XML 25 R12.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investments
6 Months Ended
Jun. 30, 2018
Investments [Abstract]  
Investments
Investments
Fixed Maturity and Equity Securities Available-for-Sale
The Company holds various types of fixed maturity securities available-for-sale and classifies them as corporate securities (“Corporate”), Canadian and Canadian provincial government securities (“Canadian government”), residential mortgage-backed securities (“RMBS”), asset-backed securities (“ABS”), commercial mortgage-backed securities (“CMBS”), U.S. government and agencies (“U.S. government”), state and political subdivisions, and other foreign government, supranational and foreign government-sponsored enterprises (“Other foreign government”).
The following table provides information relating to investments in fixed maturity securities by sector as of June 30, 2018 (dollars in thousands):
June 30, 2018:
 
Amortized Cost
 
Unrealized Gains
 
Unrealized Losses
 
Estimated Fair Value
 
% of Total
 
Other-than-
temporary impairments in AOCI
Available-for-sale:
 
 
 
 
 
 
 
 
 
 
 
 
Corporate
 
$
22,249,964

 
$
663,087

 
$
409,544

 
$
22,503,507

 
61.2
%
 
$

Canadian government
 
2,789,699

 
1,277,020

 
3,876

 
4,062,843

 
11.0

 

RMBS
 
1,837,316

 
18,500

 
34,602

 
1,821,214

 
5.0

 

ABS
 
1,711,099

 
11,596

 
13,871

 
1,708,824

 
4.6

 
275

CMBS
 
1,249,616

 
8,591

 
15,698

 
1,242,509

 
3.4

 

U.S. government
 
1,583,622

 
8,193

 
66,665

 
1,525,150

 
4.1

 

State and political subdivisions
 
703,047

 
43,318

 
9,321

 
737,044

 
2.0

 

Other foreign government
 
3,109,607

 
112,887

 
38,631

 
3,183,863

 
8.7

 

Total fixed maturity securities
 
$
35,233,970

 
$
2,143,192

 
$
592,208

 
$
36,784,954

 
100.0
%
 
$
275

 The following table provides information relating to investments in fixed maturity and equity securities by sector as of December 31, 2017 (dollars in thousands):
December 31, 2017:
 
Amortized Cost
 
Unrealized Gains
 
Unrealized Losses
 
Estimated Fair Value
 
% of Total
 
Other-than-
temporary impairments in AOCI
Available-for-sale:
 
 
 
 
 
 
 
 
 
 
 
 
Corporate
 
$
21,966,803

 
$
1,299,594

 
$
55,429

 
$
23,210,968

 
60.9
%
 
$

Canadian government
 
2,843,273

 
1,378,510

 
1,707

 
4,220,076

 
11.1

 

RMBS
 
1,695,126

 
36,632

 
11,878

 
1,719,880

 
4.5

 

ABS
 
1,634,758

 
18,798

 
5,194

 
1,648,362

 
4.3

 
275

CMBS
 
1,285,594

 
22,627

 
4,834

 
1,303,387

 
3.4

 

U.S. government
 
1,953,436

 
12,089

 
21,933

 
1,943,592

 
5.1

 

State and political subdivisions
 
647,727

 
59,997

 
4,296

 
703,428

 
1.8

 

Other foreign government
 
3,254,695

 
154,507

 
8,075

 
3,401,127

 
8.9

 

Total fixed maturity securities
 
$
35,281,412

 
$
2,982,754

 
$
113,346

 
$
38,150,820

 
100.0
%
 
$
275

Non-redeemable preferred stock
 
$
41,553

 
$
479

 
$
2,226

 
$
39,806

 
39.7
%
 
 
Other equity securities
 
61,288

 
479

 
1,421

 
60,346

 
60.3

 
 
Total equity securities
 
$
102,841

 
$
958

 
$
3,647

 
$
100,152

 
100.0
%
 
 

The Company enters into various collateral arrangements with counterparties that require both the pledging and acceptance of fixed maturity securities as collateral. Pledged fixed maturity securities are included in fixed maturity securities, available-for-sale in the condensed consolidated balance sheets. Fixed maturity securities received as collateral are held in separate custodial accounts and are not recorded on the Company’s condensed consolidated balance sheets. Subject to certain constraints, the Company is permitted by contract to sell or repledge collateral it receives; however, as of June 30, 2018 and December 31, 2017, none of the collateral received had been sold or repledged. The Company also holds assets in trust to satisfy collateral requirements under derivative transactions and certain third-party reinsurance treaties. The following table includes fixed maturity securities pledged and received as collateral and assets in trust held to satisfy collateral requirements under derivative transactions and certain third-party reinsurance treaties as of June 30, 2018 and December 31, 2017 (dollars in thousands):
 
