| A. | Financial Highlights | |||||||
| Non-GAAP Financial Measures | ||||||||
| B. | Product Summary | |||||||
| C. | Investment Summary | |||||||
| D. | ||||||||
| E. | ||||||||
| September 30, 2022 | December 31, 2021 | ||||||||||
| Assets | |||||||||||
| Investments: | |||||||||||
| Fixed maturity securities, available for sale, at fair value | $ | 41,087,911 | $ | 51,305,943 | |||||||
| Mortgage loans on real estate | 6,601,445 | 5,687,998 | |||||||||
| Real estate investments | 897,673 | 337,939 | |||||||||
| Derivative instruments | 196,656 | 1,277,480 | |||||||||
| Other investments | 2,636,152 | 1,767,144 | |||||||||
| Total investments | 51,419,837 | 60,376,504 | |||||||||
| Cash and cash equivalents | 1,808,132 | 4,508,982 | |||||||||
| Coinsurance deposits | 8,848,418 | 8,850,608 | |||||||||
| Accrued investment income | 516,649 | 445,097 | |||||||||
| Deferred policy acquisition costs | 3,878,343 | 2,222,769 | |||||||||
| Deferred sales inducements | 2,649,102 | 1,546,073 | |||||||||
| Deferred income taxes | 246,492 | — | |||||||||
| Income taxes recoverable | 103,838 | 166,586 | |||||||||
| Other assets | 714,186 | 232,490 | |||||||||
| Total assets | $ | 70,184,997 | $ | 78,349,109 | |||||||
| Liabilities and Stockholders' Equity | |||||||||||
| Liabilities: | |||||||||||
| Policy benefit reserves | $ | 61,137,017 | $ | 65,477,778 | |||||||
| Other policy funds and contract claims | 266,425 | 226,844 | |||||||||
| Notes and loan payable | 794,831 | 496,250 | |||||||||
| Subordinated debentures | 78,668 | 78,421 | |||||||||
| Deferred income taxes | — | 541,972 | |||||||||
| Funds withheld for reinsurance liabilities | 3,235,894 | 3,124,740 | |||||||||
| Other liabilities | 1,461,534 | 2,079,977 | |||||||||
| Total liabilities | 66,974,369 | 72,025,982 | |||||||||
| Stockholders' equity: | |||||||||||
| Preferred stock, Series A | 16 | 16 | |||||||||
| Preferred stock, Series B | 12 | 12 | |||||||||
| Common stock | 85,967 | 92,514 | |||||||||
| Additional paid-in capital | 1,362,022 | 1,614,374 | |||||||||
| Accumulated other comprehensive income (loss) | (2,214,388) | 1,848,789 | |||||||||
| Retained earnings | 3,974,069 | 2,767,422 | |||||||||
| Total stockholders' equity attributable to American Equity Investment Life Holding Company | 3,207,698 | 6,323,127 | |||||||||
| Noncontrolling interests | 2,930 | — | |||||||||
| Total stockholders' equity | 3,210,628 | 6,323,127 | |||||||||
| Total liabilities and stockholders' equity | $ | 70,184,997 | $ | 78,349,109 | |||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||
| Premiums and other considerations | $ | 2,839 | $ | 15,841 | $ | 16,748 | $ | 43,649 | |||||||||||||||
| Annuity product charges | 60,819 | 58,480 | 168,688 | 182,321 | |||||||||||||||||||
| Net investment income | 609,737 | 526,366 | 1,769,468 | 1,522,876 | |||||||||||||||||||
| Change in fair value of derivatives | (176,671) | (70,701) | (1,160,371) | 826,484 | |||||||||||||||||||
| Net realized gains (losses) on investments | (15,860) | 4,933 | (62,259) | (2,764) | |||||||||||||||||||
| Other revenue | 10,989 | 7,644 | 28,773 | 7,644 | |||||||||||||||||||
| Total revenues | 491,853 | 542,563 | 761,047 | 2,580,210 | |||||||||||||||||||
| Benefits and expenses: | |||||||||||||||||||||||
| Insurance policy benefits and change in future policy benefits | 5,707 | 18,756 | 25,436 | 51,008 | |||||||||||||||||||
