Toggle SGML Header (+)


Section 1: 10-Q (10-Q)

FBL 10Q 2013 Q1
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
 
FORM 10-Q

(Mark one)
 
 
[X]
 
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
 
 
 
 
For the quarterly period ended March 31, 2013
 
 
 
or
 
 
 
[ ]
 
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
 
 
 
 
For the transition period from____________________ to____________________
 
 
 
Commission File Number: 1-11917
(Exact name of registrant as specified in its charter)
 
 
 
Iowa
 
42-1411715
(State of incorporation)
 
(I.R.S. Employer Identification No.)
 
 
 
5400 University Avenue, West Des Moines, Iowa
 
50266-5997
(Address of principal executive offices)
 
(Zip Code)
 
 
 
(515) 225-5400
(Registrant's telephone number, including area code)
 
 
 
 
(Former name, former address and former fiscal year, if changed since last report)
 
 
 
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. [X] Yes [ ] No
 
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). [X] Yes [ ] No
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of "large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer [ ]
Accelerated filer [X]
Non-accelerated filer [ ]
Smaller reporting company [ ]
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). [ ] Yes [X] No
 
Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the last practicable date:
 Title of each class
 
Outstanding at April 30, 2013
Class A Common Stock, without par value
 
24,482,643
Class B Common Stock, without par value
 
1,141,291



FBL FINANCIAL GROUP, INC.
FORM 10-Q FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2013
TABLE OF CONTENTS


PART I.
FINANCIAL INFORMATION
 
 
 
 
Item 1.
Financial Statements (Unaudited)
 
 
Consolidated Balance Sheets
 
Consolidated Statements of Operations
 
Consolidated Statements of Comprehensive Income
 
Consolidated Statements of Changes in Stockholders' Equity
 
Consolidated Statements of Cash Flows
 
Notes to Consolidated Financial Statements
 
 
 
Item 2.
Management's Discussion and Analysis of Financial Condition and Results of Operations
 
 
 
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
 
 
 
Item 4.
Controls and Procedures
 
 
 
PART II.
OTHER INFORMATION
 
 
 
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
 
 
 
Item 6.
Exhibits
 
 
 
SIGNATURES
 
    


1


ITEM 1. FINANCIAL STATEMENTS

FBL FINANCIAL GROUP, INC.
CONSOLIDATED BALANCE SHEETS (Unaudited)
(Dollars in thousands)

 
March 31,
2013
 
December 31,
2012
Assets
 
 
 
Investments:
 
 
 
Fixed maturities - available for sale, at fair value (amortized cost: 2013 - $5,667,376; 2012 - $5,637,608)
$
6,286,637

 
$
6,265,745

Equity securities - available for sale, at fair value (cost: 2013 - $70,809; 2012 - $82,140)
75,755

 
86,253

Mortgage loans
553,983

 
554,843

Real estate
6,056

 
4,668

Policy loans
173,358

 
174,254

Short-term investments
89,106

 
74,516

Other investments
555

 
371

Total investments
7,185,450

 
7,160,650

 
 
 
 
Cash and cash equivalents
100,479

 
78,074

Securities and indebtedness of related parties
106,074

 
100,606

Accrued investment income
77,705

 
69,965

Amounts receivable from affiliates
4,236

 
3,931

Reinsurance recoverable
98,088

 
98,238

Deferred acquisition costs
229,068

 
204,326

Value of insurance in force acquired
17,676

 
17,154

Current income taxes recoverable

 
6,735

Other assets
75,920

 
59,238

Assets held in separate accounts
651,474

 
618,809

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
$
8,546,170

 
$
8,417,726


 

2




FBL FINANCIAL GROUP, INC.
CONSOLIDATED BALANCE SHEETS (Continued)
(Dollars in thousands)

 
March 31,
2013
 
December 31,
2012
Liabilities and stockholders' equity
 
 
 
Liabilities:
 
 
 
Future policy benefits:
 
 
 
Interest sensitive products
$
4,083,331

 
$
4,050,846

Traditional life insurance and accident and health products
1,471,202

 
1,457,075

Other policy claims and benefits
39,515

 
39,072

Supplementary contracts without life contingencies
359,868

 
361,273

Advance premiums and other deposits
232,772

 
226,485

Amounts payable to affiliates
1,225

 
1,658

Long-term debt payable to affiliates
50,000

 
50,000

Long-term debt payable to non-affiliates
97,000

 
97,000

Current income taxes
687

 

Deferred income taxes
210,513

 
208,433

Other liabilities
106,601

 
94,828

Liabilities related to separate accounts
651,474

 
618,809

Total liabilities
7,304,188

 
7,205,479

 
 
 
 
Stockholders' equity:
 
 
 
FBL Financial Group, Inc. stockholders' equity:
 
 
 
Preferred stock, without par value, at liquidation value - authorized 10,000,000 shares, issued and outstanding 5,000,000 Series B shares
3,000

 
3,000

Class A common stock, without par value - authorized 88,500,000 shares, issued and outstanding 24,421,879 shares in 2013 and 24,282,184 shares in 2012
122,386

 
115,706

Class B common stock, without par value - authorized 1,500,000 shares, issued and outstanding 1,141,291 shares in 2013 and 1,192,890 shares in 2012
7,197

 
7,522

Accumulated other comprehensive income
295,757

 
289,853

Retained earnings
813,591

 
796,110

Total FBL Financial Group, Inc. stockholders' equity
1,241,931

 
1,212,191

Noncontrolling interest
51

 
56

Total stockholders' equity
1,241,982

 
1,212,247

Total liabilities and stockholders' equity
$
8,546,170

 
$
8,417,726















See accompanying notes.

3


FBL FINANCIAL GROUP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
(Dollars in thousands, except per share data)

 
Three months ended March 31,
 
2013
 
2012
Revenues:
 
 
 
Interest sensitive product charges
$
25,304

 
$
25,232

Traditional life insurance premiums
44,934

 
43,123

Net investment income
90,810

 
86,888

Net realized capital gains on sales of investments
3,932

 
879

 
 
 
 
Total other-than-temporary impairment losses
(646
)
 
(11,301
)
Non-credit portion in other comprehensive income

 
9,779

Net impairment losses recognized in earnings
(646
)
 
(1,522
)
Other income
3,714

 
5,005

Total revenues
168,048

 
159,605

 
 
 
 
Benefits and expenses:
 
 
 
Interest sensitive product benefits
48,292

 
49,082

Traditional life insurance benefits
39,806

 
39,111

Policyholder dividends
3,358

 
4,244

Underwriting, acquisition and insurance expenses
35,024

 
32,727

Interest expense
1,975

 
1,982

Loss on debt redemption

 
33

Other expenses
4,384

 
5,790

Total benefits and expenses
132,839

 
132,969

 
35,209

 
26,636

Income taxes
(11,583
)
 
