Mortgage Loans on Real Estate

9 Months Ended

Sep. 30, 2022

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 $367.3 million at September 30, 2022.


	September 30, 2022		December 31, 2021
	(Dollars in thousands)
Commercial mortgage loans:
Principal outstanding	$	3,589,852	$	3,633,131
Deferred fees and costs, net	(6,260)		(4,629)
Amortized cost	3,583,592		3,628,502
Valuation allowance	(23,613)		(17,926)
Commercial mortgage loans, carrying value	3,559,979		3,610,576

Agricultural mortgage loans:
Principal outstanding	582,518		408,135
Deferred fees and costs, net	(1,723)		(1,136)
Amortized cost	580,795		406,999
Valuation allowance	(810)		(519)
Agricultural mortgage loans, carrying value	579,985		406,480

Residential mortgage loans:
Principal outstanding	2,423,962		1,652,910
Deferred fees and costs, net	1,441		1,468
Unamortized discounts and premiums, net	47,259		22,143
Amortized cost	2,472,662		1,676,521
Valuation allowance	(11,181)		(5,579)
Residential mortgage loans, carrying value	2,461,481		1,670,942
Mortgage loans, carrying value	$	6,601,445	$	5,687,998

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:


	September 30, 2022				December 31, 2021
	Principal		Percent		Principal		Percent
	(Dollars in thousands)
Geographic distribution
East	$	522,913	14.6	%	$	614,406	16.9	%
Middle Atlantic	281,685		7.8	%	293,494		8.1	%
Mountain	425,348		11.9	%	452,818		12.5	%
New England	63,831		1.8	%	60,172		1.6	%
Pacific	864,749		24.1	%	863,879		23.8	%
South Atlantic	927,915		25.8	%	785,679		21.6	%
West North Central	209,532		5.8	%	235,864		6.5	%
West South Central	293,879		8.2	%	326,819		9.0	%
	$	3,589,852	100.0	%	$	3,633,131	100.0	%
Property type distribution
Office	$	388,414	10.8	%	$	315,374	8.7	%
Medical Office	10,408		0.3	%	10,827		0.3	%
Retail	913,201		25.4	%	1,016,101		28.0	%
Industrial/Warehouse	861,547		24.0	%	924,779		25.4	%
Apartment	923,717		25.7	%	864,580		23.8	%
Hotel	286,271		8.0	%	283,500		7.8	%
Mixed Use/Other	206,294		5.8	%	217,970		6.0	%
	$	3,589,852	100.0	%	$	3,633,131	100.0	%

Our agricultural mortgage loan portfolio consists of loans with an outstanding principal balance of $582.5 million and $408.1 million as of September 30, 2022 and December 31, 2021, 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 $2.4 billion and $1.7 billion as of September 30, 2022 and December 31, 2021, 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 $47.1 million and $37.0 million as of September 30, 2022 and December 31, 2021, 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 did not charge off any uncollectible accrued interest receivable on our commercial, agricultural or residential mortgage loan portfolios for the three and nine month periods ended September 30, 2022 or 2021, 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 September 30, 2022
	Commercial		Agricultural		Residential		Total
	(Dollars in thousands)
Beginning allowance balance	$	(24,244)	$	(664)	$	(7,480)	$	(32,388)
Charge-offs	414		—		—		414
Recoveries	1,086		—		—		1,086
Change in provision for credit losses	(869)		(146)		(3,701)		(4,716)
Ending allowance balance	$	(23,613)	$	(810)	$	(11,181)	$	(35,604)

	Three Months Ended September 30, 2021
	Commercial		Agricultural		Residential		Total
	(Dollars in thousands)
Beginning allowance balance	$	(22,498)	$	(454)	$	(3,629)	$	(26,581)
Charge-offs	—		—		—		—
Recoveries	—		—		—		—
Change in provision for credit losses	4,808		(174)		389		5,023
Ending allowance balance	$	(17,690)	$	(628)	$	(3,240)	$	(21,558)

	Nine Months Ended September 30, 2022
	Commercial		Agricultural		Residential		Total
	(Dollars in thousands)
Beginning allowance balance	$	(17,926)	$	(519)	$	(5,579)	$	(24,024)
Charge-offs	414		—		—		414
Recoveries	1,315		—		—		1,315
Change in provision for credit losses	(7,416)		(291)		(5,602)		(13,309)
Ending allowance balance	$	(23,613)	$	(810)	$	(11,181)	$	(35,604)

	Nine Months Ended September 30, 2021
	Commercial		Agricultural		Residential		Total
	(Dollars in thousands)
Beginning allowance balance	$	(25,529)	$	(2,130)	$	(3,370)	$	(31,029)
Charge-offs	—		—		—		—
Recoveries	—		—		—		—
Change in provision for credit losses	7,839		1,502		130		9,471
Ending allowance balance	$	(17,690)	$	(628)	$	(3,240)	$	(21,558)

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 Other 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 is no real estate held in Other investments as of September 30, 2022 or December 31, 2021. 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 September 30, 2022 and December 31, 2021.

