|
|
|
|
|
|
|
|
• | 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 branch 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 a distribution arrangement with Humana, Inc. (“Humana”) and Medicare Part D prescription drug plans 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, 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 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 being 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. |
• | For contracts sold prior to 2009, we recognize distribution and licensing fee income from Coventry based upon negotiated percentages of collected premiums on the underlying Medicare Part D contracts. For contracts sold in 2009 and thereafter, 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, 2011 | ||||
$ | 100.0 | October 2013 | Variable rate – 0.624% | |||
100.0 | November 2013 | Variable rate – 0.533% | ||||
67.0 | February 2014 | Fixed rate – 1.830% | ||||
50.0 | August 2014 | Variable rate – 0.583% | ||||
100.0 | September 2015 | Variable rate – 0.725% | ||||
150.0 | October 2015 | Variable rate – 0.628% | ||||
100.0 | November 2015 | Fixed rate – 4.890% | ||||
146.0 | November 2015 | Fixed rate – 5.300% | ||||
100.0 | December 2015 | Fixed rate – 4.710% | ||||
100.0 | June 2016 | Variable rate – 0.734% | ||||
75.0 | June 2016 | Variable rate – 0.739% | ||||
75.0 | August 2016 | Variable rate – 0.710% | ||||
100.0 | October 2016 | Variable rate – 0.761% | ||||
50.0 | November 2016 | Variable rate – 0.797% | ||||
50.0 | November 2016 | Variable rate – 0.764% | ||||
100.0 | June 2017 | Variable rate – 0.791% | ||||
50.0 | August 2017 | Variable rate – 0.653% | ||||
100.0 | October 2017 | Variable rate – 0.833% | ||||
37.0 | November 2017 | Fixed rate – 3.750% | ||||
$ | 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 include 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 spread, reported trades, broker/dealer quotes, issuer spreads 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 instruments 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; and non-exchange-traded derivatives such as call options to hedge liabilities related to our fixed index annuity products. |
• | 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 non-binding broker prices or internally developed models or methodologies utilizing significant inputs not based on, or corroborated by, readily available market information. Financial instruments in this category include certain corporate securities (primarily certain below-investment grade privately placed securities), certain mortgage and asset-backed securities, and other less liquid securities. Additionally, the Company’s liabilities for embedded derivatives (including embedded derivatives related to our fixed index annuity products and to a modified coinsurance arrangement) are classified in Level 3 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 | $ | — | $ | 15,576.3 | $ | 296.2 | $ | 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 | — | 22,664.8 | 851.2 | 23,516.0 | |||||||||||||||
Equity securities | 17.9 | — | 157.2 | 175.1 | |||||||||||||||
Trading securities: | |||||||||||||||||||
Corporate securities | — | 64.6 | 3.0 | 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 | 86.1 | 4.8 | 91.6 | |||||||||||||||
Investments held by variable interest entities | — | 496.3 | — | 496.3 | |||||||||||||||
Other invested assets | — | 141.6 | (a) | 18.3 | 159.9 | ||||||||||||||
Assets held in separate accounts | — | 15.0 | — | 15.0 | |||||||||||||||
Liabilities: | |||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||
Interest-sensitive products | — | — | 669.8 | (b) | 669.8 |
(a) | Includes company-owned life insurance and derivatives. |
(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. |
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 | $ | — | $ | 11,835.3 | $ | 1,925.1 | $ | 13,760.4 | |||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 10.0 | 280.9 | 2.0 | 292.9 | |||||||||||||||
States and political subdivisions | — | 1,749.8 | 2.5 | 1,752.3 | |||||||||||||||
Debt securities issued by foreign governments | — | .9 | — | .9 | |||||||||||||||
Asset-backed securities | — | 1,081.1 | 182.3 | 1,263.4 | |||||||||||||||
Collateralized debt obligations | — | — | 256.5 | 256.5 | |||||||||||||||
Commercial mortgage-backed securities | — | 1,363.7 | — | 1,363.7 | |||||||||||||||
Mortgage pass-through securities | 27.8 | — | 3.5 | 31.3 | |||||||||||||||
Collateralized mortgage obligations | — | 1,715.4 | 197.1 | 1,912.5 | |||||||||||||||
Total fixed maturities, available for sale | 37.8 | 18,027.1 | 2,569.0 | 20,633.9 | |||||||||||||||
Equity securities | — | 37.5 | 30.6 | 68.1 | |||||||||||||||
Trading securities: | |||||||||||||||||||
Corporate securities | — | 47.5 | 2.9 | 50.4 | |||||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | 293.8 | — | 293.8 | |||||||||||||||
States and political subdivisions | — | 16.1 | — | 16.1 | |||||||||||||||
Asset-backed securities | — | .6 | — | .6 | |||||||||||||||
Commercial mortgage-backed securities | — | 5.2 | — | 5.2 | |||||||||||||||
Mortgage pass-through securities | — | .3 | — | .3 | |||||||||||||||
Collateralized mortgage obligations | — | 1.2 | .4 | 1.6 | |||||||||||||||
Equity securities | 3.2 | — | 1.4 | 4.6 | |||||||||||||||
Total trading securities | 3.2 | 364.7 | 4.7 | 372.6 | |||||||||||||||
Investments held by variable interest entities | — | 414.2 | 6.7 | 420.9 | |||||||||||||||
Other invested assets | — | 192.0 | (a) | — | 192.0 | ||||||||||||||
Assets held in separate accounts | — | 17.5 | — | 17.5 | |||||||||||||||
Liabilities: | |||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||
Interest-sensitive products | — | — | 553.2 | (b) | 553.2 |
(a) | Includes company-owned life insurance and derivatives. |
(b) | Includes $553.6 million of embedded derivatives associated with our fixed index annuity products and $(.4) million of embedded derivatives associated with a modified coinsurance agreement. |
December 31, 2011 | |||||||||||||||||||||||||||||||
Beginning balance as of December 31, 2010 | 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 (a) | Transfers out of Level 3 (a) (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 | $ | 1,925.1 | $ | (292.3 | ) | $ | (17.0 | ) | $ | 16.0 | $ | 43.3 | $ | (1,378.9 | ) | $ | 296.2 | $ | — | ||||||||||||
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 | 2,569.0 | (200.0 | ) | (17.6 | ) | 24.4 | 105.7 | (1,630.3 | ) | 851.2 | — | ||||||||||||||||||||
Equity securities | 30.6 | 94.0 | (4.0 | ) | (.9 | ) | 37.5 | — | 157.2 | — | |||||||||||||||||||||
Trading securities: | |||||||||||||||||||||||||||||||
Corporate securities | 2.9 | — | .1 | — | — | — | 3.0 | .1 | |||||||||||||||||||||||
Collateralized mortgage obligations | .4 | (.5 | ) | .1 | — | .4 | — | .4 | .1 | ||||||||||||||||||||||
Equity securities | 1.4 | — | — | — | — | — | 1.4 | — | |||||||||||||||||||||||
Total trading securities | 4.7 | (.5 | ) | .2 | — | .4 | — | 4.8 | .2 | ||||||||||||||||||||||
Investments held by variable interest entities: | |||||||||||||||||||||||||||||||
Corporate securities | 6.7 | (7.9 | ) | 1.5 | (.3 | ) | — | — | — | — | |||||||||||||||||||||
Other invested assets | — | 25.0 | (6.7 | ) | — | — | — | 18.3 | (6.7 | ) | |||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||||||||||||||
Interest-sensitive products | (553.2 | ) | (62.5 | ) | (54.1 | ) | — | — | — | (669.8 | ) | (54.1 | ) |
(a) | Transfers in/out of Level 3 are reported as having occurred at the beginning of the period. |
(b) | Transfers out of Level 3 are primarily related to our re-evaluation of the observability of pricing inputs related to investment grade privately placed securities. |
(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, equity and trading securities, purchases and settlements of derivative instruments, 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 | 99.2 | (5.2 | ) | — | — | 94.0 | |||||||||||||
Trading securities: | |||||||||||||||||||
Collateralized mortgage obligations | — | (.5 | ) | — | — | (.5 | ) | ||||||||||||
Investments held by variable interest entities: | |||||||||||||||||||
Corporate securities | — | (7.9 | ) | — | — | (7.9 | ) | ||||||||||||
Other invested assets | 25.0 | — | — | — | 25.0 | ||||||||||||||
Liabilities: | |||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||
Interest-sensitive products | (119.8 | ) | 54.5 | (34.6 | ) | 37.4 | (62.5 | ) |
December 31, 2010 | ||||||||||||||||||||||||||||||||||||
Beginning balance as of December 31, 2009 | Cumulative effect of accounting change (a) | Purchases, sales, issuances and settlements, net | Total realized and unrealized gains (losses) included in net income | Total realized and unrealized gains (losses) included in other comprehensive income (loss) | Transfers into Level 3 (b) | Transfers out of Level 3 (b) | Ending balance as of December 31, 2010 | Amount of total gains (losses) for the year ended December 31, 2010 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 | $ | 2,103.7 | $ | (5.9 | ) | $ | 112.3 | $ | (72.8 | ) | $ | 64.1 | $ | 9.6 | $ | (285.9 | ) | $ | 1,925.1 | $ | — | |||||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 2.2 | — | (.1 | ) | — | (.1 | ) | — | — | 2.0 | — | |||||||||||||||||||||||||
States and political subdivisions | 1.8 | — | — | — | .4 | 2.1 | (1.8 | ) | 2.5 | — | ||||||||||||||||||||||||||
Asset-backed securities | 168.1 | — | 24.2 | (11.2 | ) | 24.2 | 10.0 | (33.0 | ) | 182.3 | — | |||||||||||||||||||||||||
Collateralized debt obligations | 92.8 | (5.7 | ) | 160.2 | (.3 | ) | 9.5 | — | — | 256.5 | — | |||||||||||||||||||||||||
Commercial mortgage-backed securities | 13.7 | — | — | — | — | — | (13.7 | ) | — | — | ||||||||||||||||||||||||||
Mortgage pass-through securities | 4.2 | — | (.7 | ) | — | — | — | — | 3.5 | — | ||||||||||||||||||||||||||
Collateralized mortgage obligations | 11.4 | — | 174.8 | (.8 | ) | 5.5 | 17.3 | (11.1 | ) | 197.1 | — | |||||||||||||||||||||||||
Total fixed maturities, available for sale | 2,397.9 | (11.6 | ) | 470.7 | (85.1 | ) | 103.6 | 39.0 | (345.5 | ) | 2,569.0 | — | ||||||||||||||||||||||||
Equity securities | 30.9 | — | .1 | — | (.4 | ) | — | — | 30.6 | — | ||||||||||||||||||||||||||
Trading securities: | ||||||||||||||||||||||||||||||||||||
Corporate securities | 2.4 | — | — | .5 | — | — | — | 2.9 | .5 | |||||||||||||||||||||||||||
Collateralized mortgage obligations | — | — | — | .1 | — | .3 | — | .4 | .1 | |||||||||||||||||||||||||||
Equity securities | 1.3 | — | — | .1 | — | — | — | 1.4 | .1 | |||||||||||||||||||||||||||
Total trading securities | 3.7 | — | — | .7 | — | .3 | — | 4.7 | .7 | |||||||||||||||||||||||||||
Investments held by variable interest entities: | ||||||||||||||||||||||||||||||||||||
Corporate securities | — | 6.9 | (1.0 | ) | — | .8 | — | — | 6.7 | — | ||||||||||||||||||||||||||
Securities lending collateral: | ||||||||||||||||||||||||||||||||||||
Corporate securities | 13.7 | — | (13.7 | ) | — | — | — | — | — | — | ||||||||||||||||||||||||||
Asset-backed securities | 22.9 | — | (20.9 | ) | — | — | — | (2.0 | ) | — | — | |||||||||||||||||||||||||
Total securities lending collateral | 36.6 | — | (34.6 | ) | — | — | — | (2.0 | ) | — | — | |||||||||||||||||||||||||
Other invested assets | 2.4 | (2.4 | ) | — | — | — | — | — | — | — | ||||||||||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||||||||||||||
Liabilities for insurance products: | ||||||||||||||||||||||||||||||||||||
Interest-sensitive products | (496.0 | ) | — | (20.0 | ) | (37.2 | ) | — | — | — | (553.2 | ) | (37.2 | ) |
(a) | Amounts represent adjustments to investments related to a VIE that was required to be consolidated effective January 1, 2010, as well as the reclassification of investments of a VIE which was consolidated at December 31, 2009. |
(b) | Transfers in/out of Level 3 are reported as having occurred at the beginning of the period. |
2011 | 2010 | ||||||||||||||
Carrying amount | Estimated fair value | Carrying amount | Estimated fair value | ||||||||||||
Financial assets: | |||||||||||||||
Fixed maturities, available for sale | $ | 23,516.0 | $ | 23,516.0 | $ | 20,633.9 | $ | 20,633.9 | |||||||
Equity securities | 175.1 | 175.1 | 68.1 | 68.1 | |||||||||||
Mortgage loans | 1,602.8 | 1,735.4 | 1,761.2 | 1,762.6 | |||||||||||
Policy loans | 279.7 | 279.7 | 284.4 | 284.4 | |||||||||||
Trading securities | 91.6 | 91.6 | 372.6 | 372.6 | |||||||||||
Investments held by variable interest entities | 496.3 | 496.3 | 420.9 | 420.9 | |||||||||||
Other invested assets | 202.8 | 202.8 | 240.9 | 240.9 | |||||||||||
Cash and cash equivalents | 510.4 | 510.4 | 598.7 | 598.7 | |||||||||||
Financial liabilities: | |||||||||||||||
Insurance liabilities for interest-sensitive products (a) | $ | 13,165.5 | $ | 13,165.5 | $ | 13,194.7 | $ | 13,194.7 | |||||||
Investment borrowings | 1,676.5 | 1,735.7 | 1,204.1 | 1,265.3 | |||||||||||
Borrowings related to variable interest entities | 519.9 | 485.1 | 386.9 | 345.1 | |||||||||||
Notes payable – direct corporate obligations | 857.9 | 978.3 | 998.5 | 1,166.4 |
(a) | The estimated fair value of insurance liabilities for interest-sensitive products was approximately equal to its carrying value at December 31, 2011 and 2010. 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. |
January 1, 2010 | |||||||||||
Amounts prior to effect of adoption of authoritative guidance | Effect of adoption of authoritative guidance | As adjusted | |||||||||
Total investments | $ | 21,530.2 | $ | 247.6 | $ | 21,777.8 | |||||
Cash and cash equivalents held by variable interest entities | 3.4 | 3.8 | 7.2 | ||||||||
Accrued investment income | 309.0 | .9 | 309.9 | ||||||||
Income tax assets, net | 1,124.0 | 8.6 | 1,132.6 | ||||||||
Other assets | 310.7 | 14.2 | 324.9 | ||||||||
Total assets | 30,343.8 | 275.1 | 30,618.9 | ||||||||
Other liabilities | 610.4 | 8.8 | 619.2 | ||||||||
Borrowings related to variable interest entities | 229.1 | 282.2 | 511.3 | ||||||||
Total liabilities | 26,811.4 | 291.0 | 27,102.4 | ||||||||
Accumulated other comprehensive income (loss) | (264.3 | ) | (6.2 | ) | (270.5 | ) | |||||
Accumulated deficit | (614.6 | ) | (9.7 | ) | (624.3 | ) | |||||
Total shareholders' equity | 3,532.4 | (15.9 | ) | 3,516.5 | |||||||
Total liabilities and shareholders' equity | 30,343.8 | 275.1 | 30,618.9 |
2009 | |||
Contractual interest expense | $ | 9.4 | |
Amortization of discount | 9.4 | ||
Amortization of debt issue costs | 1.1 | ||
Total interest expense | $ | 19.9 |
|
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 | $ | 13,414.9 | $ | 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 (a): | |||||||||||||||||||
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 |
(a) | Investment ratings – Investment ratings are assigned the second lowest rating by a nationally recognized statistical rating organization (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 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 | $ | 10,617.4 | $ | 11,504.2 | 48.9 | % | ||||
2 | 9,982.9 | 10,855.4 | 46.2 | |||||||
3 | 877.2 | 861.3 | 3.6 | |||||||
4 | 279.3 | 277.2 | 1.2 | |||||||
5 | 21.9 | 17.4 | .1 | |||||||
6 | .4 | .5 | — | |||||||
$ | 21,779.1 | $ | 23,516.0 | 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 | $ | 12,032.9 | $ | 623.4 | $ | (108.8 | ) | $ | 12,547.5 | $ | — | ||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 299.1 | 5.6 | (11.8 | ) | 292.9 | — | |||||||||||||
