American National Group Inc
For the period ended Mar 31, 2024. Filed May 10, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2024 · Filed May 10, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
March 31, 2024
- Significant Accounting Policies
Consolidation and Basis of Presentation
The accompanying consolidated financial statements of American Equity Investment Life Holding Company ("we", "us", "our" 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. The consolidated financial statements include variable interest entities (“VIE”) in which we are the primary beneficiary. All of the adjustments in the consolidated financial statements are normal recurring items which are necessary to present fairly our financial position and results of operations on a basis consistent with the prior audited consolidated financial statements. Operating results for the three month periods ended March 31, 2024 are not necessarily indicative of the results that may be expected for any other period, including for the year ended December 31, 2024. All significant intercompany accounts and transactions have been eliminated. The preparation of financial statements requires management estimates and assumptions using subjective and complex judgments that frequently require assumptions about matters that are inherently uncertain. Our actual results could differ from these estimates. For further information related to a description of areas of judgment and estimates and other information necessary to understand our financial position and results of operations, refer to the audited consolidated financial statements and notes included in our Annual Report on Form 10-K for the year ended December 31, 2023.
Adopted Accounting Pronouncements
Troubled Debt Restructurings and Vintage Disclosures
In March 2022, the Financial Accounting Standards Board ("FASB") issued an accounting standards update ("ASU") on troubled debt restructurings ("TDR") and vintage disclosures related to current period gross write-offs and recoveries. This guidance eliminates the accounting guidance for TDRs by creditors and enhances disclosure requirements for certain refinancing and restructuring of loans by creditors when a borrower is experiencing financial difficulty. The guidance also requires companies to disclosure current-period gross write-offs by year of origination for financing receivables and net investments in leases. This ASU was adopted on January 1, 2023 and was applied prospectively. This guidance did not have a material impact on our consolidated financial statements.
Targeted Improvements to the Accounting for Long-Duration Insurance Contracts
In August 2018, the FASB issued an ASU that revises certain aspects of the measurement models and disclosure requirements for long duration insurance and investment contracts. The FASB’s objective in issuing this ASU is to improve, simplify, and enhance the accounting for long-duration contracts. The revisions include updating cash flow assumptions in the calculation of the liability for traditional life products, introducing the term ‘market risk benefit’ (“MRB”) and requiring all contract features meeting the definition of an MRB to be measured at fair value with the change in fair value recognized in net income excluding the change in fair value related to our own-credit risk which is recognized in AOCI and simplifying the method used to amortize deferred policy acquisition costs and deferred sales inducements to a constant level basis over the expected term of the related contracts rather than based on actual and estimated gross profits and enhancing disclosure requirements. While this ASU was effective for us January 1, 2023, the transition date (the remeasurement date) was January 1, 2021. We adopted the guidance for the liability for future policyholder benefits, deferred acquisition costs, and deferred sales inducements on a modified retrospective basis such that those balances were adjusted to conform to ASU 2018-12 on January 1, 2021. The guidance for market risk benefits was applied retrospectively.
- Fair Values of Financial Instruments
The following sets forth a comparison of the carrying amounts and fair values of our financial instruments:
| March 31, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Carrying Amount | Fair Value | Carrying Amount | Fair Value | |
| (Dollars in thousands) | ||||
| Assets | ||||
| Fixed maturity securities, available for sale | $32,044,379 | $32,044,379 | $34,780,482 | $34,780,482 |
| Mortgage loans on real estate | 7,281,831 | 6,777,489 | 7,537,594 | 7,047,993 |
| Real estate investments | 1,363,604 | 1,382,633 | 1,334,247 | 1,336,247 |
| Limited partnerships and limited liability companies | 501,084 | 501,084 | 506,685 | 506,685 |
| Derivative instruments | 1,617,000 | 1,617,000 | 1,207,288 | 1,207,288 |
| Other investments | 1,624,752 | 1,624,752 | 2,277,822 | 2,277,822 |
| Cash and cash equivalents | 13,495,847 | 13,495,847 | 9,772,586 | 9,772,586 |
| Coinsurance deposits | 14,743,795 | 13,671,767 | 14,582,728 | 13,570,942 |
| Market risk benefits | 524,598 | 524,598 | 479,694 | 479,694 |
| Liabilities | ||||
| Policy benefit reserves | 60,638,086 | 56,103,251 | 60,549,922 | 56,366,631 |
| Market risk benefits | 3,122,918 | 3,122,918 | 3,146,554 | 3,146,554 |
| Single premium immediate annuity (SPIA) benefit reserves | 181,348 | 189,677 | 188,301 | 196,720 |
| Notes and loan payable | 783,791 | 775,660 | 785,443 | 770,570 |
| Subordinated debentures | 79,200 | 86,095 | 79,107 | 86,254 |
Fair value is the price that would be received to sell an asset or paid to transfer a liability (exit price) in an orderly transaction between market participants at the measurement date. The objective of a fair value measurement is to determine that price for each financial instrument at each measurement date. We meet this objective using various methods of valuation that include market, income and cost approaches.
We categorize our financial instruments into three levels of fair value hierarchy based on the priority of inputs used in determining fair value. The hierarchy defines the highest priority inputs (Level 1) as quoted prices in active markets for identical assets or liabilities. The lowest priority inputs (Level 3) are our own assumptions about what a market participant would use in determining fair value such as estimated future cash flows. 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. We categorize financial assets and liabilities recorded at fair value in the consolidated balance sheets as follows:
Level 1 –Quoted prices are available in active markets for identical financial instruments as of the reporting date. We do not adjust the quoted price for these financial instruments, even in situations where we hold a large position and a sale could reasonably impact the quoted price.
Level 2 –Quoted prices in active markets for similar financial instruments, quoted prices for identical or similar financial instruments in markets that are not active; and models and other valuation methodologies using inputs other than quoted prices that are observable.
Level 3 –Models and other valuation methodologies using significant inputs that are unobservable for financial instruments and include situations where there is little, if any, market activity for the financial instrument. The inputs into the determination of fair value require significant management judgment or estimation. Financial instruments that are included in Level 3 are securities for which no market activity or data exists and for which we used discounted expected future cash flows with our own assumptions about what a market participant would use in determining fair value.
NAV –Our consolidated limited partnership funds are typically measured using NAV as a practical expedient in determining fair value and are not classified in the fair value hierarchy. Our carrying value reflects our pro rata ownership percentage as indicated by NAV in the investment fund financial statements and is recorded on a quarter lag due to the timing of when financial statements are available.
Transfers of securities among the levels occur at times and depend on the type of inputs used to determine fair value of each security. We record transfers between levels as of the beginning of the reporting period.
Our assets and liabilities which are measured at fair value on a recurring basis as of March 31, 2024 and December 31, 2023 are presented below based on the fair value hierarchy levels:
| TotalFair Value | NAV | QuotedPrices inActiveMarkets(Level 1) | SignificantOtherObservableInputs(Level 2) | SignificantUnobservableInputs(Level 3) | |
|---|---|---|---|---|---|
| (Dollars in thousands) | |||||
| Assets | |||||
| Fixed maturity securities, available for sale: | |||||
| U.S. Government and agencies | $27,137 | $— | $17,068 | $10,069 | $— |
| States, municipalities and territories | 2,816,974 | — | — | 2,612,223 | 204,751 |
| Foreign corporate securities and foreign governments | 433,008 | — | — | 433,008 | — |
| Corporate securities | 19,264,788 | — | — | 19,054,472 | 210,316 |
| Residential mortgage backed securities | 995,130 | — | — | 972,609 | 22,521 |
| Commercial mortgage backed securities | 2,734,085 | — | — | 2,734,085 | — |
| Other asset backed securities | 5,773,257 | — | — | 3,488,452 | 2,284,805 |
| Other investments | 351,142 | — | 140,458 | 60,683 | 150,001 |
| Real estate investments | 1,248,703 | — | — | — | 1,248,703 |
| Limited partnerships and limited liability companies | 501,084 | 358,429 | — | — | 142,655 |
| Derivative instruments | 1,617,000 | — | — | 1,617,000 | — |
| Cash and cash equivalents | 13,495,847 | — | 13,495,847 | — | — |
| Market risk benefits (a) | 524,598 | — | — | — | 524,598 |
| $49,782,753 | $358,429 | $13,653,373 | $30,982,601 | $4,788,350 | |
| Liabilities | |||||
| Funds withheld liability - embedded derivative | $(298,254) | $— | $— | $— | $(298,254) |
| Fixed index annuities - embedded derivatives | 5,273,407 | — | — | — | 5,273,407 |
| Market risk benefits (a) | 3,122,918 | — | — | — | 3,122,918 |
| $8,098,071 | $— | $— | $— | $8,098,071 | |
| Assets | |||||
| Fixed maturity securities, available for sale: | |||||
| U.S. Government and agencies | $171,141 | $— | $27,593 | $143,548 | $— |
| States, municipalities and territories | 3,098,940 | — | — | 2,876,723 | 222,217 |
| Foreign corporate securities and foreign governments | 493,739 | — | — | 493,739 | — |
| Corporate securities | 20,603,416 | — | — | 20,347,979 | 255,437 |
| Residential mortgage backed securities | 1,402,501 | — | — | 1,402,501 | — |
| Commercial mortgage backed securities | 2,952,547 | — | — | 2,952,547 | — |
| Other asset backed securities | 6,058,198 | — | — | 4,467,224 | 1,590,974 |
| Other investments | 1,795,511 | — | 875,596 | 919,915 | — |
| Real estate investments | 1,217,271 | — | — | — | 1,217,271 |
| Limited partnerships and limited liability companies | 506,685 | 353,554 | — | — | 153,131 |
| Derivative instruments | 1,207,288 | — | — | 1,207,288 | — |
| Cash and cash equivalents | 9,772,586 | — | 9,772,586 | — | — |
| Market risk benefits (a) | 479,694 | — | — | — | 479,694 |
| $49,759,517 | $353,554 | $10,675,775 | $34,811,464 | $3,918,724 | |
| Liabilities | |||||
| Funds withheld liability - embedded derivative | $(256,776) | $— | $— | $— | $(256,776) |
| Fixed index annuities - embedded derivatives | 5,181,894 | — | — | — | 5,181,894 |
| Market risk benefits (a) | 3,146,554 | — | — | — | 3,146,554 |
| $8,071,672 | $— | $— | $— | $8,071,672 | |
(a)See Note 8 - Policyholder Liabilities for additional information related to market risk benefits, including the balances of and changes in market risk benefits as well as significant inputs and assumptions used in the fair value measurements of market risk benefits.
The following table provides a reconciliation of the beginning and ending balances for our Level 3 assets and liabilities, which are measured at fair value on a recurring basis using significant unobservable inputs for the three months ended March 31, 2024 and 2023:
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| (Dollars in thousands) | ||
| Fixed maturity securities, available for sale - States, municipalities and territories | ||
| Beginning balance | $222,217 | $— |
| Purchases and sales, net | — | — |
| Transfers in | 15,220 | 97,659 |
| Transfers out | — | — |
| Total realized/unrealized gains (losses) | ||
| Included in net income | — | — |
| Included in other comprehensive income (loss) | (32,686) | — |
| Ending balance | $204,751 | $97,659 |
| Fixed maturity securities, available for sale - Corporate securities | ||
| Beginning balance | $255,437 | $402,348 |
| Purchases and sales, net | 23,369 | (26,278) |
| Transfers in | 2,396 | 347 |
| Transfers out | (69,454) | — |
| Total realized/unrealized gains (losses): | ||
| Included in net income | — | — |
| Included in other comprehensive income (loss) | (1,432) | (1,120) |
| Ending balance | $210,316 | $375,297 |
| Fixed maturity securities, available for sale - Residential mortgage backed securities | ||
| Beginning balance | $— | $— |
| Purchases and sales, net | — | — |
| Transfers in | 22,521 | — |
| Transfers out | — | — |
| Total realized/unrealized gains (losses): | ||
| Included in net income | — | — |
| Included in other comprehensive income (loss) | — | — |
| Ending balance | $22,521 | $— |
| Fixed maturity securities, available for sale - Other asset backed securities | ||
| Beginning balance | $1,590,974 | $442,918 |
| Purchases and sales, net | 697,098 | 227,032 |
| Transfers in | 24,210 | 130,502 |
| Transfers out | — | — |
| Total realized/unrealized gains (losses): | ||
| Included in net income | — | — |
| Included in other comprehensive income (loss) | (27,477) | 7,776 |
| Ending balance | $2,284,805 | $808,228 |
| Other investments | ||
| Beginning balance | $— | $— |
| Transfers in | 150,001 | — |
| Transfers out | — | — |
| Total realized/unrealized gains (losses): | ||
| Included in net income | — | — |
| Included in other comprehensive income (loss) | — | — |
| Ending balance | $150,001 | $— |
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| (Dollars in thousands) | ||
| Real estate investments | ||
| Beginning balance | $1,217,271 | $940,559 |
| Purchases and sales, net | 36,155 | 120,908 |
| Change in fair value | (4,723) | (7,836) |
| Ending balance | $1,248,703 | $1,053,631 |
| Limited partnerships and limited liability companies | ||
| Beginning balance | $153,131 | $64,209 |
| Purchases and sales, net | (1,635) | 94,137 |
| Change in fair value | (8,841) | 5,981 |
| Ending balance | $142,655 | $164,327 |
| Funds withheld liability - embedded derivative | ||
| Beginning balance | $(256,776) | $(441,864) |
| Transfers in | — | — |
| Change in fair value | (41,478) | 64,380 |
| Ending balance | $(298,254) | $(377,484) |
| Fixed index annuities - embedded derivatives | ||
| Beginning balance | $5,181,894 | $4,820,845 |
| Premiums less benefits | 15,845 | (121,181) |
| Change in fair value, net | 75,668 | 205,469 |
| Ending balance | $5,273,407 | $4,905,133 |
Transfers into and out of Level 3 during the three months ended March 31, 2024 and 2023 were primarily the result of changes in observable pricing information.