| Interest sensitive and index product benefits | 121,890 | 817,014 | 729,407 | 2,106,590 | |||||||||||||||||||
| Amortization of deferred sales inducements | 127,784 | (17,172) | 361,775 | 93,283 | |||||||||||||||||||
| Change in fair value of embedded derivatives | (415,374) | (536,404) | (2,695,007) | (545,104) | |||||||||||||||||||
| Interest expense on notes payable | 8,984 | 6,535 | 21,870 | 19,322 | |||||||||||||||||||
| Interest expense on subordinated debentures | 1,333 | 1,342 | 3,996 | 3,994 | |||||||||||||||||||
| Amortization of deferred policy acquisition costs | 183,182 | (1,588) | 550,962 | 185,329 | |||||||||||||||||||
| Other operating costs and expenses | 59,532 | 56,518 | 177,575 | 177,433 | |||||||||||||||||||
| Total benefits and expenses | 93,038 | 345,001 | (823,986) | 2,091,855 | |||||||||||||||||||
| Income before income taxes | 398,815 | 197,562 | 1,585,033 | 488,355 | |||||||||||||||||||
| Income tax expense | 86,214 | 44,697 | 345,633 | 107,500 | |||||||||||||||||||
| Net income | 312,601 | 152,865 | 1,239,400 | 380,855 | |||||||||||||||||||
| Less: Net income (loss) available to noncontrolling interests | 1 | — | (3) | — | |||||||||||||||||||
| Net income available to American Equity Investment Life Holding Company stockholders | 312,600 | 152,865 | 1,239,403 | 380,855 | |||||||||||||||||||
| Less: Preferred stock dividends | 10,918 | 10,918 | 32,756 | 32,756 | |||||||||||||||||||
| Net income available to American Equity Investment Life Holding Company common stockholders | $ | 301,682 | $ | 141,947 | $ | 1,206,647 | $ | 348,099 | |||||||||||||||
| Earnings per common share | $ | 3.44 | $ | 1.53 | $ | 13.07 | $ | 3.69 | |||||||||||||||
| Earnings per common share - assuming dilution | $ | 3.41 | $ | 1.53 | $ | 12.94 | $ | 3.67 | |||||||||||||||
| Weighted average common shares outstanding (in thousands): | |||||||||||||||||||||||
| Earnings per common share | 87,707 | 92,478 | 92,339 | 94,326 | |||||||||||||||||||
| Earnings per common share - assuming dilution | 88,581 | 93,044 | 93,270 | 94,867 | |||||||||||||||||||
| Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | |||||||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||||||||
| Traditional life insurance premiums | $ | 634 | $ | 691 | $ | 675 | $ | 677 | $ | 697 | |||||||||||||||||||
| Life contingent immediate annuity considerations | 2,205 | 3,140 | 9,403 | 13,876 | 15,144 | ||||||||||||||||||||||||
| Surrender charges | 19,783 | 15,345 | 15,541 | 13,638 | 16,481 | ||||||||||||||||||||||||
| Lifetime income benefit rider fees | 41,036 | 40,169 | 36,814 | 46,672 | 41,999 | ||||||||||||||||||||||||
| Net investment income | 609,737 | 592,308 | 567,423 | 514,599 | 526,366 | ||||||||||||||||||||||||
| Change in fair value of derivatives | (176,671) | (506,181) | (477,519) | 522,251 | (70,701) | ||||||||||||||||||||||||
| Net realized gains (losses) on investments | (15,860) | (33,272) | (13,127) | (10,478) | 4,933 | ||||||||||||||||||||||||
| Other revenue (a) | 10,989 | 9,195 | 8,589 | 8,026 | 7,644 | ||||||||||||||||||||||||
| Total revenues | 491,853 | 121,395 | 147,799 | 1,109,261 | 542,563 | ||||||||||||||||||||||||
| Benefits and expenses: | |||||||||||||||||||||||||||||
Traditional life insurance policy benefits and change in future policy benefits | 424 | 785 | 765 | 624 | 798 | ||||||||||||||||||||||||