(8,758
)
Equity income, net of related income taxes
1,312

 
1,621

Net income from continuing operations
24,938

 
19,499

Discontinued operations:
 
 
 
Loss on sale of subsidiary

 
(2,252
)
Loss from discontinued operations, net of tax

 
(680
)
Total loss from discontinued operations

 
(2,932
)
Net income
24,938

 
16,567

Net loss attributable to noncontrolling interest
28

 
20

Net income attributable to FBL Financial Group, Inc.
$
24,966

 
$
16,587

 
 
 
 
Earnings per common share:
 
 
 
Income from continuing operations
$
0.97

 
$
0.64

Loss from discontinued operations

 
(0.10
)
Earnings per common share
$
0.97

 
$
0.54

Earnings per common share - assuming dilution:
 
 
 
Income from continuing operations
$
0.96

 
$
0.63

Loss from discontinued operations

 
(0.10
)
Earnings per common share - assuming dilution
$
0.96

 
$
0.53

 
 
 
 
Cash dividends per common share
$
0.11

 
$
0.10







See accompanying notes.

4


FBL FINANCIAL GROUP, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)
(Dollars in thousands)
 
Three months ended March 31,
 
2013
 
2012
Net income
$
24,938

 
$
16,567

Other comprehensive income, net of tax
 
 
 
Change in net unrealized investment gains/losses
5,677

 
9,446

Non-credit impairment losses
(36
)
 
(6,356
)
Change in underfunded status of postretirement benefit plans
263

 
(96
)
Total other comprehensive income, net of tax
5,904

 
2,994

Total comprehensive income, net of tax
30,842

 
19,561

Comprehensive loss attributable to noncontrolling interest
28

 
20

Total comprehensive income applicable to FBL Financial Group, Inc.
$
30,870

 
$
19,581



FBL FINANCIAL GROUP, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (Unaudited)
(Dollars in thousands)
 
FBL Financial Group, Inc. Stockholders' Equity
 
 
 
 
 
Preferred Stock
 
Common Stock
 
Accumulated Other Comprehensive Income
 
Retained Earnings
 
Non-
controlling Interest
 
Total Stockholders' Equity
Balance at January 1, 2012
$
3,000

 
$
137,206

 
$
177,845

 
$
884,263

 
$
115

 
$
1,202,429

Net income - three months ended March 31, 2012

 

 

 
16,587

 
(20
)
 
16,567

Other comprehensive income

 

 
2,994

 

 

 
2,994

Issuance of common stock under compensation plans

 
6,628

 

 

 

 
6,628

Purchase of common stock

 
(14,074
)
 

 
(98,676
)
 

 
(112,750
)
Dividends on preferred stock

 

 

 
(38
)
 

 
(38
)
Dividends on common stock

 

 

 
(3,062
)
 

 
(3,062
)
Balance at March 31, 2012
$
3,000

 
$
129,760

 
$
180,839

 
$
799,074

 
$
95

 
$
1,112,768

 
 
 
 
 
 
 
 
 
 
 
 
Balance at January 1, 2013
$
3,000

 
$
123,228

 
$
289,853

 
$
796,110

 
$
56

 
$
1,212,247

Net income - three months ended March 31, 2013

 

 

 
24,966

 
(28
)
 
24,938

Other comprehensive income

 

 
5,904

 

 

 
5,904

Issuance of common stock under compensation plans

 
7,194

 

 

 

 
7,194

Purchase of common stock

 
(839
)
 

 
(4,641
)
 

 
(5,480
)
Dividends on preferred stock

 

 

 
(38
)
 

 
(38
)
Dividends on common stock

 

 

 
(2,806
)
 

 
(2,806
)
Receipts related to noncontrolling interest

 

 

 

 
23

 
23

Balance at March 31, 2013
$
3,000

 
$
129,583

 
$
295,757

 
$
813,591

 
$
51

 
$
1,241,982












See accompanying notes.

5


FBL FINANCIAL GROUP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Dollars in thousands)

 
Three months ended March 31,
 
2013
 
2012
Operating activities
 
 
 
Net income
$
24,938

 
$
16,567

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
Interest credited to account balances
35,509

 
34,539

Charges for mortality, surrenders and administration
(24,849
)
 
(22,534
)
Net realized losses (gains) on investments
(3,286
)
 
643

Change in fair value of derivatives
(425
)
 
155

Increase in traditional life and accident and health benefit liabilities
14,126

 
13,173

Deferral of acquisition costs
(12,215
)
 
(13,709
)
Amortization of deferred acquisition costs and value of insurance in force
6,830

 
8,815

Change in reinsurance recoverable
150

 
(5,708
)
Provision for deferred income taxes
(1,188
)
 
3,080

Loss on sale of subsidiary

 
2,252

Loss on debt redemption

 
33

Other
(12,537
)
 
(49,628
)
Net cash provided by (used in) operating activities
27,053

 
(12,322
)
 
 
 
 
Investing activities
 
 
 
Sales, maturities or repayments:
 
 
 
Fixed maturities - available for sale
226,857

 
144,641

Equity securities - available for sale
7,645

 
6,312

Mortgage loans
9,646

 
20,607

Derivative instruments
141

 

Policy loans
9,521

 
8,919

Securities and indebtedness of related parties
403

 

Acquisitions:
 
 
 
Fixed maturities - available for sale
(235,009
)
 
(284,947
)
Equity securities - available for sale
(2,314
)
 
(1,958
)
Mortgage loans
(10,850
)
 
(2,200
)
Derivative instruments
(123
)
 
(99
)
Policy loans
(8,625
)
 
(9,828
)
Securities and indebtedness of related parties
(6,631
)
 
(9,312
)
Short-term investments, net change
(14,590
)
 
10,166

Purchases and disposals of property and equipment, net
(1,499
)
 
35

Net cash used in investing activities
(25,428
)
 
(117,664
)



6


FBL FINANCIAL GROUP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Dollars in thousands)

 
Three months ended March 31,
 
2013
 
2012
Financing activities
 
 
 
Contract holder account deposits
$
119,533

 
$
197,828

Contract holder account withdrawals
(96,673
)
 
(100,598
)
Transfer from restricted debt defeasance trusts

 
211,627

Repayments of debt

 
(174,258
)
Receipts related to noncontrolling interests, net
23

 

Excess tax deductions on stock-based compensation
1,100

 
2,117

Issuance (repurchase) of common stock, net
(359
)
 
2,867

Dividends paid
(2,844
)
 
(3,100
)
Net cash provided by financing activities
20,780

 
136,483

Increase in cash and cash equivalents
22,405

 
6,497

Cash and cash equivalents at beginning of period
78,074

 
296,339

Cash and cash equivalents at end of period
$
100,479

 
$
302,836

 
 
 
 
Supplemental disclosures of cash flow information
 
 
 
Cash paid (received) during the period for:
 
 
 
Interest
$
1,975

 
$
5,458

Income taxes
2,001

 
(1,430
)
Non-cash financing activity:
 
 
 
Stock repurchase obligation

 
(112,538
)




























See accompanying notes.

