Net income for basic earnings per share | $ | 221.0 | $ | 335.7 | $ | 240.6 | |||||
Add: interest expense on 7.0% Debentures, net of income taxes | 12.2 | 14.7 | 13.3 | ||||||||
Net income for diluted earnings per share | $ | 233.2 | $ | 350.4 | $ | 253.9 | |||||
Shares: | |||||||||||
Weighted average shares outstanding for basic earnings per share | 233,685 | 247,952 | 250,973 | ||||||||
Effect of dilutive securities on weighted average shares: | |||||||||||
7% Debentures | 44,037 | 53,367 | 49,014 | ||||||||
Stock options, restricted stock and performance units | 2,762 | 2,513 | 1,871 | ||||||||
Warrants | 943 | 249 | — | ||||||||
Dilutive potential common shares | 47,742 | 56,129 | 50,885 | ||||||||
Weighted average shares outstanding for diluted earnings per share | 281,427 | 304,081 | 301,858 |
Total shareholder return awards | Operating return on equity awards | Pre-tax operating income awards | ||||||
Awards outstanding at December 31, 2009 | 331 | 825 | — | |||||
Granted in 2010 | — | — | 687 | |||||
Forfeited | (331 | ) | (270 | ) | (35 | ) | ||
Awards outstanding at December 31, 2010 | — | 555 | 652 | |||||
Granted in 2011 | — | — | 417 | |||||
Forfeited | — | (555 | ) | (233 | ) | |||
Awards outstanding at December 31, 2011 | — | — | 836 | |||||
Granted in 2012 | 203 | — | 203 | |||||
Forfeited | (10 | ) | — | (62 | ) | |||
Awards outstanding at December 31, 2012 | 193 | — | 977 |
|
2012 | 2011 | 2010 | |||||||||
Direct premiums collected | $ | 3,883.1 | $ | 4,214.7 | $ | 4,252.0 | |||||
Reinsurance assumed | 70.4 | 87.7 | 99.4 | ||||||||
Reinsurance ceded | (237.1 | ) | (243.2 | ) | (264.7 | ) | |||||
Premiums collected, net of reinsurance | 3,716.4 | 4,059.2 | 4,086.7 | ||||||||
Change in unearned premiums | 20.8 | 17.2 | 2.9 | ||||||||
Less premiums on universal life and products without mortality and morbidity risk which are recorded as additions to insurance liabilities | (1,296.7 | ) | (1,693.5 | ) | (1,730.1 | ) | |||||
Premiums on traditional products with mortality or morbidity risk | 2,440.5 | 2,382.9 | 2,359.5 | ||||||||
Fees and surrender charges on interest-sensitive products | 314.9 | 307.6 | 310.5 | ||||||||
Insurance policy income | $ | 2,755.4 | $ | 2,690.5 | $ | 2,670.0 |
2012 | 2011 | 2010 | |||||||||
Commission expense | $ | 115.8 | $ | 131.7 | $ | 130.9 | |||||
Salaries and wages | 226.6 | 212.2 | 216.1 | ||||||||
Other | 476.9 | 360.6 | 343.3 | ||||||||
Total other operating costs and expenses | $ | 819.3 | $ | 704.5 | $ | 690.3 |
2012 | 2011 | 2010 | |||||||||
Balance, beginning of year | $ | 697.7 | $ | 1,008.6 | $ | 1,175.9 | |||||
Amortization | (93.5 | ) | (113.7 | ) | (139.0 | ) | |||||
Amounts related to fair value adjustment of fixed maturities, available for sale | 21.8 | (197.2 | ) | (28.3 | ) | ||||||
Balance, end of year | $ | 626.0 | $ | 697.7 | $ | 1,008.6 |
2012 | 2011 | 2010 | |||||||||
Balance, beginning of year | $ | 797.1 | $ | 999.6 | $ | 1,063.0 | |||||
Additions | 191.7 | 216.7 | 231.8 | ||||||||
Amortization | (195.5 | ) | (183.7 | ) | (186.0 | ) | |||||
Amounts related to fair value adjustment of fixed maturities, available for sale | (163.6 | ) | (235.5 | ) | (98.5 | ) | |||||
Other adjustments | — | — | (10.7 | ) | |||||||