States and political subdivisions | 1,836.1 | 8.6 | (95.6 | ) | 1,749.1 | — | |||||||||||||
Debt securities issued by foreign governments | .8 | .1 | — | .9 | — | ||||||||||||||
Asset-backed securities | 1,204.0 | 31.7 | (28.5 | ) | 1,207.2 | — | |||||||||||||
Collateralized debt obligations | 238.7 | 3.4 | (1.1 | ) | 241.0 | — | |||||||||||||
Commercial mortgage-backed securities | 1,292.8 | 76.4 | (9.0 | ) | 1,360.2 | (.1 | ) | ||||||||||||
Mortgage pass-through securities | 29.5 | 1.8 | — | 31.3 | — | ||||||||||||||
Collateralized mortgage obligations | 1,416.7 | 25.7 | (30.1 | ) | 1,412.3 | (1.6 | ) | ||||||||||||
Total investment grade fixed maturities, available for sale | 18,350.6 | 776.7 | (284.9 | ) | 18,842.4 | (1.7 | ) | ||||||||||||
Below-investment grade: | |||||||||||||||||||
Corporate securities | 1,227.3 | 24.4 | (38.8 | ) | 1,212.9 | — | |||||||||||||
States and political subdivisions | 4.7 | — | (1.5 | ) | 3.2 | — | |||||||||||||
Asset-backed securities | 57.5 | 1.5 | (2.8 | ) | 56.2 | — | |||||||||||||
Collateralized debt obligations | 14.3 | 1.2 | — | 15.5 | — | ||||||||||||||
Commercial mortgage-backed securities | 7.0 | — | (3.5 | ) | 3.5 | — | |||||||||||||
Collateralized mortgage obligations | 494.4 | 11.2 | (5.4 | ) | 500.2 | (21.7 | ) | ||||||||||||
Total below-investment grade fixed maturities, available for sale | 1,805.2 | 38.3 | (52.0 | ) | 1,791.5 | (21.7 | ) | ||||||||||||
Total fixed maturities, available for sale | $ | 20,155.8 | $ | 815.0 | $ | (336.9 | ) | $ | 20,633.9 | $ | (23.4 | ) | |||||||
Equity securities | $ | 68.2 | $ | .8 | $ | (.9 | ) | $ | 68.1 |
2011 | 2010 | ||||||
Net unrealized appreciation (depreciation) on fixed maturity securities, available for sale, on which an other-than-temporary impairment loss has been recognized | $ | (4.4 | ) | $ | (4.4 | ) | |
Net unrealized gains on all other investments | 1,733.2 | 476.5 | |||||
Adjustment to present value of future profits (a) | (214.8 | ) | (17.6 | ) | |||
Adjustment to deferred acquisition costs | (532.3 | ) | (76.2 | ) | |||
Unrecognized net loss related to deferred compensation plan | (8.3 | ) | (7.7 | ) | |||
Deferred income tax liabilities | (347.9 | ) | (132.3 | ) | |||
Accumulated other comprehensive income | $ | 625.5 | $ | 238.3 |
(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). |
Carrying value | Percent of fixed maturities | Gross unrealized losses | Percent of gross unrealized losses | ||||||||||
Energy/pipelines | $ | 2,307.6 | 9.8 | % | $ | 5.7 | 2.6 | % | |||||
Collateralized mortgage obligations | 2,176.0 | 9.3 | 21.4 | 9.6 | |||||||||
Utilities | 2,113.0 | 9.0 | 1.8 | .8 | |||||||||
States and political subdivisions | 1,954.4 | 8.3 | 13.6 | 6.1 | |||||||||
Commercial mortgage-backed securities | 1,433.0 | 6.1 | 7.9 | 3.5 | |||||||||
Asset-backed securities | 1,414.0 | 6.0 | 36.7 | 16.5 | |||||||||
Insurance | 1,356.2 | 5.8 | 15.0 | 6.8 | |||||||||
Healthcare/pharmaceuticals | 1,195.8 | 5.1 | 2.0 | .9 | |||||||||
Food/beverage | 1,133.4 | 4.8 | 1.5 | .7 | |||||||||
Real estate/REITs | 898.8 | 3.8 | 3.2 | 1.5 | |||||||||
Cable/media | 877.9 | 3.7 | 10.2 | 4.6 | |||||||||
Banks | 752.8 | 3.2 | 46.5 | 20.9 | |||||||||
Capital goods | 693.6 | 2.9 | 2.6 | 1.2 | |||||||||
Transportation | 543.8 | 2.3 | .6 | .3 | |||||||||
Telecom | 498.4 | 2.1 | 17.3 | 7.7 | |||||||||
Aerospace/defense | 449.5 | 1.9 | .1 | — | |||||||||
Building materials | 388.7 | 1.7 | 13.8 | 6.2 | |||||||||
Chemicals | 388.6 | 1.7 | — | — | |||||||||
Paper | 367.8 | 1.6 | 3.6 | 1.6 | |||||||||
Collateralized debt obligations | 327.3 | 1.4 | 6.3 | 2.8 | |||||||||
Metals and mining | 320.3 | 1.4 | 2.1 | .9 | |||||||||
U.S. Treasury and Obligations | 305.4 | 1.3 | — | — | |||||||||
Consumer products | 291.8 | 1.2 | 2.5 | 1.1 | |||||||||
Brokerage | 259.8 | 1.1 | 6.3 | 2.8 | |||||||||
Technology | 257.7 | 1.1 | .3 | .1 | |||||||||
Other | 810.4 | 3.4 | 1.9 | .8 | |||||||||
Total fixed maturities, available for sale | $ | 23,516.0 | 100.0 | % | $ | 222.9 | 100.0 | % |
Amortized cost | Estimated fair value | ||||||
(Dollars in millions) | |||||||
Due in one year or less | $ | 123.9 | $ | 125.7 | |||
Due after one year through five years | 1,325.5 | 1,396.4 | |||||
Due after five years through ten years | 4,586.8 | 4,911.7 | |||||
Due after ten years | 10,512.2 | 11,699.9 | |||||
Subtotal | 16,548.4 | 18,133.7 | |||||
Structured securities | 5,230.7 | 5,382.3 | |||||
Total fixed maturities, available for sale | $ | 21,779.1 | $ | 23,516.0 |
2011 | 2010 | 2009 | |||||||||
Fixed maturities | $ | 1,233.8 | $ | 1,162.6 | $ | 1,083.7 | |||||
Trading income related to policyholder and reinsurer accounts and other special-purpose portfolios | 14.6 | 43.7 | 11.1 | ||||||||
Equity securities | 1.7 | .8 | 1.5 | ||||||||
Mortgage loans | 111.7 | 121.7 | 130.8 | ||||||||
Policy loans | 17.6 | 18.2 | 21.2 | ||||||||
Options related to fixed index products: | |||||||||||
Option income (loss) | 36.5 | 57.3 | (63.0 | ) | |||||||
Change in value of options | (57.7 | ) | (29.1 | ) | 113.7 | ||||||
Other invested assets | 14.5 | 9.1 | 10.0 | ||||||||
Cash and cash equivalents | .4 | .5 | 1.1 | ||||||||
Gross investment income | 1,373.1 | 1,384.8 | 1,310.1 | ||||||||
Less investment expenses | 19.0 | 17.9 | 17.4 | ||||||||
Net investment income | $ | 1,354.1 | $ | 1,366.9 | $ | 1,292.7 |
2011 | 2010 | 2009 | |||||||||
Fixed maturity securities, available for sale: | |||||||||||
Realized gains on sale | $ | 183.1 | $ | 347.1 | $ | 367.9 | |||||
Realized losses on sale | (59.9 | ) | (147.7 | ) | (233.9 | ) | |||||
Impairments: | |||||||||||
Total other-than-temporary impairment losses | (19.2 | ) | (94.8 | ) | (337.8 | ) | |||||
Other-than-temporary impairment losses recognized in accumulated other comprehensive income (loss) | 5.3 | (4.7 | ) | 188.3 | |||||||
Net impairment losses recognized | (13.9 | ) | (99.5 | ) | (149.5 | ) | |||||
Net realized investment gains (losses) from fixed maturities | 109.3 | 99.9 | (15.5 | ) | |||||||
Equity securities | (.2 | ) | .1 | — | |||||||
Commercial mortgage loans | (29.3 | ) | (16.9 | ) | (13.5 | ) | |||||
Impairments of mortgage loans and other investments | (20.7 | ) | (50.3 | ) | (45.9 | ) | |||||
Other | 2.7 | (2.6 | ) | 14.4 | |||||||
Net realized investment gains (losses) | $ | 61.8 | $ | 30.2 | $ | (60.5 | ) |
Year ended | |||||||||||
December 31, | |||||||||||
2011 | 2010 | 2009 | |||||||||
Credit losses on fixed maturity securities, available for sale, beginning of period | $ | (6.1 | ) | $ | (27.2 | ) | $ | (.6 | ) | ||
Add: credit losses on other-than-temporary impairments not previously recognized | (1.1 | ) | (1.7 | ) | (20.7 | ) | |||||
Less: credit losses on securities sold | 5.2 | 33.3 | 5.4 | ||||||||
Less: credit losses on securities impaired due to intent to sell (a) | — | 1.9 | — | ||||||||
Add: credit losses on previously impaired securities | — | (12.4 | ) | (11.3 | ) | ||||||
Less: increases in cash flows expected on previously impaired securities | — | — | — | ||||||||
Credit losses on fixed maturity securities, available for sale, end of period | $ | (2.0 | ) | $ | (6.1 | ) | $ | (27.2 | ) |
(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 | $ | 16.7 | $ | 16.7 | |||
Due after one year through five years | 267.2 | 259.2 | |||||
Due after five years through ten years | 741.4 | 703.2 | |||||
Due after ten years | 1,158.2 | 1,053.9 | |||||
Subtotal | 2,183.5 | 2,033.0 | |||||
Structured securities | 1,807.9 | 1,735.5 | |||||
Total | $ | 3,991.4 | $ | 3,768.5 |
Number of issuers | Cost basis | Unrealized loss | Estimated fair value | |||||||||||
Less than 6 months | 7 | $ | 64.7 | $ | (17.5 | ) | $ | 47.2 | ||||||
Greater than or equal to 6 months and less than 12 months | 1 | 14.8 | (3.6 | ) | 11.2 | |||||||||
8 | $ | 79.5 | $ | (21.1 | ) | $ | 58.4 |
Investment grade | Below-investment grade | ||||||||||||||||||
AAA/AA/A | BBB | BB | B+ and below | Total gross unrealized losses | |||||||||||||||
Banks | $ | 13.9 | $ | 20.7 | $ | 11.9 | $ | — | $ | 46.5 | |||||||||
Asset-backed securities | 13.6 | 17.3 | 4.7 | 1.1 | 36.7 | ||||||||||||||
Collateralized mortgage obligations | 3.2 | .8 | 2.2 | 15.2 | 21.4 | ||||||||||||||
Telecom | — | 13.1 | 1.2 | 3.0 | 17.3 | ||||||||||||||
Insurance | .8 | 12.7 | 1.5 | — | 15.0 | ||||||||||||||
Building materials | — | 3.6 | 9.7 | .5 | 13.8 | ||||||||||||||
States and political subdivisions | 4.7 | 8.9 | — | — | 13.6 | ||||||||||||||
Cable/media | — | .4 | 6.2 | 3.6 | 10.2 | ||||||||||||||
Commercial mortgage-backed securities | 7.2 | .7 | — | — | 7.9 | ||||||||||||||
Collateralized debt obligations | 4.1 | .3 | .9 | 1.0 | 6.3 | ||||||||||||||
Brokerage | 5.7 | .6 | — | — | 6.3 | ||||||||||||||
Energy/pipelines | — | 4.0 | 1.6 | .1 | 5.7 | ||||||||||||||
Paper | — | .1 | 3.5 | — | 3.6 | ||||||||||||||
Real estate/REITs | .1 | 1.5 | 1.6 | — | 3.2 | ||||||||||||||
Capital goods | — | 2.1 | .5 | — | 2.6 | ||||||||||||||
Consumer products | — | .3 | 1.9 | .3 | 2.5 | ||||||||||||||
Metals and mining | — | 1.3 | .8 | — | 2.1 | ||||||||||||||
Healthcare/pharmaceuticals | — | 1.2 | .1 | .7 | 2.0 | ||||||||||||||
Utilities | — | 1.8 | — | — | 1.8 | ||||||||||||||
Food/beverage | — | 1.0 | — | .5 | 1.5 | ||||||||||||||
Gaming | — | — | — | .9 | .9 | ||||||||||||||
Transportation | — | .6 | — | — | .6 | ||||||||||||||
Technology | — | — | .2 | .1 | .3 | ||||||||||||||
Retail | — | .1 | — | — | .1 | ||||||||||||||
Autos | — | .1 | — | — | .1 | ||||||||||||||
Aerospace/defense | — | .1 | — | — | .1 | ||||||||||||||
Mortgage pass-through securities | .1 | — | — | — | .1 | ||||||||||||||
Other | — | .6 | .1 | — | .7 | ||||||||||||||
Total fixed maturities, available for sale | $ | 53.4 | $ | 93.9 | $ | 48.6 | $ | 27.0 | $ | 222.9 |
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 | ) |
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 | $ | 196.9 | $ | (11.8 | ) | $ | .2 | $ | — | $ | 197.1 | $ | (11.8 | ) | ||||||||||
States and political subdivisions | 1,188.3 | (53.5 | ) | 212.1 | (43.6 | ) | 1,400.4 | (97.1 | ) | |||||||||||||||
Corporate securities | 2,562.3 | (78.3 | ) | 712.1 | (69.3 | ) | 3,274.4 | (147.6 | ) | |||||||||||||||
Asset-backed securities | 356.5 | (6.0 | ) | 224.0 | (25.3 | ) | 580.5 | (31.3 | ) | |||||||||||||||
Collateralized debt obligations | 117.0 | (.9 | ) | 5.8 | (.2 | ) | 122.8 | (1.1 | ) | |||||||||||||||
Commercial mortgage-backed securities | 15.5 | — | 111.8 | (12.5 | ) | 127.3 | (12.5 | ) | ||||||||||||||||
Mortgage pass-through securities | .3 | — | 3.4 | — | 3.7 | — | ||||||||||||||||||
Collateralized mortgage obligations | 661.0 | (29.1 | ) | 112.9 | (6.4 | ) | 773.9 | (35.5 | ) | |||||||||||||||
Total fixed maturities, available for sale | $ | 5,097.8 | $ | (179.6 | ) | $ | 1,382.3 | $ | (157.3 | ) | $ | 6,480.1 | $ | (336.9 | ) | |||||||||
Equity securities | $ | .4 | $ | — | $ | 6.1 | $ | (.9 | ) | $ | 6.5 | $ | (.9 | ) |
Par value | Amortized cost | Estimated fair value | |||||||||
Below 4 percent | $ | 576.0 | $ | 529.3 | $ | 521.9 | |||||
4 percent – 5 percent | 739.4 | 722.6 | 771.1 | ||||||||
5 percent – 6 percent | 2,678.5 | 2,592.3 | 2,675.3 | ||||||||
6 percent – 7 percent | 1,025.0 | 986.3 | 1,005.8 | ||||||||
7 percent – 8 percent | 201.7 | 208.1 | 212.9 | ||||||||
8 percent and above | 186.9 | 192.1 | 195.3 | ||||||||
Total structured securities | $ | 5,407.5 | $ | 5,230.7 | $ | 5,382.3 |
Estimated fair value | ||||||||||
Type | Amortized cost | Amount | Percent of fixed maturities | |||||||
Pass-throughs, sequential and equivalent securities | $ | 1,403.9 | $ | 1,444.5 | 6.1 | % | ||||
Planned amortization classes, target amortization classes and accretion-directed bonds | 715.7 | 740.6 | 3.2 | |||||||
Commercial mortgage-backed securities | 1,351.0 | 1,433.0 | 6.1 | |||||||
Asset-backed securities | 1,405.2 | 1,414.0 | 6.0 | |||||||
Collateralized debt obligations | 332.5 | 327.3 | 1.4 | |||||||
Other | 22.4 | 22.9 | .1 | |||||||
Total structured securities | $ | 5,230.7 | $ | 5,382.3 | 22.9 | % |
Loan-to-value ratio (a) | Carrying value | Estimated fair value | |||||
Less than 60% | $ | 626.3 | $ | 697.6 | |||
60% to 70% | 382.5 | 415.6 | |||||
70% to 80% | 207.2 | 217.3 | |||||
80% to 90% | 218.9 | 241.6 | |||||
Greater than 90% | 167.9 | 163.3 | |||||
Total | $ | 1,602.8 | $ | 1,735.4 |
(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 commercial property, which is updated on a periodic basis as part of our ongoing credit assessment of the loan portfolio. |
|
Withdrawal assumption | Mortality assumption | Interest rate assumption | 2011 | 2010 | |||||||||
Future policy benefits: | |||||||||||||
Interest-sensitive products: | |||||||||||||
Investment contracts | N/A | N/A | (c) | $ | 9,832.9 | $ | 9,742.9 | ||||||
Universal life contracts | N/A | N/A | N/A | 3,332.6 | 3,451.8 | ||||||||
Total interest-sensitive products | 13,165.5 | 13,194.7 | |||||||||||
Traditional products: | |||||||||||||
Traditional life insurance contracts | Company experience | (a) | 5% | 2,396.2 | 2,354.3 | ||||||||
Limited-payment annuities | Company experience, if applicable | (b) | 5% | 848.8 | 873.4 | ||||||||
Individual and group accident and health | Company experience | Company experience | 6% | 7,237.7 | 7,079.9 | ||||||||
Total traditional products | 10,482.7 | 10,307.6 | |||||||||||
Claims payable and other policyholder funds | N/A | N/A | N/A | 1,034.3 | 968.7 | ||||||||
Liabilities related to separate accounts | N/A | N/A | N/A | 15.0 | 17.5 | ||||||||
Total | $ | 24,697.5 | $ | 24,488.5 |
(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 2011 and 2010, all of this liability represented account balances where future benefits are not guaranteed. |
2011 | 2010 | 2009 | |||||||||
Balance, beginning of the year | $ | 1,543.7 | $ | 1,444.0 | $ | 1,341.3 | |||||
Incurred claims (net of reinsurance) related to: | |||||||||||
Current year | 1,545.8 | 1,505.8 | 1,616.8 | ||||||||
Prior years (a) | (41.7 | ) | (15.6 | ) | (32.3 | ) | |||||
Total incurred | 1,504.1 | 1,490.2 | 1,584.5 | ||||||||
Interest on claim reserves | 78.4 | 73.4 | 69.3 | ||||||||
Paid claims (net of reinsurance) related to: | |||||||||||
Current year | 866.5 | 827.0 | 910.7 | ||||||||
Prior years | 626.2 | 694.1 | 691.6 | ||||||||
Total paid | 1,492.7 | 1,521.1 | 1,602.3 | ||||||||
Net change in balance for reinsurance assumed and ceded | 3.8 | 57.2 | 51.2 | ||||||||
Balance, end of the year | $ | 1,637.3 | $ | 1,543.7 | $ | 1,444.0 |
(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. |
|
2011 | 2010 | 2009 | |||||||||
Current tax expense | $ | 11.9 | $ | 9.7 | $ | 9.3 | |||||
Deferred tax provision | 127.8 | 94.2 | 50.8 | ||||||||
Income tax expense on period income | 139.7 | 103.9 | 60.1 | ||||||||
Valuation allowance | (143.0 | ) | (95.0 | ) | 27.8 | ||||||
Total income tax expense (benefit) | $ | (3.3 | ) | $ | 8.9 | $ | 87.9 |
2011 | 2010 | 2009 | ||||||
U.S. statutory corporate rate | 35.0 | % | 35.0 | % | 35.0 | % | ||
Valuation allowance | (37.7 | ) | (32.4 | ) | 16.0 | |||
Other nondeductible benefits | .7 | (.3 | ) | (1.4 | ) | |||
State taxes | .8 | .8 | 1.0 | |||||
Provision for tax issues, tax credits and other | .3 | (.1 | ) | — | ||||
Effective tax rate | (.9 | )% | 3.0 | % | 50.6 | % |
2011 | 2010 | ||||||