June 30, 2018
 
December 31, 2017
 
Amortized
Cost
 
Estimated
Fair Value
 
Amortized
Cost
 
Estimated
Fair Value
Fixed maturity securities pledged as collateral
$
63,640

 
$
66,118

 
$
72,542

 
$
75,622

Fixed maturity securities received as collateral
n/a

 
626,081

 
n/a

 
590,417

Assets in trust held to satisfy collateral requirements
16,061,218

 
16,571,173

 
15,584,296

 
16,715,281


The Company monitors its concentrations of financial instruments on an ongoing basis and mitigates credit risk by maintaining a diversified investment portfolio which limits exposure to any one issuer. The Company’s exposure to concentrations of credit risk from single issuers greater than 10% of the Company’s stockholders’ equity included securities of the U.S. government and its agencies as well as the securities disclosed below as of June 30, 2018 and December 31, 2017 (dollars in thousands).
 
June 30, 2018
 
December 31, 2017
 
Amortized
Cost
 
Estimated
Fair Value
 
Amortized
Cost
 
Estimated
Fair Value
Fixed maturity securities guaranteed or issued by:
 
 
 
 
 
 
 
Canadian province of Quebec
$
1,101,825

 
$
1,850,642

 
$
1,119,337

 
$
1,917,996

Canadian province of Ontario
929,913

 
1,239,102

 
939,837

 
1,282,944


The amortized cost and estimated fair value of fixed maturity securities classified as available-for-sale at June 30, 2018 are shown by contractual maturity in the table below (dollars in thousands). Actual maturities can differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Asset and mortgage-backed securities are shown separately in the table below, as they are not due at a single maturity date.
 
 
Amortized Cost
 
Estimated Fair Value
Available-for-sale:
 
 
 
 
Due in one year or less
 
$
978,683

 
$
986,160

Due after one year through five years
 
7,550,595

 
7,649,023

Due after five years through ten years
 
9,208,763

 
9,323,786

Due after ten years
 
12,697,898

 
14,053,438

Asset and mortgage-backed securities
 
4,798,031

 
4,772,547

Total
 
$
35,233,970

 
$
36,784,954


Corporate Fixed Maturity Securities
The tables below show the major industry types of the Company’s corporate fixed maturity holdings as of June 30, 2018 and December 31, 2017 (dollars in thousands): 
June 30, 2018:
 
 
 
Estimated
 
 
 
 
Amortized Cost    
 
Fair Value
 
% of Total           
Finance
 
$
8,097,947

 
$
8,129,125

 
36.2
%
Industrial
 
11,705,150

 
11,847,762

 
52.6

Utility
 
2,446,867

 
2,526,620

 
11.2

Total
 
$
22,249,964

 
$
22,503,507

 
100.0
%
 
 
 
 
 
 
 
December 31, 2017:
 
 
 
Estimated
 
 
 
 
Amortized Cost
 
Fair Value
 
% of Total
Finance
 
$
7,977,885

 
$
8,362,774

 
36.1
%
Industrial
 
11,535,166

 
12,199,333

 
52.5

Utility
 
2,453,752

 
2,648,861

 
11.4

Total
 
$
21,966,803

 
$
23,210,968

 
100.0
%

Other-Than-Temporary Impairments - Fixed Maturity Securities
As discussed in Note 2 – “Summary of Significant Accounting Policies” of the 2017 Annual Report, a portion of certain other-than-temporary impairment (“OTTI”) losses on fixed maturity securities is recognized in AOCI. For these securities, the net amount recognized in the condensed consolidated statements of income (“credit loss impairments”) represents the difference between the amortized cost of the security and the net present value of its projected future cash flows discounted at the effective interest rate implicit in the debt security prior to impairment. Any remaining difference between the fair value and amortized cost is recognized in AOCI. The following table sets forth the amount of pre-tax credit loss impairments on fixed maturity securities held by the Company as of the dates indicated, for which a portion of the OTTI loss was recognized in AOCI, and the corresponding changes in such amounts (dollars in thousands):
 