7


FBL FINANCIAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
March 31, 2013

1. Significant Accounting Policies

Basis of Presentation

The accompanying unaudited consolidated financial statements of FBL Financial Group, Inc. (we or the Company) have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and notes required by GAAP for complete financial statements. Our financial statements include all adjustments (consisting of normal recurring accruals) necessary for a fair presentation of our financial position and results of operations.

Operating results for the three-month period ended March 31, 2013 are not necessarily indicative of the results that may be expected for the year ending December 31, 2013. We encourage you to refer to our consolidated financial statements and notes for the year ended December 31, 2012 included in our Annual Report on Form 10-K for a complete description of our material accounting policies. Also included in the Form 10-K is a description of areas of judgments and estimates and other information necessary to understand our financial position and results of operations.


2. Discontinued Operations

On December 30, 2011, we sold our wholly-owned subsidiary, EquiTrust Life Insurance Company (EquiTrust Life). We recognized an additional loss on the sale of subsidiary of $2.3 million, net of tax, during the first quarter 2012 as a result of post-closing sales price adjustments. As a result of the sale, our consolidated financial statements are presented to reflect the operations of the component sold as discontinued operations. A summary of loss from discontinued operations is as follows:

Condensed Statement of Loss from Discontinued Operations
 
 
 
 
Three months ended March 31, 2012
 
(Dollars in thousands)
Benefits and expenses
$
(191
)
Interest expense allocation
(855
)
Income taxes
366

Income (loss) from discontinued operations
$
(680
)

Notes Redemptions
 
In connection with the EquiTrust Life sale discussed above, during the first quarter of 2012, we completed the required redemption of $175.0 million of our long-term debt in accordance with the mandatory redemption provisions of the underlying notes. The make-whole redemption price of $210.9 million, which included repayment of principal, accrued interest and a make-whole premium, was funded from assets held in two irrevocable debt defeasance trusts. The make-whole redemption premium was based on U.S. Treasury yields and considered an embedded derivative with a fair value of $33.1 million at December 31, 2011. The change in fair value during 2012 was offset by the write off of deferred debt issuance costs and reported with the loss on debt redemption in the consolidated statements of operations.


8

Table of Contents

3. Investment Operations

Fixed Maturity and Equity Securities

Available-For-Sale Fixed Maturity and Equity Securities by Investment Category
 
 
 
 
 
 
 
March 31, 2013
 
Amortized
 Cost
 
Gross
 Unrealized
 Gains
 
Gross
 Unrealized
 Losses
 
Fair
Value
 
Non-credit losses on other-than-temporary impairments (1)
 
(Dollars in thousands)
Fixed maturities:
 
 
 
 
 
 
 
 
 
Corporate (2)
$
3,020,574

 
$
383,472

 
$
(11,242
)
 
$
3,392,804

 
$
(2,595
)
Residential mortgage-backed
601,318

 
50,708

 
(4,662
)
 
647,364

 
(4,098
)
Commercial mortgage-backed
438,834

 
46,154

 
(2,389
)
 
482,599

 

Other asset-backed
441,169

 
21,575

 
(11,414
)
 
451,330

 
(1,874
)
United States Government and agencies
42,006

 
6,663

 

 
48,669

 

State, municipal and other governments
1,123,475

 
142,503

 
(2,107
)
 
1,263,871

 

Total fixed maturities
$
5,667,376

 
$
651,075

 
$
(31,814
)
 
$
6,286,637

 
$
(8,567
)
 
 
 
 
 
 
 
 
 
 
Equity securities:
 
 
 
 
 
 
 
 
 
Non-redeemable preferred stocks
$
47,692

 
$
4,643

 
$
(418
)
 
$
51,917

 
$

Common stocks
23,117

 
721

 

 
23,838

 

Total equity securities
$
70,809

 
$
5,364

 
$
(418
)
 
$
75,755

 
$

 
December 31, 2012
 
Amortized
 Cost
 
Gross
 Unrealized
 Gains
 
Gross
Unrealized
Losses
 
Fair
Value
 
Non-credit losses on other-than-temporary impairments (1)
 
(Dollars in thousands)
Fixed maturities:
 
 
 
 
 
 
 
 
 
Corporate (2)
$
2,906,622

 
$
399,144

 
$
(10,183
)
 
$
3,295,583

 
$
(2,913
)
Residential mortgage-backed
632,955

 
47,459

 
(6,232
)
 
674,182

 
(5,164
)
Commercial mortgage-backed
463,504

 
49,173

 
(1,858
)
 
510,819

 

Other asset-backed
485,796

 
16,981

 
(13,064
)
 
489,713

 
(4,788
)
United States Government and agencies
42,079

 
6,930

 

 
49,009

 

State, municipal and other governments
1,106,652

 
142,704

 
(2,917
)
 
1,246,439

 

Total fixed maturities
$
5,637,608

 
$
662,391

 
$
(34,254
)
 
$
6,265,745

 
$
(12,865
)
 
 
 
 
 
 
 
 
 
 
Equity securities:
 
 
 
 
 
 
 
 
 
Non-redeemable preferred stocks
$
56,909

 
$
4,251

 
$
(668
)
 
$
60,492

 
$

Common stocks
25,231

 
530

 

 
25,761

 

Total equity securities
$
82,140

 
$
4,781

 
$
(668
)
 
$
86,253

 
$


(1)
Non-credit losses, subsequent to the initial impairment measurement date, on other-than-temporary impairments are included in the gross unrealized gains and losses columns above.
(2)
Corporate securities include hybrid preferred securities with a carrying value of $100.7 million at March 31, 2013 and $99.6 million at December 31, 2012. Corporate securities also include redeemable preferred stock with a carrying value of $19.1 million at March 31, 2013 and $5.6 million at December 31, 2012.



9

Table of Contents

Short-term investments have been excluded from the above schedules as amortized cost approximates fair value for these securities.

Available-For-Sale Fixed Maturities by Maturity Date
 
 
 
 
 
 
 
 
March 31, 2013
 
Amortized
 Cost
 
Estimated
Fair Value
 
(Dollars in thousands)
Due in one year or less
$
80,275

 
$
85,167

Due after one year through five years
571,029

 
630,124

Due after five years through ten years
1,184,364

 
1,348,620

Due after ten years
2,350,387

 
2,641,433

 
4,186,055

 
4,705,344

Mortgage-backed and other asset-backed
1,481,321

 
1,581,293

Total fixed maturities
$
5,667,376

 
$
6,286,637


Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Fixed maturities not due at a single maturity date have been included in the above table in the year of final contractual maturity.