Balance, end of year | $ | 629.7 | $ | 797.1 | $ | 999.6 |
|
2012 | 2011 | 2010 | |||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 221.0 | $ | 335.7 | $ | 240.6 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Amortization and depreciation | 315.0 | 323.6 | 346.5 | ||||||||
Income taxes | (71.8 | ) | (32.9 | ) | (16.1 | ) | |||||
Insurance liabilities | 330.0 | 346.4 | 437.6 | ||||||||
Accrual and amortization of investment income | (100.7 | ) | 64.5 | (62.0 | ) | ||||||
Deferral of policy acquisition costs | (191.7 | ) | (216.7 | ) | (225.2 | ) | |||||
Net realized investment gains | (81.1 | ) | (61.8 | ) | (30.2 | ) | |||||
Loss on extinguishment of debt | 200.2 | 3.4 | 6.8 | ||||||||
Other | 14.0 | 12.6 | 36.0 | ||||||||
Net cash provided by operating activities | $ | 634.9 | $ | 774.8 | $ | 734.0 |
2012 | 2011 | 2010 | |||||||||
Stock options, restricted stock and performance units | $ | 13.7 | $ | 5.2 | $ | 11.4 | |||||
Change in securities lending collateral | — | — | 103.7 | ||||||||
Change in securities lending payable | — | — | (103.7 | ) |
|
2012 | 2011 | ||||||
Statutory capital and surplus | $ | 1,560.4 | $ | 1,578.1 | |||
Asset valuation reserve | 222.2 | 168.4 | |||||
Interest maintenance reserve | 585.8 | 552.0 | |||||
Total | $ | 2,368.4 | $ | 2,298.5 |
|
2012 | 2011 | 2010 | |||||||||
Revenues: | |||||||||||
Bankers Life: | |||||||||||
Insurance policy income: | |||||||||||
Annuities | $ | 28.4 | $ | 33.4 | $ | 39.5 | |||||
Health | 1,342.7 | 1,347.3 | 1,366.0 | ||||||||
Life | 286.3 | 231.7 | 190.7 | ||||||||
Net investment income (a) | 838.9 | 766.3 | 758.9 | ||||||||
Fee revenue and other income (a) | 15.2 | 13.8 | 12.8 | ||||||||
Total Bankers Life revenues | 2,511.5 | 2,392.5 | 2,367.9 | ||||||||
Washington National: | |||||||||||
Insurance policy income: | |||||||||||
Health | 572.4 | 565.7 | 559.3 | ||||||||
Life | 15.2 | 15.6 | 16.8 | ||||||||
Other | 2.8 | 3.8 | 4.9 | ||||||||
Net investment income (a) | 204.1 | 189.5 | 185.4 | ||||||||
Fee revenue and other income (a) | 1.1 | 1.0 | 1.1 | ||||||||
Total Washington National revenues | 795.6 | 775.6 | 767.5 | ||||||||
Colonial Penn: | |||||||||||
Insurance policy income: | |||||||||||
Health | 5.2 | 5.9 | 6.8 | ||||||||
Life | 212.6 | 197.1 | 188.1 | ||||||||
Net investment income (a) | 40.4 | 41.1 | 39.3 | ||||||||
Fee revenue and other income (a) | .7 | .9 | .7 | ||||||||
Total Colonial Penn revenues | 258.9 | 245.0 | 234.9 | ||||||||
Other CNO Business: | |||||||||||
Insurance policy income: | |||||||||||
Annuities | 10.6 | 12.2 | 12.9 | ||||||||
Health | 25.7 | 27.7 | 29.9 | ||||||||
Life | 252.9 | 248.4 | 252.5 | ||||||||
Other | .6 | 1.7 | 2.6 | ||||||||
Net investment income (a) | 340.6 | 344.1 | 364.6 | ||||||||
Total Other CNO Business revenues | 630.4 | 634.1 | 662.5 | ||||||||
Corporate operations: | |||||||||||
Net investment income | 62.4 | 13.1 | 18.7 | ||||||||
Fee and other income | 2.8 | 2.5 | 2.2 | ||||||||
Total corporate revenues | 65.2 | 15.6 | 20.9 | ||||||||
Total revenues | 4,261.6 | 4,062.8 | 4,053.7 |
2012 | 2011 | 2010 | |||||||||
Expenses: | |||||||||||
Bankers Life: | |||||||||||
Insurance policy benefits | $ | 1,642.9 | $ | 1,570.1 | $ | 1,607.3 | |||||