 
Three months ended June 30,
 
Six months ended June 30,
 
 
2018
 
2017
 
2018
 
2017
Balance, beginning of period
 
$
3,677

 
$
3,677

 
$
3,677

 
$
6,013

Credit loss OTTI previously recognized on securities impaired to fair value during the period
 

 

 

 
(2,336
)
Balance, end of period
 
$
3,677

 
$
3,677

 
$
3,677

 
$
3,677



Unrealized Losses for Fixed Maturity and Equity Securities Available-for-Sale
The following table presents the total gross unrealized losses for the 2,580 fixed maturity securities as of June 30, 2018, where the estimated fair value had declined and remained below amortized cost by the indicated amount (dollars in thousands):
 
 
June 30, 2018
 
 
Gross
Unrealized
Losses
 
% of Total    
Less than 20%
 
$
571,151

 
96.4
%
20% or more for less than six months
 
21,045

 
3.6

20% or more for six months or greater
 
12

 

Total
 
$
592,208

 
100.0
%

The following table presents the total gross unrealized losses for the 1,116 fixed maturity and equity securities at December 31, 2017 where the estimated fair value had declined and remained below amortized cost by the indicated amount (dollars in thousands):
 
 
December 31, 2017
 
 
Gross
Unrealized
Losses
 
% of Total    
Less than 20%
 
$
113,466

 
97.0
%
20% or more for less than six months
 
689

 
0.6

20% or more for six months or greater
 
2,838

 
2.4

Total
 
$
116,993

 
100.0
%

The Company’s determination of whether a decline in value is other-than-temporary includes analysis of the underlying credit and the extent and duration of a decline in value. The Company’s credit analysis of an investment includes determining whether the issuer is current on its contractual payments, evaluating whether it is probable that the Company will be able to collect all amounts due according to the contractual terms of the security and analyzing the overall ability of the Company to recover the amortized cost of the investment.
The following table presents the estimated fair values and gross unrealized losses, including other-than-temporary impairment losses reported in AOCI, for 2,580 fixed maturity securities that have estimated fair values below amortized cost as of June 30, 2018 (dollars in thousands). These investments are presented by class and grade of security, as well as the length of time the related fair value has remained below amortized cost.
 
 
 
Less than 12 months
 
12 months or greater
 
Total
 
 
 
 
Gross
 
 
 
Gross
 
 
 
Gross
June 30, 2018:
 
Estimated
 
Unrealized
 
Estimated
 
Unrealized
 
Estimated
 
Unrealized
 
 
Fair Value
 
Losses
 
Fair Value
 
Losses
 
Fair Value
 
Losses
Investment grade securities:
 
 
 
 
 
 
 
 
 
 
 
 
Corporate
 
$
9,135,620

 
$
299,909

 
$
818,555

 
$
51,938

 
$
9,954,175

 
$
351,847

Canadian government
 
46,392

 
668

 
110,326

 
3,058

 
156,718

 
3,726

RMBS
 
1,101,941

 
25,546

 
241,914

 
9,032

 
1,343,855

 
34,578

ABS
 
807,714

 
10,637

 
139,676

 
3,187

 
947,390

 
13,824

CMBS
 
612,214

 
11,097

 
104,426

 
4,601

 
716,640

 
15,698

U.S. government
 
584,758

 
20,707

 
747,679

 
45,958

 
1,332,437

 
66,665

State and political subdivisions
 
168,817

 
5,064

 
66,122

 
4,257

 
234,939

 
9,321

Other foreign government
 
919,229

 
25,758

 
199,578

 
5,407

 
1,118,807

 
31,165

Total investment grade securities
 
13,376,685

 
399,386

 
2,428,276

 
127,438

 
15,804,961

 
526,824

 
Below investment grade securities:
 
 
 
 
 
 
 
 
 
 
 
 
Corporate
 
735,338

 
47,846

 
56,042

 
9,851

 
791,380

 
57,697

Canadian government
 
1,864

 
150

 

 

 
1,864

 
150

RMBS
 

 

 
1,194

 
24

 
1,194

 
24

ABS
 

 

 
1,148

 
47

 
1,148

 
47

Other foreign government
 
146,374

 
7,111

 
7,643

 
355

 
154,017

 
7,466

Total below investment grade securities
 
883,576

 
55,107

 
66,027

 
10,277

 
949,603

 
65,384

Total fixed maturity securities
 
$
14,260,261

 
$
454,493

 
$
2,494,303

 
$
137,715

 
$
16,754,564

 
$
592,208

The following table presents the estimated fair values and gross unrealized losses, including other-than-temporary impairment losses reported in AOCI, for 1,116 fixed maturity and equity securities that have estimated fair values below amortized cost as of December 31, 2017 (dollars in thousands):
 