Net Unrealized Gains (Losses) on Investments in Accumulated Other Comprehensive Income
 
 
 
 
 
March 31,
2013
 
December 31,
2012
 
(Dollars in thousands)
Net unrealized appreciation on:
 
 
 
Fixed maturities - available for sale
$
619,261

 
$
628,137

Equity securities - available for sale
4,946

 
4,113

 
624,207

 
632,250

Adjustments for assumed changes in amortization pattern of:
 
 
 
Deferred acquisition costs
(153,936
)
 
(172,320
)
Value of insurance in force acquired
(14,253
)
 
(15,346
)
Unearned revenue reserve
10,800

 
13,554

Provision for deferred income taxes
(163,372
)
 
(160,333
)
Net unrealized investment gains
$
303,446

 
$
297,805


Net unrealized investment gains and losses are recorded net of deferred income taxes and other adjustments for assumed changes in deferred acquisition costs, value of insurance in force acquired, unearned revenue reserve and policyholder liabilities. Subsequent changes in fair value of securities for which a previous non-credit other-than-temporary impairment loss was recognized in accumulated other comprehensive income, are reported along with changes in fair value for which no other-than-temporary impairment losses were previously recognized.


10

Table of Contents

Fixed Maturity and Equity Securities with Unrealized Losses by Length of Time
 
 
 
 
 
 
 
 
 
March 31, 2013
 
 
Less than one year
 
One year or more
 
Total
 
 
Description of Securities
 
Estimated
 Fair Value
 
Unrealized Losses
 
Estimated
 Fair Value
 
Unrealized Losses
 
Estimated Fair Value
 
Unrealized Losses
 
Percent of Total
 
 
(Dollars in thousands)
 
 
Fixed maturities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Corporate
 
$
215,387

 
$
(4,486
)
 
$
56,265

 
$
(6,756
)
 
$
271,652

 
$
(11,242
)
 
35.3
%
Residential mortgage-backed
 
8,156

 
(152
)
 
24,586

 
(4,510
)
 
32,742

 
(4,662
)
 
14.7

Commercial mortgage-backed
 
27,479

 
(682
)
 
31,902

 
(1,707
)
 
59,381

 
(2,389
)
 
7.5

Other asset-backed
 
28,173

 
(345
)
 
40,687

 
(11,069
)
 
68,860

 
(11,414
)
 
35.9

State, municipal and other governments
 
79,769

 
(1,469
)
 
11,854

 
(638
)
 
91,623

 
(2,107
)
 
6.6

Total fixed maturities
 
$
358,964

 
$
(7,134
)
 
$
165,294

 
$
(24,680
)
 
$
524,258

 
$
(31,814
)
 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-redeemable preferred stocks
 
$

 
$

 
$
7,582

 
$
(418
)
 
$
7,582

 
$
(418
)
 
 
Total equity securities
 
$

 
$

 
$
7,582

 
$
(418
)
 
$
7,582

 
$
(418
)
 
 

 
 
December 31, 2012
 
 
Less than one year
 
One year or more
 
Total
 
 
Description of Securities
 
Estimated
 Fair Value
 
Unrealized Losses
 
Estimated
 Fair Value
 
Unrealized Losses
 
Estimated Fair Value
 
Unrealized Losses
 
Percent of Total
 
 
(Dollars in thousands)
 
 
Fixed maturities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Corporate
 
$
123,610

 
$
(2,120
)
 
$
87,176

 
$
(8,063
)
 
$
210,786

 
$
(10,183
)
 
29.7
%
Residential mortgage-backed
 
10,560

 
(85
)
 
32,884

 
(6,147
)
 
43,444

 
(6,232
)
 
18.2

Commercial mortgage-backed
 
27,073

 
(380
)
 
32,697

 
(1,478
)
 
59,770

 
(1,858
)
 
5.4

Other asset-backed
 
31,749

 
(512
)
 
50,468

 
(12,552
)
 
82,217

 
(13,064
)
 
38.1

State, municipal and other governments
 
33,228

 
(542
)
 
15,932

 
(2,375
)
 
49,160

 
(2,917
)
 
8.6

Total fixed maturities
 
$
226,220

 
$
(3,639
)
 
$
219,157

 
$
(30,615
)
 
$
445,377

 
$
(34,254
)
 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-redeemable preferred stocks
 
$
3,858

 
$
(32
)
 
$
7,364

 
$
(636
)
 
$
11,222

 
$
(668
)
 
 
Total equity securities
 
$
3,858

 
$
(32
)
 
$
7,364

 
$
(636
)
 
$
11,222

 
$
(668
)
 
 

Included in fixed maturities in the above tables are 171 securities from 140 issuers at March 31, 2013 and 140 securities from 116 issuers at December 31, 2012. The unrealized losses in fixed maturities are generally due to wider spreads between the risk-free and corporate and other bond yields relative to the spreads when the securities were purchased. We do not intend to sell or believe we will be required to sell any of our impaired fixed maturities before recovery of their amortized cost basis. The following summarizes the more significant unrealized losses of fixed maturities and equity securities by investment category as of March 31, 2013.

Corporate securities: The largest unrealized losses are in the finance sector ($69.8 million carrying value and $5.5 million unrealized loss). The largest unrealized losses in the finance sector were in the banking ($36.0 million carrying value and $4.3 million unrealized loss) and the real estate investment trust ($7.4 million carrying value and $0.6 million unrealized loss) sub-sectors. Although finance sector spreads declined during 2013, spreads remain wide for several issuers within this sector due to credit concerns with the underlying issuers.

Residential mortgage-backed securities: The unrealized losses on residential mortgage-backed securities were primarily due to continued uncertainty regarding mortgage defaults on Alt-A loans. We purchased most of these investments at a discount to their face amount and the contractual cash flows of these investments are based on mortgages and other assets backing the securities.


11

Table of Contents

Commercial mortgage-backed securities: The unrealized losses on commercial mortgage-backed securities were primarily due to spread widening and concerns regarding the potential for future defaults. The contractual cash flows of these investments are based on mortgages backing the securities. Unrealized losses on military housing bonds were mainly attributed to negative publicity around this sector. Insured military housing bonds have also been impacted by the removal of their ratings following downgrades of the insurance providers.

Other asset-backed securities: The unrealized losses on other asset-backed securities were primarily due to concerns regarding defaults on subprime mortgages and home equity loans. We purchased most of these investments at a discount to their face amount and the contractual cash flows of these investments are based on mortgages and other assets backing the securities.

State, municipal and other governments: The unrealized losses on state, municipal and other governments were primarily due to general spread widening relative to spreads at which we acquired the bonds. The decline in fair value is primarily due to increased spreads on lower-rated bonds and market concerns regarding specific areas of the sector.