Amortization | 187.6 | 206.3 | 207.9 | ||||||||
Interest expense on investment borrowings | 5.3 | 4.8 | 1.0 | ||||||||
Other operating costs and expenses | 374.8 | 320.4 | 314.2 | ||||||||
Total Bankers Life expenses | 2,210.6 | 2,101.6 | 2,130.4 | ||||||||
Washington National: | |||||||||||
Insurance policy benefits | 447.1 | 464.5 | 450.6 | ||||||||
Amortization | 47.7 | 44.9 | 46.6 | ||||||||
Interest expense on investment borrowings | 2.8 | .7 | — | ||||||||
Other operating costs and expenses | 170.9 | 169.4 | 169.9 | ||||||||
Total Washington National expenses | 668.5 | 679.5 | 667.1 | ||||||||
Colonial Penn: | |||||||||||
Insurance policy benefits | 161.1 | 150.1 | 144.8 | ||||||||
Amortization | 15.0 | 15.0 | 12.5 | ||||||||
Other operating costs and expenses | 91.4 | 84.6 | 73.4 | ||||||||
Total Colonial Penn expenses | 267.5 | 249.7 | 230.7 | ||||||||
Other CNO Business: | |||||||||||
Insurance policy benefits | 508.4 | 479.9 | 521.0 | ||||||||
Amortization | 33.8 | 39.8 | 48.7 | ||||||||
Interest expense on investment borrowings | 19.9 | 20.3 | 20.0 | ||||||||
Other operating costs and expenses | 117.1 | 78.8 | 82.0 | ||||||||
Total Other CNO Business expenses | 679.2 | 618.8 | 671.7 | ||||||||
Corporate operations: | |||||||||||
Interest expense on corporate debt | 66.2 | 76.3 | 79.3 | ||||||||
Interest expense on borrowings of variable interest entities | 20.0 | 11.8 | 12.9 | ||||||||
Interest expense on investment borrowings | .4 | .2 | — | ||||||||
Loss on extinguishment of debt | 200.2 | 3.4 | 6.8 | ||||||||
Other operating costs and expenses | 65.1 | 51.3 | 50.8 | ||||||||
Total corporate expenses | 351.9 | 143.0 | 149.8 | ||||||||
Total expenses | 4,177.7 | 3,792.6 | 3,849.7 | ||||||||
Income (loss) before net realized investment gains (losses) and fair value changes in embedded derivative liabilities (net of related amortization) and income taxes: | |||||||||||
Bankers Life | 300.9 | 290.9 | 237.5 | ||||||||
Washington National | 127.1 | 96.1 | 100.4 | ||||||||
Colonial Penn | (8.6 | ) | (4.7 | ) | 4.2 | ||||||
Other CNO Business | (48.8 | ) | 15.3 | (9.2 | ) | ||||||
Corporate operations | (286.7 | ) | (127.4 | ) | (128.9 | ) | |||||
Income before net realized investment gains (losses) and fair value changes in embedded derivative liabilities (net of related amortization) and income taxes | $ | 83.9 | $ | 270.2 | $ | 204.0 |
(a) | It is not practicable to provide additional components of revenue by product or services. |
2012 | 2011 | 2010 | |||||||||
Total segment revenues | $ | 4,261.6 | $ | 4,062.8 | $ | 4,053.7 | |||||
Net realized investment gains (losses) | 81.1 | 61.8 | 30.2 | ||||||||
Consolidated revenues | $ | 4,342.7 | $ | 4,124.6 | $ | 4,083.9 | |||||
Total segment expenses | $ | 4,177.7 | $ | 3,792.6 | $ | 3,849.7 | |||||
Insurance policy benefits - fair value changes in embedded derivative liabilities (a) | 4.4 | 34.4 | — | ||||||||
Amortization related to fair value changes in embedded derivative liabilities (a) | (1.6 | ) | (14.0 | ) | — | ||||||
Amortization related to net realized investment gains (losses) | 6.5 | 5.4 | 9.3 | ||||||||
Consolidated expenses | $ | 4,187.0 | $ | 3,818.4 | $ | 3,859.0 |