Deferred tax assets: | |||||||
Net federal operating loss carryforwards attributable to: | |||||||
Life insurance subsidiaries | $ | 583.0 | $ | 681.7 | |||
Non-life companies | 862.2 | 870.6 | |||||
Net state operating loss carryforwards | 16.8 | 17.8 | |||||
Tax credits | 32.6 | 23.4 | |||||
Capital loss carryforwards | 342.3 | 339.7 | |||||
Deductible temporary differences: | |||||||
Investments | — | 5.3 | |||||
Insurance liabilities | 744.4 | 738.9 | |||||
Other | 53.1 | 62.8 | |||||
Gross deferred tax assets | 2,634.4 | 2,740.2 | |||||
Deferred tax liabilities: | |||||||
Investments | (24.2 | ) | — | ||||
Present value of future profits and deferred acquisition costs | (673.8 | ) | (676.3 | ) | |||
Unrealized appreciation on investments | (347.9 | ) | (132.3 | ) | |||
Gross deferred tax liabilities | (1,045.9 | ) | (808.6 | ) | |||
Net deferred tax assets before valuation allowance | 1,588.5 | 1,931.6 | |||||
Valuation allowance | (938.4 | ) | (1,081.4 | ) | |||
Net deferred tax assets | 650.1 | 850.2 | |||||
Current income taxes accrued | (19.6 | ) | (10.8 | ) | |||
Income tax assets, net | $ | 630.5 | $ | 839.4 |
Balance at December 31, 2008 | $ | 1,180.7 | ||
Increase in 2009 | 27.8 | (a) | ||
Expiration of capital loss carryforwards | (32.1 | ) | ||
Balance at December 31, 2009 | 1,176.4 | |||
Decrease in 2010 | (95.0 | ) | (b) | |
Balance at December 31, 2010 | 1,081.4 | |||
Decrease in 2011 | (143.0 | ) | (c) | |
Balance at December 31, 2011 | $ | 938.4 |
(a) | The $27.8 million increase to our valuation allowance during 2009 included increases of: (i) $23.0 million related to our reassessment of the recovery of our deferred tax assets following the completion of reinsurance transactions in 2009; and (ii) $4.8 million related to the recognition of additional realized investment losses for which we are unlikely to receive any tax benefit. |
(b) | 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. |
(c) | 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 as further discussed above. |
Year of expiration | Net operating loss carryforwards (a) | Capital loss | Total loss | |||||||||||||||||
Life | Non-life | carryforwards | carryforwards | |||||||||||||||||
2013 | $ | — | $ | — | $ | 940.3 | (b) | $ | 940.3 | |||||||||||
2014 | — | — | 28.7 | 28.7 | ||||||||||||||||
2016 | — | — | 8.9 | 8.9 | ||||||||||||||||
2018 | 1,432.2 | (a) | — | — | 1,432.2 | |||||||||||||||
2021 | 29.6 | — | — | 29.6 | ||||||||||||||||
2022 | 204.1 | — | — | 204.1 | ||||||||||||||||
2023 | — | (b) | 1,975.2 | (a) | — | 1,975.2 | ||||||||||||||
2024 | — | 3.2 | — | 3.2 | ||||||||||||||||
2025 | — | 118.8 | — | 118.8 | ||||||||||||||||
2027 | — | 216.8 | — | 216.8 | ||||||||||||||||
2028 | — | .5 | — | .5 | ||||||||||||||||
2029 | — | 148.8 | — | 148.8 | ||||||||||||||||
Total | $ | 1,665.9 | $ | 2,463.3 | $ | 977.9 | $ | 5,107.1 |
(a) | The allocation of the NOLs summarized above assumes the IRS does not take an adverse position in the future regarding the tax position we plan to take in our tax returns with respect to the allocation of CODI. If the IRS disagrees with the tax position we plan to take with respect to the allocation of CODI, and their position prevails, approximately $631 million of the NOLs expiring in 2018 would be characterized as non-life NOLs. |
(b) | Capital loss carryforwards expiring in 2013 include a $742 million loss on our investment in Senior Health which was worthless when it was transferred to the Independent Trust in 2008. Due to uncertainties in the Code, we have reflected this loss as an ordinary loss in our tax return. If classifying this loss as ordinary is ultimately determined to be correct, capital loss carryforwards expiring in 2013 would decrease and life net operating loss carryforwards expiring in 2023 would increase by $742 million. |
Years ended December 31, | |||||||
2011 | 2010 | ||||||
Balance at beginning of year | $ | 311.1 | $ | 300.6 | |||
Increase based on tax positions taken in prior years | 7.1 | 10.5 | |||||
Balance at end of year | $ | 318.2 | $ | 311.1 |
|
2011 | 2010 | ||||||
7.0% Debentures | $ | 293.0 | $ | 293.0 | |||
Senior Secured Credit Agreement | 255.2 | 375.0 | |||||
9.0% Senior Secured Notes due January 2018 (the “9.0% Senior Secured Notes”) | 275.0 | 275.0 | |||||
Senior Health Note due November 12, 2013 (the “Senior Health Note”) | 50.0 | 75.0 | |||||
Unamortized discount on 7.0% Debentures | (12.9 | ) | (14.8 | ) | |||
Unamortized discount on Senior Secured Credit Agreement | (2.4 | ) | (4.7 | ) | |||
Direct corporate obligations | $ | 857.9 | $ | 998.5 |
(i) | a reduction in the mandatory prepayments resulting from certain restricted payments (including share repurchases). Pursuant to the amended terms, the amount of the mandatory prepayment is: (a) 100 percent of the amount of certain restricted payments made if the debt to total capitalization ratio, as defined in the agreement, is greater than 17.5 percent (such ratio was 17.1 percent at December 31, 2011); (b) 50 percent of the amount if such ratio is equal to or less than 17.5 percent but greater than 12.5 percent; or (c) if the ratio is equal to or less than 12.5 percent at the time of the restricted payment, then there is no prepayment requirement. Previously, we were required to make mandatory prepayments equal to 100 percent of the amount of certain restricted payments regardless of the level of the debt to total capitalization ratio; |
(ii) | revisions to the covenants related to investment activity to allow the Company to make certain investments which were previously only permitted to be made by our insurance subsidiaries; and |
(iii) | an increase in the cap on non-investment grade investments to 12 percent from 10 percent. |
• | 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. |
• | 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 the 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. |
Year ending December 31, | |||
2012 | $ | 45.0 | |
2013 | 80.0 | ||
2014 | 75.0 | ||
2015 | 85.0 | ||
2016 | 313.2 | ||
Thereafter | 275.0 | ||
$ | 873.2 |
|
2012 | $ | 48.9 | |
2013 | 35.6 | ||
2014 | 28.7 | ||
2015 | 22.9 | ||
2016 | 20.2 | ||
Thereafter | 44.1 | ||
Total | $ | 200.4 |
|
2011 | 2010 | ||||
Benefit obligations: | |||||
Discount rate | 4.50 | % | 5.50 | % | |
Net periodic cost: | |||||
Discount rate | 5.50 | % | 5.75 | % |
2012 | $ | 5.0 | |
2013 | 5.4 | ||
2014 | 5.9 | ||
2015 | 6.1 | ||
2016 | 6.4 | ||
2017 - 2021 | 37.5 |
|
2011 | 2010 | 2009 | ||||||
Balance, beginning of year | 251,084 | 250,786 | 184,754 | |||||
Treasury stock purchased and retired | (11,120 | ) | — | — | ||||
Issuance of common stock | — | — | 65,900 | |||||
Stock options exercised | 862 | 33 | — | |||||
Restricted stock vested | 479 | (a) | 265 | (a) | 132 | |||
Balance, end of year | 241,305 | 251,084 | 250,786 |
(a) | In 2011 and 2010, such amount was reduced by 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 | 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 |
Shares | Weighted average exercise price | Weighted average remaining life (in years) | Aggregate intrinsic value | ||||||||||
Outstanding at the beginning of the year | 5,864 | $ | 16.94 | ||||||||||
Options granted | 3,219 | 2.64 | |||||||||||
Exercised | — | — | $ | — | |||||||||
Forfeited or terminated | (523 | ) | 15.52 | ||||||||||
Outstanding at the end of the year | 8,560 | 11.65 | 4.1 | $ | 31.6 | ||||||||
Options exercisable at the end of the year | 2,992 | 4.4 | $ | 19.4 | |||||||||
Available for future grant | 12,565 |
2011 | 2010 | 2009 | |||||||||
Grants | Grants | Grants | |||||||||
Weighted average risk-free interest rates | 2.2 | % | 2.5 | % | 1.6 | % | |||||
Weighted average dividend yields | — | % | — | % | — | % | |||||
Volatility factors | 107 | % | 105 | % | 108 | % | |||||
Weighted average expected life (in years) | 4.8 | 4.7 | 3.8 | ||||||||
Weighted average fair value per share | $ | 5.68 | $ | 4.90 | $ | 1.89 |
Options outstanding | Options exercisable | ||||||||||||||||
Range of exercise prices | Number outstanding | Remaining life (in years) | Average exercise price | Number exercisable | Average exercise price | ||||||||||||
$1.13 | 405 | 2.2 | $ | 1.13 | 148 | $ | 1.13 | ||||||||||
$3.05 - $3.11 | 1,579 | 2.4 | 3.05 | 656 | 3.05 | ||||||||||||
$4.79 - $6.45 | 1,353 | 5.2 | 6.40 | 17 | 5.21 | ||||||||||||
$7.38 - $7.74 | 1,061 | 6.2 | 7.38 | — | — | ||||||||||||
$8.91 - $12.96 | 1,022 | 1.2 | 10.60 | 1,022 | 10.60 | ||||||||||||
$14.78 - $21.67 | 1,887 | 1.4 | 19.16 | 1,887 | 19.16 | ||||||||||||
$22.42 - $25.45 | 405 | 4.5 | 23.20 | 405 | 23.20 | ||||||||||||
7,712 | 4,135 |
Shares | Weighted average grant date fair value | |||||
Non-vested shares, beginning of year | 1,319 | $ | 4.65 | |||
Granted | 862 | 6.97 | ||||
Vested | (679 | ) | 4.76 | |||
Forfeited | (184 | ) | 4.73 | |||
Non-vested shares, end of year | 1,318 | 6.09 |
Total shareholder return awards | Operating return on equity awards | Pre-tax operating income awards | ||||||
Awards outstanding at December 31, 2008 | 551 | 367 | — | |||||
Granted in 2009 | — | 620 | — | |||||
Forfeited | (220 | ) | (162 | ) | — | |||
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 |
2011 | 2010 | 2009 | |||||||||
Net income for basic earnings per share | $ | 382.5 | $ | 284.6 | $ | 85.7 | |||||
Add: interest expense on 7.0% Debentures, net of income taxes | 14.7 | 13.3 | 1.1 | ||||||||
Net income for diluted earnings per share | $ | 397.2 | $ | 297.9 | $ | 86.8 | |||||
Shares: | |||||||||||
Weighted average shares outstanding for basic earnings per share | 247,952 | 250,973 | 188,365 | ||||||||
Effect of dilutive securities on weighted average shares: | |||||||||||
7% Debentures | 53,367 | 49,014 | 4,281 | ||||||||
Stock option and restricted stock plans | 2,513 | 1,871 | 694 | ||||||||
Warrants | 249 | — | — | ||||||||
Dilutive potential common shares | 56,129 | 50,885 | 4,975 | ||||||||
Weighted average shares outstanding for diluted earnings per share | 304,081 | 301,858 | 193,340 |
|
2011 | 2010 | 2009 | |||||||||
Direct premiums collected | $ | 4,214.7 | $ | 4,252.0 | $ | 4,128.1 | |||||
Reinsurance assumed | 87.7 | 99.4 | 476.5 | ||||||||
Reinsurance ceded | (243.2 | ) | (264.7 | ) | (185.7 | ) | |||||
Premiums collected, net of reinsurance | 4,059.2 | 4,086.7 | 4,418.9 | ||||||||
Change in unearned premiums | 17.2 | 2.9 | (2.1 | ) | |||||||
Less premiums on universal life and products without mortality and morbidity risk which are recorded as additions to insurance liabilities | (1,693.5 | ) | (1,730.1 | ) | (1,668.9 | ) | |||||
Premiums on traditional products with mortality or morbidity risk | 2,382.9 | 2,359.5 | 2,747.9 | ||||||||
Fees and surrender charges on interest-sensitive products | 307.6 | 310.5 | 345.7 | ||||||||
Insurance policy income | $ | 2,690.5 | $ | 2,670.0 | $ | 3,093.6 |
2011 | 2010 | 2009 | |||||||||
Commission expense | $ | 93.5 | $ | 96.8 | $ | 114.3 | |||||
Salaries and wages | 167.6 | 175.6 | 173.5 | ||||||||
Other | 235.4 | 230.5 | 240.5 | ||||||||
Total other operating costs and expenses | $ | 496.5 | $ | 502.9 | $ | 528.3 |
2011 | 2010 | 2009 | |||||||||
Balance, beginning of year | $ | 1,008.6 | $ | 1,175.9 | $ | 1,477.8 | |||||
Amortization | (113.7 | ) | (139.0 | ) | (177.5 | ) | |||||
Effect of reinsurance transactions | — | — | (24.1 | ) | |||||||
Amounts related to fair value adjustment of fixed maturities, available for sale | (197.2 | ) | (28.3 | ) | (100.3 | ) | |||||
Balance, end of year | $ | 697.7 | $ | 1,008.6 | $ | 1,175.9 |
2011 | 2010 | 2009 | |||||||||
Balance, beginning of year | $ | 1,764.2 | $ | 1,790.9 | $ | 1,812.6 | |||||
Additions | 428.7 | 424.8 | 407.5 | ||||||||
Amortization | (318.7 | ) | (304.8 | ) | (255.2 | ) | |||||
Effect of reinsurance transactions | — | — | (79.0 | ) | |||||||
Amounts related to fair value adjustment of fixed maturities, available for sale | (456.1 | ) | (136.0 | ) | (95.0 | ) | |||||
Other adjustments | — | (10.7 | ) | — | |||||||
Balance, end of year | $ | 1,418.1 | $ | 1,764.2 | $ | 1,790.9 |
|
2011 | 2010 | 2009 | |||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 382.5 | $ | 284.6 | $ | 85.7 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Amortization and depreciation | 458.6 | 465.3 | 460.9 | ||||||||
Income taxes | (6.7 | ) | 8.5 | 80.7 | |||||||
Insurance liabilities | 346.4 | 437.6 | 421.4 | ||||||||
Accrual and amortization of investment income | 64.5 | (62.0 | ) | (125.4 | ) | ||||||
Deferral of policy acquisition costs | (428.7 | ) | (418.2 | ) | (407.5 | ) | |||||
Net realized investment (gains) losses | (61.8 | ) | (30.2 | ) | 60.5 | ||||||
Loss on extinguishment or modification of debt | 3.4 | 6.8 | 22.2 | ||||||||
Other | 16.6 | 41.6 | 13.2 | ||||||||
Net cash provided by operating activities | $ | 774.8 | $ | 734.0 | $ | 611.7 |
2011 | 2010 | 2009 | |||||||||
Stock option and restricted stock plans | $ | 5.2 | $ | 11.4 | $ | 9.1 | |||||
Change in securities lending collateral | — | 103.7 | 223.1 | ||||||||
Change in securities lending payable | — | (103.7 | ) | (223.1 | ) |
|
2011 | 2010 | ||||||
Statutory capital and surplus | $ | 1,578.1 | $ | 1,525.1 | |||
Asset valuation reserve | 168.4 | 71.3 | |||||
Interest maintenance reserve | 552.0 | 428.1 | |||||
Total | $ | 2,298.5 | $ | 2,024.5 |
|
2011 | 2010 | 2009 | |||||||||
Revenues: | |||||||||||
Bankers Life: | |||||||||||
Insurance policy income: | |||||||||||
Annuities | $ | 33.4 | $ | 39.5 | $ | 41.4 | |||||
Health | 1,347.3 | 1,366.0 | 1,711.7 | ||||||||
Life | 231.7 | 190.7 | 206.1 | ||||||||
Net investment income (a) | 766.3 | 758.9 | 678.1 | ||||||||
Fee revenue and other income (a) | 13.8 | 12.8 | 10.2 | ||||||||
Total Bankers Life revenues | 2,392.5 | 2,367.9 | 2,647.5 | ||||||||
Washington National: | |||||||||||
Insurance policy income: | |||||||||||
Health | 565.7 | 559.3 | 563.2 | ||||||||
Life | 15.6 | 16.8 | 29.4 | ||||||||
Other | 3.8 | 4.9 | 5.3 | ||||||||
Net investment income (a) | 189.5 | 185.4 | 188.9 | ||||||||
Fee revenue and other income (a) | 1.0 | 1.1 | 1.5 | ||||||||
Total Washington National revenues | 775.6 | 767.5 | 788.3 | ||||||||
Colonial Penn: | |||||||||||
Insurance policy income: | |||||||||||
Health | 5.9 | 6.8 | 8.1 | ||||||||
Life | 197.1 | 188.1 | 188.0 | ||||||||
Net investment income (a) | 41.1 | 39.3 | 38.7 | ||||||||
Fee revenue and other income (a) | .9 | .7 | .9 | ||||||||
Total Colonial Penn revenues | 245.0 | 234.9 | 235.7 | ||||||||
Other CNO Business: | |||||||||||
Insurance policy income: | |||||||||||
Annuities | 12.2 | 12.9 | 29.5 | ||||||||
Health | 27.7 | 29.9 | 32.1 | ||||||||
Life | 248.4 | 252.5 | 275.8 | ||||||||
Other | 1.7 | 2.6 | 3.0 | ||||||||
Net investment income (a) | 344.1 | 364.6 | 371.9 | ||||||||
Total Other CNO Business revenues | 634.1 | 662.5 | 712.3 | ||||||||
Corporate operations: | |||||||||||
Net investment income | 13.1 | 18.7 | 15.1 | ||||||||
Fee and other income | 2.5 | 2.2 | 3.0 | ||||||||
Total corporate revenues | 15.6 | 20.9 | 18.1 | ||||||||
Total revenues | 4,062.8 | 4,053.7 | 4,401.9 |
2011 | 2010 | 2009 | |||||||||
Expenses: | |||||||||||
Bankers Life: | |||||||||||
Insurance policy benefits | $ | 1,570.1 | $ | 1,607.3 | $ | 1,905.0 | |||||
Amortization | 308.6 | 290.5 | 267.9 | ||||||||
Interest expense on investment borrowings | 4.8 | 1.0 | — | ||||||||
Other operating costs and expenses | 181.8 | 185.0 | 196.6 | ||||||||