Equity securities: Our gross unrealized losses were on investment grade non-redeemable perpetual preferred securities within the finance sector. These securities provide periodic cash flows, contain call features and are similarly rated and priced like other long-term callable bonds and are evaluated for other-than-temporary impairment similar to fixed maturities. The decline in fair value is primarily due to market concerns regarding the sector. We have evaluated the near-term prospects of our equity securities in relation to the severity and duration of their impairment and based on that evaluation have the ability and intent to hold these investments until recovery of fair value.

Excluding mortgage and asset-backed securities, no securities from the same issuer had an aggregate unrealized loss in excess of $2.4 million at March 31, 2013, with the largest unrealized loss from hybrid Tier 1 capital bonds in the financial sector. With respect to mortgage and asset-backed securities not backed by the United States Government, no securities from the same issuer had an aggregate unrealized loss in excess of $5.2 million at March 31, 2013, with the largest unrealized loss from a collateralized bond obligation of bank and thrift holding companies, which is rated non-investment grade.

The carrying values of all our investments are reviewed on an ongoing basis for credit deterioration. When our review indicates a decline in fair value for a fixed maturity security is other-than-temporary and we do not intend to sell or believe we will be required to sell the security before recovery of our amortized cost, a specific write down is charged to earnings for the credit loss and a specific charge is recognized in accumulated other comprehensive income for the non-credit loss component. If we intend to sell or believe we will be required to sell a fixed maturity security before its recovery, the full amount of the impairment write down to fair value is charged to earnings. For all equity securities, the full amount of an other-than-temporary impairment write down is recognized as a realized loss on investments in the consolidated statements of operations and the new cost basis for the security is equal to its fair value.

We monitor the financial condition and operations of the issuers of fixed maturities and equity securities that could potentially have a credit impairment that is other-than-temporary. In determining whether or not an unrealized loss is other-than-temporary, we review factors such as:

historical operating trends;
business prospects;
status of the industry in which the company operates;
analyst ratings on the issuer and sector;
quality of management;
size of unrealized loss;
level of current market interest rates compared to market interest rates when the security was purchased; and
length of time the security has been in an unrealized loss position.

In order to determine the credit and non-credit impairment loss for fixed maturities, every quarter we estimate the future cash flows we expect to receive over the remaining life of the instrument as well as review our plans to hold or sell the instrument. Significant assumptions regarding the present value of expected cash flows for each security are used when an other-than-temporary impairment occurs and there is a non-credit portion of the unrealized loss that won't be recognized in earnings. Our assumptions for residential mortgage-backed securities, commercial mortgage-backed securities and other asset-backed securities include collateral pledged, guarantees, vintage, anticipated principal and interest payments, prepayments, default levels, severity assumptions, delinquency rates and the level of nonperforming assets for the remainder of the investments' expected term. We use a single best estimate of cash flows approach and use the effective yield prior to the date of impairment to calculate the present value of cash flows. Our assumptions for corporate and other fixed maturities include anticipated

12

Table of Contents

principal and interest payments and an estimated recovery value, generally based on a percentage return of the current fair value.

After an other-than-temporary write down of all equity securities and any fixed maturities with a credit-only impairment, the cost basis is not adjusted for subsequent recoveries in fair value. For fixed maturities for which we can reasonably estimate future cash flows after a write down, the discount or reduced premium recorded, based on the new cost basis, is amortized over the remaining life of the security. Amortization in this instance is computed using the prospective method and the current estimate of the amount and timing of future cash flows.

Credit Loss Component of Other-Than-Temporary Impairments on Fixed Maturities

The following table sets forth the amount of credit loss impairments on fixed maturities held by the Company as of the dates indicated for which a portion of the other-than-temporary impairment was recognized in other comprehensive income and corresponding changes in such amounts.

 
Three months ended March 31,
 
2013

2012
 
(Dollars in thousands)
Balance at beginning of period
$
(27,712
)
 
$
(22,746
)
Increases for which an impairment was not previously recognized

 
(847
)
Reductions due to investments sold
131

 
25

Reductions due to change of intent to not hold investments

 
40

Balance at end of period
$
(27,581
)
 
$
(23,528
)

Realized Gains (Losses) - Recorded in Income 
 
 
 
 
 
 
 
 
Three months ended March 31,
 
2013
 
2012
 
(Dollars in thousands)
Realized gains (losses) on sales of investments
 
 
 
Fixed maturities:
 
 
 
Gross gains
$
5,640

 
$
421

Gross losses
(1,708
)
 
(414
)
Equity securities

 
105

Mortgage loans

 
767

Impairment losses recognized in earnings:
 
 
 
Credit-related portion of fixed maturity losses (1)

 
(847
)
Other credit-related (2)
(646
)
 
(675
)
Realized gains (losses) on investments recorded in income
$
3,286

 
$
(643
)

(1)
Amount represents the credit-related losses recognized for fixed maturities which were not written down to fair value. As discussed above the non-credit portion of the losses have been recognized in other comprehensive income.
(2)
Amount represents credit-related losses for mortgage loans, real estate and fixed maturities written down to fair value.

Proceeds from sales of fixed maturities totaled $38.2 million at March 31, 2013 and $27.1 million at March 31, 2012.
  
Realized gains and losses on sales of investments are determined on the basis of specific identification.

Mortgage Loans

Our mortgage loan portfolio consists principally of commercial mortgage loans that we have originated. Our lending policies require that the loans be collateralized by the value of the related property, establish limits on the amount that can be loaned to one borrower and require diversification by geographic location and collateral type. We originate loans with an initial loan-to-value ratio that provides sufficient excess collateral to absorb losses should we be required to foreclose and take possession of

13

Table of Contents

the collateral. In order to identify impairment losses timely, management maintains and reviews a watch list of mortgage loans that have heightened risk. These loans may include those with borrowers delinquent on contractual payments, borrowers experiencing financial difficulty, increases in rental real estate vacancies and significant declines in collateral value. We evaluate each of our mortgage loans individually and establish an allowance as needed for possible losses against our mortgage loan portfolio. An allowance is needed for loans in which we do not believe we will collect all amounts due according to the contractual terms of the respective loan agreements or a modification which has been classified as a troubled debt restructuring (TDR).

Any loan delinquent on contractual payments is considered non-performing. At March 31, 2013, there was one non-performing loan over 90 days past due on contractual payments with a carrying value of $14.4 million. At December 31, 2012, there were two non-performing loans over 90 days past due on contractual payments with a carrying value of $16.4 million. During the first quarter of 2013, we foreclosed on one non-performing loan with a book value of $1.6 million and took possession of the real estate with an appraised value of $1.8 million. During the first quarter of 2012, we foreclosed on one non-performing loan with a book value of $2.1 million at December 31, 2011 and took possession of the real estate with an appraised value of $2.4 million. Interest income is accrued on impaired loans to the extent it is deemed collectible (delinquent less than 90 days) and the loan continues to perform under its original or restructured contractual terms. Interest income on non-performing loans is generally recognized on a cash basis. Once mortgage loans are classified as nonaccrual loans, the resumption of the interest accrual would commence only after all past due interest has been collected or the mortgage loan has been restructured to where the collection of interest is considered likely. We discontinued the accrual of interest on the one loan at March 31, 2013 and on the two loans at December 31, 2012.