 
Less than 12 months
 
12 months or greater
 
Total
 
 
 
 
Gross
 
 
 
Gross
 
 
 
Gross
December 31, 2017:
 
Estimated
 
Unrealized
 
Estimated
 
Unrealized
 
Estimated
 
Unrealized
 
 
Fair Value
 
Losses
 
Fair Value
 
Losses
 
Fair Value
 
Losses
Investment grade securities:
 
 
 
 
 
 
 
 
 
 
 
 
Corporate
 
$
1,886,212

 
$
17,099

 
$
1,009,750

 
$
28,080

 
$
2,895,962

 
$
45,179

Canadian government
 
18,688

 
91

 
111,560

 
1,596

 
130,248

 
1,687

RMBS
 
566,699

 
5,852

 
224,439

 
6,004

 
791,138

 
11,856

ABS
 
434,274

 
2,707

 
168,524

 
2,434

 
602,798

 
5,141

CMBS
 
220,401

 
1,914

 
103,269

 
2,920

 
323,670

 
4,834

U.S. government
 
800,298

 
6,177

 
767,197

 
15,756

 
1,567,495

 
21,933

State and political subdivisions
 
43,510

 
242

 
68,666

 
4,054

 
112,176

 
4,296

Other foreign government
 
369,717

 
2,707

 
191,265

 
4,704

 
560,982

 
7,411

Total investment grade securities
 
4,339,799

 
36,789

 
2,644,670

 
65,548

 
6,984,469

 
102,337

Below investment grade securities:
 
 
 
 
 
 
 
 
 
 
 
 
Corporate
 
194,879

 
3,317

 
75,731

 
6,933

 
270,610

 
10,250

Canadian government
 
1,995

 
20

 

 

 
1,995

 
20

RMBS
 

 

 
1,369

 
22

 
1,369

 
22

ABS
 

 

 
1,489

 
53

 
1,489

 
53

Other foreign government
 
28,600

 
113

 
15,134

 
551

 
43,734

 
664

Total below investment grade securities
 
225,474

 
3,450

 
93,723

 
7,559

 
319,197

 
11,009

Total fixed maturity securities
 
$
4,565,273

 
$
40,239

 
$
2,738,393


$
73,107

 
$
7,303,666

 
$
113,346

Non-redeemable preferred stock
 
$
82

 
$
1

 
$
26,471

 
$
2,225

 
$
26,553

 
$
2,226

Other equity securities
 
5,820

 
1,023

 
47,251

 
398

 
53,071

 
1,421

Total equity securities
 
$
5,902

 
$
1,024

 
$
73,722


$
2,623

 
$
79,624

 
$
3,647


The Company has no intention to sell, nor does it expect to be required to sell, the securities outlined in the table above, as of the dates indicated. However, unforeseen facts and circumstances may cause the Company to sell fixed maturity securities in the ordinary course of managing its portfolio to meet certain diversification, credit quality and liquidity guidelines.
Unrealized losses on below investment grade securities as of June 30, 2018 are primarily related to publicly traded and privately placed corporate securities. Changes in unrealized losses are primarily being driven by changes in interest rates.

Investment Income, Net of Related Expenses
Major categories of investment income, net of related expenses, consist of the following (dollars in thousands):
 
 
Three months ended June 30,
 
Six months ended June 30,
 
2018
 
2017
 
2018
 
2017
Fixed maturity securities available-for-sale
$
373,624

 
$
355,735

 
$
742,827

 
$
680,235

Equity securities
709

 
995

 
2,391

 
2,354

Mortgage loans on real estate
50,460

 
44,442

 
100,659

 
88,789

Policy loans
14,775

 
15,194

 
29,555

 
30,466

Funds withheld at interest
86,417

 
97,367

 
161,862

 
224,945

Short-term investments and cash and cash equivalents
2,964

 
1,779

 
6,209

 
3,289

Other invested assets
20,785

 
22,071

 
44,613

 
40,539

Investment income
549,734

 
537,583

 
1,088,116

 
1,070,617

Investment expense
(21,673
)
 
(19,045
)
 
(43,726
)
 