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 September 30, 2022 and December 31, 2021 (by year of origination):


	2022				2021				2020				2019				2018				Prior				Total
As of September 30, 2022:	Amortized Cost		Average LTV		Amortized Cost		Average LTV		Amortized Cost		Average LTV		Amortized Cost		Average LTV		Amortized Cost		Average LTV		Amortized Cost		Average LTV		Amortized Cost		Average LTV
Debt Service Coverage Ratio:	(Dollars in thousands)
Greater than or equal to 1.5	$	231,027	64	%	$	258,232	61	%	$	441,541	57	%	$	439,473	59	%	$	333,748	54	%	$	840,846	45	%	$	2,544,867	54	%
Greater than or equal to 1.2 and less than 1.5	6,486		70	%	124,082		56	%	28,910		61	%	116,762		67	%	73,807		69	%	147,784		60	%	497,831		62	%
Greater than or equal to 1.0 and less than 1.2	100,177		52	%	211,637		43	%	18,268		80	%	39,603		74	%	10,404		76	%	60,019		47	%	440,108		51	%
Less than 1.0	53,437		54	%	—		—	%	—		—	%	6,153		61	%	13,119		73	%	28,077		67	%	100,786		61	%
Total	$	391,127	60	%	$	593,951	53	%	$	488,719	58	%	$	601,991	61	%	$	431,078	58	%	$	1,076,726	47	%	$	3,583,592	55	%


	2021				2020				2019				2018				2017				Prior				Total
As of December 31, 2021:	Amortized Cost		Average LTV		Amortized Cost		Average LTV		Amortized Cost		Average LTV		Amortized Cost		Average LTV		Amortized Cost		Average LTV		Amortized Cost		Average LTV		Amortized Cost		Average LTV
Debt Service Coverage Ratio:
Greater than or equal to 1.5	$	260,623	64	%	$	454,828	60	%	$	464,059	61	%	$	344,170	58	%	$	246,854	52	%	$	758,494	45	%	$	2,529,028	55	%
Greater than or equal to 1.2 and less than 1.5	12,836		67	%	58,960		66	%	128,301		70	%	89,293		66	%	135,818		66	%	129,833		57	%	555,041		65	%
Greater than or equal to 1.0 and less than 1.2	318,636		45	%	17,762		82	%	69,684		72	%	11,937		75	%	6,343		60	%	42,125		58	%	466,487		53	%
Less than 1.0	—		—	%	3,289		61	%	26,147		63	%	14,051		76	%	13,385		73	%	21,074		54	%	77,946		65	%
Total	$	592,095	54	%	$	534,839	61	%	$	688,191	64	%	$	459,451	60	%	$	402,400	58	%	$	951,526	47	%	$	3,628,502	56	%

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 September 30, 2022 and December 31, 2021.

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 September 30, 2022 and December 31, 2021 (by year of origination):


	2022				2021				2020				2019				2018				Prior				Total
As of September 30, 2022:	Amortized Cost		Average LTV		Amortized Cost		Average LTV		Amortized Cost		Average LTV		Amortized Cost		Average LTV		Amortized Cost		Average LTV		Amortized Cost		Average LTV		Amortized Cost		Average LTV
Debt Service Coverage Ratio:	(Dollars in thousands)
Greater than or equal to 1.5	$	85,660	48	%	$	54,509	51	%	$	83,847	67	%	$	1,421	42	%	$	34,000	42	%	$	—	—	%	$	259,437	54	%
Greater than or equal to 1.2 and less than 1.5	96,443		54	%	96,648		54	%	99,008		42	%	4,347		18	%	—		—	%	—		—	%	296,446		50	%
Greater than or equal to 1.0 and less than 1.2	6,813		74	%	7,356		43	%	4,042		36	%	—		—	%	—		—	%	—		—	%	18,211		53	%
Less than 1.0	—		—	%	—		—	%	6,701		46	%	—		—	%	—		—	%	—		—	%	6,701		46	%
Total	$	188,916	52	%	$	158,513	53	%	$	193,598	53	%	$	5,768	24	%	$	34,000	42	%	$	—	—	%	$	580,795	52	%


	2021				2020				2019				2018				2017				Prior				Total
As of December 31, 2021:	Amortized Cost		Average LTV		Amortized Cost		Average LTV		Amortized Cost		Average LTV		Amortized Cost		Average LTV		Amortized Cost		Average LTV		Amortized Cost		Average LTV		Amortized Cost		Average LTV
Debt Service Coverage Ratio:
Greater than or equal to 1.5	$	62,548	54	%	$	80,919	56	%	$	11,645	49	%	$	25,000	11	%	$	—	—	%	$	—	—	%	$	180,112	49	%
Greater than or equal to 1.2 and less than 1.5	95,738		55	%	102,958		43	%	3,335		22	%	—		—	%	—		—	%	—		—	%	202,031		48	%
Greater than or equal to 1.0 and less than 1.2	7,478		44	%	4,092		36	%	4,734		50	%	—		—	%	—		—	%	—		—	%	16,304		44	%
Less than 1.0	—		—	%	8,552		59	%	—		—	%	—		—	%	—		—	%	—		—	%	8,552		59	%
Total	$	165,764	54	%	$	196,521	49	%	$	19,714	45	%	$	25,000	11	%	$	—	—	%	$	—	—	%	$	406,999	48	%