Mortgage Loans by Collateral Type
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31, 2013
 
December 31, 2012
Collateral Type
 
Carrying Value
 
Percent of Total
 
Carrying Value
 
Percent of Total
 
 
(Dollars in thousands)
Office
 
$
219,447

 
39.6
%
 
$
218,837

 
39.4
%
Retail
 
181,711

 
32.8

 
184,135

 
33.2

Industrial
 
126,988

 
22.9

 
133,149

 
24.0

Other
 
25,837

 
4.7

 
18,722

 
3.4

Total
 
$
553,983

 
100.0
%
 
$
554,843

 
100.0
%

Mortgage Loans by Geographic Location within the United States
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31, 2013
 
December 31, 2012
Region of the United States
 
Carrying Value
 
Percent of Total
 
Carrying Value
 
Percent of Total
 
 
(Dollars in thousands)
South Atlantic
 
$
159,980

 
29.0
%
 
$
164,294

 
29.6
%
Pacific
 
83,679

 
15.1

 
81,333

 
14.7

West North Central
 
83,829

 
15.1

 
77,798

 
14.0

East North Central
 
78,112

 
14.1

 
81,015

 
14.6

West South Central
 
41,532

 
7.5

 
42,141

 
7.6

Mountain
 
48,060

 
8.7

 
48,881

 
8.8

Other
 
58,791

 
10.5

 
59,381

 
10.7

Total
 
$
553,983

 
100.0
%
 
$
554,843

 
100.0
%


14

Table of Contents

Mortgage Loans by Loan-to-Value Ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31, 2013
 
December 31, 2012
 

Carrying Value
 
Percent of Total
 
Carrying Value
 
Percent of Total
 
(Dollars in thousands)
0% - 50%
$
158,248

 
28.6
%
 
$
173,040

 
31.2
%
51% - 60%
175,370

 
31.7

 
156,633

 
28.2

61% - 70%
198,513

 
35.8

 
186,738

 
33.7

71% - 80%
21,852

 
3.9

 
36,857

 
6.6

81% - 90%

 

 
1,575

 
0.3

Total
$
553,983

 
100.0
%
 
$
554,843

 
100.0
%

The loan-to-value ratio is determined using the most recent appraised value. Appraisals are updated periodically including when there is indication of a possible significant collateral decline or loan modification and refinance requests.

Mortgage Loans by Year of Origination
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31, 2013
 
December 31, 2012
 
Carrying Value
 
Percent of Total
 
Carrying Value
 
Percent of Total
 
(Dollars in thousands)
2013
$
10,843

 
2.0
%
 
$

 
%
2012
74,608

 
13.5

 
75,173

 
13.6

2011
47,101

 
8.5

 
47,405

 
8.5

2010
27,122

 
4.9

 
27,422

 
4.9

2008
69,852

 
12.6

 
70,346

 
12.7

2007 and prior
324,457

 
58.5

 
334,497

 
60.3

Total
$
553,983

 
100.0
%
 
$
554,843

 
100.0
%

 Impaired Mortgage Loans
 
 
 
March 31, 2013
 
December 31, 2012
 
(Dollars in thousands)
Recorded investment
$
21,725

 
$
8,352

Unpaid principal balance
21,166

 
10,046

Related allowance
559

 
1,694

 Allowance on Mortgage Loans
 
Three months ended March 31,
 
2013
 
2012
 
(Dollars in thousands)
Balance at beginning of period
$
1,694

 
$
1,759

Allowances established
475

 
20

Charge offs
(1,610
)
 
(400
)
Balance at end of period
$
559

 
$
1,379



15

Table of Contents

Mortgage Loan Modifications

Our commercial mortgage loan portfolio includes loans that have been modified. We assess loan modifications on a loan-by-loan basis to evaluate whether a TDR has occurred. Generally, the types of concessions include: reduction of the contractual interest rate to a below market rate, extension of the maturity date, and/or a reduction of accrued interest. The amount, timing and extent of the concession granted is considered in determining if an impairment loss is needed for the restructuring.

During the first quarter of 2013 we modified one commercial mortgage loan that met the criteria of a TDR with a carrying value after the restructuring of $14.4 million and recognized an impairment loss of $0.5 million. TDR modifications during the first quarter of 2012 resulted in losses of less than $0.1 million.

Variable Interest Entities

We evaluate our variable interest entity (VIE) investees to determine whether the level of our direct ownership interest, our rights to manage operations or our obligation to provide ongoing financial support are such that we are the primary beneficiary of the entity, and are then required to consolidate it for financial reporting purposes. None of our VIE investees were required to be consolidated during 2013 or 2012. Our VIE investments are as follows:

 
March 31, 2013
 
December 31, 2012
 
Carrying Value
 
Maximum Exposure to Loss
 
Carrying Value
 
Maximum Exposure to Loss
 
(Dollars in thousands)
Real estate limited partnerships
$
17,486

 
$
17,486

 
$
16,914

 
$
16,914


We make commitments to fund partnership investments in the normal course of business. We did not have any other commitments to investees designated as VIEs as of March 31, 2013 or December 31, 2012.

Other

At March 31, 2013, we had committed to provide $27.2 million of additional funds for our investments in low income housing tax credit limited partnerships.

4. Derivative Instruments

We are not significantly involved in hedging activities and have limited exposure to derivatives. We do not apply hedge accounting to any of our derivative positions. Derivative assets, which are primarily reported in reinsurance recoverable and other investments, totaled $5.0 million at March 31, 2013 and $5.6 million at December 31, 2012. Our derivative assets consist of derivatives embedded within our modified coinsurance agreements and call options which provide an economic hedge for a small block of index annuity contracts. Derivative liabilities totaled $0.4 million at March 31, 2013 and $0.5 million December 31, 2012 and include derivatives embedded within our index annuity contracts and derivatives embedded within our modified coinsurance agreements. The net gain (loss) recognized on these derivatives for the three-month period was ($0.3) million for 2013 and $0.4 million for 2012.