(a) | Prior to June 30, 2011, we maintained a specific block of investments in our trading securities account (which we carried at estimated fair value with changes in such value recognized as investment income from policyholder and reinsurer accounts and other special-purpose portfolios) to offset the income statement volatility caused by the effect of interest rate fluctuations on the value of embedded derivatives related to our fixed index annuity products. During the second quarter of 2011, we sold this trading portfolio, which resulted in $2.8 million and $20.4 million of decreased earnings in 2012 and 2011, respectively, since the volatility caused by the accounting requirements to record embedded options at fair value was no longer being offset. |
2012 | 2011 | ||||||
Assets: | |||||||
Bankers Life | $ | 17,637.7 | $ | 16,800.0 | |||
Washington National | 4,499.5 | 4,360.4 | |||||
Colonial Penn | 917.8 | 879.2 | |||||
Other CNO Business | 8,679.5 | 8,964.9 | |||||
Corporate operations | 2,396.9 | 1,917.4 | |||||
Total assets | $ | 34,131.4 | $ | 32,921.9 | |||
Liabilities: | |||||||
Bankers Life | $ | 15,590.1 | $ | 14,757.1 | |||
Washington National | 3,425.6 | 3,449.1 | |||||
Colonial Penn | 749.6 | 742.4 | |||||
Other CNO Business | 7,451.1 | 7,857.8 | |||||
Corporate operations | 1,865.7 | 1,501.7 | |||||
Total liabilities | $ | 29,082.1 | $ | 28,308.1 |
Segment | Present value of future profits | Deferred acquisition costs | Insurance liabilities | ||||||||
2012 | |||||||||||
Bankers Life | $ | 168.8 | $ | 332.8 | $ | 14,548.0 | |||||
Washington National | 375.8 | 157.3 | 2,911.7 | ||||||||
Colonial Penn | 63.6 | 57.5 | 763.1 | ||||||||
Other CNO Business | 17.8 | 82.1 | 6,866.7 | ||||||||
Total | $ | 626.0 | $ | 629.7 | $ | 25,089.5 | |||||
2011 | |||||||||||
Bankers Life | $ | 201.8 | $ | 491.0 | $ | 13,720.4 | |||||
Washington National | 402.0 | 142.3 | 2,954.7 | ||||||||
Colonial Penn | 72.6 | 51.5 | 725.5 | ||||||||
Other CNO Business | 21.3 | 112.3 | 7,296.9 | ||||||||
Total | $ | 697.7 | $ | 797.1 | $ | 24,697.5 |
|
2012 | 1st Qtr. | 2nd Qtr. | 3rd Qtr. | 4th Qtr. | |||||||||||
Revenues | $ | 1,123.9 | $ | 1,065.0 | $ | 1,093.0 | $ | 1,060.8 | |||||||
Income (loss) before income taxes | $ | 92.3 | $ | 104.5 | $ | (158.8 | ) | $ | 117.7 | ||||||
Income tax expense (benefit) | 33.2 | 38.8 | (153.8 | ) | 16.5 | ||||||||||
Net income (loss) | $ | 59.1 | $ | 65.7 | $ | (5.0 | ) | $ | 101.2 | ||||||
Earnings per common share: | |||||||||||||||
Basic: | |||||||||||||||
Net income (loss) | $ | .25 | $ | .28 | $ | (.02 | ) | $ | .45 | ||||||
Diluted: | |||||||||||||||
Net income (loss) | $ | .21 | $ | .24 | $ | (.02 | ) | $ | .41 | ||||||
2011 | 1st Qtr. | 2nd Qtr. | 3rd Qtr. | 4th Qtr. | |||||||||||
Revenues | $ | 1,049.2 | $ | 1,032.0 | $ | 992.3 | $ | 1,051.1 | |||||||
Income before income taxes | $ | 70.4 | $ | 71.8 | $ | 61.7 | $ | 102.3 | |||||||
Income tax expense (benefit) | 25.0 | 25.4 | (117.8 | ) | 37.9 | ||||||||||
Net income | $ | 45.4 | $ | 46.4 | $ | 179.5 | $ | 64.4 | |||||||
Earnings per common share: | |||||||||||||||
Basic: | |||||||||||||||
Net income | $ | .18 | $ | .18 | $ | .73 | $ | .27 | |||||||
Diluted: | |||||||||||||||