(37,715
)
Investment income, net of related expenses
$
528,061

 
$
518,538

 
$
1,044,390

 
$
1,032,902


Investment Related Gains (Losses), Net
Investment related gains (losses), net consist of the following (dollars in thousands): 
 
Three months ended June 30,
 
Six months ended June 30,
 
2018
 
2017
 
2018
 
2017
Fixed maturity securities available for sale:
 
 
 
 
 
 
 
Other-than-temporary impairment losses
$
(3,350
)
 
$
(3,401
)
 
$
(3,350
)
 
$
(20,590
)
Gain on investment activity
21,140

 
54,197

 
32,106

 
72,090

Loss on investment activity
(35,934
)
 
(10,288
)
 
(56,314
)
 
(18,975
)
Equity securities:
 
 
 
 
 
 
 
Gain on investment activity
469

 
23

 
497

 
23

Loss on investment activity

 
(183
)
 
(950
)
 
(4,059
)
Change in unrealized gains (losses) recognized in earnings
(6,966
)
 

 
(11,103
)
 

Other impairment losses and change in mortgage loan provision
(1,357
)
 
(6,675
)
 
(1,669
)
 
(6,774
)
Derivatives and other, net
15,426

 
22,622

 
29,741

 
95,103

Total investment related gains (losses), net
$
(10,572
)
 
$
56,295

 
$
(11,042
)
 
$
116,818


The fixed maturity impairments for the three and six months ended June 30, 2018 and 2017 were largely related to high-yield corporate securities. The other impairment losses and change in mortgage loan provision for the three and six months ended June 30, 2018 includes impairments on real estate joint ventures. The other impairment losses and change in mortgage loan provision for the three and six months ended June 30, 2017 includes impairments on limited partnerships. The fluctuations in investment related gains (losses) for derivatives and other for the three and six months ended June 30, 2018, compared to the same periods in 2017, are primarily due to changes in the fair value of embedded derivatives and interest rate swaps.
During the three months ended June 30, 2018 and 2017, the Company sold fixed maturity securities with fair values of $1,174.4 million and $696.4 million at losses of $35.9 million and $10.3 million, respectively. During the six months ended June 30, 2018 and 2017, the Company sold fixed maturity securities with fair values of $2,438.0 million and $1,125.0 million at losses of $56.3 million and $19.0 million, respectively. The Company did not sell any equity securities at losses during the three months ended June 30, 2018. During the three months ended June 30, 2017, the Company sold equity securities with fair values of $14.1 million at losses of $0.2 million. During the six months ended June 30, 2018 and 2017, the Company sold equity securities with fair values of $28.4 million and $161.7 million at losses of $1.0 million and $4.1 million, respectively. The Company generally does not buy and sell securities on a short-term basis.
Securities Borrowing, Lending and Other
The following table includes the amount of borrowed securities, securities lent and securities collateral received as part of the securities lending program and repurchased/reverse repurchased securities pledged and received as of June 30, 2018 and December 31, 2017 (dollars in thousands).
 
June 30, 2018
 
December 31, 2017
 
Amortized
Cost
 
Estimated
Fair Value
 
Amortized
Cost
 
Estimated
Fair Value
Borrowed securities
$
350,350

 
$
365,730

 
$
358,875

 
$
377,820

Securities lending:
 
 
 
 
 
 
 
Securities loaned
101,995

 
102,208

 
117,246

 
121,551

Securities received
n/a

 
112,000

 
n/a

 
128,000

Repurchase program/reverse repurchase program:
 
 
 
 
 
 
 
Securities pledged
385,391

 
394,698

 
413,819

 
428,344

Securities received
n/a

 
397,712

 
n/a

 
417,550


The Company also held cash collateral for securities lending and the repurchase program/reverse repurchase programs of $29.6 million and $31.2 million at June 30, 2018 and December 31, 2017, respectively. No cash or securities have been pledged by the Company for its securities borrowing program as of June 30, 2018 and December 31, 2017.
The following tables present information on the Company’s securities lending and repurchase transactions as of June 30, 2018 and December 31, 2017 (dollars in thousands). Collateral associated with certain borrowed securities is not included within the table, as the collateral pledged to each counterparty is the right to reinsurance treaty cash flows.
 