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):


	2022		2021		2020		2019		2018		Prior		Total
As of September 30, 2022:	(Dollars in thousands)
Commercial mortgage loans
Current	$	391,127	$	593,951	$	488,719	$	601,991	$	431,078	$	1,076,726	$	3,583,592
30 - 59 days past due	—		—		—		—		—		—		—
60 - 89 days past due	—		—		—		—		—		—		—
Over 90 days past due	—		—		—		—		—		—		—
Total commercial mortgage loans	$	391,127	$	593,951	$	488,719	$	601,991	$	431,078	$	1,076,726	$	3,583,592

Agricultural mortgage loans
Current	$	188,916	$	158,513	$	190,463	$	5,768	$	34,000	$	—	$	577,660
30 - 59 days past due	—		—		—		—		—		—		—
60 - 89 days past due	—		—		—		—		—		—		—
Over 90 days past due	—		—		3,135		—		—		—		3,135
Total agricultural mortgage loans	$	188,916	$	158,513	$	193,598	$	5,768	$	34,000	$	—	$	580,795

Residential mortgage loans
Current	$	1,457,896	$	672,371	$	233,185	$	31,457	$	1,710	$	417	$	2,397,036
30 - 59 days past due	15,049		9,384		6,443		1,645		767		—		33,288
60 - 89 days past due	3,298		440		4,641		—		2,029		—		10,408
Over 90 days past due	2,917		22,550		6,463		—		—		—		31,930
Total residential mortgage loans	$	1,479,160	$	704,745	$	250,732	$	33,102	$	4,506	$	417	$	2,472,662


	2021		2020		2019		2018		2017		Prior		Total
As of December 31, 2021:	(Dollars in thousands)
Commercial mortgage loans
Current	$	592,095	$	534,839	$	688,191	$	459,451	$	402,400	$	951,526	$	3,628,502
30 - 59 days past due	—		—		—		—		—		—		—
60 - 89 days past due	—		—		—		—		—		—		—
Over 90 days past due	—		—		—		—		—		—		—
Total commercial mortgage loans	$	592,095	$	534,839	$	688,191	$	459,451	$	402,400	$	951,526	$	3,628,502

Agricultural mortgage loans
Current	$	165,764	$	196,521	$	19,714	$	25,000	$	—	$	—	$	406,999
30 - 59 days past due	—		—		—		—		—		—		—
60 - 89 days past due	—		—		—		—		—		—		—
Over 90 days past due	—		—		—		—		—		—		—
Total agricultural mortgage loans	$	165,764	$	196,521	$	19,714	$	25,000	$	—	$	—	$	406,999

Residential mortgage loans
Current	$	1,092,438	$	454,532	$	67,380	$	16,898	$	751	$	—	$	1,631,999
30 - 59 days past due	10,284		12,363		11,373		427		—		—		34,447
60 - 89 days past due	1,838		1,090		102		—		—		—		3,030
Over 90 days past due	679		5,459		907		—		—		—		7,045
Total residential mortgage loans	$	1,105,239	$	473,444	$	79,762	$	17,325	$	751	$	—	$	1,676,521

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 68 loans in non-accrual status at September 30, 2022 and 13 loans in non-accrual status at December 31, 2021. During the three and nine months ended September 30, 2022 we recognized $0 and $546 thousand, respectively, in interest income on loans which were in non-accrual status at the respective period end. During the three and nine months ended September 30, 2021 we recognized $3 thousand and $36 thousand in interest income on loans which were in non-accrual status at the respective period end.

Troubled Debt Restructuring

A Troubled Debt Restructuring ("TDR") is a situation where we have granted a concession to a borrower for economic or legal reasons related to the borrower's financial difficulties that we would not otherwise consider. A mortgage loan that has been granted new terms, including workout terms as described previously, would be considered a TDR if it meets conditions that would indicate a borrower is experiencing financial difficulty and the new terms constitute a concession on our part. We analyze all loans where we have agreed to workout terms and all loans that we have refinanced to determine if they meet the definition of a TDR. 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.

If the borrower is determined to be in financial difficulty, we consider the following conditions to determine if the borrower is granted a concession:

•assets used to satisfy debt are less than our recorded investment,

•interest rate is modified,

•maturity date extension at an interest rate less than market rate,

•capitalization of interest,

•delaying principal and/or interest for a period of three months or more, and

•partial forgiveness of the balance or charge-off.

Mortgage loan workouts, refinances or restructures that are classified as TDRs are individually evaluated and measured for impairment. There were no mortgage loans that we determined to be a TDR at September 30, 2022 and December 31, 2021.