Quantitative Information about Level 3 Fair Value Measurements
The following table provides quantitative information about the significant unobservable inputs used for recurring fair value measurements categorized within Level 3, excluding investments where third party valuation inputs were not reasonably available. The market risk benefits are also excluded from the table. See Note 8 - Policyholder Liabilities for information on the unobservable inputs used in the fair value measurements of market risk benefits. See discussion of the valuation technique and significant unobservable inputs used for the embedded derivative component of our fixed index annuities in the Fixed index annuities-embedded derivatives paragraph below.
| March 31, 2024 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets /(Liabilities)Measured atFair Value · ValuationTechniques(s) · UnobservableInputDescription · Input /Range of Inputs · WeightedAverage | ||||||||||
| Assets: · (in thousands) | ||||||||||
| Fixed maturity securities: | ||||||||||
| Corporate securities | $83,513 | Discounted cash flow | Liquidity premium | 20 basis points | ||||||
| Other asset backed securities | 1,399,798 | Discounted cash flow | Discount rate | 3.20% | 25.00% | 6.44% | ||||
| Weighted average lives · 1.13 years · 11.77 years · 4.39 years | ||||||||||
| Real estate investments | 1,248,703 | Broker price opinion | ||||||||
| Limited partnerships and limited | 32,974 | Discounted cash flow | Residual capitalization rate | 5.19% | 5.45% | 5.32% | ||||
| liability companies - real estate | Discount rate | 6.50% | 6.75% | 6.63% | ||||||
| Limited partnerships and limited | 109,681 | Discounted cash flow | Discount rate | 10.75% | 10.75% | 10.75% | ||||
| liability companies - infrastructure | ||||||||||
| December 31, 2023 | ||||||||||
| Assets /(Liabilities)Measured atFair Value · ValuationTechniques(s) · UnobservableInputDescription · Input /Range of Inputs · WeightedAverage | ||||||||||
| Assets: | (in thousands) | |||||||||
| Fixed maturity securities: | ||||||||||
| Corporate securities | $83,666 | Discounted cash flow | Liquidity premium | 20 basis points | ||||||
| Other asset backed securities | 591,992 | Discounted cash flow | Discount rate | 5.26% | 25.00% | 6.92% | ||||
| Weighted average lives · 1.14 years · 12.09 years · 5.69 years | ||||||||||
| Real estate investments | 1,217,271 | Broker price opinion (a) | ||||||||
| Limited partnerships and limited | 46,705 | Discounted cash flow | Residual capitalization rate | 5.25% | 5.25% | 5.25% | ||||
| liability companies - real estate | Discount rate | 6.50% | 6.75% | 6.61% | ||||||
| Limited partnerships and limited | 106,426 | Discounted cash flow | Discount rate | 11.00% | 11.00% | 11.00% | ||||
| liability companies - infrastructure | ||||||||||
(a)At December 31, 2023 we updated our valuation technique for real estate investments. See description of valuation technique, inputs and reason for update in the Real estate investments paragraph below.
The following methods and assumptions were used in estimating the fair values of financial instruments during the periods presented in these consolidated financial statements.
Fixed maturity securities
The fair values of fixed maturity securities in an active and orderly market are determined by utilizing independent pricing services. The independent pricing services incorporate a variety of observable market data in their valuation techniques, including:
reported trading prices,
benchmark yields,
broker-dealer quotes,
benchmark securities,
bids and offers,
credit ratings,
relative credit information, and
other reference data.
The independent pricing services also take into account perceived market movements and sector news, as well as a security's terms and conditions, including any features specific to that issue that may influence risk and marketability. Depending on the security, the priority of the use of observable market inputs may change as some observable market inputs may not be relevant or additional inputs may be necessary.
The independent pricing services provide quoted market prices when available. Quoted prices are not always available due to market inactivity. When quoted market prices are not available, the third parties use yield data and other factors relating to instruments or securities with similar characteristics to determine fair value for securities that are not actively traded. We generally obtain one value from our primary external pricing service. In situations where a price is not available from this service, we may obtain quotes or prices from additional parties as needed. Market indices of similar rated asset class spreads are considered for valuations and broker indications of similar securities are compared. Inputs used by the broker include market information, such as yield data and other factors relating to instruments or securities with similar characteristics. Valuations and quotes obtained from third party commercial pricing services are non-binding and do not represent quotes on which one may execute the disposition of the assets.
We validate external valuations at least quarterly through a combination of procedures that include the evaluation of methodologies used by the pricing services, comparison of the prices to a secondary pricing source, analytical reviews and performance analysis of the prices against trends, and maintenance of a securities watch list. Additionally, as needed we utilize discounted cash flow models or perform independent valuations on a case-by-case basis using inputs and assumptions similar to those used by the pricing services. Although we do identify differences from time to time as a result of these validation procedures, we did not make any significant adjustments as of March 31, 2024 and December 31, 2023.
Fixed maturity security valuations that include at least one significant unobservable input are reflected in Level 3 in the fair value hierarchy and can include fixed maturity securities across all asset classes.
Mortgage loans on real estate
Mortgage loans on real estate are not measured at fair value on a recurring basis. The fair values of mortgage loans on real estate are calculated using discounted expected cash flows using competitive market interest rates currently being offered for similar loans. The fair values of impaired mortgage loans on real estate that we have considered to be collateral dependent are based on the fair value of the real estate collateral (based on appraised values) less estimated costs to sell. The inputs utilized to determine fair value of all mortgage loans are unobservable market data (competitive market interest rates); therefore, fair value of mortgage loans falls into Level 3 in the fair value hierarchy.
Real estate investments
The fair values of residential real estate investments held through consolidation of investment company VIEs are initially recorded based on the cost to purchase the properties and subsequently recorded at fair value on a recurring basis and falls within Level 3 of the fair value hierarchy.
The fair value of the residential real estate properties was determined using broker price opinions (BPOs). A BPO is an appraisal methodology commonly used in the industry to estimate net proceeds from the sale of a home. The significant inputs into the valuation include market comparable home sales, age and size of the home, location and property conditions. We moved from a discounted cash flow methodology to a BPO appraisal methodology during 2023 to better align property values with current market conditions.
Limited partnerships and limited liability companies
Two of our consolidated variable interest entities, which are fair valued on a recurring basis, invest in limited liability companies that invest in operating entities which hold multifamily real estate properties. The fair value of the limited liability companies was obtained from a third party and is based on the fair value of the underlying real estate held by the various operating entities. The real estate is initially calculated based on the cost to purchase the properties and subsequently calculated based on a discounted cash flow methodology.
During 2023, we purchased an investment in an infrastructure limited liability company through a consolidated VIE that is measured at fair value on a recurring basis. We initially recorded the investment at the cost to purchase the investment and subsequently recorded based on a discounted cash flow methodology.
Our consolidated limited partnership fund, which is measured using NAV as a practical expedient, is a closed-end fund that invests in infrastructure credit assets. Redemptions are not allowed until the fund's termination date and liquidation begins. As of March 31, 2024 and December 31, 2023, our unfunded commitments for our consolidated limited partnership fund was $183.0 million and $180.9 million, respectively.
Derivative instruments
The fair values of our call options are based upon the amount of cash that we will receive to settle each derivative instrument on the reporting date. These amounts are determined by our investment team using industry accepted valuation models and are adjusted for the nonperformance risk of each counterparty net of any collateral held. Inputs include market volatility and risk free interest rates and are used in income valuation techniques in arriving at a fair value for each option contract. The nonperformance risk for each counterparty is based upon its credit default swap rate. We have no performance obligations related to the call options purchased to fund our fixed index annuity policy liabilities.
Other investments
Certain financial instruments included in other investments are measured at fair value on a recurring basis. The fair value for these investments are determined using the same methods discussed above for fixed maturity securities.
During Q1 2024, we purchased an investment company limited partnership, which invests in residual interest investments, and is a consolidated VIE. We initially recorded the investment at cost to purchase the investment. Due to proximity of the purchase to quarter end, the cost of $150.0 million approximates fair value as of March 31, 2024 and falls within Level 3 of the fair value hierarchy.
The following table presents financial instruments included in Other investments which are not measured at fair value on a recurring basis and fall within Level 2 of the fair value hierarchy.
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| (Dollars in thousands) | ||
| FHLB common stock (1) | $10,000 | $10,000 |
| Collateral loans (2) | 853,457 | 64,594 |
| Company owned life insurance ("COLI") (3) | 406,859 | 404,598 |
(1)FHLB common stock is carried at cost which approximates fair value.
(2)For certain of our collateral loans, we have concluded the carrying value approximates fair value.
(3)The fair value of our COLI approximates the cash surrender value of the policies.
Cash and cash equivalents
Amounts reported in the consolidated balance sheets for these instruments are reported at their historical cost which approximates fair value due to the nature of the assets assigned to this category.
Policy benefit reserves, coinsurance deposits and SPIA benefit reserves
The fair values of the liabilities under contracts not involving significant mortality or morbidity risks (principally deferred annuities), are stated at the cost we would incur to extinguish the liability (i.e., the cash surrender value) as these contracts are generally issued without an annuitization date. The coinsurance deposits related to the annuity benefit reserves have fair values determined in a similar fashion. For period-certain annuity benefit contracts, the fair value is determined by discounting the benefits at the interest rates currently in effect for newly issued immediate annuity contracts. We are not required to and have not estimated the fair value of the liabilities under contracts that involve significant mortality or morbidity risks, as these liabilities fall within the definition of insurance contracts that are exceptions from financial instruments that require disclosures of fair value. Policy benefit reserves, coinsurance deposits and SPIA benefit reserves without life contingencies are not measured at fair value on a recurring basis. SPIA benefit reserves without life contingencies are recognized in other policy funds and contract claims on the Consolidated Balance Sheets. All of the fair values presented within these categories fall within Level 3 of the fair value hierarchy as most of the inputs are unobservable market data.
Other policy funds - FHLB
The fair values of the Company's funding agreements with the FHLB are estimated using discounted cash flow calculations based on interest rates currently being offered for similar agreements with similar maturities.
Notes and loan payable
The fair value of our senior unsecured notes is based upon quoted market price. The carrying value of the term loan approximates fair value as the interest rate is reset on a quarterly basis utilizing SOFR adjusted for a credit spread. Both of these are categorized as Level 2 within the fair value hierarchy and are not remeasured at fair value on a recurring basis.
Subordinated debentures
Fair values for subordinated debentures are estimated using discounted cash flow calculations based principally on observable inputs including our incremental borrowing rates, which reflect our credit rating, for similar types of borrowings with maturities consistent with those remaining for the debt being valued. These fair values are categorized as Level 2 within the fair value hierarchy. Subordinated debentures are not measured at fair value on a recurring basis.
Funds withheld liability - embedded derivative
We estimate the fair value of the embedded derivative based on the fair value of the assets supporting the funds withheld payable under modified coinsurance and funds withheld coinsurance reinsurance agreements. The fair value of the embedded derivative is classified as Level 3 based on valuation methods used for the assets held supporting the reinsurance agreements.
Fixed index annuities - embedded derivatives
We estimate the fair value of the embedded derivative component of our fixed index annuity policy benefit reserves at each valuation date by (i) projecting policy contract values and minimum guaranteed contract values over the expected lives of the contracts and (ii) discounting the excess of the projected contract value amounts at the applicable risk free interest rates adjusted for our nonperformance risk related to those liabilities. The projections of policy contract values are based on our best estimate assumptions for future policy growth and future policy decrements. Our best estimate assumptions for future policy growth include assumptions for the expected index credit on the next policy anniversary date which are derived from the fair values of the underlying call options purchased to fund such index credits and the expected costs of annual call options we will purchase in the future to fund index credits beyond the next policy anniversary. The projections of minimum guaranteed contract values include the same best estimate assumptions for policy decrements as were used to project policy contract values.
Within this determination we have the following significant unobservable inputs: 1) the expected cost of annual call options we will purchase in the future to fund index credits beyond the next policy anniversary and 2) our best estimates for future policy decrements, primarily lapse rates. As of both March 31, 2024 and December 31, 2023, we utilized an estimate of 2.35% for the long-term expected cost of annual call options, which is based on estimated long-term account value growth and a historical review of our actual option costs.
Our best estimate assumptions for lapse rates are based on our actual experience and our outlook as to future expectations for such assumptions. These assumptions are reviewed on a quarterly basis and are updated as our experience develops and/or as future expectations change. The following table presents average lapse rate assumptions, by contract duration, used in estimating the fair value of the embedded derivative component of our fixed index annuity policy benefit reserves at each reporting date:
| Average Lapse Rates | ||
|---|---|---|
| Contract Duration (Years) | March 31, 2024 | December 31, 2023 |
| 1 - 5 | 1.92% | 1.96% |
| 6 - 10 | 3.84% | 3.71% |
| 11 - 15 | 3.73% | 3.71% |
| 16 - 20 | 8.43% | 8.97% |
| 20+ | 4.92% | 4.91% |
Lapse rates are generally expected to increase as surrender charge percentages decrease for policies without a lifetime income benefit rider. Lapse expectations reflect a significant increase in the year in which the surrender charge period on a contract ends.
The fair value of our fixed index annuities embedded derivatives is net of coinsurance ceded of $1,156.2 million and $1,182.6 million as of March 31, 2024 and December 31, 2023, respectively. Change in fair value, net for each period in our embedded derivatives is included in Change in fair value of embedded derivatives in the Consolidated Statements of Operations.