June 30, 2018
 
Remaining Contractual Maturity of the Agreements
 
Overnight and Continuous
 
Up to 30 Days
 
30-90 Days
 
Greater than 90 Days
 
Total
Securities lending transactions:
 
 
 
 
 
 
 
 
 
Corporate
$

 
$

 
$

 
$
102,208

 
$
102,208

Total

 

 

 
102,208

 
102,208

Repurchase transactions:
 
 
 
 
 
 
 
 
 
Corporate

 

 

 
151,519

 
151,519

U.S. government

 

 

 
219,154

 
219,154

Foreign government

 

 

 
22,894

 
22,894

Other
1,131

 

 

 

 
1,131

Total
1,131

 

 

 
393,567

 
394,698

Total transactions
$
1,131

 
$

 
$

 
$
495,775

 
$
496,906

 
 
 
 
 
 
 
 
 
 
Gross amount of recognized liabilities for securities lending and repurchase transactions in preceding table
 
$
539,332

Amounts related to agreements not included in offsetting disclosure
 
$
42,426


 
December 31, 2017
 
Remaining Contractual Maturity of the Agreements
 
Overnight and Continuous
 
Up to 30 Days
 
30-90 Days
 
Greater than 90 Days
 
Total
Securities lending transactions:
 
 
 
 
 
 
 
 
 
Corporate
$

 
$

 
$

 
$
121,551

 
$
121,551

Total
$

 
$

 
$

 
$
121,551

 
$
121,551

Repurchase transactions:
 
 
 
 
 
 
 
 
 
Corporate
$

 
$

 
$
312

 
$
184,334

 
$
184,646

U.S. government

 

 

 
220,765

 
220,765

Foreign government

 

 

 
21,802

 
21,802

Other
1,131

 

 

 

 
1,131

Total
1,131

 

 
312

 
426,901

 
428,344

Total borrowings
$
1,131

 
$

 
$
312

 
$
548,452

 
$
549,895

 
 
 
 
 
 
 
 
 
 
Gross amount of recognized liabilities for securities lending and repurchase transactions in preceding table
 
$
576,786

Amounts related to agreements not included in offsetting disclosure
 
$
26,891


The Company has elected to offset amounts recognized as receivables and payables resulting from the repurchase/reverse repurchase programs. After the effect of offsetting, the net amount presented on the condensed consolidated balance sheets was a liability of $0.4 million and $1.1 million of June 30, 2018 and December 31, 2017, respectively. As of June 30, 2018 and December 31, 2017, the Company recognized payables resulting from cash received as collateral associated with a repurchase agreement as discussed above. Amounts owed to and due from the counterparties may be settled in cash or offset, in accordance with the agreements.
Mortgage Loans on Real Estate
Mortgage loans represented approximately 9.0% and 8.5% of the Company’s total investments as of June 30, 2018 and December 31, 2017. As of June 30, 2018, mortgage loans were geographically dispersed throughout the U.S. with the largest concentrations in California (19.4%), Texas (9.6%) and Washington (7.8%) and include loans secured by properties in Canada (2.6%). The recorded investment in mortgage loans on real estate presented below is gross of unamortized deferred loan origination fees and expenses, and valuation allowances.
The distribution of mortgage loans by property type is as follows as of June 30, 2018 and December 31, 2017 (dollars in thousands):
 
 
June 30, 2018
 
December 31, 2017
 Property type:
 
Carrying Value
 
% of Total
 
Carrying Value
 
% of Total
Office building
 
$
1,546,148

 
33.9
%
 
$
1,487,392

 
33.6
%
Retail
 
1,296,157

 
28.3

 
1,270,676

 
28.8

Industrial
 
962,049

 
21.0

 
938,612

 
21.3

Apartment
 
530,599

 
11.6

 
510,052

 
11.6

Other commercial
 
237,610

 
5.2

 
206,439

 
4.7

Recorded investment
 
4,572,563

 
100.0
%
 
4,413,171

 
100.0
%
Unamortized balance of loan origination fees and expenses
 
(4,188
)
 
 
 
(3,254
)
 
 
Valuation allowances
 
(9,706
)
 
 
 
(9,384
)
 
 
Total mortgage loans on real estate
 
$
4,558,669

 
 
 
$
4,400,533

 
 

The maturities of the mortgage loans as of June 30, 2018 and December 31, 2017 are as follows (dollars in thousands):
 