Total Bankers Life expenses | 2,065.3 | 2,083.8 | 2,369.5 | ||||||||
Washington National: | |||||||||||
Insurance policy benefits | 464.5 | 450.6 | 467.0 | ||||||||
Amortization | 56.5 | 56.9 | 53.9 | ||||||||
Interest expense on investment borrowings | .7 | — | — | ||||||||
Other operating costs and expenses | 154.7 | 155.4 | 156.5 | ||||||||
Total Washington National expenses | 676.4 | 662.9 | 677.4 | ||||||||
Colonial Penn: | |||||||||||
Insurance policy benefits | 150.1 | 144.8 | 143.0 | ||||||||
Amortization | 37.0 | 33.3 | 33.3 | ||||||||
Other operating costs and expenses | 30.6 | 30.3 | 30.0 | ||||||||
Total Colonial Penn expenses | 217.7 | 208.4 | 206.3 | ||||||||
Other CNO Business: | |||||||||||
Insurance policy benefits | 479.9 | 521.0 | 551.7 | ||||||||
Amortization | 42.4 | 51.6 | 81.6 | ||||||||
Interest expense on investment borrowings | 20.3 | 20.0 | 20.5 | ||||||||
Other operating costs and expenses | 78.1 | 81.4 | 102.1 | ||||||||
Total Other CNO Business expenses | 620.7 | 674.0 | 755.9 | ||||||||
Corporate operations: | |||||||||||
Interest expense on corporate debt | 76.3 | 79.3 | 84.7 | ||||||||
Interest expense on borrowings of variable interest entities | 11.8 | 12.9 | 12.7 | ||||||||
Interest expense on investment borrowings | .2 | — | — | ||||||||
Loss on extinguishment of debt | 3.4 | 6.8 | 22.2 | ||||||||
Other operating costs and expenses | 51.3 | 50.8 | 43.1 | ||||||||
Total corporate expenses | 143.0 | 149.8 | 162.7 | ||||||||
Total expenses | 3,723.1 | 3,778.9 | 4,171.8 | ||||||||
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 | 327.2 | 284.1 | 278.0 | ||||||||
Washington National | 99.2 | 104.6 | 110.9 | ||||||||
Colonial Penn | 27.3 | 26.5 | 29.4 | ||||||||
Other CNO Business | 13.4 | (11.5 | ) | (43.6 | ) | ||||||
Corporate operations | (127.4 | ) | (128.9 | ) | (144.6 | ) | |||||
Income before net realized investment gains (losses) and fair value changes in embedded derivative liabilities (net of related amortization) and income taxes | $ | 339.7 | $ | 274.8 | $ | 230.1 |
(a) | It is not practicable to provide additional components of revenue by product or services. |
2011 | 2010 | 2009 | |||||||||
Total segment revenues | $ | 4,062.8 | $ | 4,053.7 | $ | 4,401.9 | |||||
Net realized investment gains (losses) | 61.8 | 30.2 | (60.5 | ) | |||||||
Consolidated revenues | $ | 4,124.6 | $ | 4,083.9 | $ | 4,341.4 | |||||
Total segment expenses | $ | 3,723.1 | $ | 3,778.9 | $ | 4,171.8 | |||||
Insurance policy benefits - fair value changes in embedded derivative liabilities (a) | 34.4 | — | — | ||||||||
Amortization related to fair value changes in embedded derivative liabilities (a) | (19.3 | ) | — | — | |||||||
Amortization related to net realized investment gains (losses) | 7.2 | 11.5 | (4.0 | ) | |||||||
Consolidated expenses | $ | 3,745.4 | $ | 3,790.4 | $ | 4,167.8 |
(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 $15.1 million of decreased earnings since the volatility caused by the accounting requirements to record embedded options at fair value were no longer being offset. |
2011 | 2010 | ||||||
Assets: | |||||||
Bankers Life | $ | 17,015.1 | $ | 16,150.0 | |||
Washington National | 4,417.2 | 4,033.7 | |||||
Colonial Penn | 1,013.8 | 999.3 | |||||
Other CNO Business | 8,969.2 | 8,999.5 | |||||
Corporate operations | 1,917.4 | 1,717.1 | |||||
Total assets | $ | 33,332.7 | $ | 31,899.6 | |||
Liabilities: | |||||||
Bankers Life | $ | 14,749.1 | $ | 14,074.3 | |||
Washington National | 3,449.1 | 3,170.7 | |||||
Colonial Penn | 742.4 | 733.9 | |||||
Other CNO Business | 7,857.8 | 8,152.1 | |||||
Corporate operations | 1,501.7 | 1,443.3 | |||||
Total liabilities | $ | 28,300.1 | $ | 27,574.3 |
Segment | Present value of future profits | Deferred acquisition costs | Insurance liabilities | ||||||||
2011 | |||||||||||
Bankers Life | $ | 201.8 | $ | 806.6 | $ | 13,720.4 | |||||
Washington National | 402.0 | 230.9 | 2,954.7 | ||||||||
Colonial Penn | 72.6 | 261.5 | 725.5 | ||||||||
Other CNO Business | 21.3 | 119.1 | 7,296.9 | ||||||||
Total | $ | 697.7 | $ | 1,418.1 | $ | 24,697.5 | |||||
2010 | |||||||||||
Bankers Life | $ | 467.2 | $ | 1,149.5 | $ | 13,065.8 | |||||
Washington National | 426.9 | 212.3 | 2,979.2 | ||||||||
Colonial Penn | 81.7 | 226.5 | 717.8 | ||||||||
Other CNO Business | 32.8 | 175.9 | 7,725.7 | ||||||||
Total | $ | 1,008.6 | $ | 1,764.2 | $ | 24,488.5 |
|
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 | $ | 83.6 | $ | 92.2 | $ | 87.5 | $ | 115.9 | |||||||
Income tax expense (benefit) | 29.7 | 32.7 | (108.5 | ) | 42.8 | ||||||||||
Net income | $ | 53.9 | $ | 59.5 | $ | 196.0 | $ | 73.1 | |||||||
Income per common share: | |||||||||||||||
Basic: | |||||||||||||||
Net income | $ | .21 | $ | .24 | $ | .79 | $ | .30 | |||||||
Diluted: | |||||||||||||||
Net income | $ | .19 | $ | .21 | $ | .66 | $ | .26 | |||||||
2010 | 1st Qtr. | 2nd Qtr. | 3rd Qtr. | 4th Qtr. | |||||||||||
Revenues | $ | 1,002.4 | $ | 953.2 | $ | 1,052.5 | $ | 1,075.8 | |||||||
Income before income taxes | $ | 53.1 | $ | 51.8 | $ | 77.3 | $ | 111.3 | |||||||
Income tax expense (benefit) | 19.2 | 18.7 | 27.9 | (56.9 | ) | ||||||||||
Net income | $ | 33.9 | $ | 33.1 | $ | 49.4 | $ | 168.2 | |||||||
Income per common share: | |||||||||||||||
Basic: | |||||||||||||||
Net income | $ | .14 | $ | .13 | $ | .20 | $ | .67 | |||||||
Diluted: | |||||||||||||||
Net income | $ | .13 | $ | .12 | $ | .17 | $ | .56 |
|
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 |
December 31, 2010 | |||||||||||
VIEs | Eliminations | Net effect on consolidated balance sheet | |||||||||
Assets: | |||||||||||
Investments held by variable interest entities | $ | 420.9 | $ | — | $ | 420.9 | |||||
Notes receivable of VIEs held by insurance subsidiaries | — | (96.8 | ) | (96.8 | ) | ||||||
Cash and cash equivalents held by variable interest entities | 26.8 | — | 26.8 | ||||||||
Accrued investment income | 1.4 | (4.8 | ) | (3.4 | ) | ||||||
Income tax assets, net | 20.9 | (6.5 | ) | 14.4 | |||||||
Other assets | 15.9 | — | 15.9 | ||||||||
Total assets | $ | 485.9 | $ | (108.1 | ) | $ | 377.8 | ||||
Liabilities: | |||||||||||
Other liabilities | $ | 22.0 | $ | (4.6 | ) | $ | 17.4 | ||||
Borrowings related to variable interest entities | 386.9 | — | 386.9 | ||||||||
Notes payable of VIEs held by insurance subsidiaries | 115.6 | (115.6 | ) | — | |||||||
Total liabilities | $ | 524.5 | $ | (120.2 | ) | $ | 404.3 |
2011 | 2010 | 2009 | |||||||||
Revenues: | |||||||||||
Net investment income – policyholder and reinsurer accounts and other special-purpose portfolios | $ | 18.8 | $ | 20.1 | $ | 13.4 | |||||
Fee revenue and other income | 1.2 | .6 | .3 | ||||||||
Total revenues | 20.0 | 20.7 | 13.7 | ||||||||
Expenses: | |||||||||||
Interest expense | 11.8 | 12.9 | 12.7 | ||||||||
Other operating expenses | .7 | .6 | .2 | ||||||||
Total expenses | 12.5 | 13.5 | 12.9 | ||||||||
Income before net realized investment losses and income taxes | 7.5 | 7.2 | .8 | ||||||||
Net realized investment losses | (1.3 | ) | (3.7 | ) | (14.2 | ) | |||||
Income (loss) before income taxes | $ | 6.2 | $ | 3.5 | $ | (13.4 | ) |
Amortized cost | Estimated fair value | ||||||
(Dollars in millions) | |||||||
Due after one year through five years | $ | 271.9 | $ | 267.8 | |||
Due after five years through ten years | 230.6 | 228.5 | |||||
Total | $ | 502.5 | $ | 496.3 |
Carrying value | Percent of fixed maturities | Gross unrealized losses | Percent of gross unrealized losses | ||||||||||
Cable/media | $ | 66.0 | 13.3 | % | $ | .9 | 11.2 | % | |||||
Healthcare/pharmaceuticals | 60.0 | 12.1 | 1.8 | 23.1 | |||||||||
Technology | 46.8 | 9.4 | .5 | 6.1 | |||||||||
Food/beverage | 37.5 | 7.6 | .3 | 3.6 | |||||||||
Autos | 31.1 | 6.3 | .2 | 3.0 | |||||||||
Brokerage | 20.5 | 4.1 | .3 | 3.9 | |||||||||
Consumer products | 20.1 | 4.1 | .7 | 8.6 | |||||||||
Gaming | 19.6 | 3.9 | .2 | 2.5 | |||||||||
Retail | 18.4 | 3.7 | .1 | 1.5 | |||||||||
Chemicals | 17.1 | 3.4 | .2 | 2.0 | |||||||||
Insurance | 16.5 | 3.3 | .2 | 2.0 | |||||||||
Telecom | 16.1 | 3.2 | .2 | 3.0 | |||||||||
Paper | 15.6 | 3.1 | .1 | 1.8 | |||||||||
Capital goods | 14.8 | 3.0 | .2 | 2.0 | |||||||||
Entertainment/hotels | 14.7 | 3.0 | .7 | 9.8 | |||||||||
Aerospace/defense | 12.8 | 2.6 | .1 | 1.1 | |||||||||
Transportation | 7.0 | 1.4 | .1 | 1.7 | |||||||||
Real estate/REITs | 6.8 | 1.4 | .1 | 1.7 | |||||||||
Building materials | 6.8 | 1.4 | — | .7 | |||||||||
Metals and mining | 6.0 | 1.2 | — | — | |||||||||
Other | 42.1 | 8.5 | .8 | 10.7 | |||||||||
Total | $ | 496.3 | 100.0 | % | $ | 7.7 | 100.0 | % |
Amortized cost | Estimated fair value | ||||||
(Dollars in millions) | |||||||
Due after one year through five years | $ | 207.7 | $ | 202.6 | |||
Due after five years through ten years | 182.9 | 180.3 | |||||
Total | $ | 390.6 | $ | 382.9 |
|
ASSETS | |||||||
2011 | 2010 | ||||||
Fixed maturities, available for sale, at fair value (amortized cost: 2011 - $93.3; 2010 - $-) | $ | 93.5 | $ | — | |||
Cash and cash equivalents - unrestricted | 70.2 | 160.0 | |||||
Cash and cash equivalents - restricted | 26.0 | — | |||||
Equity securities at fair value (cost: 2011 - $18.7; 2010 - $-) | 17.9 | — | |||||
Trading securities | 16.5 | — | |||||
Other invested assets | 28.6 | .2 | |||||
Investment in wholly-owned subsidiaries (eliminated in consolidation) | 5,907.4 | 5,362.0 | |||||
Receivable from subsidiaries (eliminated in consolidation) | 4.1 | 2.3 | |||||
Other assets | 19.1 | 20.5 | |||||
Total assets | $ | 6,183.3 | $ | 5,545.0 | |||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
Liabilities: | |||||||
Notes payable | $ | 857.9 | $ | 998.5 | |||
Payable to subsidiaries (eliminated in consolidation) | 84.6 | 78.3 | |||||
Income tax liabilities, net | 100.2 | 87.2 | |||||
Investment borrowings | 24.8 | — | |||||
Other liabilities | 83.2 | 55.7 | |||||
Total liabilities | 1,150.7 | 1,219.7 | |||||
Commitments and Contingencies | |||||||
Shareholders' equity: | |||||||
Common stock and additional paid-in capital ($.01 par value, 8,000,000,000 shares authorized, shares issued and outstanding: 2011 - 241,304,503; 2010 - 251,084,174) | 4,364.3 | 4,426.7 | |||||
Accumulated other comprehensive income (loss) | 625.5 | 238.3 | |||||
Retained earnings (accumulated deficit) | 42.8 | (339.7 | ) | ||||
Total shareholders' equity | 5,032.6 | 4,325.3 | |||||
Total liabilities and shareholders' equity | $ | 6,183.3 | $ | 5,545.0 |
2011 | 2010 | 2009 | |||||||||
Revenues: | |||||||||||
Net investment losses | $ | (4.0 | ) | $ | — | $ | — | ||||
Net realized investment gains (losses) | 1.0 | — | (.2 | ) | |||||||
Investment income from subsidiaries (eliminated in consolidation) | .2 | — | — | ||||||||
Total revenues | (2.8 | ) | — | (.2 | ) | ||||||
Expenses: | |||||||||||
Interest expense on notes payable | 76.3 | 79.3 | 84.7 | ||||||||
Intercompany expenses (eliminated in consolidation) | .3 | 1.3 | 2.4 | ||||||||
Operating costs and expenses | 53.8 | 49.3 | 45.6 | ||||||||
Loss on extinguishment or modification of debt | 3.4 | 6.8 | 22.2 | ||||||||
Total expenses | 133.8 | 136.7 | 154.9 | ||||||||
Loss before income taxes and equity in undistributed earnings of subsidiaries | (136.6 | ) | (136.7 | ) | (155.1 | ) | |||||
Income tax benefit on period income | (42.2 | ) | (50.8 | ) | (57.8 | ) | |||||
Loss before equity in undistributed earnings of subsidiaries | (94.4 | ) | (85.9 | ) | (97.3 | ) | |||||
Equity in undistributed earnings of subsidiaries (eliminated in consolidation) | 476.9 | 370.5 | 183.0 | ||||||||
Net income | $ | 382.5 | $ | 284.6 | $ | 85.7 | |||||
2011 | 2010 | 2009 | |||||||||
Cash flows used by operating activities | $ | (85.5 | ) | $ | (119.1 | ) | $ | (110.7 | ) | ||
Cash flows from investing activities: | |||||||||||
Sales of investments | 1,422.9 | — | — | ||||||||
Sales of investments - affiliated* | 10.0 | — | — | ||||||||
Purchases of investments | (1,569.5 | ) | — | — | |||||||
Purchases of investments - affiliated* | (10.0 | ) | — | — | |||||||
Net purchases of trading securities | (16.5 | ) | — | — | |||||||
Dividends received from consolidated subsidiary, net of capital contributions* | 236.0 | 26.6 | — | ||||||||
Change in restricted cash | (26.0 | ) | — | — | |||||||
Net cash provided by investing activities | 46.9 | 26.6 | — | ||||||||
Cash flows from financing activities: | |||||||||||
Issuance of notes payable, net | — | 756.1 | 172.0 | ||||||||
Payments on notes payable | (144.8 | ) | (793.6 | ) | (461.2 | ) | |||||
Issuance of common stock | 2.2 | — | 296.3 | ||||||||
Payments to repurchase common stock | (69.8 | ) | — | — | |||||||
Expenses related to debt modification or extinguishment of debt | — | — | (14.7 | ) | |||||||
Investment borrowings | 24.8 | — | — | ||||||||
Issuance of notes payable to affiliates* | 169.7 | 177.0 | 266.9 | ||||||||
Payments on notes payable to affiliates* | (33.3 | ) | (32.3 | ) | (59.8 | ) | |||||
Net cash provided (used) by financing activities | (51.2 | ) | 107.2 | 199.5 | |||||||
Net increase (decrease) in cash and cash equivalents | (89.8 | ) | 14.7 | 88.8 | |||||||
Cash and cash equivalents, beginning of the year | 160.0 | 145.3 | 56.5 | ||||||||
Cash and cash equivalents, end of the year | $ | 70.2 | $ | 160.0 | $ | 145.3 |
|
2011 | 2010 | 2009 | |||||||||
Life insurance inforce: | |||||||||||
Direct | $ | 56,540.1 | $ | 59,388.5 | $ | 61,814.4 | |||||
Assumed | 349.3 | 374.2 | 403.5 | ||||||||
Ceded | (13,616.9 | ) | (14,800.9 | ) | (16,461.5 | ) | |||||
Net insurance inforce | $ | 43,272.5 | $ | 44,961.8 | $ | 45,756.4 | |||||
Percentage of assumed to net | .8 | % | .8 | % | .9 | % |
2011 | 2010 | 2009 | |||||||||
Insurance policy income: | |||||||||||
Direct | $ | 2,540.6 | $ | 2,525.5 | $ | 2,451.8 | |||||
Assumed | 80.4 | 92.6 | 475.5 | ||||||||
Ceded | (238.1 | ) | (258.6 | ) | (179.4 | ) | |||||
Net premiums | $ | 2,382.9 | $ | 2,359.5 | $ | 2,747.9 | |||||
Percentage of assumed to net | 3.4 | % | 3.9 | % | 17.3 | % |
|
• | 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. |
• | For contracts sold prior to 2009, we recognize distribution and licensing fee income from Coventry based upon negotiated percentages of collected premiums on the underlying Medicare Part D contracts. For contracts sold in 2009 and thereafter, 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, 2011 | ||||
$ | 100.0 | October 2013 | Variable rate – 0.624% | |||
100.0 | November 2013 | Variable rate – 0.533% | ||||
67.0 | February 2014 | Fixed rate – 1.830% | ||||
50.0 | August 2014 | Variable rate – 0.583% | ||||
100.0 | September 2015 | Variable rate – 0.725% | ||||
150.0 | October 2015 | Variable rate – 0.628% | ||||
100.0 | November 2015 | Fixed rate – 4.890% | ||||
146.0 | November 2015 | Fixed rate – 5.300% | ||||
100.0 | December 2015 | Fixed rate – 4.710% | ||||
100.0 | June 2016 | Variable rate – 0.734% | ||||
75.0 | June 2016 | Variable rate – 0.739% | ||||
75.0 | August 2016 | Variable rate – 0.710% | ||||
100.0 | October 2016 | Variable rate – 0.761% | ||||
50.0 | November 2016 | Variable rate – 0.797% | ||||
50.0 | November 2016 | Variable rate – 0.764% | ||||
100.0 | June 2017 | Variable rate – 0.791% | ||||
50.0 | August 2017 | Variable rate – 0.653% | ||||
100.0 | October 2017 | Variable rate – 0.833% | ||||
37.0 | November 2017 | Fixed rate – 3.750% | ||||