Certain derivatives embedded in our fixed index annuity contracts are our most significant financial instrument measured at fair value that are categorized as Level 3 in the fair value hierarchy. The contractual obligations for future annual index credits within our fixed index annuity contracts are treated as a "series of embedded derivatives" over the expected life of the applicable contracts. We estimate the fair value of these embedded derivatives at each valuation date by the method described above under Fixed index annuities - embedded derivatives. The projections of minimum guaranteed contract values include the same best estimate assumptions for policy decrements as were used to project policy contract values.
The most sensitive assumption in determining policy liabilities for fixed index annuities is the rates used to discount the excess projected contract values. As indicated above, the discount rate reflects our nonperformance risk. If the discount rates used to discount the excess projected contract values at March 31, 2024, were to increase by 100 basis points, the fair value of the embedded derivatives would decrease by $360.4 million recorded through operations as a decrease in the change in fair value of embedded derivatives. A decrease by 100 basis points in the discount rates used to discount the excess projected contract values would increase the fair value of the embedded derivatives by $413.6 million recorded through operations as an increase in the change in fair value of embedded derivatives.
- Investments
At March 31, 2024 and December 31, 2023, the amortized cost and fair value of fixed maturity securities were as follows:
| AmortizedCost (1) | GrossUnrealizedGains | GrossUnrealizedLosses | Allowance for Credit Losses | Fair Value | |
|---|---|---|---|---|---|
| (Dollars in thousands) | |||||
| Fixed maturity securities, available for sale: | |||||
| U.S. Government and agencies | $28,354 | $13 | $(1,230) | $— | $27,137 |
| States, municipalities and territories | 3,392,780 | 9,188 | (584,994) | — | 2,816,974 |
| Foreign corporate securities and foreign governments | 513,299 | 643 | (80,934) | — | 433,008 |
| Corporate securities | 21,952,356 | 124,669 | (2,808,944) | (3,293) | 19,264,788 |
| Residential mortgage backed securities | 1,093,654 | 9,209 | (107,733) | — | 995,130 |
| Commercial mortgage backed securities | 3,121,755 | 2,701 | (390,371) | — | 2,734,085 |
| Other asset backed securities | 5,907,623 | 22,009 | (156,150) | (225) | 5,773,257 |
| $36,009,821 | $168,432 | $(4,130,356) | $(3,518) | $32,044,379 | |
| Fixed maturity securities, available for sale: | |||||
| U.S. Government and agencies | $172,683 | $606 | $(2,148) | $— | $171,141 |
| States, municipalities and territories | 3,654,571 | 17,477 | (573,108) | — | 3,098,940 |
| Foreign corporate securities and foreign governments | 563,890 | 1,669 | (71,820) | — | 493,739 |
| Corporate securities | 23,036,862 | 175,014 | (2,605,048) | (3,412) | 20,603,416 |
| Residential mortgage backed securities | 1,503,639 | 11,598 | (112,736) | — | 1,402,501 |
| Commercial mortgage backed securities | 3,405,647 | 995 | (454,095) | — | 2,952,547 |
| Other asset backed securities | 6,200,170 | 30,530 | (171,884) | (618) | 6,058,198 |
| $38,537,462 | $237,889 | $(3,990,839) | $(4,030) | $34,780,482 | |
(1)Amortized cost excludes accrued interest receivable of $352.8 million and $360.9 million as of March 31, 2024 and December 31, 2023, respectively.
The amortized cost and fair value of fixed maturity securities at March 31, 2024, by contractual maturity are shown below. Actual maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. All of our mortgage and other asset backed securities provide for periodic payments throughout their lives and are shown below as separate lines.
| Available for sale | ||
|---|---|---|
| AmortizedCost | Fair Value | |
| (Dollars in thousands) | ||
| Due in one year or less | $635,069 | $628,657 |
| Due after one year through five years | 5,295,239 | 5,166,955 |
| Due after five years through ten years | 4,174,379 | 3,788,971 |
| Due after ten years through twenty years | 7,149,272 | 6,209,035 |
| Due after twenty years | 8,632,830 | 6,748,289 |
| 25,886,789 | 22,541,907 | |
| Residential mortgage backed securities | 1,093,654 | 995,130 |
| Commercial mortgage backed securities | 3,121,755 | 2,734,085 |
| Other asset backed securities | 5,907,623 | 5,773,257 |
| $36,009,821 | $32,044,379 | |
Net unrealized losses on investments reported as a separate component of stockholders' equity were comprised of the following:
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| (Dollars in thousands) | ||
| Net unrealized losses on investments | $(3,963,901) | $(3,755,689) |
| Deferred income tax valuation allowance reversal | 22,534 | 22,534 |
| Deferred income tax expense | 831,961 | 788,236 |
| Net unrealized losses reported as accumulated other comprehensive loss | $(3,109,406) | $(2,944,919) |
The National Association of Insurance Commissioners ("NAIC") assigns designations to fixed maturity securities. These designations range from Class 1 (highest quality) to Class 6 (lowest quality). In general, securities are assigned a designation based upon the ratings they are given by the Nationally Recognized Statistical Rating Organizations. The NAIC designations are utilized by insurers in preparing their annual statutory statements. NAIC Class 1 and 2 designations are considered "investment grade" while NAIC Class 3 through 6 designations are considered "non-investment grade." Based on the NAIC designations, we had 97% and 98% of our fixed maturity portfolio rated investment grade at March 31, 2024 and December 31, 2023, respectively.
The following table summarizes the credit quality, as determined by NAIC designation, of our fixed maturity portfolio as of the dates indicated:
| March 31, 2024 · December 31, 2023 | ||||
|---|---|---|---|---|
| NAIC Designation (1) | AmortizedCost | Fair Value | AmortizedCost | FairValue |
| (Dollars in thousands) | ||||
| 1 | $21,333,429 | $18,916,331 | $22,493,843 | $20,209,842 |
| 2 | 13,523,795 | 12,096,461 | 14,910,687 | 13,529,169 |
| 3 | 657,003 | 613,090 | 583,131 | 527,556 |
| 4 | 183,294 | 152,918 | 201,610 | 168,191 |
| 5 | 88,840 | 67,345 | 88,581 | 68,538 |
| 6 | 5,398 | 3,922 | 9,400 | 10,132 |
| $35,791,759 | $31,850,067 | $38,287,252 | $34,513,428 | |
(1)The table excludes residual tranche securities that are not rated with an amortized cost of $218,062 and $250,210, and fair value of $194,312 and $267,054 as of March 31, 2024 and December 31, 2023, respectively.
The following table shows our investments' gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities (consisting of 3,525 and 3,639 securities, respectively) have been in a continuous unrealized loss position, at March 31, 2024 and December 31, 2023:
| Less than 12 months | 12 months or more | Total | ||||
|---|---|---|---|---|---|---|
| Fair Value | UnrealizedLosses (1) | Fair Value | UnrealizedLosses (1) | Fair Value | UnrealizedLosses (1) | |
| (Dollars in thousands) | ||||||
| Fixed maturity securities, available for sale: | ||||||
| U.S. Government and agencies | $3,990 | $(20) | $22,732 | $(1,210) | $26,722 | $(1,230) |
| States, municipalities and territories | 114,901 | (10,035) | 2,522,955 | (574,959) | 2,637,856 | (584,994) |
| Foreign corporate securities and foreign governments | 17,385 | (92) | 382,787 | (80,842) | 400,172 | (80,934) |
| Corporate securities | 1,280,454 | (34,771) | 14,276,990 | (2,774,173) | 15,557,444 | (2,808,944) |
| Residential mortgage backed securities | 51,291 | (836) | 653,903 | (106,897) | 705,194 | (107,733) |
| Commercial mortgage backed securities | 55,259 | (1,517) | 2,497,882 | (388,854) | 2,553,141 | (390,371) |
| Other asset backed securities | 1,430,802 | (61,836) | 2,003,652 | (94,314) | 3,434,454 | (156,150) |
| $2,954,082 | $(109,107) | $22,360,901 | $(4,021,249) | $25,314,983 | $(4,130,356) | |
| Fixed maturity securities, available for sale: | ||||||
| U.S. Government and agencies | $55,087 | $(279) | $47,639 | $(1,869) | $102,726 | $(2,148) |
| States, municipalities and territories | 451,091 | (44,832) | 2,290,704 | (528,276) | 2,741,795 | (573,108) |
| Foreign corporate securities and foreign governments | 1,555 | (195) | 427,021 | (71,625) | 428,576 | (71,820) |
| Corporate securities | 3,275,031 | (237,744) | 13,625,542 | (2,367,304) | 16,900,573 | (2,605,048) |
| Residential mortgage backed securities | 145,093 | (7,614) | 858,821 | (105,122) | 1,003,914 | (112,736) |
| Commercial mortgage backed securities | 431,947 | (69,007) | 2,416,868 | (385,088) | 2,848,815 | (454,095) |
| Other asset backed securities | 968,026 | (29,606) | 3,057,618 | (142,278) | 4,025,644 | (171,884) |
| $5,327,830 | $(389,277) | $22,724,213 | $(3,601,562) | $28,052,043 | $(3,990,839) | |
(1)Unrealized losses have been reduced to reflect the allowance for credit losses of $3.5 million and $4.0 million as of March 31, 2024 and December 31, 2023, respectively.
The unrealized losses at March 31, 2024 are principally related to the timing of the purchases of certain securities, which carry less yield than those available at March 31, 2024. Approximately 98% of the unrealized losses on fixed maturity securities shown in the above table for both March 31, 2024 and December 31, 2023, respectively, are on securities that are rated investment grade, defined as being the highest two NAIC designations.
We expect to recover our amortized cost on all securities except for those securities on which we recognized an allowance for credit loss. In addition, because we did not have the intent to sell fixed maturity securities with unrealized losses and it was not more likely than not that we would be required to sell these securities prior to recovery of the amortized cost, which may be maturity, we did not write down these investments to fair value through the Consolidated Statements of Operations.
Changes in net unrealized gains/losses on investments for the three months ended March 31, 2024 and 2023 are as follows:
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| (Dollars in thousands) | ||
| Fixed maturity securities available for sale carried at fair value | $(208,212) | $833,268 |
| Adjustment for effect on other balance sheet accounts: | ||
| Deferred income tax asset/liability | 43,725 | (174,986) |
| 43,725 | (174,986) | |
| Change in net unrealized gains/losses on investments carried at fair value | $(164,487) | $658,282 |
Proceeds from sales of available for sale fixed maturity securities for the three months ended March 31, 2024 and 2023 were $4.9 billion and $2.3 billion, respectively. Scheduled principal repayments, calls and tenders for available for sale fixed maturity securities for the three months ended March 31, 2024 and 2023 were $0.6 billion and $0.9 billion, respectively.
Net realized losses on investments for the three months ended March 31, 2024 and 2023, are as follows:
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| (Dollars in thousands) | ||
| Available for sale fixed maturity securities: | ||
| Gross realized gains | $15,887 | $25,988 |
| Gross realized losses | (104,505) | (44,451) |
| Net credit loss recovery (provision) | 512 | (829) |
| (88,106) | (19,292) | |
| Other investments: | ||
| Gross realized gains | — | 1,777 |
| Gross realized losses | — | (432) |
| — | 1,345 | |
| Mortgage loans on real estate: | ||
| Increase in allowance for credit losses | (3,468) | (8,654) |
| Recovery of specific allowance | — | — |
| Loss on sale of mortgage loans | (2,476) | (1,186) |
| (5,944) | (9,840) | |
| Total net realized losses | $(94,050) | $(27,787) |
Realized losses on available for sale fixed maturity securities in 2024 and 2023 were realized primarily due to strategies to reposition the fixed maturity security portfolio that result in improved net investment income, credit risk or duration profiles as they pertain to our asset liability management. Realized gains and losses on sales are determined on the basis of specific identification of investments based on the trade date.
We review and analyze all investments on an ongoing basis for changes in market interest rates and credit deterioration. This review process includes analyzing our ability to recover the amortized cost basis of each investment that has a fair value that is materially lower than its amortized cost and requires a high degree of management judgment and involves uncertainty. The evaluation of securities for credit loss is a quantitative and qualitative process, which is subject to risks and uncertainties.
We have a policy and process to identify securities that could potentially have credit loss. This process involves monitoring market events and other items that could impact issuers. The evaluation includes but is not limited to such factors as:
the extent to which the fair value has been less than amortized cost or cost;
whether the issuer is current on all payments and all contractual payments have been made as agreed;
the remaining payment terms and the financial condition and near-term prospects of the issuer;
the lack of ability to refinance due to liquidity problems in the credit market;
the fair value of any underlying collateral;
the existence of any credit protection available;
our intent to sell and whether it is more likely than not we would be required to sell prior to recovery for debt securities;
consideration of rating agency actions; and
changes in estimated cash flows of mortgage and asset backed securities.
We determine whether an allowance for credit loss should be established for debt securities by assessing pertinent facts and circumstances surrounding each security. Where the decline in fair value of debt securities is attributable to changes in market interest rates or to factors such as market volatility, liquidity and spread widening, and we anticipate recovery of all contractual or expected cash flows, we do not consider these investments to have credit loss because we do not intend to sell these investments and it is not more likely than not we will be required to sell these investments before a recovery of amortized cost, which may be maturity.
If we intend to sell a debt security or if it is more likely than not that we will be required to sell a debt security before recovery of its amortized cost basis, credit loss has occurred and the difference between amortized cost and fair value will be recognized as a loss in operations.