16

Table of Contents

5. Fair Values

The carrying and estimated fair values of our financial instruments are as follows:

Fair Values and Carrying Values
 
 
 
 
 
 
 
 
 
March 31, 2013
 
December 31, 2012
 
Carrying Value
 
Fair Value
 
Carrying Value
 
Fair Value
 
(Dollars in thousands)
Assets
 
 
 
 
 
 
 
Fixed maturities - available for sale
$
6,286,637

 
$
6,286,637

 
$
6,265,745

 
$
6,265,745

Equity securities - available for sale
75,755

 
75,755

 
86,253

 
86,253

Mortgage loans
553,983

 
602,596

 
554,843

 
600,448

Policy loans
173,358

 
223,190

 
174,254

 
227,161

Other investments
432

 
432

 
247

 
247

Cash, cash equivalents and short-term investments
189,585

 
189,585

 
152,590

 
152,590

Reinsurance recoverable
4,584

 
4,584

 
5,326

 
5,326

Assets held in separate accounts
651,474

 
651,474

 
618,809

 
618,809

 
Liabilities
 
 
 
 
 
 
 
Future policy benefits
$
3,237,206

 
$
3,365,667

 
$
3,226,765

 
$
3,352,252

Supplemental contracts without life contingencies
359,868

 
352,335

 
361,273

 
350,187

Advance premiums and other deposits
222,691

 
222,691

 
216,857

 
216,857

Long-term debt
147,000

 
119,032

 
147,000

 
116,359

Other liabilities
118

 
118

 
131

 
131

Liabilities related to separate accounts
651,474

 
642,553

 
618,809

 
609,704


Fair value is based on an exit price, which is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. As not all financial instruments are actively traded, various valuation methods may be used to estimate fair value. These methods rely on observable data and where observable data is not available, the best information available. Significant judgment may be required to interpret the data and select the assumptions used in the valuation estimates, particularly when observable market data is not available.

In the discussion that follows, we have ranked our financial instruments by the level of judgment used in the determination of the fair values presented above. The levels are defined as follows:

Level 1 - Fair values are based on unadjusted quoted prices in active markets for identical assets or liabilities.

Level 2 - Fair values are based on inputs, other than quoted prices from active markets, that are observable for the asset or liability, either directly or indirectly.

Level 3 - Fair values are based on significant unobservable inputs for the asset or liability.

In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, a financial instrument's level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the financial instrument. From time to time there may be movements between levels as inputs become more or less observable, which may depend on several factors including the activity of the market for the specific security, the activity of the market for similar securities, the level of risk spreads and the source of the information from which we obtain the information. Transfers in or out of any level are measured as of the beginning of the period.

The following methods and assumptions were used in estimating the fair value of our financial instruments:


17

Table of Contents

Fixed maturities:

Level 1 fixed maturities consist of U.S. Treasury issues that are actively traded, allowing us to use current market prices as an estimate of their fair value.

Level 2 fixed maturities consist of corporate, mortgage and other asset-backed, United States Government agencies and private placement securities with observable market data, and in some circumstances recent trade activity. When quoted prices of identical assets in active markets are not available, our first priority is to obtain prices from third party pricing vendors. We have regular interaction with these vendors to ensure we understand their pricing methodologies and to confirm they are utilizing observable market information. Their methodologies vary by asset class and include inputs such as estimated cash flows, benchmark yields, reported trades, credit quality, industry events and economic events. Fixed maturities with validated prices from pricing services, which includes the majority of our public fixed maturities in all asset classes, are generally reflected in Level 2.

Also included in Level 2 are corporate bonds where quoted market prices are not available, for which an internal model using substantially all observable inputs or a matrix pricing valuation approach is used. In the matrix approach, securities are grouped into pricing categories that vary by sector, rating and average life. Each pricing category is assigned a risk spread based on studies of observable public market data. The expected cash flows of the security are then discounted back at the current Treasury curve plus the appropriate risk spread.

Level 3 fixed maturities include private placements as well as corporate, mortgage and other asset-backed and state and municipal securities for which there is little or no current market data available. We use external pricing sources, or if prices are not available will estimate fair value internally. Fair values of private investments in Level 3 are determined by reference to public market, private transactions or valuations for comparable companies or assets in the relevant asset class when such amounts are available. For other securities where an exit price based on relevant observable inputs is not obtained, the fair value is determined using a matrix calculation. Fair values estimated through use of matrix pricing methods rely on an estimate of credit spreads to a risk free U.S. Treasury yield. Selecting the credit spread requires judgment based on an understanding of the security and may include a market liquidity premium. Our selection of comparable companies as well as the level of spread requires significant judgment. Increases in spreads used in our matrix models, or those used to value comparable companies, will result in a decrease in discounted cash flows used, and accordingly in the estimated fair value of the security.

We obtain fixed maturity fair values from a variety of external independent pricing services, including brokers, with access to observable data including recent trade information, if available. In certain circumstances in which an external price is not available for a Level 3 security, we will internally estimate its fair value. Our process for evaluation and selection of the fair values includes:

Follow a “pricing waterfall” policy, which establishes the pricing source preference for a particular security or security type. The order of preference is based on our evaluation of the valuation methods used, the source's knowledge of the instrument and the reliability of the prices we have received from the source in the past. Our valuation policy dictates that fair values are initially sought from third party pricing services. If our review of the prices received from our preferred source indicates an inaccurate price, we will use an alternative source within the waterfall and document the decision. In the event that fair values are not available from one of our external pricing services or upon review of the fair values provided it is determined that they may not be reflective of market conditions, those securities are submitted to brokers familiar with the security to obtain non-binding price quotes. Broker quotes tend to be used in limited circumstances such as for newly issued, private placement and other instruments that are not widely traded. For those securities for which an externally provided fair value is not available we use cash flow modeling techniques to estimate fair value.

Evaluate third party pricing source estimation methodologies to assess whether they will provide a fair value which approximates a market exit price.

Perform an overall analysis of portfolio fair value movement against general movements in interest rates and spreads.

Compare month-to-month price trends to detect unexpected price fluctuation based on our knowledge of the market and the particular instrument. As fluctuations are noted, we will perform further research which may

18

Table of Contents

include discussions with the original pricing source or other external sources to ensure we are in agreement with the valuation.

Compare prices between different pricing sources for unusual disparity.

Meet monthly with our Investment Committee, the group that oversees our valuation process, to discuss valuation practices and observations during the pricing process.

Equity securities:

Level 1 equity securities consist of listed common stocks and mutual funds that are actively traded, allowing us to use current market prices as an estimate of their fair value.

Level 2 equity securities consist of common stock issued by the Federal Home Loan Bank, with estimated fair value based on the current redemption value of the shares and non-redeemable preferred stock with estimated fair value obtained from external pricing sources using a matrix pricing approach.

Level 3 equity securities consist of a non-redeemable preferred stock for which no active market exists, and fair value estimates for these securities is based on the values of comparable securities which are actively traded. Increases in spreads used in our matrix models, or those used to value comparable companies, will result in a decrease in discounted cash flows used, and accordingly in the estimated fair value of the security.

In the case where external pricing services are used for certain Level 1 and Level 2 equity securities, our review process is consistent with the process used to determine the fair value of fixed maturities discussed above.