$ | 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 include 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 spread, reported trades, broker/dealer quotes, issuer spreads 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 instruments 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; and non-exchange-traded derivatives such as call options to hedge liabilities related to our fixed index annuity products. |
• | 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 non-binding broker prices or internally developed models or methodologies utilizing significant inputs not based on, or corroborated by, readily available market information. Financial instruments in this category include certain corporate securities (primarily certain below-investment grade privately placed securities), certain mortgage and asset-backed securities, and other less liquid securities. Additionally, the Company’s liabilities for embedded derivatives (including embedded derivatives related to our fixed index annuity products and to a modified coinsurance arrangement) are classified in Level 3 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 | $ | — | $ | 15,576.3 | $ | 296.2 | $ | 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 | — | 22,664.8 | 851.2 | 23,516.0 | |||||||||||||||
Equity securities | 17.9 | — | 157.2 | 175.1 | |||||||||||||||
Trading securities: | |||||||||||||||||||
Corporate securities | — | 64.6 | 3.0 | 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 | 86.1 | 4.8 | 91.6 | |||||||||||||||
Investments held by variable interest entities | — | 496.3 | — | 496.3 | |||||||||||||||
Other invested assets | — | 141.6 | (a) | 18.3 | 159.9 | ||||||||||||||
Assets held in separate accounts | — | 15.0 | — | 15.0 | |||||||||||||||
Liabilities: | |||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||
Interest-sensitive products | — | — | 669.8 | (b) | 669.8 |
(a) | Includes company-owned life insurance and derivatives. |
(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. |
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 | $ | — | $ | 11,835.3 | $ | 1,925.1 | $ | 13,760.4 | |||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 10.0 | 280.9 | 2.0 | 292.9 | |||||||||||||||
States and political subdivisions | — | 1,749.8 | 2.5 | 1,752.3 | |||||||||||||||
Debt securities issued by foreign governments | — | .9 | — | .9 | |||||||||||||||
Asset-backed securities | — | 1,081.1 | 182.3 | 1,263.4 | |||||||||||||||
Collateralized debt obligations | — | — | 256.5 | 256.5 | |||||||||||||||
Commercial mortgage-backed securities | — | 1,363.7 | — | 1,363.7 | |||||||||||||||
Mortgage pass-through securities | 27.8 | — | 3.5 | 31.3 | |||||||||||||||
Collateralized mortgage obligations | — | 1,715.4 | 197.1 | 1,912.5 | |||||||||||||||
Total fixed maturities, available for sale | 37.8 | 18,027.1 | 2,569.0 | 20,633.9 | |||||||||||||||
Equity securities | — | 37.5 | 30.6 | 68.1 | |||||||||||||||
Trading securities: | |||||||||||||||||||
Corporate securities | — | 47.5 | 2.9 | 50.4 | |||||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | 293.8 | — | 293.8 | |||||||||||||||
States and political subdivisions | — | 16.1 | — | 16.1 | |||||||||||||||
Asset-backed securities | — | .6 | — | .6 | |||||||||||||||
Commercial mortgage-backed securities | — | 5.2 | — | 5.2 | |||||||||||||||
Mortgage pass-through securities | — | .3 | — | .3 | |||||||||||||||
Collateralized mortgage obligations | — | 1.2 | .4 | 1.6 | |||||||||||||||
Equity securities | 3.2 | — | 1.4 | 4.6 | |||||||||||||||
Total trading securities | 3.2 | 364.7 | 4.7 | 372.6 | |||||||||||||||
Investments held by variable interest entities | — | 414.2 | 6.7 | 420.9 | |||||||||||||||
Other invested assets | — | 192.0 | (a) | — | 192.0 | ||||||||||||||
Assets held in separate accounts | — | 17.5 | — | 17.5 | |||||||||||||||
Liabilities: | |||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||
Interest-sensitive products | — | — | 553.2 | (b) | 553.2 |
(a) | Includes company-owned life insurance and derivatives. |
(b) | Includes $553.6 million of embedded derivatives associated with our fixed index annuity products and $(.4) million of embedded derivatives associated with a modified coinsurance agreement. |
December 31, 2011 | |||||||||||||||||||||||||||||||
Beginning balance as of December 31, 2010 | 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 (a) | Transfers out of Level 3 (a) (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 | $ | 1,925.1 | $ | (292.3 | ) | $ | (17.0 | ) | $ | 16.0 | $ | 43.3 | $ | (1,378.9 | ) | $ | 296.2 | $ | — | ||||||||||||
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 | 2,569.0 | (200.0 | ) | (17.6 | ) | 24.4 | 105.7 | (1,630.3 | ) | 851.2 | — | ||||||||||||||||||||
Equity securities | 30.6 | 94.0 | (4.0 | ) | (.9 | ) | 37.5 | — | 157.2 | — | |||||||||||||||||||||
Trading securities: | |||||||||||||||||||||||||||||||
Corporate securities | 2.9 | — | .1 | — | — | — | 3.0 | .1 | |||||||||||||||||||||||
Collateralized mortgage obligations | .4 | (.5 | ) | .1 | — | .4 | — | .4 | .1 | ||||||||||||||||||||||
Equity securities | 1.4 | — | — | — | — | — | 1.4 | — | |||||||||||||||||||||||
Total trading securities | 4.7 | (.5 | ) | .2 | — | .4 | — | 4.8 | .2 | ||||||||||||||||||||||
Investments held by variable interest entities: | |||||||||||||||||||||||||||||||
Corporate securities | 6.7 | (7.9 | ) | 1.5 | (.3 | ) | — | — | — | — | |||||||||||||||||||||
Other invested assets | — | 25.0 | (6.7 | ) | — | — | — | 18.3 | (6.7 | ) | |||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||||||||||||||
Interest-sensitive products | (553.2 | ) | (62.5 | ) | (54.1 | ) | — | — | — | (669.8 | ) | (54.1 | ) |
(a) | Transfers in/out of Level 3 are reported as having occurred at the beginning of the period. |
(b) | Transfers out of Level 3 are primarily related to our re-evaluation of the observability of pricing inputs related to investment grade privately placed securities. |
(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, equity and trading securities, purchases and settlements of derivative instruments, 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 | 99.2 | (5.2 | ) | — | — | 94.0 | |||||||||||||
Trading securities: | |||||||||||||||||||
Collateralized mortgage obligations | — | (.5 | ) | — | — | (.5 | ) | ||||||||||||
Investments held by variable interest entities: | |||||||||||||||||||
Corporate securities | — | (7.9 | ) | — | — | (7.9 | ) | ||||||||||||
Other invested assets | 25.0 | — | — | — | 25.0 | ||||||||||||||
Liabilities: | |||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||
Interest-sensitive products | (119.8 | ) | 54.5 | (34.6 | ) | 37.4 | (62.5 | ) |
December 31, 2010 | ||||||||||||||||||||||||||||||||||||
Beginning balance as of December 31, 2009 | Cumulative effect of accounting change (a) | Purchases, sales, issuances and settlements, net | Total realized and unrealized gains (losses) included in net income | Total realized and unrealized gains (losses) included in other comprehensive income (loss) | Transfers into Level 3 (b) | Transfers out of Level 3 (b) | Ending balance as of December 31, 2010 | Amount of total gains (losses) for the year ended December 31, 2010 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 | $ | 2,103.7 | $ | (5.9 | ) | $ | 112.3 | $ | (72.8 | ) | $ | 64.1 | $ | 9.6 | $ | (285.9 | ) | $ | 1,925.1 | $ | — | |||||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 2.2 | — | (.1 | ) | — | (.1 | ) | — | — | 2.0 | — | |||||||||||||||||||||||||
States and political subdivisions | 1.8 | — | — | — | .4 | 2.1 | (1.8 | ) | 2.5 | — | ||||||||||||||||||||||||||
Asset-backed securities | 168.1 | — | 24.2 | (11.2 | ) | 24.2 | 10.0 | (33.0 | ) | 182.3 | — | |||||||||||||||||||||||||
Collateralized debt obligations | 92.8 | (5.7 | ) | 160.2 | (.3 | ) | 9.5 | — | — | 256.5 | — | |||||||||||||||||||||||||
Commercial mortgage-backed securities | 13.7 | — | — | — | — | — | (13.7 | ) | — | — | ||||||||||||||||||||||||||
Mortgage pass-through securities | 4.2 | — | (.7 | ) | — | — | — | — | 3.5 | — | ||||||||||||||||||||||||||
Collateralized mortgage obligations | 11.4 | — | 174.8 | (.8 | ) | 5.5 | 17.3 | (11.1 | ) | 197.1 | — | |||||||||||||||||||||||||
Total fixed maturities, available for sale | 2,397.9 | (11.6 | ) | 470.7 | (85.1 | ) | 103.6 | 39.0 | (345.5 | ) | 2,569.0 | — | ||||||||||||||||||||||||
Equity securities | 30.9 | — | .1 | — | (.4 | ) | — | — | 30.6 | — | ||||||||||||||||||||||||||
Trading securities: | ||||||||||||||||||||||||||||||||||||
Corporate securities | 2.4 | — | — | .5 | — | — | — | 2.9 | .5 | |||||||||||||||||||||||||||
Collateralized mortgage obligations | — | — | — | .1 | — | .3 | — | .4 | .1 | |||||||||||||||||||||||||||
Equity securities | 1.3 | — | — | .1 | — | — | — | 1.4 | .1 | |||||||||||||||||||||||||||
Total trading securities | 3.7 | — | — | .7 | — | .3 | — | 4.7 | .7 | |||||||||||||||||||||||||||
Investments held by variable interest entities: | ||||||||||||||||||||||||||||||||||||
Corporate securities | — | 6.9 | (1.0 | ) | — | .8 | — | — | 6.7 | — | ||||||||||||||||||||||||||
Securities lending collateral: | ||||||||||||||||||||||||||||||||||||
Corporate securities | 13.7 | — | (13.7 | ) | — | — | — | — | — | — | ||||||||||||||||||||||||||
Asset-backed securities | 22.9 | — | (20.9 | ) | — | — | — | (2.0 | ) | — | — | |||||||||||||||||||||||||
Total securities lending collateral | 36.6 | — | (34.6 | ) | — | — | — | (2.0 | ) | — | — | |||||||||||||||||||||||||
Other invested assets | 2.4 | (2.4 | ) | — | — | — | — | — | — | — | ||||||||||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||||||||||||||
Liabilities for insurance products: | ||||||||||||||||||||||||||||||||||||
Interest-sensitive products | (496.0 | ) | — | (20.0 | ) | (37.2 | ) | — | — | — | (553.2 | ) | (37.2 | ) |
(a) | Amounts represent adjustments to investments related to a VIE that was required to be consolidated effective January 1, 2010, as well as the reclassification of investments of a VIE which was consolidated at December 31, 2009. |
(b) | Transfers in/out of Level 3 are reported as having occurred at the beginning of the period. |
|
Amount | Maturity | Interest rate at | ||||
borrowed | date | December 31, 2011 | ||||
$ | 100.0 | October 2013 | Variable rate – 0.624% | |||
100.0 | November 2013 | Variable rate – 0.533% | ||||
67.0 | February 2014 | Fixed rate – 1.830% | ||||
50.0 | August 2014 | Variable rate – 0.583% | ||||
100.0 | September 2015 | Variable rate – 0.725% | ||||
150.0 | October 2015 | Variable rate – 0.628% | ||||
100.0 | November 2015 | Fixed rate – 4.890% | ||||
146.0 | November 2015 | Fixed rate – 5.300% | ||||
100.0 | December 2015 | Fixed rate – 4.710% | ||||
100.0 | June 2016 | Variable rate – 0.734% | ||||
75.0 | June 2016 | Variable rate – 0.739% | ||||
75.0 | August 2016 | Variable rate – 0.710% | ||||
100.0 | October 2016 | Variable rate – 0.761% | ||||
50.0 | November 2016 | Variable rate – 0.797% | ||||
50.0 | November 2016 | Variable rate – 0.764% | ||||
100.0 | June 2017 | Variable rate – 0.791% | ||||
50.0 | August 2017 | Variable rate – 0.653% | ||||
100.0 | October 2017 | Variable rate – 0.833% | ||||
37.0 | November 2017 | Fixed rate – 3.750% | ||||
$ | 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 | $ | — | $ | 15,576.3 | $ | 296.2 | $ | 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 | — | 22,664.8 | 851.2 | 23,516.0 | |||||||||||||||
Equity securities | 17.9 | — | 157.2 | 175.1 | |||||||||||||||
Trading securities: | |||||||||||||||||||
Corporate securities | — | 64.6 | 3.0 | 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 | 86.1 | 4.8 | 91.6 | |||||||||||||||
Investments held by variable interest entities | — | 496.3 | — | 496.3 | |||||||||||||||
Other invested assets | — | 141.6 | (a) | 18.3 | 159.9 | ||||||||||||||
Assets held in separate accounts | — | 15.0 | — | 15.0 | |||||||||||||||
Liabilities: | |||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||
Interest-sensitive products | — | — | 669.8 | (b) | 669.8 |
(a) | Includes company-owned life insurance and derivatives. |
(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. |
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 | $ | — | $ | 11,835.3 | $ | 1,925.1 | $ | 13,760.4 | |||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 10.0 | 280.9 | 2.0 | 292.9 | |||||||||||||||
States and political subdivisions | — | 1,749.8 | 2.5 | 1,752.3 | |||||||||||||||
Debt securities issued by foreign governments | — | .9 | — | .9 | |||||||||||||||
Asset-backed securities | — | 1,081.1 | 182.3 | 1,263.4 | |||||||||||||||
Collateralized debt obligations | — | — | 256.5 | 256.5 | |||||||||||||||
Commercial mortgage-backed securities | — | 1,363.7 | — | 1,363.7 | |||||||||||||||
Mortgage pass-through securities | 27.8 | — | 3.5 | 31.3 | |||||||||||||||
Collateralized mortgage obligations | — | 1,715.4 | 197.1 | 1,912.5 | |||||||||||||||
Total fixed maturities, available for sale | 37.8 | 18,027.1 | 2,569.0 | 20,633.9 | |||||||||||||||
Equity securities | — | 37.5 | 30.6 | 68.1 | |||||||||||||||
Trading securities: | |||||||||||||||||||
Corporate securities | — | 47.5 | 2.9 | 50.4 | |||||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | — | 293.8 | — | 293.8 | |||||||||||||||
States and political subdivisions | — | 16.1 | — | 16.1 | |||||||||||||||
Asset-backed securities | — | .6 | — | .6 | |||||||||||||||
Commercial mortgage-backed securities | — | 5.2 | — | 5.2 | |||||||||||||||
Mortgage pass-through securities | — | .3 | — | .3 | |||||||||||||||
Collateralized mortgage obligations | — | 1.2 | .4 | 1.6 | |||||||||||||||
Equity securities | 3.2 | — | 1.4 | 4.6 | |||||||||||||||
Total trading securities | 3.2 | 364.7 | 4.7 | 372.6 | |||||||||||||||
Investments held by variable interest entities | — | 414.2 | 6.7 | 420.9 | |||||||||||||||
Other invested assets | — | 192.0 | (a) | — | 192.0 | ||||||||||||||
Assets held in separate accounts | — | 17.5 | — | 17.5 | |||||||||||||||
Liabilities: | |||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||
Interest-sensitive products | — | — | 553.2 | (b) | 553.2 |
(a) | Includes company-owned life insurance and derivatives. |
(b) | Includes $553.6 million of embedded derivatives associated with our fixed index annuity products and $(.4) million of embedded derivatives associated with a modified coinsurance agreement. |
December 31, 2011 | |||||||||||||||||||||||||||||||
Beginning balance as of December 31, 2010 | 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 (a) | Transfers out of Level 3 (a) (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 | $ | 1,925.1 | $ | (292.3 | ) | $ | (17.0 | ) | $ | 16.0 | $ | 43.3 | $ | (1,378.9 | ) | $ | 296.2 | $ | — | ||||||||||||
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 | 2,569.0 | (200.0 | ) | (17.6 | ) | 24.4 | 105.7 | (1,630.3 | ) | 851.2 | — | ||||||||||||||||||||
Equity securities | 30.6 | 94.0 | (4.0 | ) | (.9 | ) | 37.5 | — | 157.2 | — | |||||||||||||||||||||
Trading securities: | |||||||||||||||||||||||||||||||
Corporate securities | 2.9 | — | .1 | — | — | — | 3.0 | .1 | |||||||||||||||||||||||
Collateralized mortgage obligations | .4 | (.5 | ) | .1 | — | .4 | — | .4 | .1 | ||||||||||||||||||||||
Equity securities | 1.4 | — | — | — | — | — | 1.4 | — | |||||||||||||||||||||||
Total trading securities | 4.7 | (.5 | ) | .2 | — | .4 | — | 4.8 | .2 | ||||||||||||||||||||||