If we do not intend to sell and it is not more likely than not we will be required to sell the debt security but also do not expect to recover the entire amortized cost basis of the security, a credit loss would be recognized in operations for the amount of the expected credit loss. We determine the amount of expected credit loss by calculating the present value of the cash flows expected to be collected discounted at each security's acquisition yield based on our consideration of whether the security was of high credit quality at the time of acquisition. The difference between the present value of expected future cash flows and the amortized cost basis of the security is the amount of credit loss recognized in operations. The recognized credit loss is limited to the total unrealized loss on the security (i.e., the fair value floor).
The determination of the credit loss component of a mortgage backed security is based on a number of factors. The primary consideration in this evaluation process is the issuer's ability to meet current and future interest and principal payments as contractually stated at time of purchase. Our review of these securities includes an analysis of the cash flow modeling under various default scenarios considering independent third party benchmarks, the seniority of the specific tranche within the structure of the security, the composition of the collateral and the actual default, loss severity and prepayment experience exhibited. With the input of third party assumptions for default projections, loss severity and prepayment expectations, we evaluate the cash flow projections to determine whether the security is performing in accordance with its contractual obligation.
We utilize models from a leading structured product software specialist serving institutional investors. These models incorporate each security's seniority and cash flow structure. In circumstances where the analysis implies a potential for principal loss at some point in the future, we use the "best estimate" cash flow projection discounted at the security's effective yield at acquisition to determine the amount of our potential credit loss associated with this security. The discounted expected future cash flows equates to our expected recovery value. Any shortfall of the expected recovery when compared to the amortized cost of the security will be recorded as credit loss.
The determination of the credit loss component of a corporate bond is based on the underlying financial performance of the issuer and their ability to meet their contractual obligations. Considerations in our evaluation include, but are not limited to, credit rating changes, financial statement and ratio analysis, changes in management, significant changes in credit spreads, breaches of financial covenants and a review of the economic outlook for the industry and markets in which they trade. In circumstances where an issuer appears unlikely to meet its future obligation, an estimate of credit loss is determined. Credit loss is calculated using default probabilities as derived from the credit default swaps markets in conjunction with recovery rates derived from independent third party analysis or a best estimate of credit loss. This credit loss rate is then incorporated into a present value calculation based on an expected principal loss in the future discounted at the yield at the date of purchase and compared to amortized cost to determine the amount of credit loss associated with the security.
We do not measure a credit loss allowance on accrued interest receivable as we write off any accrued interest receivable balance to net investment income in a timely manner when we have concerns regarding collectability.
Amounts on available for sale fixed maturities that are deemed to be uncollectible are written off and removed from the allowance for credit loss. A write-off may also occur if we intend to sell a security or when it is more likely than not we will be required to sell the security before the recovery of its amortized cost.
The following table provides a rollforward of the allowance for credit loss:
| Three Months Ended March 31, 2024 | ||||
|---|---|---|---|---|
| Corporate Securities | Residential Mortgage Backed Securities | Other Asset Backed Securities | Total | |
| (Dollars in thousands) | ||||
| Beginning balance | $3,412 | $— | $618 | $4,030 |
| Change in allowance on securities with previous allowance | — | — | — | — |
| Recoveries of amounts previously written off | (119) | — | (393) | (512) |
| Ending balance | $3,293 | $— | $225 | $3,518 |
| Three Months Ended March 31, 2023 | ||||
| Corporate Securities | Residential Mortgage Backed Securities | Other Asset Backed Securities | Total | |
| (Dollars in thousands) | ||||
| Beginning balance | $3,214 | $133 | $— | $3,347 |
| Change in allowance on securities with previous allowance | (1,300) | — | — | (1,300) |
| Recoveries of amounts previously written off | — | — | — | — |
| Ending balance | $1,914 | $133 | $— | $2,047 |
- Mortgage Loans on Real Estate
Our financing receivables consist of the following three portfolio segments: commercial mortgage loans, agricultural mortgage loans and residential mortgage loans. Our mortgage loan portfolios are summarized in the following table. There were commitments outstanding of $575.8 million at March 31, 2024.
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| (Dollars in thousands) | ||
| Commercial mortgage loans: | ||
| Principal outstanding | $3,480,752 | $3,550,204 |
| Deferred fees and costs, net | (2,826) | (2,494) |
| Unamortized discounts and premiums, net | (2,317) | (2,711) |
| Amortized cost | 3,475,609 | 3,544,999 |
| Valuation allowance | (20,432) | (17,902) |
| Commercial mortgage loans, carrying value | 3,455,177 | 3,527,097 |
| Agricultural mortgage loans: | ||
| Principal outstanding | 576,185 | 581,287 |
| Deferred fees and costs, net | (1,600) | (1,654) |
| Amortized cost | 574,585 | 579,633 |
| Valuation allowance | (1,202) | (2,590) |
| Agricultural mortgage loans, carrying value | 573,383 | 577,043 |
| Residential mortgage loans: | ||
| Principal outstanding | 3,207,707 | 3,384,737 |
| Deferred fees and costs, net | 453 | 558 |
| Unamortized discounts and premiums, net | 65,490 | 65,802 |
| Amortized cost | 3,273,650 | 3,451,097 |
| Valuation allowance | (20,379) | (17,643) |
| Residential mortgage loans, carrying value | 3,253,271 | 3,433,454 |
| Mortgage loans, carrying value | $7,281,831 | $7,537,594 |
Our commercial mortgage loan portfolio consists of loans collateralized by the related properties and diversified as to property type, location and loan size. Our lending policies establish limits on the amount that can be loaned to one borrower and other criteria to attempt to reduce the risk of default. The commercial mortgage loan portfolio is summarized by geographic region and property type as follows:
| March 31, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Principal | Percent | Principal | Percent | |
| (Dollars in thousands) | ||||
| Geographic distribution | ||||
| East | $455,366 | 13.1% | $471,707 | 13.3% |
| Middle Atlantic | 273,050 | 7.8% | 274,017 | 7.7% |
| Mountain | 401,678 | 11.5% | 404,143 | 11.4% |
| New England | 90,619 | 2.6% | 87,041 | 2.4% |
| Pacific | 831,311 | 23.9% | 835,085 | 23.5% |
| South Atlantic | 879,052 | 25.3% | 927,547 | 26.1% |
| West North Central | 178,616 | 5.1% | 183,856 | 5.2% |
| West South Central | 333,171 | 9.6% | 328,918 | 9.3% |
| International | 37,889 | 1.1% | 37,890 | 1.1% |
| $3,480,752 | 100.0% | $3,550,204 | 100.0% | |
| Property type distribution | ||||
| Office | $358,570 | 10.3% | $360,328 | 10.1% |
| Retail | 789,223 | 22.7% | 801,977 | 22.6% |
| Industrial/Warehouse | 892,092 | 25.6% | 940,546 | 26.5% |
| Apartment | 1,041,957 | 29.9% | 1,047,740 | 29.5% |
| Hotel | 320,171 | 9.2% | 319,733 | 9.0% |
| Mixed Use/Other | 78,739 | 2.3% | 79,880 | 2.3% |
| $3,480,752 | 100.0% | $3,550,204 | 100.0% | |
Our agricultural mortgage loan portfolio consists of loans with an outstanding principal balance of $576.2 million and $581.3 million as of March 31, 2024 and December 31, 2023, respectively. These loans are collateralized by agricultural land and are diversified as to location within the United States. Our residential mortgage loan portfolio consists of loans with an outstanding principal balance of $3.2 billion and $3.4 billion as of March 31, 2024 and December 31, 2023, respectively. These loans are collateralized by the related properties and diversified as to location within the United States.
Mortgage loans on real estate are generally reported at cost adjusted for amortization of premiums and accrual of discounts, computed using the interest method and net of valuation allowances. Interest income is accrued on the principal amount of the loan based on the loan's contractual interest rate. Interest income is included in Net investment income on our Consolidated Statements of Operations. Accrued interest receivable, which was $62.8 million and $69.5 million as of March 31, 2024 and December 31, 2023, respectively, is included in Accrued investment income on our Consolidated Balance Sheets.
Loan Valuation Allowance
We establish a valuation allowance to provide for the risk of credit losses inherent in our mortgage loan portfolios. The valuation allowance is maintained at a level believed adequate by management to absorb estimated expected credit losses. The valuation allowance is based on amortized cost, which excludes accrued interest receivable. We do not measure a credit loss allowance on accrued interest receivable as we write off any uncollectible accrued interest receivable balances to net investment income in a timely manner. We didnot charge off any uncollectible accrued interest receivable on our commercial, agricultural or residential mortgage loan portfolios for the three month periods ended March 31, 2024 or 2023, respectively.
The valuation allowances for each of our mortgage loan portfolios are estimated by deriving probability of default and recovery rate assumptions based on the characteristics of the loans in each portfolio, historical economic data and loss information, and current and forecasted economic conditions. Key loan characteristics impacting the estimate for our commercial mortgage loan portfolio include the current state of the borrower’s credit quality, which considers factors such as loan-to-value (“LTV”) and debt service coverage (“DSC”) ratios, loan performance, underlying collateral type, delinquency status, time to maturity, and original credit scores. Key loan characteristics impacting the estimate for our agricultural and residential mortgage loan portfolios include the current state of the borrowers' credit quality, delinquency status, time to maturity and original credit scores.
The following table represents a rollforward of the valuation allowance on our mortgage loan portfolios:
| Three Months Ended March 31, 2024 | ||||
|---|---|---|---|---|
| Commercial | Agricultural | Residential | Total | |
| (Dollars in thousands) | ||||
| Beginning allowance balance | $(17,902) | $(2,590) | $(17,643) | $(38,135) |
| Charge-offs | — | — | 213 | 213 |
| Recoveries | — | — | — | — |
| Change in provision for credit losses | (2,530) | 1,388 | (2,949) | (4,091) |
| Ending allowance balance | $(20,432) | $(1,202) | $(20,379) | $(42,013) |
| Three Months Ended March 31, 2023 | ||||
| Commercial | Agricultural | Residential | Total | |
| (Dollars in thousands) | ||||
| Beginning allowance balance | $(22,428) | $(1,021) | $(13,523) | $(36,972) |
| Charge-offs | — | — | — | — |
| Recoveries | — | — | — | — |
| Change in provision for credit losses | (2,654) | (335) | (5,665) | (8,654) |
| Ending allowance balance | $(25,082) | $(1,356) | $(19,188) | $(45,626) |
Charge-offs include allowances that have been established on loans that were satisfied either by taking ownership of the collateral or by some other means such as discounted pay-off or loan sale. When ownership of the property is taken it is recorded at the lower of the loan's carrying value or the property's fair value (based on appraised values) less estimated costs to sell. The real estate owned is recorded as a component of Real estate investments and the loan is recorded as fully paid, with any allowance for credit loss that has been established charged off. Fair value of the real estate is determined by third party appraisal. There were 14 real estate properties totaling $9.7 million at March 31, 2024 and 12 real estate properties totaling $6.5 million in which ownership of the property was taken to satisfy an outstanding loan at December 31, 2023. Recoveries are situations where we have received a payment from the borrower in an amount greater than the carrying value of the loan (principal outstanding less specific allowance).
Credit Quality Indicators
We evaluate the credit quality of our commercial and agricultural mortgage loans by analyzing LTV and DSC ratios and loan performance. We evaluate the credit quality of our residential mortgage loans by analyzing loan performance.
LTV and DSC ratios for our commercial mortgage loans are originally calculated at the time of loan origination and are updated annually for each loan using information such as rent rolls, assessment of lease maturity dates and property operating statements, which are reviewed in the context of current leasing and in place rents compared to market leasing and market rents. A DSC ratio of less than 1.0 indicates that a property's operations do not generate sufficient income to cover debt payments. An LTV ratio in excess of 100% indicates the unpaid loan amount exceeds the value of the underlying collateral. All of our commercial mortgage loans that have a debt service coverage ratio of less than 1.0 are performing under the original contractual loan terms at March 31, 2024 and December 31, 2023.
The amortized cost of our commercial mortgage loan portfolio by LTV and DSC ratios based on the most recent information collected was as follows at March 31, 2024 and December 31, 2023 (by year of origination):
| 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As of March 31, 2024: | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV |
| Debt Service Coverage Ratio: · (Dollars in thousands) | ||||||||||||||
| Greater than or equal to 1.5 | $— | —% | $3,456 | 46% | $285,438 | 62% | $271,985 | 57% | $348,016 | 50% | $1,479,369 | 47% | $2,388,264 | 50% |
| Greater than or equal to 1.2 and less than 1.5 | — | —% | — | —% | 81,084 | 48% | 4,453 | 54% | 27,150 | 52% | 282,786 | 60% | 395,473 | 57% |
| Greater than or equal to 1.0 and less than 1.2 | — | —% | 27,144 | 33% | 86,871 | 29% | 328,457 | 45% | 30,270 | 56% | 63,302 | 71% | 536,044 | 46% |
| Less than 1.0 | — | —% | — | —% | 53,486 | 54% | 26,968 | 52% | 18,378 | 54% | 56,996 | 63% | 155,828 | 57% |
| Total | $— | —% | $30,600 | 35% | $506,879 | 53% | $631,863 | 51% | $423,814 | 51% | $1,882,453 | 50% | $3,475,609 | 51% |
| 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Total | ||||||||||||||
| As of December 31, 2023: | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV |
| Debt Service Coverage Ratio: | ||||||||||||||
| Greater than or equal to 1.5 | $3,444 | 46% | $285,481 | 62% | $272,661 | 57% | $370,299 | 51% | $449,973 | 55% | $1,056,159 | 44% | $2,438,017 | 50% |
| Greater than or equal to 1.2 and less than 1.5 | — | —% | 76,122 | 49% | 4,500 | 55% | 36,534 | 57% | 108,232 | 64% | 177,489 | 57% | 402,877 | 58% |
| Greater than or equal to 1.0 and less than 1.2 | 40,727 | 38% | 105,578 | 32% | 328,722 | 45% | 28,935 | 54% | — | —% | 63,972 | 71% | 567,934 | 46% |
| Less than 1.0 | — | —% | 53,470 | 54% | 26,960 | 52% | — | —% | 2,545 | 80% | 53,196 | 52% | 136,171 | 53% |
| Total | $44,171 | 39% | $520,651 | 53% | $632,843 | 51% | $435,768 | 52% | $560,750 | 57% | $1,350,816 | 47% | $3,544,999 | 51% |
LTV and DSC ratios for our agricultural mortgage loans are calculated at the time of loan origination and are evaluated annually for each loan using land value averages. A DSC ratio of less than 1.0 indicates that a property's operations do not generate sufficient income to cover debt payments. An LTV ratio in excess of 100% indicates the unpaid loan amount exceeds the value of the underlying collateral. All of our agricultural mortgage loans that have a debt service coverage ratio of less than 1.0 are performing under the original contractual loan terms at March 31, 2024 and December 31, 2023.