Life contingent immediate annuity benefits and change in future policy benefits | 5,283 | 6,306 | 11,873 | 16,351 | 17,958 | ||||||||||||||||||||||||
| Interest sensitive and index product benefits (b) | 121,890 | 234,855 | 372,662 | 574,816 | 817,014 | ||||||||||||||||||||||||
| Amortization of deferred sales inducements (c) | 127,784 | 90,446 | 143,545 | 59,409 | (17,172) | ||||||||||||||||||||||||
| Change in fair value of embedded derivatives (d) | (415,374) | (885,984) | (1,393,649) | 186,802 | (536,404) | ||||||||||||||||||||||||
| Interest expense on notes payable | 8,984 | 6,461 | 6,425 | 6,259 | 6,535 | ||||||||||||||||||||||||
| Interest expense on subordinated debentures | 1,333 | 1,346 | 1,317 | 1,330 | 1,342 | ||||||||||||||||||||||||
| Amortization of deferred policy acquisition costs (c) | 183,182 | 142,354 | 225,426 | 82,999 | (1,588) | ||||||||||||||||||||||||
| Other operating costs and expenses | 59,532 | 59,923 | 58,120 | 66,279 | 56,518 | ||||||||||||||||||||||||
| Total benefits and expenses | 93,038 | (343,508) | (573,516) | 994,869 | 345,001 | ||||||||||||||||||||||||
| Income before income taxes | 398,815 | 464,903 | 721,315 | 114,392 | 197,562 | ||||||||||||||||||||||||
| Income tax expense | 86,214 | 104,327 | 155,092 | 21,255 | 44,697 | ||||||||||||||||||||||||
| Net income (b)(c)(d) | 312,601 | 360,576 | 566,223 | 93,137 | 152,865 | ||||||||||||||||||||||||
| Less: Net income (loss) available to noncontrolling interests | 1 | (4) | — | — | — | ||||||||||||||||||||||||
| Net income available to American Equity Investment Life Holding Company stockholders (b)(c)(d) | 312,600 | 360,580 | 566,223 | 93,137 | 152,865 | ||||||||||||||||||||||||
| Less: Preferred stock dividends | 10,918 | 10,919 | 10,919 | 10,919 | 10,918 | ||||||||||||||||||||||||
| Net income available to American Equity Investment Life Holding Company common stockholders (b)(c)(d) | $ | 301,682 | $ | 349,661 | $ | 555,304 | $ | 82,218 | $ | 141,947 | |||||||||||||||||||
| Earnings per common share | $ | 3.44 | $ | 3.78 | $ | 5.73 | $ | 0.89 | $ | 1.53 | |||||||||||||||||||
| Earnings per common share - assuming dilution (b)(c)(d) | $ | 3.41 | $ | 3.74 | $ | 5.67 | $ | 0.88 | $ | 1.53 | |||||||||||||||||||
| Weighted average common shares outstanding (thousands): | |||||||||||||||||||||||||||||
| Earnings per common share | 87,707 | 92,544 | 96,866 | 92,479 | 92,478 | ||||||||||||||||||||||||
| Earnings per common share - assuming dilution | 88,581 | 93,375 | 97,953 | 93,378 | 93,044 | ||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Net income available to American Equity Investment Life Holding Company common stockholders | $ | 301,682 | $ | 141,947 | $ | 1,206,647 | $ | 348,099 | |||||||||||||||
| Adjustments to arrive at non-GAAP operating income available to common stockholders: (a) | |||||||||||||||||||||||
| Net realized (gains) losses on financial assets, including credit losses | 9,738 | (3,900) | 51,595 | 2,528 | |||||||||||||||||||
| Change in fair value of derivatives and embedded derivatives | (248,823) | (75,879) | (1,219,322) | (172,746) | |||||||||||||||||||
| Income taxes | 51,403 | 17,285 | 256,120 | 36,801 | |||||||||||||||||||
| Non-GAAP operating income available to common stockholders | 114,000 | 79,453 | 295,040 | 214,682 | |||||||||||||||||||