Investments held by variable interest entities: | |||||||||||||||||||||||||||||||
Corporate securities | 6.7 | (7.9 | ) | 1.5 | (.3 | ) | — | — | — | — | |||||||||||||||||||||
Other invested assets | — | 25.0 | (6.7 | ) | — | — | — | 18.3 | (6.7 | ) | |||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||||||||||||||
Interest-sensitive products | (553.2 | ) | (62.5 | ) | (54.1 | ) | — | — | — | (669.8 | ) | (54.1 | ) |
(a) | Transfers in/out of Level 3 are reported as having occurred at the beginning of the period. |
(b) | Transfers out of Level 3 are primarily related to our re-evaluation of the observability of pricing inputs related to investment grade privately placed securities. |
(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, equity and trading securities, purchases and settlements of derivative instruments, 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 | 99.2 | (5.2 | ) | — | — | 94.0 | |||||||||||||
Trading securities: | |||||||||||||||||||
Collateralized mortgage obligations | — | (.5 | ) | — | — | (.5 | ) | ||||||||||||
Investments held by variable interest entities: | |||||||||||||||||||
Corporate securities | — | (7.9 | ) | — | — | (7.9 | ) | ||||||||||||
Other invested assets | 25.0 | — | — | — | 25.0 | ||||||||||||||
Liabilities: | |||||||||||||||||||
Liabilities for insurance products: | |||||||||||||||||||
Interest-sensitive products | (119.8 | ) | 54.5 | (34.6 | ) | 37.4 | (62.5 | ) |
December 31, 2010 | ||||||||||||||||||||||||||||||||||||
Beginning balance as of December 31, 2009 | Cumulative effect of accounting change (a) | Purchases, sales, issuances and settlements, net | Total realized and unrealized gains (losses) included in net income | Total realized and unrealized gains (losses) included in other comprehensive income (loss) | Transfers into Level 3 (b) | Transfers out of Level 3 (b) | Ending balance as of December 31, 2010 | Amount of total gains (losses) for the year ended December 31, 2010 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 | $ | 2,103.7 | $ | (5.9 | ) | $ | 112.3 | $ | (72.8 | ) | $ | 64.1 | $ | 9.6 | $ | (285.9 | ) | $ | 1,925.1 | $ | — | |||||||||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 2.2 | — | (.1 | ) | — | (.1 | ) | — | — | 2.0 | — | |||||||||||||||||||||||||
States and political subdivisions | 1.8 | — | — | — | .4 | 2.1 | (1.8 | ) | 2.5 | — | ||||||||||||||||||||||||||
Asset-backed securities | 168.1 | — | 24.2 | (11.2 | ) | 24.2 | 10.0 | (33.0 | ) | 182.3 | — | |||||||||||||||||||||||||
Collateralized debt obligations | 92.8 | (5.7 | ) | 160.2 | (.3 | ) | 9.5 | — | — | 256.5 | — | |||||||||||||||||||||||||
Commercial mortgage-backed securities | 13.7 | — | — | — | — | — | (13.7 | ) | — | — | ||||||||||||||||||||||||||
Mortgage pass-through securities | 4.2 | — | (.7 | ) | — | — | — | — | 3.5 | — | ||||||||||||||||||||||||||
Collateralized mortgage obligations | 11.4 | — | 174.8 | (.8 | ) | 5.5 | 17.3 | (11.1 | ) | 197.1 | — | |||||||||||||||||||||||||
Total fixed maturities, available for sale | 2,397.9 | (11.6 | ) | 470.7 | (85.1 | ) | 103.6 | 39.0 | (345.5 | ) | 2,569.0 | — | ||||||||||||||||||||||||
Equity securities | 30.9 | — | .1 | — | (.4 | ) | — | — | 30.6 | — | ||||||||||||||||||||||||||
Trading securities: | ||||||||||||||||||||||||||||||||||||
Corporate securities | 2.4 | — | — | .5 | — | — | — | 2.9 | .5 | |||||||||||||||||||||||||||
Collateralized mortgage obligations | — | — | — | .1 | — | .3 | — | .4 | .1 | |||||||||||||||||||||||||||
Equity securities | 1.3 | — | — | .1 | — | — | — | 1.4 | .1 | |||||||||||||||||||||||||||
Total trading securities | 3.7 | — | — | .7 | — | .3 | — | 4.7 | .7 | |||||||||||||||||||||||||||
Investments held by variable interest entities: | ||||||||||||||||||||||||||||||||||||
Corporate securities | — | 6.9 | (1.0 | ) | — | .8 | — | — | 6.7 | — | ||||||||||||||||||||||||||
Securities lending collateral: | ||||||||||||||||||||||||||||||||||||
Corporate securities | 13.7 | — | (13.7 | ) | — | — | — | — | — | — | ||||||||||||||||||||||||||
Asset-backed securities | 22.9 | — | (20.9 | ) | — | — | — | (2.0 | ) | — | — | |||||||||||||||||||||||||
Total securities lending collateral | 36.6 | — | (34.6 | ) | — | — | — | (2.0 | ) | — | — | |||||||||||||||||||||||||
Other invested assets | 2.4 | (2.4 | ) | — | — | — | — | — | — | — | ||||||||||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||||||||||||||
Liabilities for insurance products: | ||||||||||||||||||||||||||||||||||||
Interest-sensitive products | (496.0 | ) | — | (20.0 | ) | (37.2 | ) | — | — | — | (553.2 | ) | (37.2 | ) |
(a) | Amounts represent adjustments to investments related to a VIE that was required to be consolidated effective January 1, 2010, as well as the reclassification of investments of a VIE which was consolidated at December 31, 2009. |
(b) | Transfers in/out of Level 3 are reported as having occurred at the beginning of the period. |
2011 | 2010 | ||||||||||||||
Carrying amount | Estimated fair value | Carrying amount | Estimated fair value | ||||||||||||
Financial assets: | |||||||||||||||
Fixed maturities, available for sale | $ | 23,516.0 | $ | 23,516.0 | $ | 20,633.9 | $ | 20,633.9 | |||||||
Equity securities | 175.1 | 175.1 | 68.1 | 68.1 | |||||||||||
Mortgage loans | 1,602.8 | 1,735.4 | 1,761.2 | 1,762.6 | |||||||||||
Policy loans | 279.7 | 279.7 | 284.4 | 284.4 | |||||||||||
Trading securities | 91.6 | 91.6 | 372.6 | 372.6 | |||||||||||
Investments held by variable interest entities | 496.3 | 496.3 | 420.9 | 420.9 | |||||||||||
Other invested assets | 202.8 | 202.8 | 240.9 | 240.9 | |||||||||||
Cash and cash equivalents | 510.4 | 510.4 | 598.7 | 598.7 | |||||||||||
Financial liabilities: | |||||||||||||||
Insurance liabilities for interest-sensitive products (a) | $ | 13,165.5 | $ | 13,165.5 | $ | 13,194.7 | $ | 13,194.7 | |||||||
Investment borrowings | 1,676.5 | 1,735.7 | 1,204.1 | 1,265.3 | |||||||||||
Borrowings related to variable interest entities | 519.9 | 485.1 | 386.9 | 345.1 | |||||||||||
Notes payable – direct corporate obligations | 857.9 | 978.3 | 998.5 | 1,166.4 |
(a) | The estimated fair value of insurance liabilities for interest-sensitive products was approximately equal to its carrying value at December 31, 2011 and 2010. 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 |
January 1, 2010 | |||||||||||
Amounts prior to effect of adoption of authoritative guidance | Effect of adoption of authoritative guidance | As adjusted | |||||||||
Total investments | $ | 21,530.2 | $ | 247.6 | $ | 21,777.8 | |||||
Cash and cash equivalents held by variable interest entities | 3.4 | 3.8 | 7.2 | ||||||||
Accrued investment income | 309.0 | .9 | 309.9 | ||||||||
Income tax assets, net | 1,124.0 | 8.6 | 1,132.6 | ||||||||
Other assets | 310.7 | 14.2 | 324.9 | ||||||||
Total assets | 30,343.8 | 275.1 | 30,618.9 | ||||||||
Other liabilities | 610.4 | 8.8 | 619.2 | ||||||||
Borrowings related to variable interest entities | 229.1 | 282.2 | 511.3 | ||||||||
Total liabilities | 26,811.4 | 291.0 | 27,102.4 | ||||||||
Accumulated other comprehensive income (loss) | (264.3 | ) | (6.2 | ) | (270.5 | ) | |||||
Accumulated deficit | (614.6 | ) | (9.7 | ) | (624.3 | ) | |||||
Total shareholders' equity | 3,532.4 | (15.9 | ) | 3,516.5 | |||||||
Total liabilities and shareholders' equity | 30,343.8 | 275.1 | 30,618.9 |
2009 | |||
Contractual interest expense | $ | 9.4 | |
Amortization of discount | 9.4 | ||
Amortization of debt issue costs | 1.1 | ||
Total interest expense | $ | 19.9 |
|
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 | $ | 12,032.9 | $ | 623.4 | $ | (108.8 | ) | $ | 12,547.5 | $ | — | ||||||||
United States Treasury securities and obligations of United States government corporations and agencies | 299.1 | 5.6 | (11.8 | ) | 292.9 | — | |||||||||||||
States and political subdivisions | 1,836.1 | 8.6 | (95.6 | ) | 1,749.1 | — | |||||||||||||
Debt securities issued by foreign governments | .8 | .1 | — | .9 | — | ||||||||||||||
Asset-backed securities | 1,204.0 | 31.7 | (28.5 | ) | 1,207.2 | — | |||||||||||||
Collateralized debt obligations | 238.7 | 3.4 | (1.1 | ) | 241.0 | — | |||||||||||||
Commercial mortgage-backed securities | 1,292.8 | 76.4 | (9.0 | ) | 1,360.2 | (.1 | ) | ||||||||||||
Mortgage pass-through securities | 29.5 | 1.8 | — | 31.3 | — | ||||||||||||||
Collateralized mortgage obligations | 1,416.7 | 25.7 | (30.1 | ) | 1,412.3 | (1.6 | ) | ||||||||||||
Total investment grade fixed maturities, available for sale | 18,350.6 | 776.7 | (284.9 | ) | 18,842.4 | (1.7 | ) | ||||||||||||
Below-investment grade: | |||||||||||||||||||
Corporate securities | 1,227.3 | 24.4 | (38.8 | ) | 1,212.9 | — | |||||||||||||
States and political subdivisions | 4.7 | — | (1.5 | ) | 3.2 | — | |||||||||||||
Asset-backed securities | 57.5 | 1.5 | (2.8 | ) | 56.2 | — | |||||||||||||
Collateralized debt obligations | 14.3 | 1.2 | — | 15.5 | — | ||||||||||||||
Commercial mortgage-backed securities | 7.0 | — | (3.5 | ) | 3.5 | — | |||||||||||||
Collateralized mortgage obligations | 494.4 | 11.2 | (5.4 | ) | 500.2 | (21.7 | ) | ||||||||||||
Total below-investment grade fixed maturities, available for sale | 1,805.2 | 38.3 | (52.0 | ) | 1,791.5 | (21.7 | ) | ||||||||||||
Total fixed maturities, available for sale | $ | 20,155.8 | $ | 815.0 | $ | (336.9 | ) | $ | 20,633.9 | $ | (23.4 | ) | |||||||
Equity securities | $ | 68.2 | $ | .8 | $ | (.9 | ) | $ | 68.1 |
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 | $ | 13,414.9 | $ | 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 (a): | |||||||||||||||||||
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 |
(a) | Investment ratings – Investment ratings are assigned the second lowest rating by a nationally recognized statistical rating organization (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 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 | Amortized cost | Estimated fair value | Percentage of total estimated fair value | |||||||
1 | $ | 10,617.4 | $ | 11,504.2 | 48.9 | % | ||||
2 | 9,982.9 | 10,855.4 | 46.2 | |||||||
3 | 877.2 | 861.3 | 3.6 | |||||||
4 | 279.3 | 277.2 | 1.2 | |||||||
5 | 21.9 | 17.4 | .1 | |||||||
6 | .4 | .5 | — | |||||||
$ | 21,779.1 | $ | 23,516.0 | 100.0 | % |
2011 | 2010 | ||||||
Net unrealized appreciation (depreciation) on fixed maturity securities, available for sale, on which an other-than-temporary impairment loss has been recognized | $ | (4.4 | ) | $ | (4.4 | ) | |
Net unrealized gains on all other investments | 1,733.2 | 476.5 | |||||
Adjustment to present value of future profits (a) | (214.8 | ) | (17.6 | ) | |||
Adjustment to deferred acquisition costs | (532.3 | ) | (76.2 | ) | |||
Unrecognized net loss related to deferred compensation plan | (8.3 | ) | (7.7 | ) | |||
Deferred income tax liabilities | (347.9 | ) | (132.3 | ) | |||
Accumulated other comprehensive income | $ | 625.5 | $ | 238.3 |
(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). |
Carrying value | Percent of fixed maturities | Gross unrealized losses | Percent of gross unrealized losses | ||||||||||
Energy/pipelines | $ | 2,307.6 | 9.8 | % | $ | 5.7 | 2.6 | % | |||||
Collateralized mortgage obligations | 2,176.0 | 9.3 | 21.4 | 9.6 | |||||||||
Utilities | 2,113.0 | 9.0 | 1.8 | .8 | |||||||||
States and political subdivisions | 1,954.4 | 8.3 | 13.6 | 6.1 | |||||||||
Commercial mortgage-backed securities | 1,433.0 | 6.1 | 7.9 | 3.5 | |||||||||
Asset-backed securities | 1,414.0 | 6.0 | 36.7 | 16.5 | |||||||||
Insurance | 1,356.2 | 5.8 | 15.0 | 6.8 | |||||||||
Healthcare/pharmaceuticals | 1,195.8 | 5.1 | 2.0 | .9 | |||||||||
Food/beverage | 1,133.4 | 4.8 | 1.5 | .7 | |||||||||
Real estate/REITs | 898.8 | 3.8 | 3.2 | 1.5 | |||||||||
Cable/media | 877.9 | 3.7 | 10.2 | 4.6 | |||||||||
Banks | 752.8 | 3.2 | 46.5 | 20.9 | |||||||||
Capital goods | 693.6 | 2.9 | 2.6 | 1.2 | |||||||||
Transportation | 543.8 | 2.3 | .6 | .3 | |||||||||
Telecom | 498.4 | 2.1 | 17.3 | 7.7 | |||||||||
Aerospace/defense | 449.5 | 1.9 | .1 | — | |||||||||
Building materials | 388.7 | 1.7 | 13.8 | 6.2 | |||||||||
Chemicals | 388.6 | 1.7 | — | — | |||||||||
Paper | 367.8 | 1.6 | 3.6 | 1.6 | |||||||||
Collateralized debt obligations | 327.3 | 1.4 | 6.3 | 2.8 | |||||||||
Metals and mining | 320.3 | 1.4 | 2.1 | .9 | |||||||||
U.S. Treasury and Obligations | 305.4 | 1.3 | — | — | |||||||||
Consumer products | 291.8 | 1.2 | 2.5 | 1.1 | |||||||||
Brokerage | 259.8 | 1.1 | 6.3 | 2.8 | |||||||||
Technology | 257.7 | 1.1 | .3 | .1 | |||||||||
Other | 810.4 | 3.4 | 1.9 | .8 | |||||||||
Total fixed maturities, available for sale | $ | 23,516.0 | 100.0 | % | $ | 222.9 | 100.0 | % |
Amortized cost | Estimated fair value | ||||||
(Dollars in millions) | |||||||
Due in one year or less | $ | 123.9 | $ | 125.7 | |||
Due after one year through five years | 1,325.5 | 1,396.4 | |||||
Due after five years through ten years | 4,586.8 | 4,911.7 | |||||
Due after ten years | 10,512.2 | 11,699.9 | |||||
Subtotal | 16,548.4 | 18,133.7 | |||||
Structured securities | 5,230.7 | 5,382.3 | |||||
Total fixed maturities, available for sale | $ | 21,779.1 | $ | 23,516.0 |
2011 | 2010 | 2009 | |||||||||
Fixed maturities | $ | 1,233.8 | $ | 1,162.6 | $ | 1,083.7 | |||||
Trading income related to policyholder and reinsurer accounts and other special-purpose portfolios | 14.6 | 43.7 | 11.1 | ||||||||
Equity securities | 1.7 | .8 | 1.5 | ||||||||
Mortgage loans | 111.7 | 121.7 | 130.8 | ||||||||
Policy loans | 17.6 | 18.2 | 21.2 | ||||||||
Options related to fixed index products: | |||||||||||
Option income (loss) | 36.5 | 57.3 | (63.0 | ) | |||||||
Change in value of options | (57.7 | ) | (29.1 | ) | 113.7 | ||||||
Other invested assets | 14.5 | 9.1 | 10.0 | ||||||||
Cash and cash equivalents | .4 | .5 | 1.1 | ||||||||
Gross investment income | 1,373.1 | 1,384.8 | 1,310.1 | ||||||||
Less investment expenses | 19.0 | 17.9 | 17.4 | ||||||||
Net investment income | $ | 1,354.1 | $ | 1,366.9 | $ | 1,292.7 |
2011 | 2010 | 2009 | |||||||||
Fixed maturity securities, available for sale: | |||||||||||
Realized gains on sale | $ | 183.1 | $ | 347.1 | $ | 367.9 | |||||
Realized losses on sale | (59.9 | ) | (147.7 | ) | (233.9 | ) | |||||
Impairments: | |||||||||||
Total other-than-temporary impairment losses | (19.2 | ) | (94.8 | ) | (337.8 | ) | |||||
Other-than-temporary impairment losses recognized in accumulated other comprehensive income (loss) | 5.3 | (4.7 | ) | 188.3 | |||||||
Net impairment losses recognized | (13.9 | ) | (99.5 | ) | (149.5 | ) | |||||
Net realized investment gains (losses) from fixed maturities | 109.3 | 99.9 | (15.5 | ) | |||||||
Equity securities | (.2 | ) | .1 | — | |||||||
Commercial mortgage loans | (29.3 | ) | (16.9 | ) | (13.5 | ) | |||||
Impairments of mortgage loans and other investments | (20.7 | ) | (50.3 | ) | (45.9 | ) | |||||
Other | 2.7 | (2.6 | ) | 14.4 | |||||||
Net realized investment gains (losses) | $ | 61.8 | $ | 30.2 | $ | (60.5 | ) |
Year ended | |||||||||||
December 31, | |||||||||||
2011 | 2010 | 2009 | |||||||||
Credit losses on fixed maturity securities, available for sale, beginning of period | $ | (6.1 | ) | $ | (27.2 | ) | $ | (.6 | ) | ||
Add: credit losses on other-than-temporary impairments not previously recognized | (1.1 | ) | (1.7 | ) | (20.7 | ) | |||||
Less: credit losses on securities sold | 5.2 | 33.3 | 5.4 | ||||||||