The amortized cost of our agricultural mortgage loan portfolio by LTV and DSC ratios based on the most recent information collected was as follows at March 31, 2024 and December 31, 2023 (by year of origination):
| 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As of March 31, 2024: | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV |
| Debt Service Coverage Ratio: · (Dollars in thousands) | ||||||||||||||
| Greater than or equal to 1.5 | $— | —% | $26,865 | 59% | $61,331 | 53% | $45,598 | 56% | $90,066 | 45% | $34,000 | 42% | $257,860 | 50% |
| Greater than or equal to 1.2 and less than 1.5 | — | —% | 17,755 | 59% | 88,146 | 53% | 51,510 | 51% | 26,352 | 34% | — | —% | 183,763 | 50% |
| Greater than or equal to 1.0 and less than 1.2 | 897 | 36% | 3,988 | 43% | 3,058 | 55% | 9,224 | 57% | 894 | 58% | — | —% | 18,061 | 52% |
| Less than 1.0 | — | —% | — | —% | 37,943 | 36% | 25,954 | 50% | 48,877 | 48% | 2,127 | 33% | 114,901 | 44% |
| Total | $897 | 36% | $48,608 | 58% | $190,478 | 50% | $132,286 | 53% | $166,189 | 44% | $36,127 | 41% | $574,585 | 49% |
| 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Total | ||||||||||||||
| As of December 31, 2023: | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV | AmortizedCost | AverageLTV |
| Debt Service Coverage Ratio: | ||||||||||||||
| Greater than or equal to 1.5 | $26,890 | 59% | $61,374 | 54% | $46,060 | 57% | $91,060 | 46% | $— | —% | $34,000 | 42% | $259,384 | 50% |
| Greater than or equal to 1.2 and less than 1.5 | 17,798 | 59% | 89,548 | 54% | 51,819 | 52% | 27,433 | 32% | — | —% | — | —% | 186,598 | 51% |
| Greater than or equal to 1.0 and less than 1.2 | 3,988 | 43% | 3,080 | 55% | 9,246 | 57% | 902 | 59% | — | —% | — | —% | 17,216 | 53% |
| Less than 1.0 | — | —% | 38,675 | 37% | 26,514 | 51% | 49,105 | 48% | 2,141 | 33% | — | —% | 116,435 | 45% |
| Total | $48,676 | 58% | $192,677 | 51% | $133,639 | 54% | $168,500 | 44% | $2,141 | 33% | $34,000 | 42% | $579,633 | 49% |
We closely monitor loan performance for our commercial, agricultural and residential mortgage loan portfolios. Aging of financing receivables is summarized in the following table (by year of origination):
| 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Total | |
|---|---|---|---|---|---|---|---|
| As of March 31, 2024: · (Dollars in thousands) | |||||||
| Commercial mortgage loans | |||||||
| Current | $— | $30,600 | $506,879 | $631,863 | $423,814 | $1,882,453 | $3,475,609 |
| 30 - 59 days past due | — | — | — | — | — | — | — |
| 60 - 89 days past due | — | — | — | — | — | — | — |
| 90 days or more past due | — | — | — | — | — | — | — |
| Total commercial mortgage loans | $— | $30,600 | $506,879 | $631,863 | $423,814 | $1,882,453 | $3,475,609 |
| Agricultural mortgage loans | |||||||
| Current | $897 | $48,608 | $190,478 | $130,102 | $166,189 | $36,127 | $572,401 |
| 30 - 59 days past due | — | — | — | — | — | — | — |
| 60 - 89 days past due | — | — | — | — | — | — | — |
| 90 days or more past due | — | — | — | 2,184 | — | — | 2,184 |
| Total agricultural mortgage loans | $897 | $48,608 | $190,478 | $132,286 | $166,189 | $36,127 | $574,585 |
| Residential mortgage loans | |||||||
| Current | $28,212 | $1,169,009 | $1,415,122 | $326,677 | $152,853 | $18,766 | $3,110,639 |
| 30 - 59 days past due | — | — | 2,760 | — | — | — | 2,760 |
| 60 - 89 days past due | — | 12,381 | 26,227 | 3,765 | 5,079 | 395 | 47,847 |
| 90 days or more past due | — | 25,880 | 52,277 | 22,965 | 9,155 | 2,127 | 112,404 |
| Total residential mortgage loans | $28,212 | $1,207,270 | $1,496,386 | $353,407 | $167,087 | $21,288 | $3,273,650 |
| 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Total | |
| As of December 31, 2023: | (Dollars in thousands) | ||||||
| Commercial mortgage loans | |||||||
| Current | $44,171 | $520,651 | $632,843 | $435,768 | $560,750 | $1,350,816 | $3,544,999 |
| 30 - 59 days past due | — | — | — | — | — | — | — |
| 60 - 89 days past due | — | — | — | — | — | — | — |
| 90 days or more past due | — | — | — | — | — | — | — |
| Total commercial mortgage loans | $44,171 | $520,651 | $632,843 | $435,768 | $560,750 | $1,350,816 | $3,544,999 |
| Agricultural mortgage loans | |||||||
| Current | $48,676 | $182,273 | $131,448 | $168,500 | $2,141 | $34,000 | $567,038 |
| 30 - 59 days past due | — | — | — | — | — | — | — |
| 60 - 89 days past due | — | — | — | — | — | — | — |
| 90 days or more past due | — | 10,404 | 2,191 | — | — | — | 12,595 |
| Total agricultural mortgage loans | $48,676 | $192,677 | $133,639 | $168,500 | $2,141 | $34,000 | $579,633 |
| Residential mortgage loans | |||||||
| Current | $1,183,248 | $1,493,165 | $365,704 | $161,426 | $22,654 | $794 | $3,226,991 |
| 30 - 59 days past due | 21,367 | 58,420 | 10,253 | 5,731 | 4,988 | — | 100,759 |
| 60 - 89 days past due | 5,017 | 22,383 | 3,908 | 1,839 | 99 | — | 33,246 |
| 90 days or more past due | 18,558 | 38,255 | 23,707 | 5,275 | 3,398 | 908 | 90,101 |
| Total residential mortgage loans | $1,228,190 | $1,612,223 | $403,572 | $174,271 | $31,139 | $1,702 | $3,451,097 |
Commercial, agricultural and residential mortgage loans are considered nonperforming when they become 90 days or more past due. When loans become nonperforming, we place them on non-accrual status and discontinue recognizing interest income. If payments are received on a nonperforming loan, interest income is recognized to the extent it would have been recognized if normal principal and interest would have been received timely. If payments are received to bring a nonperforming loan back to less than 90 days past due, we will resume accruing interest income on that loan. There were 198 loans in non-accrual status at March 31, 2024 and 155 loans in non-accrual status at December 31, 2023. During the three months ended March 31, 2024 and 2023, we recognized interest income of $270 thousand and $15 thousand, respectively, on loans which were in non-accrual status at the respective period end.
Loan Modifications
Our commercial, agricultural and residential mortgage loans may be subject to loan modifications. Loan modifications may be granted to borrowers experiencing financial difficulty and could include principal forgiveness, interest rate reduction, an other-than-significant delay or a term extension. We consider the following factors in determining whether or not a borrower is experiencing financial difficulty:
borrower is in default,
borrower has declared bankruptcy,
there is growing concern about the borrower's ability to continue as a going concern,
borrower has insufficient cash flows to service debt,
borrower's inability to obtain funds from other sources, and
there is a breach of financial covenants by the borrower.
A loan modification typically does not result in a change in valuation allowance as it is already incorporated into our allowance methodology. However, if we grant a borrower experiencing financial difficulty principal forgiveness, the amount of principal forgiven would be written off, which would reduce the amortized cost of the loan and result in an adjustment to the valuation allowance.
There wereno significant mortgage loan modifications for the three months ended March 31, 2024 and 2023, respectively.
- Variable Interest Entities
We have relationships with various types of entities which may be VIEs. Certain VIEs are consolidated in our financial results.
Consolidated Variable Interest Entities
We are invested in multiple investment company real estate limited partnerships which own various limited liability companies that invest in residential real estate properties andone real estate limited liability company that invests in a commercial real estate property. These entities are VIE's as the legal entities equity investors have insufficient equity at risk and lack of power to direct the activities that most significantly impact the economic performance. We determined we are the primary beneficiary as a result of our power to control the entities through our significant ownership. Due to the nature of the investment company real estate investments, the investments balance will fluctuate based on changes in the fair value of the properties as well as when purchases and sales of properties are made. The investment balance in the commercial real estate property is held at depreciated cost, and is expected to decrease over time.
We are invested intwo investment company limited liability companies that invest in operating entities which hold multifamily real estate properties. The entities are VIEs and we have determined we are the primary beneficiary as a result of our power to control the entities through our significant ownership. The investment balance, which represent equity interests in the investment company limited liability companies, fluctuate based on changes in the fair value of the properties and the performance of the operating entities.
We are invested in a limited partnership feeder fund which invests in a separate limited partnership fund, which holds infrastructure credit assets. The feeder fund limited partnership is a VIE, and we determined we are the primary beneficiary as a result of our significant ownership of the limited partnership and our obligation to absorb losses or receive benefits from the VIE. We have consolidated the assets and liabilities of the limited partnership, which primarily consists of equity interest in a limited partnership.
We are invested inone investment company limited partnership which holds residual interest investments. The entity is a VIE as we have determined we are the primary beneficiary. Because the limited partnership is an investment, changes in fair value of the underlying residual interest investments are reported as a component of net investment income.
We are invested inone investment company limited liability company that invests in core infrastructure assets typically held through an interest in limited liability companies. The entity is a VIE and we have determined we are the primary beneficiary as a result of our power to control the entity through significant ownership and our obligation to absorb losses or receive benefits from the VIE. The VIE meets the definition of an investment company, which requires the investment balance to be held at fair value.
The carrying amounts of our consolidated VIE assets, which can only be used to settle obligations of the consolidated VIEs, and liabilities of consolidated VIEs for which creditors do not have recourse were as follows:
| March 31, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| TotalAssets | TotalLiabilities | TotalAssets | TotalLiabilities | |
| (Dollars in thousands) | ||||
| Real estate investments | $1,408,777 | $79,501 | $1,383,120 | $92,299 |
| Real estate limited liability companies | 33,421 | 138 | 47,005 | 149 |
| Limited partnership funds | 359,768 | 216 | 353,610 | 289 |
| Residual interest | 150,001 | — | — | — |
| Infrastructure limited liability companies | 110,904 | 772 | 107,942 | 783 |
| $2,062,871 | $80,627 | $1,891,677 | $93,520 | |
Unconsolidated Variable Interest Entities
We provided debt funding to various special purpose vehicles, which are used to acquire and hold various types of loans or receivables. These legal entities are deemed VIEs because there is insufficient equity at risk. We have determined we are not the primary beneficiary as we do not control the activities that most significantly impact the economic performance of the VIEs. Our investments in these VIEs are reported in Fixed maturity securities, available for sale in the Consolidated Balance Sheets.
The carrying value and maximum loss exposure for our unconsolidated VIEs were as follows:
| March 31, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| AssetCarrying Value | Maximum Exposure to Loss | AssetCarrying Value | Maximum Exposure to Loss | |
| (Dollars in thousands) | ||||
| Fixed maturity securities, available for sale | $2,304,405 | $2,304,405 | $2,438,074 | $2,438,074 |
- Derivative Instruments
We use derivative instruments to manage risks. We have derivatives that are designated as hedging instruments and others that are not designated as hedging instruments. Any change in the fair value of the derivatives is recognized immediately in the Consolidated Statements of Operations.
The notional and fair values of our derivative instruments, including derivative instruments embedded in fixed index annuity contracts, presented in the Consolidated Balance Sheets are as follows:
| March 31, 2024 · December 31, 2023 | ||||||
|---|---|---|---|---|---|---|
| Notional · Fair Value · Notional · Fair Value | ||||||
| (Dollars in thousands) | ||||||
| Derivatives not designated as hedging instruments | ||||||
| Assets | ||||||
| Derivative instruments | ||||||
| Call options | $41,614,193 | $1,617,000 | $41,547,731 | $1,207,288 | ||
| $41,614,193 | $1,617,000 | $41,547,731 | $1,207,288 | |||
| Liabilities | ||||||
| Policy benefit reserves - annuity products | ||||||
| Fixed index annuities - embedded derivatives, net | $5,273,407 | $5,181,894 | ||||
| Funds withheld for reinsurance liabilities | ||||||
| Reinsurance related embedded derivative | (298,254) | (256,776) | ||||
| $4,975,153 | $4,925,118 | |||||
Derivatives Designated as Hedging Instruments
We used interest rate swaps designated and accounted for as fair value hedges to protect a portfolio of fixed-rate fixed maturity securities against changes in fair value due to changes in interest rates. Our interest rate swap contracts allowed us to pay a fixed rate and receive a floating rate utilizing the Secured Overnight Financing Rate at specified intervals based on a notional amount. Interest rate swaps were carried at fair value and presented as Derivative instruments on the Consolidated Balance Sheets.