Net income | $ | .16 | $ | .16 | $ | .61 | $ | .23 |
|
December 31, 2012 | |||||||||||
VIEs | Eliminations | Net effect on consolidated balance sheet | |||||||||
Assets: | |||||||||||
Investments held by variable interest entities | $ | 814.3 | $ | — | $ | 814.3 | |||||
Notes receivable of VIEs held by insurance subsidiaries | — | (78.5 | ) | (78.5 | ) | ||||||
Cash and cash equivalents held by variable interest entities | 54.2 | — | 54.2 | ||||||||
Accrued investment income | 1.8 | — | 1.8 | ||||||||
Income tax assets, net | 3.3 | (2.6 | ) | .7 | |||||||
Other assets | 9.6 | — | 9.6 | ||||||||
Total assets | $ | 883.2 | $ | (81.1 | ) | $ | 802.1 | ||||
Liabilities: | |||||||||||
Other liabilities | $ | 39.9 | $ | (3.3 | ) | $ | 36.6 | ||||
Borrowings related to variable interest entities | 767.0 | — | 767.0 | ||||||||
Notes payable of VIEs held by insurance subsidiaries | 82.5 | (82.5 | ) | — | |||||||
Total liabilities | $ | 889.4 | $ | (85.8 | ) | $ | 803.6 |
December 31, 2011 | |||||||||||
VIEs | Eliminations | Net effect on consolidated balance sheet | |||||||||
Assets: | |||||||||||
Investments held by variable interest entities | $ | 496.3 | $ | — | $ | 496.3 | |||||
Notes receivable of VIEs held by insurance subsidiaries | — | (45.3 | ) | (45.3 | ) | ||||||
Cash and cash equivalents held by variable interest entities | 74.4 | — | 74.4 | ||||||||
Accrued investment income | 1.7 | — | 1.7 | ||||||||
Income tax assets, net | 6.8 | (1.4 | ) | 5.4 | |||||||
Other assets | 7.7 | — | 7.7 | ||||||||
Total assets | $ | 586.9 | $ | (46.7 | ) | $ | 540.2 | ||||
Liabilities: | |||||||||||
Other liabilities | $ | 30.3 | $ | (.1 | ) | $ | 30.2 | ||||
Borrowings related to variable interest entities | 519.9 | — | 519.9 | ||||||||
Notes payable of VIEs held by insurance subsidiaries | 49.3 | (49.3 | ) | — | |||||||
Total liabilities | $ | 599.5 | $ | (49.4 | ) | $ | 550.1 |
2012 | 2011 | 2010 | |||||||||
Revenues: | |||||||||||
Net investment income – policyholder and reinsurer accounts and other special-purpose portfolios | $ | 31.3 | $ | 18.8 | $ | 20.1 | |||||
Fee revenue and other income | 1.6 | 1.2 | .6 | ||||||||
Total revenues | 32.9 | 20.0 | 20.7 | ||||||||
Expenses: | |||||||||||
Interest expense | 20.0 | 11.8 | 12.9 | ||||||||
Other operating expenses | .6 | .7 | .6 | ||||||||
Total expenses | 20.6 | 12.5 | 13.5 | ||||||||
Income before net realized investment losses and income taxes | 12.3 | 7.5 | 7.2 | ||||||||
Net realized investment losses | (.4 | ) | (1.3 | ) | (3.7 | ) | |||||
Income before income taxes | $ | 11.9 | $ | 6.2 | $ | 3.5 |
Amortized cost | Estimated fair value | ||||||
(Dollars in millions) | |||||||
Due in one year or less | $ | 1.8 | $ | 1.8 | |||
Due after one year through five years | 118.6 | 117.1 | |||||
Due after five years through ten years | 54.4 | 54.3 | |||||
Total | $ | 174.8 | $ | 173.2 |
Amortized cost | Estimated fair value | ||||||
(Dollars in millions) | |||||||
Due in one year or less | $ | 3.8 | $ | 3.8 | |||
Due after one year through five years | 400.7 | 402.3 | |||||
Due after five years through ten years | 404.8 | 408.2 | |||||
Total | $ | 809.3 | $ | 814.3 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|