Less: credit losses on securities impaired due to intent to sell (a) | — | 1.9 | — | ||||||||
Add: credit losses on previously impaired securities | — | (12.4 | ) | (11.3 | ) | ||||||
Less: increases in cash flows expected on previously impaired securities | — | — | — | ||||||||
Credit losses on fixed maturity securities, available for sale, end of period | $ | (2.0 | ) | $ | (6.1 | ) | $ | (27.2 | ) |
(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 | $ | 16.7 | $ | 16.7 | |||
Due after one year through five years | 267.2 | 259.2 | |||||
Due after five years through ten years | 741.4 | 703.2 | |||||
Due after ten years | 1,158.2 | 1,053.9 | |||||
Subtotal | 2,183.5 | 2,033.0 | |||||
Structured securities | 1,807.9 | 1,735.5 | |||||
Total | $ | 3,991.4 | $ | 3,768.5 |
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 | ) |
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 | $ | 196.9 | $ | (11.8 | ) | $ | .2 | $ | — | $ | 197.1 | $ | (11.8 | ) | ||||||||||
States and political subdivisions | 1,188.3 | (53.5 | ) | 212.1 | (43.6 | ) | 1,400.4 | (97.1 | ) | |||||||||||||||
Corporate securities | 2,562.3 | (78.3 | ) | 712.1 | (69.3 | ) | 3,274.4 | (147.6 | ) | |||||||||||||||
Asset-backed securities | 356.5 | (6.0 | ) | 224.0 | (25.3 | ) | 580.5 | (31.3 | ) | |||||||||||||||
Collateralized debt obligations | 117.0 | (.9 | ) | 5.8 | (.2 | ) | 122.8 | (1.1 | ) | |||||||||||||||
Commercial mortgage-backed securities | 15.5 | — | 111.8 | (12.5 | ) | 127.3 | (12.5 | ) | ||||||||||||||||
Mortgage pass-through securities | .3 | — | 3.4 | — | 3.7 | — | ||||||||||||||||||
Collateralized mortgage obligations | 661.0 | (29.1 | ) | 112.9 | (6.4 | ) | 773.9 | (35.5 | ) | |||||||||||||||
Total fixed maturities, available for sale | $ | 5,097.8 | $ | (179.6 | ) | $ | 1,382.3 | $ | (157.3 | ) | $ | 6,480.1 | $ | (336.9 | ) | |||||||||
Equity securities | $ | .4 | $ | — | $ | 6.1 | $ | (.9 | ) | $ | 6.5 | $ | (.9 | ) |
Number of issuers | Cost basis | Unrealized loss | Estimated fair value | |||||||||||
Less than 6 months | 7 | $ | 64.7 | $ | (17.5 | ) | $ | 47.2 | ||||||
Greater than or equal to 6 months and less than 12 months | 1 | 14.8 | (3.6 | ) | 11.2 | |||||||||
8 | $ | 79.5 | $ | (21.1 | ) | $ | 58.4 |
Investment grade | Below-investment grade | ||||||||||||||||||
AAA/AA/A | BBB | BB | B+ and below | Total gross unrealized losses | |||||||||||||||
Banks | $ | 13.9 | $ | 20.7 | $ | 11.9 | $ | — | $ | 46.5 | |||||||||
Asset-backed securities | 13.6 | 17.3 | 4.7 | 1.1 | 36.7 | ||||||||||||||
Collateralized mortgage obligations | 3.2 | .8 | 2.2 | 15.2 | 21.4 | ||||||||||||||
Telecom | — | 13.1 | 1.2 | 3.0 | 17.3 | ||||||||||||||
Insurance | .8 | 12.7 | 1.5 | — | 15.0 | ||||||||||||||
Building materials | — | 3.6 | 9.7 | .5 | 13.8 | ||||||||||||||
States and political subdivisions | 4.7 | 8.9 | — | — | 13.6 | ||||||||||||||
Cable/media | — | .4 | 6.2 | 3.6 | 10.2 | ||||||||||||||
Commercial mortgage-backed securities | 7.2 | .7 | — | — | 7.9 | ||||||||||||||
Collateralized debt obligations | 4.1 | .3 | .9 | 1.0 | 6.3 | ||||||||||||||
Brokerage | 5.7 | .6 | — | — | 6.3 | ||||||||||||||
Energy/pipelines | — | 4.0 | 1.6 | .1 | 5.7 | ||||||||||||||
Paper | — | .1 | 3.5 | — | 3.6 | ||||||||||||||
Real estate/REITs | .1 | 1.5 | 1.6 | — | 3.2 | ||||||||||||||
Capital goods | — | 2.1 | .5 | — | 2.6 | ||||||||||||||
Consumer products | — | .3 | 1.9 | .3 | 2.5 | ||||||||||||||
Metals and mining | — | 1.3 | .8 | — | 2.1 | ||||||||||||||
Healthcare/pharmaceuticals | — | 1.2 | .1 | .7 | 2.0 | ||||||||||||||
Utilities | — | 1.8 | — | — | 1.8 | ||||||||||||||
Food/beverage | — | 1.0 | — | .5 | 1.5 | ||||||||||||||
Gaming | — | — | — | .9 | .9 | ||||||||||||||
Transportation | — | .6 | — | — | .6 | ||||||||||||||
Technology | — | — | .2 | .1 | .3 | ||||||||||||||
Retail | — | .1 | — | — | .1 | ||||||||||||||
Autos | — | .1 | — | — | .1 | ||||||||||||||
Aerospace/defense | — | .1 | — | — | .1 | ||||||||||||||
Mortgage pass-through securities | .1 | — | — | — | .1 | ||||||||||||||
Other | — | .6 | .1 | — | .7 | ||||||||||||||
Total fixed maturities, available for sale | $ | 53.4 | $ | 93.9 | $ | 48.6 | $ | 27.0 | $ | 222.9 |
Par value | Amortized cost | Estimated fair value | |||||||||
Below 4 percent | $ | 576.0 | $ | 529.3 | $ | 521.9 | |||||
4 percent – 5 percent | 739.4 | 722.6 | 771.1 | ||||||||
5 percent – 6 percent | 2,678.5 | 2,592.3 | 2,675.3 | ||||||||
6 percent – 7 percent | 1,025.0 | 986.3 | 1,005.8 | ||||||||
7 percent – 8 percent | 201.7 | 208.1 | 212.9 | ||||||||
8 percent and above | 186.9 | 192.1 | 195.3 | ||||||||
Total structured securities | $ | 5,407.5 | $ | 5,230.7 | $ | 5,382.3 |
Estimated fair value | ||||||||||
Type | Amortized cost | Amount | Percent of fixed maturities | |||||||
Pass-throughs, sequential and equivalent securities | $ | 1,403.9 | $ | 1,444.5 | 6.1 | % | ||||
Planned amortization classes, target amortization classes and accretion-directed bonds | 715.7 | 740.6 | 3.2 | |||||||
Commercial mortgage-backed securities | 1,351.0 | 1,433.0 | 6.1 | |||||||
Asset-backed securities | 1,405.2 | 1,414.0 | 6.0 | |||||||
Collateralized debt obligations | 332.5 | 327.3 | 1.4 | |||||||
Other | 22.4 | 22.9 | .1 | |||||||
Total structured securities | $ | 5,230.7 | $ | 5,382.3 | 22.9 | % |
Loan-to-value ratio (a) | Carrying value | Estimated fair value | |||||
Less than 60% | $ | 626.3 | $ | 697.6 | |||
60% to 70% | 382.5 | 415.6 | |||||
70% to 80% | 207.2 | 217.3 | |||||
80% to 90% | 218.9 | 241.6 | |||||
Greater than 90% | 167.9 | 163.3 | |||||
Total | $ | 1,602.8 | $ | 1,735.4 |
(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 commercial property, which is updated on a periodic basis as part of our ongoing credit assessment of the loan portfolio. |
|
Withdrawal assumption | Mortality assumption | Interest rate assumption | 2011 | 2010 | |||||||||
Future policy benefits: | |||||||||||||
Interest-sensitive products: | |||||||||||||
Investment contracts | N/A | N/A | (c) | $ | 9,832.9 | $ | 9,742.9 | ||||||
Universal life contracts | N/A | N/A | N/A | 3,332.6 | 3,451.8 | ||||||||
Total interest-sensitive products | 13,165.5 | 13,194.7 | |||||||||||
Traditional products: | |||||||||||||
Traditional life insurance contracts | Company experience | (a) | 5% | 2,396.2 | 2,354.3 | ||||||||
Limited-payment annuities | Company experience, if applicable | (b) | 5% | 848.8 | 873.4 | ||||||||
Individual and group accident and health | Company experience | Company experience | 6% | 7,237.7 | 7,079.9 | ||||||||
Total traditional products | 10,482.7 | 10,307.6 | |||||||||||
Claims payable and other policyholder funds | N/A | N/A | N/A | 1,034.3 | 968.7 | ||||||||
Liabilities related to separate accounts | N/A | N/A | N/A | 15.0 | 17.5 | ||||||||
Total | $ | 24,697.5 | $ | 24,488.5 |
(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 2011 and 2010, all of this liability represented account balances where future benefits are not guaranteed. |
2011 | 2010 | 2009 | |||||||||
Balance, beginning of the year | $ | 1,543.7 | $ | 1,444.0 | $ | 1,341.3 | |||||
Incurred claims (net of reinsurance) related to: | |||||||||||
Current year | 1,545.8 | 1,505.8 | 1,616.8 | ||||||||
Prior years (a) | (41.7 | ) | (15.6 | ) | (32.3 | ) | |||||
Total incurred | 1,504.1 | 1,490.2 | 1,584.5 | ||||||||
Interest on claim reserves | 78.4 | 73.4 | 69.3 | ||||||||
Paid claims (net of reinsurance) related to: | |||||||||||
Current year | 866.5 | 827.0 | 910.7 | ||||||||
Prior years | 626.2 | 694.1 | 691.6 | ||||||||
Total paid | 1,492.7 | 1,521.1 | 1,602.3 | ||||||||
Net change in balance for reinsurance assumed and ceded | 3.8 | 57.2 | 51.2 | ||||||||
Balance, end of the year | $ | 1,637.3 | $ | 1,543.7 | $ | 1,444.0 |
(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. |
|
2011 | 2010 | 2009 | |||||||||
Current tax expense | $ | 11.9 | $ | 9.7 | $ | 9.3 | |||||
Deferred tax provision | 127.8 | 94.2 | 50.8 | ||||||||
Income tax expense on period income | 139.7 | 103.9 | 60.1 | ||||||||
Valuation allowance | (143.0 | ) | (95.0 | ) | 27.8 | ||||||
Total income tax expense (benefit) | $ | (3.3 | ) | $ | 8.9 | $ | 87.9 |
2011 | 2010 | 2009 | ||||||
U.S. statutory corporate rate | 35.0 | % | 35.0 | % | 35.0 | % | ||
Valuation allowance | (37.7 | ) | (32.4 | ) | 16.0 | |||
Other nondeductible benefits | .7 | (.3 | ) | (1.4 | ) | |||
State taxes | .8 | .8 | 1.0 | |||||
Provision for tax issues, tax credits and other | .3 | (.1 | ) | — | ||||
Effective tax rate | (.9 | )% | 3.0 | % | 50.6 | % |
2011 | 2010 | ||||||
Deferred tax assets: | |||||||
Net federal operating loss carryforwards attributable to: | |||||||
Life insurance subsidiaries | $ | 583.0 | $ | 681.7 | |||
Non-life companies | 862.2 | 870.6 | |||||
Net state operating loss carryforwards | 16.8 | 17.8 | |||||
Tax credits | 32.6 | 23.4 | |||||
Capital loss carryforwards | 342.3 | 339.7 | |||||
Deductible temporary differences: | |||||||
Investments | — | 5.3 | |||||
Insurance liabilities | 744.4 | 738.9 | |||||
Other | 53.1 | 62.8 | |||||
Gross deferred tax assets | 2,634.4 | 2,740.2 | |||||
Deferred tax liabilities: | |||||||
Investments | (24.2 | ) | — | ||||
Present value of future profits and deferred acquisition costs | (673.8 | ) | (676.3 | ) | |||
Unrealized appreciation on investments | (347.9 | ) | (132.3 | ) | |||
Gross deferred tax liabilities | (1,045.9 | ) | (808.6 | ) | |||
Net deferred tax assets before valuation allowance | 1,588.5 | 1,931.6 | |||||
Valuation allowance | (938.4 | ) | (1,081.4 | ) | |||
Net deferred tax assets | 650.1 | 850.2 | |||||
Current income taxes accrued | (19.6 | ) | (10.8 | ) | |||
Income tax assets, net | $ | 630.5 | $ | 839.4 |
Balance at December 31, 2008 | $ | 1,180.7 | ||
Increase in 2009 | 27.8 | (a) | ||
Expiration of capital loss carryforwards | (32.1 | ) | ||
Balance at December 31, 2009 | 1,176.4 | |||
Decrease in 2010 | (95.0 | ) | (b) | |
Balance at December 31, 2010 | 1,081.4 | |||
Decrease in 2011 | (143.0 | ) | (c) | |
Balance at December 31, 2011 | $ | 938.4 |
(a) | The $27.8 million increase to our valuation allowance during 2009 included increases of: (i) $23.0 million related to our reassessment of the recovery of our deferred tax assets following the completion of reinsurance transactions in 2009; and (ii) $4.8 million related to the recognition of additional realized investment losses for which we are unlikely to receive any tax benefit. |
(b) | 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. |
(c) | 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 as further discussed above. |
Year of expiration | Net operating loss carryforwards (a) | Capital loss | Total loss | |||||||||||||||||
Life | Non-life | carryforwards | carryforwards | |||||||||||||||||
2013 | $ | — | $ | — | $ | 940.3 | (b) | $ | 940.3 | |||||||||||
2014 | — | — | 28.7 | 28.7 | ||||||||||||||||
2016 | — | — | 8.9 | 8.9 | ||||||||||||||||
2018 | 1,432.2 | (a) | — | — | 1,432.2 | |||||||||||||||
2021 | 29.6 | — | — | 29.6 | ||||||||||||||||
2022 | 204.1 | — | — | 204.1 | ||||||||||||||||
2023 | — | (b) | 1,975.2 | (a) | — | 1,975.2 | ||||||||||||||
2024 | — | 3.2 | — | 3.2 | ||||||||||||||||
2025 | — | 118.8 | — | 118.8 | ||||||||||||||||
2027 | — | 216.8 | — | 216.8 | ||||||||||||||||
2028 | — | .5 | — | .5 | ||||||||||||||||
2029 | — | 148.8 | — | 148.8 | ||||||||||||||||
Total | $ | 1,665.9 | $ | 2,463.3 | $ | 977.9 | $ | 5,107.1 |
(a) | The allocation of the NOLs summarized above assumes the IRS does not take an adverse position in the future regarding the tax position we plan to take in our tax returns with respect to the allocation of CODI. If the IRS disagrees with the tax position we plan to take with respect to the allocation of CODI, and their position prevails, approximately $631 million of the NOLs expiring in 2018 would be characterized as non-life NOLs. |
Years ended December 31, | |||||||
2011 | 2010 | ||||||
Balance at beginning of year | $ | 311.1 | $ | 300.6 | |||
Increase based on tax positions taken in prior years | 7.1 | 10.5 | |||||
Balance at end of year | $ | 318.2 | $ | 311.1 |
|
2011 | 2010 | ||||||
7.0% Debentures | $ | 293.0 | $ | 293.0 | |||
Senior Secured Credit Agreement | 255.2 | 375.0 | |||||
9.0% Senior Secured Notes due January 2018 (the “9.0% Senior Secured Notes”) | 275.0 | 275.0 | |||||
Senior Health Note due November 12, 2013 (the “Senior Health Note”) | 50.0 | 75.0 | |||||
Unamortized discount on 7.0% Debentures | (12.9 | ) | (14.8 | ) | |||
Unamortized discount on Senior Secured Credit Agreement | (2.4 | ) | (4.7 | ) | |||
Direct corporate obligations | $ | 857.9 | $ | 998.5 |
Year ending December 31, | |||
2012 | $ | 45.0 | |
2013 | 80.0 | ||
2014 | 75.0 | ||
2015 | 85.0 | ||
2016 | 313.2 | ||
Thereafter | 275.0 | ||
$ | 873.2 |
|
2012 | $ | 48.9 | |
2013 | 35.6 | ||
2014 | 28.7 | ||
2015 | 22.9 | ||
2016 | 20.2 | ||
Thereafter | 44.1 | ||
Total | $ | 200.4 |
|
2011 | 2010 | ||||
Benefit obligations: | |||||
Discount rate | 4.50 | % | 5.50 | % | |
Net periodic cost: | |||||
Discount rate | 5.50 | % | 5.75 | % |
2012 | $ | 5.0 | |
2013 | 5.4 | ||
2014 | 5.9 | ||
2015 | 6.1 | ||
2016 | 6.4 | ||
2017 - 2021 | 37.5 |
|
2011 | 2010 | 2009 | ||||||
Balance, beginning of year | 251,084 | 250,786 | 184,754 | |||||
Treasury stock purchased and retired | (11,120 | ) | — | — | ||||
Issuance of common stock | — | — | 65,900 | |||||
Stock options exercised | 862 | 33 | — | |||||
Restricted stock vested | 479 | (a) | 265 | (a) | 132 | |||
Balance, end of year | 241,305 | 251,084 | 250,786 |
(a) | In 2011 and 2010, such amount was reduced by 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 | 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 |
Shares | Weighted average exercise price | Weighted average remaining life (in years) | Aggregate intrinsic value | ||||||||||
Outstanding at the beginning of the year | 5,864 | $ | 16.94 | ||||||||||
Options granted | 3,219 | 2.64 | |||||||||||
Exercised | — | — | $ | — | |||||||||
Forfeited or terminated | (523 | ) | 15.52 | ||||||||||
Outstanding at the end of the year | 8,560 | 11.65 | 4.1 | $ | 31.6 | ||||||||
Options exercisable at the end of the year | 2,992 | 4.4 | $ | 19.4 | |||||||||
Available for future grant | 12,565 |
2011 | 2010 | 2009 | |||||||||
Grants | Grants | Grants | |||||||||
Weighted average risk-free interest rates | 2.2 | % | 2.5 | % | 1.6 | % | |||||
Weighted average dividend yields | — | % | — | % | — | % | |||||
Volatility factors | 107 | % | 105 | % | 108 | % | |||||
Weighted average expected life (in years) | 4.8 | 4.7 | 3.8 | ||||||||
Weighted average fair value per share | $ | 5.68 | $ | 4.90 | $ | 1.89 |
Options outstanding | Options exercisable | ||||||||||||||||
Range of exercise prices | Number outstanding | Remaining life (in years) | Average exercise price | Number exercisable | Average exercise price | ||||||||||||
$1.13 | 405 | 2.2 | $ | 1.13 | 148 | $ | 1.13 | ||||||||||
$3.05 - $3.11 | 1,579 | 2.4 | 3.05 | 656 | 3.05 | ||||||||||||
$4.79 - $6.45 | 1,353 | 5.2 | 6.40 | 17 | 5.21 | ||||||||||||
$7.38 - $7.74 | 1,061 | 6.2 | 7.38 | — | — | ||||||||||||
$8.91 - $12.96 | 1,022 | 1.2 | 10.60 | 1,022 | 10.60 | ||||||||||||
$14.78 - $21.67 | 1,887 | 1.4 | 19.16 | 1,887 | 19.16 | ||||||||||||
$22.42 - $25.45 | 405 | 4.5 | 23.20 | 405 | 23.20 | ||||||||||||
7,712 | 4,135 |
Shares | Weighted average grant date fair value | |||||