For derivative instruments that were designated and qualified as a fair value hedge, the gain or loss on the portion of the derivative instrument included in the assessment of hedge effectiveness and the offsetting gain or loss on the hedged item attributable to the hedged risk were recognized in the same line item in the Consolidated Statements of Operations. The change in unrealized gain or loss attributable to interest rate changes on the fixed maturity securities that were designated as part of the hedge were reclassified out of Accumulated other comprehensive income (loss) into Change in fair value of derivatives in the Consolidated Statements of Operations. The remaining change in unrealized gain or loss on the hedged item not associated with the risk being hedged was recognized as a component of Other comprehensive income.
The following represents the amortized cost and cumulative fair value hedging adjustments included in the hedged assets:
| Line Item in the Consolidated Balance Sheets in Which Hedged Item is Included | Amortized Costof Hedged Item | Cumulative Amount of Fair Value Basis Adjustment Gain (Loss) | ||
|---|---|---|---|---|
| March 31, 2024 | December 31, 2023 | March 31, 2024 | December 31, 2023 | |
| (Dollars in thousands) | ||||
| Fixed maturities, available for sale: | ||||
| Current hedging relationships | $— | $— | $— | $— |
| Discontinued hedging relationships | 1,205,204 | 1,261,509 | (57,146) | (62,385) |
The following represents a summary of the gains (losses) related to the derivatives and hedged items that qualify for fair value hedge accounting:
| Derivative | Hedged Item | Net | Amount Excluded:Recognized in Income Immediately | |
|---|---|---|---|---|
| (Dollars in thousands) | ||||
| Interest rate swaps | $— | $— | $— | $— |
| Interest rate swaps | $(12,991) | $14,116 | $1,125 | $— |
Derivatives Not Designated as Hedging Instruments
We have fixed index annuity products that guarantee the return of principal to the policyholder and credit interest based on a percentage of the gain in a specified market index. When fixed index annuity deposits are received, a portion of the deposit is used to purchase derivatives consisting of call options on the applicable market indices to fund the index credits due to fixed index annuity policyholders. Substantially all such call options areone year options purchased to match the funding requirements of the underlying policies. The call options are marked to fair value with the change in fair value included as a component of revenues. The change in fair value of derivatives includes the gains or losses recognized at the expiration of the option term and the changes in fair value for open positions. On the respective anniversary dates of the index policies, the index used to compute the index credit is reset and we purchase new call options to fund the next index credit. We manage the cost of these purchases through the terms of our fixed index annuities, which permit us to change caps, participation rates, and/or asset fees, subject to guaranteed minimums on each policy's anniversary date. By adjusting caps, participation rates, or asset fees, we can generally manage option costs except in cases where the contractual features would prevent further modifications.
The changes in fair value of derivatives not designated as hedging instruments included in the Consolidated Statements of Operations are as follows:
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| (Dollars in thousands) | ||
| Change in fair value of derivatives: | ||
| Call options | $409,767 | $43,444 |
| Warrants | — | 1,321 |
| $409,767 | $44,765 | |
| Change in fair value of embedded derivatives: | ||
| Fixed index annuities - embedded derivatives | $203,680 | $340,060 |
| Reinsurance related embedded derivative | (41,478) | 64,380 |
| $162,202 | $404,440 | |
Derivative Exposure
We attempt to mitigate potential risk of loss due to the nonperformance of the counterparties through a regular monitoring process which evaluates the program's effectiveness. We do not purchase derivative instruments that would require payment or collateral to another institution and our derivative instruments do not contain counterparty credit-risk-related contingent features. We are exposed to risk of loss in the event of nonperformance by the counterparties and, accordingly, we purchase our derivative instruments from multiple counterparties and evaluate the creditworthiness of all counterparties prior to purchase of the contracts. All non-exchange traded derivative instruments have been purchased from nationally recognized financial institutions with a Standard and Poor's credit rating of A- or higher at the time of purchase and the maximum credit exposure to any single counterparty is subject to concentration limits. We also have credit support agreements with each counterparty that allow us to request the counterparty to provide collateral to us when the fair value of our exposure to the counterparty exceeds specified amounts.
The notional amount and fair value of our call options by counterparty and each counterparty's current credit rating are as follows:
| March 31, 2024 · December 31, 2023 | ||||||
|---|---|---|---|---|---|---|
| Counterparty | Credit Rating (S&P) | Credit Rating (Moody's) | NotionalAmount | Fair Value | NotionalAmount | Fair Value |
| (Dollars in thousands) | ||||||
| Bank of America | A+ | Aa1 | $5,257,044 | $155,608 | $5,090,138 | $101,863 |
| Barclays | A+ | A1 | 1,507,128 | 58,281 | 1,787,748 | 60,495 |
| Canadian Imperial Bank of Commerce | A+ | Aa2 | 1,696,844 | 60,795 | 1,438,835 | 48,660 |
| Citibank, N.A. | A+ | Aa3 | 2,522,575 | 94,411 | 3,042,872 | 61,580 |
| Credit Suisse | A+ | A3 | 42,607 | 1,532 | 378,613 | 7,130 |
| Goldman Sachs | A+ | A1 | 590,973 | 13,441 | 250,609 | 2,958 |
| J.P. Morgan | A+ | Aa2 | 4,709,373 | 183,431 | 4,389,528 | 91,162 |
| Mizuho | A | A1 | 10,983,889 | 512,485 | 10,450,652 | 358,820 |
| Morgan Stanley | A+ | Aa3 | 1,008,975 | 44,079 | 1,459,836 | 30,590 |
| Royal Bank of Canada | AA- | A1 | 3,502,832 | 140,472 | 3,752,133 | 138,639 |
| Societe Generale | A | A1 | 3,048,019 | 109,999 | 3,048,268 | 86,041 |
| Truist | A | A2 | 1,465,739 | 55,459 | 1,500,167 | 50,502 |
| UBS AG | A+ | Aa3 | 2,195,505 | 52,831 | 1,954,997 | 51,108 |
| Wells Fargo | A+ | Aa2 | 3,082,690 | 134,176 | 2,998,787 | 117,626 |
| Exchange traded | — | — | 4,548 | 114 | ||
| $41,614,193 | $1,617,000 | $41,547,731 | $1,207,288 | |||
As of March 31, 2024 and December 31, 2023, we held $1.6 billion and $1.2 billion, respectively, of cash and cash equivalents and other investments from counterparties for derivative collateral, which is included in Other liabilities on our Consolidated Balance Sheets. This derivative collateral limits the maximum amount of economic loss due to credit risk that we would incur if the counterparties failed completely to perform according to the terms of the contracts to $22.1 million and $3.5 million at March 31, 2024 and December 31, 2023, respectively.
The future index credits on our fixed index annuities are treated as a "series of embedded derivatives" over the expected life of the applicable contract. We do not purchase call options to fund the index liabilities which may arise after the next policy anniversary date. We must value both the call options and the related forward embedded options in the policies at fair value.
We cede certain fixed index annuity product liabilities to third party reinsurers on a modified coinsurance basis which results in an embedded derivative. The obligation to pay the total return on the assets supporting liabilities associated with this reinsurance agreement represents a total return swap. The fair value of the total return swap is based on the unrealized gains and losses of the underlying assets held in the modified coinsurance portfolio. The reinsurance related embedded derivative is reported in Funds withheld for reinsurance liabilities on the Consolidated Balance Sheets and the change in the fair value of the embedded derivative is reported in Change in fair value of embedded derivatives on the Consolidated Statements of Operations.
- Deferred Policy Acquisition Costs and Deferred Sales Inducements
Deferred Policy Acquisition Costs
The following tables present the balances and changes in deferred policy acquisition costs:
| Three Months Ended March 31, 2024 | ||||
|---|---|---|---|---|
| Fixed Index Annuities | Fixed Rate Annuities | Single Premium Immediate Annuities | Total | |
| (Dollars in thousands) | ||||
| Balance, beginning of period | $2,957,464 | $109,187 | $3,629 | $3,070,280 |
| Capitalizations | 159,143 | 32,655 | 16 | 191,814 |
| Amortization expense | (69,525) | (7,671) | (141) | (77,337) |
| Balance, end of period | $3,047,082 | $134,171 | $3,504 | $3,184,757 |
| Year Ended December 31, 2023 | ||||
|---|---|---|---|---|
| Fixed Index Annuities | Fixed Rate Annuities | Single Premium Immediate Annuities | Total | |
| (Dollars in thousands) | ||||
| Balance, beginning of period | $2,649,322 | $120,105 | $4,216 | $2,773,643 |
| Capitalizations | 557,749 | 18,536 | 52 | 576,337 |
| Amortization expense | (249,607) | (29,454) | (639) | (279,700) |
| Balance, end of period | $2,957,464 | $109,187 | $3,629 | $3,070,280 |
Deferred Sales Inducements
The following tables present the balances and changes in deferred sales inducements:
| Three Months Ended March 31, 2024 | |||
|---|---|---|---|
| Fixed IndexAnnuities | Fixed RateAnnuities | Total | |
| (Dollars in thousands) | |||
| Balance, beginning of period | $2,342,486 | $24,738 | $2,367,224 |
| Capitalizations | 127,687 | 17 | 127,704 |
| Amortization expense | (53,526) | (688) | (54,214) |
| Balance, end of period | $2,416,647 | $24,067 | $2,440,714 |
| Year Ended December 31, 2023 | |||
|---|---|---|---|
| Fixed IndexAnnuities | Fixed RateAnnuities | Total | |
| (Dollars in thousands) | |||
| Balance, beginning of period | $2,017,960 | $27,723 | $2,045,683 |
| Capitalizations | 513,726 | 67 | 513,793 |
| Amortization expense | (189,200) | (3,052) | (192,252) |
| Balance, end of period | $2,342,486 | $24,738 | $2,367,224 |
- Policyholder Liabilities
Liability for Future Policy Benefits
The liability for future policy benefits consists only of the liability associated with single premium immediate annuities (SPIA) with life contingencies. As this business has no future expected premiums, the rollforward presented below is the present value of expected future benefits. The balances of and changes in the liability for future policy benefits for the three months ended March 31, 2024 and year ended December 31, 2023 is as follows:
| Present Value of Expected Future Policy Benefits | ||
|---|---|---|
| Three Months Ended March 31, 2024 | Year EndedDecember 31, 2023 | |
| (Dollars in thousands) | ||
| Balance, beginning of period | $303,200 | $318,677 |
| Beginning balance at original discount rate | 317,634 | 342,453 |
| Effect of changes in cash flow assumptions | — | (4,607) |
| Effect of actual variances from expected experience | (102) | (1,887) |
| Adjusted beginning of year balance | 317,532 | 335,959 |
| Issuances | 796 | 6,945 |
| Interest accrual | 3,295 | 13,710 |
| Derecognition (lapses and benefit payments) | (9,493) | (38,980) |
| Ending balance at original discount rate | 312,130 | 317,634 |
| Effect of changes in discount rate assumptions | (18,187) | (14,434) |
| Balance, end of period | $293,943 | $303,200 |
The reconciliation of the net liability for future policy benefits to the liability for future policy benefits included in policy benefit reserves in the Consolidated Balance Sheets is as follows:
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| (Dollars in thousands) | ||
| Liability for future policy benefits | $293,943 | $303,200 |
| Deferred profit liability | 22,281 | 22,455 |
| Liability for future policy benefits included in policy benefit reserves | 316,224 | 325,655 |
| Less: Reinsurance recoverable | (2,615) | (2,496) |
| Net liability for future policy benefits, after reinsurance recoverable | $313,609 | $323,159 |
The weighted-average liability duration of the liability for future policy benefits is as follows:
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| SPIA With Life Contingency: | ||
| Weighted-average liability duration of the liability for future policy benefits (years) | 7.15 | 6.56 |
The following table presents the amount of undiscounted expected future benefit payments and expected gross premiums:
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| (Dollars in thousands) | ||
| SPIA With Life Contingency: | ||
| Expected future benefit payments | $410,285 | $447,669 |
| Expected future gross premiums | — | — |