| Impact of excluding notable items (b) | (26,572) | 56,801 | (26,572) | 56,801 | |||||||||||||||||||
| Non-GAAP operating income available to common stockholders, excluding notable items | $ | 87,428 | $ | 136,254 | $ | 268,468 | $ | 271,483 | |||||||||||||||
| Per common share - assuming dilution: | |||||||||||||||||||||||
| Net income available to American Equity Investment Life Holding Company common stockholders | $ | 3.41 | $ | 1.53 | $ | 12.94 | $ | 3.67 | |||||||||||||||
| Adjustments to arrive at non-GAAP operating income available to common stockholders: | |||||||||||||||||||||||
| Net realized (gains) losses on financial assets, including credit losses | 0.11 | (0.04) | 0.55 | 0.02 | |||||||||||||||||||
| Change in fair value of derivatives and embedded derivatives | (2.81) | (0.82) | (13.07) | (1.82) | |||||||||||||||||||
| Income taxes | 0.58 | 0.18 | 2.75 | 0.39 | |||||||||||||||||||
| Non-GAAP operating income available to common stockholders | 1.29 | 0.85 | 3.17 | 2.26 | |||||||||||||||||||
| Impact of excluding notable items | (0.30) | 0.61 | (0.29) | 0.60 | |||||||||||||||||||
| Non-GAAP operating income available to common stockholders, excluding notable items | $ | 0.99 | $ | 1.46 | $ | 2.88 | $ | 2.86 | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Notable items impacting non-GAAP operating income available to common stockholders: | |||||||||||||||||||||||
| Impact of actuarial assumption updates | $ | 26,572 | $ | (56,801) | $ | 26,572 | $ | (56,801) | |||||||||||||||
| Total notable items (b) | $ | 26,572 | $ | (56,801) | $ | 26,572 | $ | (56,801) | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Net realized (gains) losses on financial assets, including credit losses: | |||||||||||||||||||||||
| Net realized (gains) losses on financial assets, including credit losses | $ | 16,945 | $ | (4,016) | $ | 67,724 | $ | 3,573 | |||||||||||||||
| Amortization of DAC and DSI and accretion of LIBR reserves | (7,207) | 116 | (16,129) | (1,045) | |||||||||||||||||||
| Income taxes | (2,094) | 838 | (11,093) | (544) | |||||||||||||||||||
| $ | 7,644 | $ | (3,062) | $ | 40,502 | $ | 1,984 | ||||||||||||||||
| Change in fair value of derivatives and embedded derivatives: | |||||||||||||||||||||||
| Fixed index annuities | $ | (299,168) | $ | (125,075) | $ | (1,218,988) | $ | (287,606) | |||||||||||||||
| Reinsurance contracts | (116,230) | — | (518,096) | — | |||||||||||||||||||
| Interest rate swaps | 14,446 | — | 18,112 | — | |||||||||||||||||||
| Amortization of DAC and DSI | 152,129 | 49,196 | 499,650 | 114,860 | |||||||||||||||||||
| Income taxes | 53,497 | 16,447 | 267,213 | 37,345 | |||||||||||||||||||
| $ | (195,326) | $ | (59,432) | $ | (952,109) | $ | (135,401) | ||||||||||||||||
| Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | |||||||||||||||||||||||||
| Net income available to American Equity Investment Life Holding Company common stockholders | $ | 301,682 | $ | 349,661 | $ | 555,304 | $ | 82,218 | $ | 141,947 | |||||||||||||||||||
| Adjustments to arrive at non-GAAP operating income available to common stockholders: (a) | |||||||||||||||||||||||||||||
| Net realized (gains) losses on financial assets, including credit losses | 9,738 | 31,572 | 10,285 | 7,771 | (3,900) | ||||||||||||||||||||||||