Non-vested shares, beginning of year | 1,319 | $ | 4.65 | |||
Granted | 862 | 6.97 | ||||
Vested | (679 | ) | 4.76 | |||
Forfeited | (184 | ) | 4.73 | |||
Non-vested shares, end of year | 1,318 | 6.09 |
2011 | 2010 | 2009 | |||||||||
Net income for basic earnings per share | $ | 382.5 | $ | 284.6 | $ | 85.7 | |||||
Add: interest expense on 7.0% Debentures, net of income taxes | 14.7 | 13.3 | 1.1 | ||||||||
Net income for diluted earnings per share | $ | 397.2 | $ | 297.9 | $ | 86.8 | |||||
Shares: | |||||||||||
Weighted average shares outstanding for basic earnings per share | 247,952 | 250,973 | 188,365 | ||||||||
Effect of dilutive securities on weighted average shares: | |||||||||||
7% Debentures | 53,367 | 49,014 | 4,281 | ||||||||
Stock option and restricted stock plans | 2,513 | 1,871 | 694 | ||||||||
Warrants | 249 | — | — | ||||||||
Dilutive potential common shares | 56,129 | 50,885 | 4,975 | ||||||||
Weighted average shares outstanding for diluted earnings per share | 304,081 | 301,858 | 193,340 |
Total shareholder return awards | Operating return on equity awards | Pre-tax operating income awards | ||||||
Awards outstanding at December 31, 2008 | 551 | 367 | — | |||||
Granted in 2009 | — | 620 | — | |||||
Forfeited | (220 | ) | (162 | ) | — | |||
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 |
|
2011 | 2010 | 2009 | |||||||||
Direct premiums collected | $ | 4,214.7 | $ | 4,252.0 | $ | 4,128.1 | |||||
Reinsurance assumed | 87.7 | 99.4 | 476.5 | ||||||||
Reinsurance ceded | (243.2 | ) | (264.7 | ) | (185.7 | ) | |||||
Premiums collected, net of reinsurance | 4,059.2 | 4,086.7 | 4,418.9 | ||||||||
Change in unearned premiums | 17.2 | 2.9 | (2.1 | ) | |||||||
Less premiums on universal life and products without mortality and morbidity risk which are recorded as additions to insurance liabilities | (1,693.5 | ) | (1,730.1 | ) | (1,668.9 | ) | |||||
Premiums on traditional products with mortality or morbidity risk | 2,382.9 | 2,359.5 | 2,747.9 | ||||||||
Fees and surrender charges on interest-sensitive products | 307.6 | 310.5 | 345.7 | ||||||||
Insurance policy income | $ | 2,690.5 | $ | 2,670.0 | $ | 3,093.6 |
2011 | 2010 | 2009 | |||||||||
Commission expense | $ | 93.5 | $ | 96.8 | $ | 114.3 | |||||
Salaries and wages | 167.6 | 175.6 | 173.5 | ||||||||
Other | 235.4 | 230.5 | 240.5 | ||||||||
Total other operating costs and expenses | $ | 496.5 | $ | 502.9 | $ | 528.3 |
2011 | 2010 | 2009 | |||||||||
Balance, beginning of year | $ | 1,008.6 | $ | 1,175.9 | $ | 1,477.8 | |||||
Amortization | (113.7 | ) | (139.0 | ) | (177.5 | ) | |||||
Effect of reinsurance transactions | — | — | (24.1 | ) | |||||||
Amounts related to fair value adjustment of fixed maturities, available for sale | (197.2 | ) | (28.3 | ) | (100.3 | ) | |||||
Balance, end of year | $ | 697.7 | $ | 1,008.6 | $ | 1,175.9 |
2011 | 2010 | 2009 | |||||||||
Balance, beginning of year | $ | 1,764.2 | $ | 1,790.9 | $ | 1,812.6 | |||||
Additions | 428.7 | 424.8 | 407.5 | ||||||||
Amortization | (318.7 | ) | (304.8 | ) | (255.2 | ) | |||||
Effect of reinsurance transactions | — | — | (79.0 | ) | |||||||
Amounts related to fair value adjustment of fixed maturities, available for sale | (456.1 | ) | (136.0 | ) | (95.0 | ) | |||||
Other adjustments | — | (10.7 | ) | — | |||||||
Balance, end of year | $ | 1,418.1 | $ | 1,764.2 | $ | 1,790.9 |
|
2011 | 2010 | 2009 | |||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 382.5 | $ | 284.6 | $ | 85.7 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Amortization and depreciation | 458.6 | 465.3 | 460.9 | ||||||||
Income taxes | (6.7 | ) | 8.5 | 80.7 | |||||||
Insurance liabilities | 346.4 | 437.6 | 421.4 | ||||||||
Accrual and amortization of investment income | 64.5 | (62.0 | ) | (125.4 | ) | ||||||
Deferral of policy acquisition costs | (428.7 | ) | (418.2 | ) | (407.5 | ) | |||||
Net realized investment (gains) losses | (61.8 | ) | (30.2 | ) | 60.5 | ||||||
Loss on extinguishment or modification of debt | 3.4 | 6.8 | 22.2 | ||||||||
Other | 16.6 | 41.6 | 13.2 | ||||||||
Net cash provided by operating activities | $ | 774.8 | $ | 734.0 | $ | 611.7 |
2011 | 2010 | 2009 | |||||||||
Stock option and restricted stock plans | $ | 5.2 | $ | 11.4 | $ | 9.1 | |||||
Change in securities lending collateral | — | 103.7 | 223.1 | ||||||||
Change in securities lending payable | — | (103.7 | ) | (223.1 | ) |
|
2011 | 2010 | ||||||
Statutory capital and surplus | $ | 1,578.1 | $ | 1,525.1 | |||
Asset valuation reserve | 168.4 | 71.3 | |||||
Interest maintenance reserve | 552.0 | 428.1 | |||||
Total | $ | 2,298.5 | $ | 2,024.5 |
|
2011 | 2010 | 2009 | |||||||||
Revenues: | |||||||||||
Bankers Life: | |||||||||||
Insurance policy income: | |||||||||||
Annuities | $ | 33.4 | $ | 39.5 | $ | 41.4 | |||||
Health | 1,347.3 | 1,366.0 | 1,711.7 | ||||||||
Life | 231.7 | 190.7 | 206.1 | ||||||||
Net investment income (a) | 766.3 | 758.9 | 678.1 | ||||||||
Fee revenue and other income (a) | 13.8 | 12.8 | 10.2 | ||||||||
Total Bankers Life revenues | 2,392.5 | 2,367.9 | 2,647.5 | ||||||||
Washington National: | |||||||||||
Insurance policy income: | |||||||||||
Health | 565.7 | 559.3 | 563.2 | ||||||||
Life | 15.6 | 16.8 | 29.4 | ||||||||
Other | 3.8 | 4.9 | 5.3 | ||||||||
Net investment income (a) | 189.5 | 185.4 | 188.9 | ||||||||
Fee revenue and other income (a) | 1.0 | 1.1 | 1.5 | ||||||||
Total Washington National revenues | 775.6 | 767.5 | 788.3 | ||||||||
Colonial Penn: | |||||||||||
Insurance policy income: | |||||||||||
Health | 5.9 | 6.8 | 8.1 | ||||||||
Life | 197.1 | 188.1 | 188.0 | ||||||||
Net investment income (a) | 41.1 | 39.3 | 38.7 | ||||||||
Fee revenue and other income (a) | .9 | .7 | .9 | ||||||||
Total Colonial Penn revenues | 245.0 | 234.9 | 235.7 | ||||||||
Other CNO Business: | |||||||||||
Insurance policy income: | |||||||||||
Annuities | 12.2 | 12.9 | 29.5 | ||||||||
Health | 27.7 | 29.9 | 32.1 | ||||||||
Life | 248.4 | 252.5 | 275.8 | ||||||||
Other | 1.7 | 2.6 | 3.0 | ||||||||
Net investment income (a) | 344.1 | 364.6 | 371.9 | ||||||||
Total Other CNO Business revenues | 634.1 | 662.5 | 712.3 | ||||||||
Corporate operations: | |||||||||||
Net investment income | 13.1 | 18.7 | 15.1 | ||||||||
Fee and other income | 2.5 | 2.2 | 3.0 | ||||||||
Total corporate revenues | 15.6 | 20.9 | 18.1 | ||||||||
Total revenues | 4,062.8 | 4,053.7 | 4,401.9 |
2011 | 2010 | 2009 | |||||||||
Expenses: | |||||||||||
Bankers Life: | |||||||||||
Insurance policy benefits | $ | 1,570.1 | $ | 1,607.3 | $ | 1,905.0 | |||||
Amortization | 308.6 | 290.5 | 267.9 | ||||||||
Interest expense on investment borrowings | 4.8 | 1.0 | — | ||||||||
Other operating costs and expenses | 181.8 | 185.0 | 196.6 | ||||||||
Total Bankers Life expenses | 2,065.3 | 2,083.8 | 2,369.5 | ||||||||
Washington National: | |||||||||||
Insurance policy benefits | 464.5 | 450.6 | 467.0 | ||||||||
Amortization | 56.5 | 56.9 | 53.9 | ||||||||
Interest expense on investment borrowings | .7 | — | — | ||||||||
Other operating costs and expenses | 154.7 | 155.4 | 156.5 | ||||||||
Total Washington National expenses | 676.4 | 662.9 | 677.4 | ||||||||
Colonial Penn: | |||||||||||
Insurance policy benefits | 150.1 | 144.8 | 143.0 | ||||||||
Amortization | 37.0 | 33.3 | 33.3 | ||||||||
Other operating costs and expenses | 30.6 | 30.3 | 30.0 | ||||||||
Total Colonial Penn expenses | 217.7 | 208.4 | 206.3 | ||||||||
Other CNO Business: | |||||||||||
Insurance policy benefits | 479.9 | 521.0 | 551.7 | ||||||||
Amortization | 42.4 | 51.6 | 81.6 | ||||||||
Interest expense on investment borrowings | 20.3 | 20.0 | 20.5 | ||||||||
Other operating costs and expenses | 78.1 | 81.4 | 102.1 | ||||||||
Total Other CNO Business expenses | 620.7 | 674.0 | 755.9 | ||||||||
Corporate operations: | |||||||||||
Interest expense on corporate debt | 76.3 | 79.3 | 84.7 | ||||||||
Interest expense on borrowings of variable interest entities | 11.8 | 12.9 | 12.7 | ||||||||
Interest expense on investment borrowings | .2 | — | — | ||||||||
Loss on extinguishment of debt | 3.4 | 6.8 | 22.2 | ||||||||
Other operating costs and expenses | 51.3 | 50.8 | 43.1 | ||||||||
Total corporate expenses | 143.0 | 149.8 | 162.7 | ||||||||
Total expenses | 3,723.1 | 3,778.9 | 4,171.8 | ||||||||
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 | 327.2 | 284.1 | 278.0 | ||||||||
Washington National | 99.2 | 104.6 | 110.9 | ||||||||
Colonial Penn | 27.3 | 26.5 | 29.4 | ||||||||
Other CNO Business | 13.4 | (11.5 | ) | (43.6 | ) | ||||||
Corporate operations | (127.4 | ) | (128.9 | ) | (144.6 | ) | |||||
Income before net realized investment gains (losses) and fair value changes in embedded derivative liabilities (net of related amortization) and income taxes | $ | 339.7 | $ | 274.8 | $ | 230.1 |
(a) | It is not practicable to provide additional components of revenue by product or services. |
2011 | 2010 | 2009 | |||||||||
Total segment revenues | $ | 4,062.8 | $ | 4,053.7 | $ | 4,401.9 | |||||
Net realized investment gains (losses) | 61.8 | 30.2 | (60.5 | ) | |||||||
Consolidated revenues | $ | 4,124.6 | $ | 4,083.9 | $ | 4,341.4 | |||||
Total segment expenses | $ | 3,723.1 | $ | 3,778.9 | $ | 4,171.8 | |||||
Insurance policy benefits - fair value changes in embedded derivative liabilities (a) | 34.4 | — | — | ||||||||
Amortization related to fair value changes in embedded derivative liabilities (a) | (19.3 | ) | — | — | |||||||
Amortization related to net realized investment gains (losses) | 7.2 | 11.5 | (4.0 | ) | |||||||
Consolidated expenses | $ | 3,745.4 | $ | 3,790.4 | $ | 4,167.8 |
2011 | 2010 | ||||||
Assets: | |||||||
Bankers Life | $ | 17,015.1 | $ | 16,150.0 | |||
Washington National | 4,417.2 | 4,033.7 | |||||
Colonial Penn | 1,013.8 | 999.3 | |||||
Other CNO Business | 8,969.2 | 8,999.5 | |||||
Corporate operations | 1,917.4 | 1,717.1 | |||||
Total assets | $ | 33,332.7 | $ | 31,899.6 | |||
Liabilities: | |||||||
Bankers Life | $ | 14,749.1 | $ | 14,074.3 | |||
Washington National | 3,449.1 | 3,170.7 | |||||
Colonial Penn | 742.4 | 733.9 | |||||
Other CNO Business | 7,857.8 | 8,152.1 | |||||
Corporate operations | 1,501.7 | 1,443.3 | |||||
Total liabilities | $ | 28,300.1 | $ | 27,574.3 |
Segment | Present value of future profits | Deferred acquisition costs | Insurance liabilities | ||||||||
2011 | |||||||||||
Bankers Life | $ | 201.8 | $ | 806.6 | $ | 13,720.4 | |||||
Washington National | 402.0 | 230.9 | 2,954.7 | ||||||||
Colonial Penn | 72.6 | 261.5 | 725.5 | ||||||||
Other CNO Business | 21.3 | 119.1 | 7,296.9 | ||||||||
Total | $ | 697.7 | $ | 1,418.1 | $ | 24,697.5 | |||||
2010 | |||||||||||
Bankers Life | $ | 467.2 | $ | 1,149.5 | $ | 13,065.8 | |||||
Washington National | 426.9 | 212.3 | 2,979.2 | ||||||||
Colonial Penn | 81.7 | 226.5 | 717.8 | ||||||||
Other CNO Business | 32.8 | 175.9 | 7,725.7 | ||||||||
Total | $ | 1,008.6 | $ | 1,764.2 | $ | 24,488.5 |
|
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 | $ | 83.6 | $ | 92.2 | $ | 87.5 | $ | 115.9 | |||||||
Income tax expense (benefit) | 29.7 | 32.7 | (108.5 | ) | 42.8 | ||||||||||
Net income | $ | 53.9 | $ | 59.5 | $ | 196.0 | $ | 73.1 | |||||||
Income per common share: | |||||||||||||||
Basic: | |||||||||||||||
Net income | $ | .21 | $ | .24 | $ | .79 | $ | .30 | |||||||
Diluted: | |||||||||||||||
Net income | $ | .19 | $ | .21 | $ | .66 | $ | .26 | |||||||
2010 | 1st Qtr. | 2nd Qtr. | 3rd Qtr. | 4th Qtr. | |||||||||||
Revenues | $ | 1,002.4 | $ | 953.2 | $ | 1,052.5 | $ | 1,075.8 | |||||||
Income before income taxes | $ | 53.1 | $ | 51.8 | $ | 77.3 | $ | 111.3 | |||||||
Income tax expense (benefit) | 19.2 | 18.7 | 27.9 | (56.9 | ) | ||||||||||
Net income | $ | 33.9 | $ | 33.1 | $ | 49.4 | $ | 168.2 | |||||||
Income per common share: | |||||||||||||||
Basic: | |||||||||||||||
Net income | $ | .14 | $ | .13 | $ | .20 | $ | .67 | |||||||
Diluted: | |||||||||||||||
Net income | $ | .13 | $ | .12 | $ | .17 | $ | .56 |
|
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 |
December 31, 2010 | |||||||||||
VIEs | Eliminations | Net effect on consolidated balance sheet | |||||||||
Assets: | |||||||||||
Investments held by variable interest entities | $ | 420.9 | $ | — | $ | 420.9 | |||||
Notes receivable of VIEs held by insurance subsidiaries | — | (96.8 | ) | (96.8 | ) | ||||||
Cash and cash equivalents held by variable interest entities | 26.8 | — | 26.8 | ||||||||
Accrued investment income | 1.4 | (4.8 | ) | (3.4 | ) | ||||||
Income tax assets, net | 20.9 | (6.5 | ) | 14.4 | |||||||
Other assets | 15.9 | — | 15.9 | ||||||||
Total assets | $ | 485.9 | $ | (108.1 | ) | $ | 377.8 | ||||
Liabilities: | |||||||||||
Other liabilities | $ | 22.0 | $ | (4.6 | ) | $ | 17.4 | ||||
Borrowings related to variable interest entities | 386.9 | — | 386.9 | ||||||||
Notes payable of VIEs held by insurance subsidiaries | 115.6 | (115.6 | ) | — | |||||||
Total liabilities | $ | 524.5 | $ | (120.2 | ) | $ | 404.3 |
2011 | 2010 | 2009 | |||||||||
Revenues: | |||||||||||
Net investment income – policyholder and reinsurer accounts and other special-purpose portfolios | $ | 18.8 | $ | 20.1 | $ | 13.4 | |||||
Fee revenue and other income | 1.2 | .6 | .3 | ||||||||
Total revenues | 20.0 | 20.7 | 13.7 | ||||||||
Expenses: | |||||||||||
Interest expense | 11.8 | 12.9 | 12.7 | ||||||||
Other operating expenses | .7 | .6 | .2 | ||||||||
Total expenses | 12.5 | 13.5 | 12.9 | ||||||||
Income before net realized investment losses and income taxes | 7.5 | 7.2 | .8 | ||||||||
Net realized investment losses | (1.3 | ) | (3.7 | ) | (14.2 | ) | |||||
Income (loss) before income taxes | $ | 6.2 | $ | 3.5 | $ | (13.4 | ) |
Amortized cost | Estimated fair value | ||||||
(Dollars in millions) | |||||||
Due after one year through five years | $ | 207.7 | $ | 202.6 | |||
Due after five years through ten years | 182.9 | 180.3 | |||||
Total | $ | 390.6 | $ | 382.9 |
Amortized cost | Estimated fair value | ||||||
(Dollars in millions) | |||||||
Due after one year through five years | $ | 271.9 | $ | 267.8 | |||
Due after five years through ten years | 230.6 | 228.5 | |||||
Total | $ | 502.5 | $ | 496.3 |
Carrying value | Percent of fixed maturities | Gross unrealized losses | Percent of gross unrealized losses | ||||||||||
Cable/media | $ | 66.0 | 13.3 | % | $ | .9 | 11.2 | % | |||||
Healthcare/pharmaceuticals | 60.0 | 12.1 | 1.8 | 23.1 | |||||||||
Technology | 46.8 | 9.4 | .5 | 6.1 | |||||||||
Food/beverage | 37.5 | 7.6 | .3 | 3.6 | |||||||||
Autos | 31.1 | 6.3 | .2 | 3.0 | |||||||||
Brokerage | 20.5 | 4.1 | .3 | 3.9 | |||||||||
Consumer products | 20.1 | 4.1 | .7 | 8.6 | |||||||||
Gaming | 19.6 | 3.9 | .2 | 2.5 | |||||||||
Retail | 18.4 | 3.7 | .1 | 1.5 | |||||||||
Chemicals | 17.1 | 3.4 | .2 | 2.0 | |||||||||
Insurance | 16.5 | 3.3 | .2 | 2.0 | |||||||||
Telecom | 16.1 | 3.2 | .2 | 3.0 | |||||||||
Paper | 15.6 | 3.1 | .1 | 1.8 | |||||||||
Capital goods | 14.8 | 3.0 | .2 | 2.0 | |||||||||
Entertainment/hotels | 14.7 | 3.0 | .7 | 9.8 | |||||||||
Aerospace/defense | 12.8 | 2.6 | .1 | 1.1 | |||||||||
Transportation | 7.0 | 1.4 | .1 | 1.7 | |||||||||
Real estate/REITs | 6.8 | 1.4 | .1 | 1.7 | |||||||||
Building materials | 6.8 | 1.4 | — | .7 | |||||||||
Metals and mining | 6.0 | 1.2 | — | — | |||||||||
Other | 42.1 | 8.5 | .8 | 10.7 | |||||||||
Total | $ | 496.3 | 100.0 | % | $ | 7.7 | 100.0 | % |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|