The amount of revenue and interest associated with the liability for future policy benefits recognized in the Consolidated Statement of Operations for the three months ended March 31, 2024 and year ended December 31, 2023 is as follows:
| Three Months Ended March 31, 2024 · Year EndedDecember 31, 2023 | ||||
|---|---|---|---|---|
| Gross Premiumsor Assessments | InterestExpense | Gross Premiums or Assessments | InterestExpense | |
| (Dollars in thousands) | ||||
| SPIA With Life Contingency | $764 | $3,271 | $7,608 | $13,626 |
| Total | $764 | $3,271 | $7,608 | $13,626 |
The weighted-average interest rate is as follows:
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| Interest accretion rate | 4.26% | 4.26% |
| Current discount rate | 5.23% | 5.00% |
Market Risk Benefits
The balances of and changes in the net market risk benefit (MRB) assets and liabilities for the three months ended March 31, 2024 and year ended December 31, 2023 is as follows:
| Three Months Ended March 31, 2024 | Year EndedDecember 31, 2023 | |||
|---|---|---|---|---|
| Fixed RateAnnuities | Fixed IndexAnnuities | Fixed RateAnnuities | Fixed IndexAnnuities | |
| (Dollars in thousands) | ||||
| Balance, beginning of period | $60,187 | $2,606,673 | $37,863 | $2,187,758 |
| Balance, beginning of period, before effect of changes in the instrument-specific credit risk | 63,573 | 2,544,939 | 44,355 | 2,453,169 |
| Issuances | 7 | 41,126 | 32 | 289,939 |
| Interest accrual | 973 | 42,184 | 3,139 | 155,512 |
| Attributed fees collected | 284 | 33,800 | 1,216 | 128,437 |
| Benefits payments | — | — | — | — |
| Effect of changes in interest rates | (3,912) | (208,365) | (380) | (126,255) |
| Effect of changes in equity markets | — | (64,867) | — | (48,164) |
| Effect of changes in equity index volatility | — | 28,599 | — | (77,023) |
| Effect of changes in future expected policyholder behavior | 73 | 297 | (1,509) | (11,582) |
| Effect of changes in other future expected assumptions | — | — | 16,720 | (219,094) |
| Balance, end of period, before effect of changes in the instrument-specific credit | 60,998 | 2,417,713 | 63,573 | 2,544,939 |
| Effect of changes in the instrument-specific credit risk | (1,899) | 121,508 | (3,386) | 61,734 |
| Balance, end of period | 59,099 | 2,539,221 | 60,187 | 2,606,673 |
| Reinsured MRB, end of period | 18,256 | 609,566 | 18,391 | 640,826 |
| Balance, end of period, net of reinsurance | $40,843 | $1,929,655 | $41,796 | $1,965,847 |
| Net amount at risk (a) | $268,085 | $11,725,220 | $266,438 | $11,721,734 |
| Weighted average attained age of contract holders (years) | 70 | 71 | 70 | 71 |
The following is a reconciliation of market risk benefits by amounts in an asset position and in a liability position to market risk benefit amounts included in Market risk benefit asset and Market risk benefit reserves, respectively, in the Consolidated Balance Sheets:
| March 31, 2024 | |||
|---|---|---|---|
| Asset | Liability | Net Liability | |
| (Dollars in thousands) | |||
| Fixed Index Annuities | $522,323 | $3,061,544 | $2,539,221 |
| Fixed Rate Annuities | 2,275 | 61,374 | 59,099 |
| Total | $524,598 | $3,122,918 | $2,598,320 |
| December 31, 2023 | |||
|---|---|---|---|
| Asset | Liability | Net Liability | |
| (Dollars in thousands) | |||
| Fixed Index Annuities | $477,306 | $3,083,979 | $2,606,673 |
| Fixed Rate Annuities | 2,388 | 62,575 | 60,187 |
| Total | $479,694 | $3,146,554 | $2,666,860 |
Reinsured Market Risk Benefits
The following table presents the balances and changes in reinsured market risk benefit assets and liabilities associated with fixed index annuities for the three months ended March 31, 2024 and year ended December 31, 2023:
| Three Months Ended March 31, 2024 | Year EndedDecember 31, 2023 | |||
|---|---|---|---|---|
| Fixed RateAnnuities | Fixed IndexAnnuities | Fixed RateAnnuities | Fixed IndexAnnuities | |
| (Dollars in thousands) | ||||
| Balance, beginning of period | $18,391 | $640,826 | $10,656 | $593,959 |
| Issuances | — | 57 | — | 146,898 |
| Interest accrual | 274 | 9,527 | 775 | 33,503 |
| Attributed fees collected | 7 | 10,276 | 67 | 32,036 |
| Benefits payments | — | — | — | — |
| Effect of changes in interest rates | (634) | (42,876) | 1,407 | 14,700 |
| Effect of changes in equity markets | — | (21,174) | — | (22,775) |
| Effect of changes in equity index volatility | — | 6,817 | — | (18,656) |
| Effect of changes in future expected policyholder behavior | 218 | 6,113 | (128) | 5,855 |
| Effect of changes in other future expected assumptions | — | — | 5,614 | (144,694) |
| Balance, end of period | $18,256 | $609,566 | $18,391 | $640,826 |
| Net amount at risk (a) | $75,941 | $2,877,855 | $75,281 | $2,853,318 |
| Weighted average attained age of contract holders (years) | 70 | 70 | 70 | 70 |
The following is a reconciliation of reinsurance market risk benefits by amounts in an asset position and in liability position to market risk benefit amounts included in Coinsurance deposits and Other liabilities, respectively, in the Consolidated Balance Sheets:
| March 31, 2024 | |||
|---|---|---|---|
| Asset | Liability | Net Asset | |
| (Dollars in thousands) | |||
| Fixed Index Annuities | $785,410 | $175,844 | $609,566 |
| Fixed Rate Annuities | 18,488 | 232 | 18,256 |
| Total | $803,898 | $176,076 | $627,822 |
| December 31, 2023 | |||
|---|---|---|---|
| Asset | Liability | Net Asset | |
| (Dollars in thousands) | |||
| Fixed Index Annuities | $820,006 | $179,180 | $640,826 |
| Fixed Rate Annuities | 18,628 | 237 | 18,391 |
| Total | $838,634 | $179,417 | $659,217 |
Significant Inputs for Fair Value Measurement - Market Risk Benefits
The following tables provides a summary of the significant inputs and assumptions used in the fair value measurements of market risk benefits:
| March 31, 2024 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Fair Value · ValuationTechnique · Significant Inputsand Assumptions · Range · WeightedAverage | ||||||||
| (in thousands) | ||||||||
| Market risk benefits | $2,598,320 | Discounted cash flow | Utilization (a) | 0.04% - 47.37% | 6.54% | |||
| Ceded market risk benefits | 627,822 | Option budget (b) | 1.85% - 2.75% | 2.30% | ||||
| Risk-free interest rate (c) | 3.31% - 5.04% | 3.65% | ||||||
| Nonperformance risk (d) | 0.39% - 2.59% | 1.91% | ||||||
| Mortality (e) | 0.01% - 46.00% | 3.99% | ||||||
| Lapse (f) | 0.25% - 40.00% | 3.64% | ||||||
| December 31, 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Fair Value · ValuationTechnique · Significant Inputsand Assumptions · Range · WeightedAverage | ||||||||
| (in thousands) | ||||||||
| Market risk benefits | $2,666,860 | Discounted cash flow | Utilization (a) | 0.04% - 47.37% | 6.55% | |||
| Ceded market risk benefits | 659,217 | Option budget (b) | 1.85% - 2.75% | 2.29% | ||||
| Risk-free interest rate (c) | 2.98% - 4.76% | 3.35% | ||||||
| Nonperformance risk (d) | 0.53% - 2.66% | 1.98% | ||||||
| Mortality (e) | 0.01%- 46.00% | 3.97% | ||||||
| Lapse (f) | 0.25%- 40.00% | 3.70% | ||||||
(a)The utilization assumption represents the percentage of policyholders who will elect to receive lifetime income benefit payments in a given year. The range and weighted average of this assumption can vary from year to year depending on the characteristics of policies in a given cohort within the range. A decrease (increase) in the utilization assumption used in the fair value of market risk benefits could lead to favorable (unfavorable) changes in the market risk benefits.
(b)The option budget assumption represents the expected cost of annual call options we will purchase in the future. An increase (decrease) in the option budget assumption used in the fair value of market risk benefits could lead to favorable (unfavorable) changes in the market risk benefits.
(c)The risk-free interest rate assumption impacts the discount rate used in the discounted future cash flow valuation. An increase (decrease) in the risk-free interest rate assumption used in the fair value of market risk benefits could lead to favorable (unfavorable) changes in the market risk benefits.
(d)The nonperformance risk assumption impacts the discount rate used in the discounted future cash flow valuation and includes our own credit risk based on the current market credit spreads for debt-like instruments we have issued and are available in the market. Additionally, the nonperformance risk assumption includes the counterparty credit risk used in the fair value measurement of ceded market risk benefits which is determined using the current market credit spreads based on the counterparty credit rating. An increase (decrease) in the nonperformance risk assumption for own credit risk used in the fair value of market risk benefits could lead to favorable (unfavorable) changes in the market risk benefits. An decrease (increase) in the nonperformance risk assumption for counterparty credit risk used in the fair value of ceded market risk benefits could lead to favorable (unfavorable) changes in the ceded market risk benefits.
(e)The mortality rate assumptions are set based on a combination of company and industry experience, adjusted for improvement factors. Mortality rates vary by age and by demographic characteristics such as gender. An increase (decrease) in the mortality rate assumptions used in the fair value of market risk benefits could lead to favorable (unfavorable) changes in the market risk benefits.
(f)The lapse rate assumptions represent the expected rate of full surrenders which are set based on product type or feature and whether a policy is subject to surrender charges. An increase (decrease) in lapse rate assumptions used in the fair value of market risk benefits could lead to favorable (unfavorable) changes in the market risk benefits.
During the three months ended March 31, 2024, the Company did not make any changes to the significant inputs and assumptions used in the fair value measurements of market risk benefits.
During the year ended December 31, 2023, the Company made the following notable changes to significant inputs and assumptions resulting in changes in the fair value measurement of market risk benefits:
Utilization assumptions were increased resulting in an increase to the market risk benefits liability and a decrease to net income.
Option budget assumptions were changed to increase the near term assumption and decrease the long-term assumption. There was no change to the grading of these assumptions. The net impact of these changes resulted in an increase in the market risk benefits and a decrease to net income.
Mortality assumptions were increased resulting in a decrease to the market risk benefits liability and an increase to net income.
Lapse assumptions were increased resulting in a decrease to the market risk benefits liability and an increase to net income.
Policyholder Account Balances
The following table presents the balances and changes in policyholders’ account balances:
| Three Months Ended March 31, 2024 · Year EndedDecember 31, 2023 | ||||
|---|---|---|---|---|
| Fixed RateAnnuities | Fixed IndexAnnuities | Fixed Rate Annuities | Fixed Index Annuities | |
| (Dollars in thousands) | ||||
| Balance, beginning of period | $5,913,965 | $55,453,972 | $6,589,577 | $53,826,234 |
| Issuances | 1,232,426 | 1,866,523 | 840,022 | 7,555,709 |
| Premiums received | 566 | 17,116 | 12,472 | 152,532 |
| Policy charges | (2,256) | (123,631) | (3,428) | (217,523) |
| Surrenders and withdrawals | (1,464,230) | (1,965,003) | (1,668,966) | (6,122,084) |
| Benefit payments | (3,715) | (232,754) | (13,085) | (836,507) |
| Interest credited | 43,851 | 444,399 | 163,918 | 1,096,493 |
| Other | 5,426 | 1,099 | (6,545) | (882) |
| Balance, end of period | $5,726,033 | $55,461,721 | $5,913,965 | $55,453,972 |
| Weighted-average crediting rate | 3.03% | 3.22% | 2.66% | 2.03% |
| Net amount at risk (a) | $268,085 | $11,725,220 | $266,438 | $11,721,734 |
| Cash surrender value | $5,385,577 | $50,946,469 | $5,571,171 | $50,983,033 |
The following table presents the reconciliation of policyholders’ account balances to policy benefit reserves in the Consolidated Balance Sheets:
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| (Dollars in thousands) | ||
| Fixed index annuities policyholder account balances | $55,461,721 | $55,453,972 |
| Fixed rate annuities policyholder account balances | 5,726,033 | 5,913,965 |
| Embedded derivative adjustment (b) | (548,478) | (818,754) |
| Liability for future policy benefits | 293,943 | 303,200 |
| Deferred profit liability | 22,281 | 22,455 |
| Other | 24,742 | 26,803 |
| Total | $60,980,242 | $60,901,641 |
(b)The embedded derivative adjustment reconciles the account balance to the gross GAAP liability and represents the combination of the host contract and the fair value of the embedded derivatives.