Mortgage loans:

Mortgage loans are not measured at fair value on a recurring basis. Mortgage loans are a Level 3 measurement as there is no current market for the loans. The fair value of our mortgage loans is estimated internally using a matrix pricing approach which we would expect to use to evaluate a seasoned loan portfolio. Along with specific loan terms, two key management assumptions are required including the risk rating of the loan (our current rating system A-highest quality, B-moderate quality, C-low quality and W-watch or F-foreclosure) and estimated spreads for new loans over the U.S. Treasury yield curve. Spreads are updated quarterly and loans are reviewed and rated annually with quarterly adjustments should significant changes occur. Our determination of each loan's risk rating as well as selection of the credit spread requires significant judgment. A higher risk rating, as well as an increase in spreads, would result in a decrease in discounted cash flows used, and accordingly the fair value of the loan.

Policy loans:

Policy loans are not measured at fair value on a recurring basis. Policy loans are a Level 3 measurement as there is no current market since they are specifically tied to the underlying insurance policy. The loans are relatively risk free as they cannot exceed the cash surrender value of the insurance policy. Fair values are estimated by discounting expected cash flows using a risk-free interest rate based on the U.S. Treasury curve. An increase in spreads would result in a decrease in discounted cash flows used, and accordingly the fair value of the loan.

Other investments:

Level 2 other investments include call options with fair values based on counterparty market prices adjusted for a credit component of the counterparty.

Cash, cash equivalents and short-term investments:

Level 1 cash, cash equivalents and short-term investments are highly liquid instruments for which historical cost approximates fair value.


19

Table of Contents

Reinsurance recoverable:

Level 2 reinsurance recoverable includes embedded derivatives in our modified coinsurance contracts under which we cede or assume business. Fair values of these embedded derivatives are based on the difference between the fair value and the cost basis of the underlying fixed maturities, which are valued consistent with the discussion of fixed maturities above.

Assets held in separate accounts:

Level 1 assets held in separate accounts consist of mutual funds that are actively traded, allowing us to use current market prices as an estimate of their fair value.

Future policy benefits, supplemental contracts without life contingencies and advance premiums and other deposits:

Level 3 policy related financial instruments of investment-type contracts are those not involving significant mortality or morbidity risks. No active market exists for these contracts and they are not measured at fair value on a recurring basis. Fair values for our insurance contracts, other than investment-type contracts, are not required to be disclosed. Fair values for our investment-type contracts with expected maturities, including deferred annuities, funding agreements and supplementary contracts, are determined using discounted cash flow valuation techniques based on current interest rates adjusted to reflect our credit risk and an additional provision for adverse deviation. For certain deposit liabilities with no defined maturities and no surrender charges, including pension related deposit administration funds, advance premiums and other deposits, fair value is the account value or amount payable on demand. Significant judgment is required in selecting the assumptions used to estimate the fair values of these financial instruments. For contracts with known maturities, increases in current rates will result in a decrease in discounted cash flows and a decrease in the estimated fair value of the policy obligation.

Certain annuity contracts include embedded derivatives and are measured at fair value on a recurring basis. These embedded derivatives are a Level 3 measurement. The fair value of the embedded derivatives is based on the discounted excess of projected account values (including a risk margin) over projected guaranteed account values. The key unobservable inputs required in the projection of future values which require management judgment include the risk margin as well as the credit risk of our company. Should the risk margin increase or the credit risk decrease the discounted cash flows and the estimated fair value of the obligation will increase.

Long-term debt:

Long-term debt is not measured at fair value on a recurring basis and is a Level 3 measurement. The fair value of our outstanding debt is estimated using a discounted cash flow method based on the market's assessment or our current incremental borrowing rate for similar types of borrowing arrangements adjusted, as needed, to reflect our credit risk. Our selection of the credit spread requires significant judgment. A decrease in the spread will increase the estimated fair value of the outstanding debt.

Other liabilities:

Level 2 other liabilities include the embedded derivatives in our modified coinsurance contracts under which we cede business. Fair values for the embedded derivatives are based on the difference between the fair value and the cost basis of the underlying fixed maturities.

Liabilities related to separate accounts:

Separate account liabilities are not measured at fair value on a recurring basis. Level 3 separate account liabilities' fair value is based on the cash surrender value of the underlying contract, which is the cost we would incur to extinguish the liability.


20

Table of Contents

Valuation of our Financial Instruments Measured on a Recurring Basis by Hierarchy Levels
 
 
 
March 31, 2013
 
Quoted prices in active markets
 for identical assets (Level 1)
 
Significant other observable
 inputs (Level 2)
 
Significant unobservable
 inputs (Level 3)
 
Total
 
(Dollars in thousands)
Assets
 
 
 
 
 
 
 
Corporate securities
$

 
$
3,288,322

 
$
104,482

 
$
3,392,804

Residential mortgage-backed securities

 
647,364

 

 
647,364

Commercial mortgage-backed securities

 
407,201

 
75,398

 
482,599

Other asset-backed securities

 
355,104

 
96,226

 
451,330

United States Government and agencies
15,189

 
24,938

 
8,542

 
48,669

State, municipal and other governments

 
1,263,675

 
196

 
1,263,871

Non-redeemable preferred stocks

 
44,166

 
7,751

 
51,917

Common stocks
2,964

 
20,874

 

 
23,838

Other investments

 
432

 

 
432

Cash, cash equivalents and short-term investments
189,585

 

 

 
189,585

Reinsurance recoverable

 
4,584

 

 
4,584

Assets held in separate accounts
651,474

 

 

 
651,474

Total assets
$
859,212

 
$
6,056,660

 
$
292,595

 
$
7,208,467

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
Future policy benefits - index annuity embedded derivatives
$

 
$

 
$
315

 
$
315

Other liabilities

 
118

 

 
118

Total liabilities
$

 
$
118

 
$
315

 
$
433



 
December 31, 2012
 
Quoted prices in active markets
 for identical assets (Level 1)
 
Significant other observable
 inputs (Level 2)
 
Significant unobservable
 inputs (Level 3)
 
Total
 
(Dollars in thousands)
Assets
 
 
 
 
 
 
 
Corporate securities
$

 
$
3,195,120

 
$
100,463

 
$
3,295,583

Residential mortgage-backed securities

 
674,182

 

 
674,182

Commercial mortgage-backed securities

 
434,538

 
76,281

 
510,819

Other asset-backed securities

 
393,957

 
95,756

 
489,713

United States Government and agencies
14,884

 
25,570

 
8,555

 
49,009

State, municipal and other governments

 
1,246,216

 
223

 
1,246,439

Non-redeemable preferred stocks

 
53,101

 
7,391

 
60,492

Common stocks
2,773

 
22,988

 

 
25,761

Other investments

 
247

 

 
247

Cash, cash equivalents and short-term investments
152,590

 

 

 
152,590

Reinsurance recoverable

 
5,326

 

 
5,326

Assets held in separate accounts