 
June 30, 2018
 
December 31, 2017
 
 
Recorded
Investment
 
% of Total
 
Recorded
Investment
 
% of Total
Due within five years
 
$
1,153,623

 
25.2
%
 
$
1,091,066

 
24.8
%
Due after five years through ten years
 
2,623,105

 
57.4

 
2,516,872

 
57.0

Due after ten years
 
795,835

 
17.4

 
805,233

 
18.2

Total
 
$
4,572,563

 
100.0
%
 
$
4,413,171

 
100.0
%
The following tables set forth certain key credit quality indicators of the Company’s recorded investment in mortgage loans as of June 30, 2018 and December 31, 2017 (dollars in thousands):
 
Recorded Investment
 
Debt Service Ratios
 
Construction loans
 
 
 
 
 
>1.20x
 
1.00x - 1.20x
 
<1.00x
 
 
Total
 
% of Total
June 30, 2018:
 
 
 
 
 
 
 
 
 
 
 
Loan-to-Value Ratio
 
 
 
 
 
 
 
 
 
 
 
0% - 59.99%
$
2,125,328

 
$
102,254

 
$
19,439

 
$
17,602

 
$
2,264,623

 
49.5
%
60% - 69.99%
1,552,568

 
117,751

 
49,221

 

 
1,719,540

 
37.6

70% - 79.99%
315,274

 
25,121

 
101,213

 

 
441,608

 
9.7

Greater than 80%
101,870

 
12,933

 
31,989

 

 
146,792

 
3.2

Total
$
4,095,040

 
$
258,059

 
$
201,862

 
$
17,602

 
$
4,572,563

 
100.0
%

 
Recorded Investment
 
Debt Service Ratios
 
Construction
loans
 
 
 
 
 
>1.20x
 
1.00x - 1.20x
 
<1.00x
 
 
Total
 
% of Total
December 31, 2017:
 
 
 
 
 
 
 
 
 
 
 
Loan-to-Value Ratio
 
 
 
 
 
 
 
 
 
 
 
0% - 59.99%
$
2,148,428

 
$
53,979

 
$
3,801

 
$

 
$
2,206,208

 
50.0
%
60% - 69.99%
1,517,029

 
47,128

 
43,921

 

 
1,608,078

 
36.4

70% - 79.99%
396,446

 
19,461

 
15,367

 

 
431,274

 
9.8

Greater than 80%
120,850

 
30,713

 
6,362

 
9,686

 
167,611

 
3.8

Total
$
4,182,753

 
$
151,281

 
$
69,451

 
$
9,686

 
$
4,413,171

 
100.0
%

The age analysis of the Company’s past due recorded investments in mortgage loans as of June 30, 2018 and December 31, 2017 (dollars in thousands):
 
 
June 30, 2018
 
December 31, 2017
31-60 days past due
 
$
12,027

 
$
17,100

61-90 days past due
 

 
2,056

Total past due
 
12,027

 
19,156

Current
 
4,560,536

 
4,394,015

Total
 
$
4,572,563

 
$
4,413,171


The following table presents the recorded investment in mortgage loans, by method of measuring impairment, and the related valuation allowances as of June 30, 2018 and December 31, 2017 (dollars in thousands):
 
 
June 30, 2018
 
December 31, 2017
Mortgage loans:
 
 
 
 
Individually measured for impairment
 
$
30,653

 
$
5,858

Collectively measured for impairment
 
4,541,910

 
4,407,313

Recorded investment
 
$
4,572,563

 
$
4,413,171

Valuation allowances:
 
 
 
 
Individually measured for impairment
 
$

 
$

Collectively measured for impairment
 
9,706

 
9,384

Total valuation allowances
 
$
9,706

 
$
9,384

Information regarding the Company’s loan valuation allowances for mortgage loans for the three and six months ended June 30, 2018 and 2017 is as follows (dollars in thousands):
 
 
Three months ended June 30,
 
Six months ended June 30,
 
 
2018
 
2017
 
2018
 
2017
Balance, beginning of period
 
$
8,864

 
$
7,786

 
$
9,384

 
$
7,685

Provision (release)
 
845

 
366

 
329

 
467

Translation adjustment
 
(3
)
 
4

 
(7
)
 
4

Balance, end of period
 
$
9,706

 
$
8,156

 
$
9,706

 
$
8,156


Information regarding the portion of the Company’s mortgage loans that were impaired as of June 30, 2018 and December 31, 2017 is as follows (dollars in thousands):
 
 
Unpaid
Principal
Balance
 
Recorded
Investment
 
Related
Allowance
 
Carrying
Value
June 30, 2018:
 
 
 
 
 
 
 