The following table presents the balance of account values by range of guaranteed minimum crediting rates and the related range of the difference, in basis points, between rates being credited to policyholders and the respective guaranteed minimums:
| March 31, 2024 | |||||||
|---|---|---|---|---|---|---|---|
| Range of guaranteedminimumcrediting rate · At guaranteed minimum · 1 to 50 · 51 to 150 · Greater than 150 basis points above · Total | |||||||
| (Dollars in thousands) | |||||||
| Fixed Index Annuities | 0.00% - 0.50% | $— | $1,265,350 | $452,749 | $1,127,714 | $2,845,813 | |
| 0.50% - 1.00% | 2,161,233 | 962,799 | 1,870,378 | 131,984 | 5,126,394 | ||
| 1.00% - 1.50% | 39,737 | 7,902 | — | — | 47,639 | ||
| 1.50% - 2.00% | 50 | — | — | — | 50 | ||
| 2.00% - 2.50% | 118,170 | 63,016 | 8 | — | 181,194 | ||
| 2.50% - 3.00% | 699,138 | — | — | — | 699,138 | ||
| Greater than 3.00% | — | — | — | — | — | ||
| Allocated to index strategies | 46,561,493 | ||||||
| Total | $3,018,328 | $2,299,067 | $2,323,135 | $1,259,698 | $55,461,721 | ||
| Fixed Rate Annuities | 0.00% - 0.50% | $358 | $— | $— | $— | $358 | |
| 0.50% - 1.00% | 50,765 | 167,501 | 1,479,169 | 2,586,341 | 4,283,776 | ||
| 1.00% - 1.50% | 463,258 | 238 | — | — | 463,496 | ||
| 1.50% - 2.00% | 352,534 | 27,694 | 198,956 | 218 | 579,402 | ||
| 2.00% - 2.50% | 17,408 | 23 | — | — | 17,431 | ||
| 2.50% - 3.00% | 329,920 | 6,686 | — | — | 336,606 | ||
| Greater than 3.00% | 44,964 | — | — | — | 44,964 | ||
| Total | $1,259,207 | $202,142 | $1,678,125 | $2,586,559 | $5,726,033 | ||
| December 31, 2023 | |||||||
|---|---|---|---|---|---|---|---|
| Range of guaranteedminimumcrediting rate · At guaranteed minimum · 1 to 50 · 51 to 150 · Greater than 150 basis points above · Total | |||||||
| (Dollars in thousands) | |||||||
| Fixed Index Annuities | 0.00% - 0.50% | $— | $1,032,438 | $466,789 | $1,012,155 | $2,511,382 | |
| 0.50% - 1.00% | 2,276,625 | 1,008,139 | 1,995,206 | 131,412 | 5,411,382 | ||
| 1.00% - 1.50% | 43,029 | 8,190 | — | — | 51,219 | ||
| 1.50% - 2.00% | 50 | — | — | — | 50 | ||
| 2.00% - 2.50% | 121,921 | 68,698 | 8 | — | 190,627 | ||
| 2.50% - 3.00% | 759,353 | — | — | — | 759,353 | ||
| Greater than 3.00% | — | — | — | — | — | ||
| Allocated to index strategies | 46,529,959 | ||||||
| Total | $3,200,978 | $2,117,465 | $2,462,003 | $1,143,567 | $55,453,972 | ||
| Fixed Rate Annuities | 0.00% - 0.50% | $53 | $— | $— | $— | $53 | |
| 0.50% - 1.00% | 51,581 | 172,470 | 2,813,380 | 1,417,915 | 4,455,346 | ||
| 1.00% - 1.50% | 430,052 | 237 | — | — | 430,289 | ||
| 1.50% - 2.00% | 352,184 | 29,378 | 224,846 | 217 | 606,625 | ||
| 2.00% - 2.50% | 18,714 | 23 | — | — | 18,737 | ||
| 2.50% - 3.00% | 349,890 | 6,783 | — | — | 356,673 | ||
| Greater than 3.00% | 46,242 | — | — | — | 46,242 | ||
| Total | $1,248,716 | $208,891 | $3,038,226 | $1,418,132 | $5,913,965 | ||
- Notes and Loan Payable
Notes and loan payable includes the following:
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| (Dollars in thousands) | ||
| Principal | $500,000 | $500,000 |
| Unamortized debt issue costs | (2,196) | (2,353) |
| Unamortized discount | (132) | (142) |
| Original principal | 300,000 | 300,000 |
| Principal paydown | (13,125) | (11,250) |
| Unamortized debt issue costs | (756) | (812) |
| $783,791 | $785,443 | |
On June 16, 2017, we issued $500 million aggregate principal amount of senior unsecured notes due 2027 which bear interest at 5.0% per year and will mature on June 15, 2027 (the "2027 Notes"). The 2027 Notes were issued at a $0.3 million discount, which is being amortized over the term of the 2027 Notes using the effective interest method. Contractual interest is payable semi-annually in arrears each June 15th and December 15th. The initial transaction fees and costs totaling $5.8 million were capitalized as deferred financing costs and are being amortized over the term of the 2027 Notes using the effective interest method.
On February 15, 2022, we entered into afive-year, $300 million unsecured delayed draw term loan credit agreement. On July 6, 2022, we borrowed $300 million under this agreement. We will pay a floating rate of interest on the term loan utilizing SOFR adjusted for a credit spread. The term loan matures on February 15, 2027 and is amortizing at 2.5% annually for the first three years and 5.0% for the last two years.
- Commitments and Contingencies
We are occasionally involved in litigation, both as a defendant and as a plaintiff. In addition, state and federal regulatory bodies, such as state insurance departments, the Securities and Exchange Commission ("SEC") and the Department of Labor, regularly make inquiries and conduct examinations or investigations concerning our compliance with, among other things, insurance laws, securities laws and the Employee Retirement Income Security Act of 1974, as amended.
In accordance with applicable accounting guidelines, we establish an accrued liability for litigation and regulatory matters when those matters present loss contingencies that are both probable and estimable. As a litigation or regulatory matter is developing we, in conjunction with outside counsel, evaluate on an ongoing basis whether the matter presents a loss contingency that meets conditions indicating the need for accrual and/or disclosure, and if not, the matter will continue to be monitored for further developments. If and when the loss contingency related to litigation or regulatory matters is deemed to be both probable and estimable, we will establish an accrued liability with respect to that matter and will continue to monitor the matter for further developments that may affect the amount of the accrued liability.
There can be no assurance that any pending or future litigation will not have a material adverse effect on our business, financial condition, or results of operations.
In addition to our commitments to fund mortgage loans, we have unfunded commitments at March 31, 2024 to limited partnerships of $562.9 million, fixed maturity securities of $1.0 billion, and other investments of $30.6 million.
Through our FHLB membership, we have issued funding agreements to the FHLB in exchange for cash advances. As of March 31, 2024, we hadno FHLB funding agreements outstanding. We are required to provide collateral in excess of the funding agreement amounts outstanding.
- Earnings (Loss) Per Common Share and Stockholders' Equity
Earnings (Loss) Per Common Share
The following table sets forth the computation of earnings (loss) per common share and earnings (loss) per common share - assuming dilution:
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| (Dollars in thousands, except per share data) | ||
| Numerator: | ||
| Net income (loss) available to common stockholders - numerator for earnings (loss) per common share | $332,079 | $(166,913) |
| Denominator: | ||
| Weighted average common shares outstanding | 79,056,171 | 83,416,966 |
| Effect of dilutive securities: | ||
| Stock options and deferred compensation agreements | 320,788 | 597,119 |
| Restricted stock and restricted stock units | 999,345 | 737,283 |
| Antidilutive impact due to net loss | — | (1,334,402) |
| Denominator for earnings (loss) per common share - assuming dilution | 80,376,304 | 83,416,966 |
| Earnings (loss) per common share | $4.20 | $(2.00) |
| Earnings (loss) per common share - assuming dilution | $4.13 | $(2.00) |
There wereno options to purchase shares of our common stock outstanding excluded from the computation of diluted earnings (loss) per common share during the three months ended March 31, 2024 and 2023, as the exercise price of all options outstanding was less than the average market price of our common shares for those periods.
Stockholders' Equity
On June 10, 2020, we issued 12,000 shares of 6.625% Fixed-Rate Reset Non-Cumulative Preferred Stock, Series B ("Series B") with a $1.00 par value per share and a liquidation preference of $25,000 per share, for aggregate net proceeds of $290.3 million.
On November 21, 2019 we issued 16,000 shares of 5.95% Fixed-Rate Reset Non-Cumulative Preferred Stock, Series A ("Series A") with a $1.00 par value per share and a liquidation preference of $25,000 per share, for aggregate net proceeds of $388.9 million.
Dividends on the Series A and Series B preferred stock are payable on a non-cumulative basis only when, as and if declared, quarterly in arrears on the first day of March, June, September and December of each year, commencing on March 1, 2020 for Series A and on December 1, 2020 for Series B. For the three months ended March 31, 2024 and 2023, we paid dividends totaling $5.9 million and $5.9 million for Series A preferred stock and $5.0 million and $5.0 million for Series B preferred stock, respectively. The Series A and Series B preferred stock rank senior to our common stock with respect to dividends, to the extent declared, and in liquidation, to the extent of the liquidation preference. The Series A and Series B preferred stock are not subject to any mandatory redemption, sinking fund, retirement fund, purchase fund or similar provisions.
Brookfield Asset Management Equity Investment
On October 18, 2020, we announced an agreement with Brookfield Asset Management, Inc. and its affiliated entities (collectively, "Brookfield") under which Brookfield would acquire up to a 19.9% ownership interest of common stock in the Company. The equity investment by Brookfield took place intwo stages: an initial purchase of a 9.9% equity interest at $37.00 per share which closed on November 30, 2020 with Brookfield purchasing 9,106,042 shares, and a second purchase of an additional 6,775,000 shares which were issued to Brookfield at $37.33 per share in January of 2022, resulting in total ownership of approximately 16%. Brookfield also received the right to nominateone candidate for the Company’s Board of Directors following the initial equity investment.
Share Repurchase Program
As part of a share repurchase program, the Company's Board of Directors approved the repurchase of Company common stock of$500 million on November 19, 2021, and an additional $400 million on November 11, 2022. The share repurchase program has offset dilution from the issuance of shares to Brookfield, and its purpose was to institute a regular cash return program forshareholders.
On March 17, 2023 we entered into an accelerated share repurchase (ASR) agreement with JPMorgan Chase Bank, National Association to repurchase an aggregate of $200 million of our common stock. Under the ASR agreement, we received an initial share delivery of approximately 4.8 million shares representing approximately 80% of the number of shares initially underlying the ASR. The average price paid for the initial share delivery under the ASR was $33.12 per common share. The ASR agreement was determined to be an equity contract. The ASR was terminated on July 13, 2023, and a payment of $14 million was made to settle for the final volume-weighted average price associated with the initial share delivery.
From the 2020 inception of the share repurchase program through March 31, 2024, we have repurchased approximately 31.2 million shares of our common stock at an average price of $35.21 per common share. As of March 31, 2024, we had $276 million remaining under our share repurchase program.
Treasury Stock
As of March 31, 2024, we held 30,614,343 shares of treasury stock with a carrying value of $1.0 billion. Asof December 31, 2023, we held 30,765,023 shares of treasury stock with a carrying value of $1.0 billion.
- Subsequent Events
Common Stock Dividend
On April 5, 2024, the Board of Directors of American Equity Investment Life Holding Company declared a cash dividend of $0.38 per share to Company common stockholders as of the close of NYSE trading on April 15, 2024. The dividend was paid to common stockholders on April 29, 2024.
Agreement and Plan of Merger
On May 2, 2024, the Company completed the transactions contemplated by the Agreement and Plan of Merger, dated as of July 4, 2023 (the “Merger Agreement”), by and among the Company, Brookfield Reinsurance Ltd., a Bermuda exempted company limited by shares (“Parent” or "Brookfield Reinsurance"), Arches Merger Sub Inc., an Iowa corporation and an indirect, wholly owned subsidiary of Parent (“Merger Sub”) and, solely for the purposes set forth in the Merger Agreement, Brookfield Asset Management Ltd., a company incorporated under the laws of the Province of British Columbia (“BAM”). Pursuant to the Merger Agreement, the Company merged with and into Merger Sub, with the Company surviving as a wholly owned subsidiary of Parent (the “Brookfield Merger”). At the effective time of the Brookfield Merger, each issued and outstanding share of common stock, par value $1.00 per share, of the Company was converted into the right to receive (i) $38.85 per share in cash, without interest and (ii) the Stock Consideration equal to 0.45464 fully-paid and nonassessable shares of class A limited voting shares of BAM. Due to the recent closing of the acquisition, the complete valuation and initial purchase price accounting for the business combination is not available as of the date of release of these financial statements.
Preferred Stock Dividend
In accordance with the terms of the Series A Preferred Stock, the Board of Directors of American National Group Inc. (as the successor entity to the Company) has declared a cash dividend of $371.8750000 per share of Series A Preferred Stock (equivalent to $0.371875000 per depositary share representing the Series A Preferred Stock). The dividend will be payable on June 1, 2024 to shareholders of Series A Preferred Stock of record as of May 17, 2024.
Additionally, in accordance with the terms of the Series B Preferred Stock, the Board of Directors of American National Group Inc. (as the successor entity to the Company) has declared a cash dividend of $414.0625000 per share of Series B Preferred Stock (equivalent to $0.414062500 per depositary share representing the Series B Preferred Stock). The dividend will be payable on June 1, 2024 to shareholders of Series B Preferred Stock of record as of May 17, 2024.
Post-Effective Merger and Redomestication
On May 7, 2024 (the "Post-Closing Effective Date"), the Company completed its previously announced merger with American National Group, LLC, a Delaware limited liability company (“ANAT”) and an indirect, wholly-owned subsidiary of Brookfield Reinsurance. Pursuant to the Agreement and Plan of Merger, dated as of May 7, 2024, by and among the Company and ANAT (the “Post-Effective Merger Agreement”), ANAT merged with and into the Company (the “Post-Effective Merger”) in accordance with the Iowa Business Corporation Act (the “IBCA”), with the Company surviving the Merger as an indirect wholly-owned subsidiary of Brookfield Reinsurance (such entity, the “Iowa Surviving Company”). In connection with the Post-Effective Merger, the Iowa Surviving Company adopted an amendment to its articles of incorporation, a copy of which is incorporated by reference as Exhibit 3.1 to this Form 10-Q, and became the successor issuer of ANAT’s preferred shares designated as “Preferred Stock, Series C”. The Company’s issued and outstanding shares of 5.95% Fixed-Rate Reset NonCumulative Preferred Stock, Series A, par value $1.00 per share (the “Series A Preferred Stock”) and 6.625% Fixed-Rate Reset Non-Cumulative Preferred Stock, Series B, par value $1.00 per share (the “Series B Preferred Stock”) were unaffected by the Post-Effective Merger and remain outstanding.
Pursuant to a Plan of Domestication, dated as of May 7, 2024 (the “Plan of Domestication”), the Iowa Surviving Company discontinued its existence as an Iowa Corporation as provided under IBCA, including Section 931 of the IBCA, and, pursuant to the General Corporation Law of the State of Delaware (the “DGCL”), including Section 388 of the DGCL, continued its existence under the DGCL as a corporation incorporated in the State of Delaware (the “Reincorporation”, and such corporation, the “Delaware Surviving Company”). In connection with the Reincorporation, the Delaware Surviving Company changed its name from American Equity Investment Life Holding Company to American National Group Inc. and adopted a new certificate of incorporation (the “Certificate of Incorporation”) and bylaws, copies of which are incorporated by reference as Exhibits 3.2 and 3.3 to this Form 10-Q. The Certificate of Incorporation and bylaws of American National Group Inc. are effective as of the Post-Closing Effective Date.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.