 
Impaired mortgage loans with no valuation allowance recorded
 
$
30,690

 
$
30,653

 
$

 
$
30,653

Impaired mortgage loans with valuation allowance recorded
 

 

 

 

Total impaired mortgage loans
 
$
30,690

 
$
30,653

 
$

 
$
30,653

December 31, 2017:
 
 
 
 
 
 
 
 
Impaired mortgage loans with no valuation allowance recorded
 
$
6,427

 
$
5,858

 
$

 
$
5,858

Impaired mortgage loans with valuation allowance recorded
 

 

 

 

Total impaired mortgage loans
 
$
6,427

 
$
5,858

 
$

 
$
5,858

 
 
 
 
 
 
 
 
 
The Company’s average investment in impaired mortgage loans and the related interest income are reflected in the table below for the periods indicated (dollars in thousands):
 
 
Three months ended June 30,
 
 
2018
 
2017
 
 
Average
Recorded
Investment
(1)
 
Interest
Income
 
Average
Recorded
  Investment(1)
 
Interest
Income
Impaired mortgage loans with no valuation allowance recorded
 
$
27,038

 
$
247

 
$
2,088

 
$
33

Impaired mortgage loans with valuation allowance recorded
 

 

 

 

Total impaired mortgage loans
 
$
27,038

 
$
247

 
$
2,088

 
$
33

 
 
 
 
 
 
 
 
 
 
 
Six months ended June 30,
 
 
2018
 
2017
 
 
Average
Recorded
Investment
(1)
 
Interest
Income
 
Average
Recorded
Investment
(1)
 
Interest
Income
Impaired mortgage loans with no valuation allowance recorded
 
$
19,978

 
$
304

 
$
2,131

 
$
67

 Impaired mortgage loans with valuation allowance recorded
 

 

 

 

Total impaired mortgage loans
 
$
19,978

 
$
304

 
$
2,131

 
$
67


(1) Average recorded investment represents the average loan balances as of the beginning of period and all subsequent quarterly end of period balances.

The Company did not acquire any impaired mortgage loans during the six months ended June 30, 2018 and 2017. The Company had no mortgage loans that were on a nonaccrual status at June 30, 2018 and December 31, 2017.
Policy Loans
Policy loans comprised approximately 2.7% and 2.6% of the Company’s total investments as of June 30, 2018 and December 31, 2017, respectively, the majority of which are associated with one client. These policy loans present no credit risk because the amount of the loan cannot exceed the obligation due to the ceding company upon the death of the insured or surrender of the underlying policy. The provisions of the treaties in force and the underlying policies determine the policy loan interest rates. The Company earns a spread between the interest rate earned on policy loans and the interest rate credited to corresponding liabilities.
Funds Withheld at Interest
Funds withheld at interest comprised approximately 11.8% of the Company’s total investments as of both June 30, 2018 and December 31, 2017. Of the $6.0 billion funds withheld at interest balance, net of embedded derivatives, as of June 30, 2018, $4.0 billion of the balance is associated with one client. For reinsurance agreements written on a modified coinsurance basis and certain agreements written on a coinsurance funds withheld basis, assets equal to the net statutory reserves are withheld and legally owned and managed by the ceding company and are reflected as funds withheld at interest on the Company’s condensed consolidated balance sheets. In the event of a ceding company’s insolvency, the Company would need to assert a claim on the assets supporting its reserve liabilities. However, the risk of loss to the Company is mitigated by its ability to offset amounts it owes the ceding company for claims or allowances against amounts owed to the Company from the ceding company.
Other Invested Assets
Other invested assets include limited partnership interests, joint ventures (other than operating joint ventures), equity release mortgages, derivative contracts and fair value option (“FVO”) contractholder-directed unit-linked investments. Other invested assets also include Federal Home Loan Bank of Des Moines (“FHLB”) common stock which is included in other in the table below. Other invested assets represented approximately 3.2% and 2.9% of the Company’s total investments as of June 30, 2018 and December 31, 2017, respectively. Carrying values of these assets as of June 30, 2018 and December 31, 2017 are as follows (dollars in thousands):
 
 
June 30, 2018
 
December 31, 2017
Limited partnership interests and real estate joint ventures
 
$
857,599

 
$
781,124

Equity release mortgages
 
311,723

 
219,940

Derivatives
 
137,315

 
137,613

FVO contractholder-directed unit-linked investments
 
212,202

 
218,541

Other
 
86,723

 
148,114

Total other invested assets
 
$
1,605,562

 
$
1,505,332