| Change in fair value of derivatives and embedded derivatives | (248,823) | (367,145) | (603,354) | (14,544) | (75,879) | ||||||||||||||||||||||||
| Income taxes | 51,403 | 77,056 | 127,661 | 383 | 17,285 | ||||||||||||||||||||||||
| Non-GAAP operating income available to common stockholders (b)(c) | 114,000 | 91,144 | 89,896 | 75,828 | 79,453 | ||||||||||||||||||||||||
| Impact of excluding notable items (d) | (26,572) | — | — | 21,235 | 56,801 | ||||||||||||||||||||||||
| Non-GAAP operating income available to common stockholders, excluding notable items | $ | 87,428 | $ | 91,144 | $ | 89,896 | $ | 97,063 | $ | 136,254 | |||||||||||||||||||
| Per common share - assuming dilution: | |||||||||||||||||||||||||||||
| Net income available to American Equity Investment Life Holding Company common stockholders | $ | 3.41 | $ | 3.74 | $ | 5.67 | $ | 0.88 | $ | 1.53 | |||||||||||||||||||
| Adjustments to arrive at non-GAAP operating income available to common stockholders: | |||||||||||||||||||||||||||||
| Net realized (gains) losses on financial assets, including credit losses | 0.11 | 0.34 | 0.11 | 0.08 | (0.04) | ||||||||||||||||||||||||
| Change in fair value of derivatives and embedded derivatives | (2.81) | (3.93) | (6.16) | (0.15) | (0.82) | ||||||||||||||||||||||||
| Income taxes | 0.58 | 0.83 | 1.30 | — | 0.18 | ||||||||||||||||||||||||
| Non-GAAP operating income available to common stockholders (b)(c) | 1.29 | 0.98 | 0.92 | 0.81 | 0.85 | ||||||||||||||||||||||||
| Impact of excluding notable items (d) | (0.30) | — | — | 0.23 | 0.61 | ||||||||||||||||||||||||
| Non-GAAP operating income available to common stockholders, excluding notable items | $ | 0.99 | $ | 0.98 | $ | 0.92 | $ | 1.04 | $ | 1.46 | |||||||||||||||||||
| Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | |||||||||||||||||||||||||
| Notable items impacting non-GAAP operating income available to common stockholders: | |||||||||||||||||||||||||||||
| Impact of actuarial assumption updates (b)(c) | $ | 26,572 | $ | — | $ | — | $ | (21,235) | $ | (56,801) | |||||||||||||||||||
| Total notable items (d) | $ | 26,572 | $ | — | $ | — | $ | (21,235) | $ | (56,801) | |||||||||||||||||||
| Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | |||||||||||||||||||||||||
| Net realized (gains) losses on investments | $ | 15,860 | $ | 33,272 | $ | 13,127 | $ | 10,478 | $ | (4,933) | |||||||||||||||||||
| Change in fair value of derivatives | 14,423 | 415,171 | 546,442 | (215,961) | 411,330 | ||||||||||||||||||||||||
| Increase (decrease) in total revenues | 30,283 | 448,443 | 559,569 | (205,483) | 406,397 | ||||||||||||||||||||||||
| Amortization of deferred sales inducements | (59,647) | (37,179) | (90,361) | (4,506) | (17,682) | ||||||||||||||||||||||||
| Change in fair value of embedded derivatives | 415,374 | 885,984 | 1,393,649 | (186,802) | 536,404 | ||||||||||||||||||||||||
| Interest sensitive and index product benefits (a) | 502 | (2,569) | 143 | 971 | (944) | ||||||||||||||||||||||||
| Amortization of deferred policy acquisition costs | (86,861) | (62,220) | (150,793) | (8,373) | (31,602) | ||||||||||||||||||||||||
| Increase (decrease) in total benefits and expenses | 269,368 | 784,016 | 1,152,638 | (198,710) | 486,176 | ||||||||||||||||||||||||
| Decrease in income before income taxes | (239,085) | (335,573) | (593,069) | (6,773) | (79,779) | ||||||||||||||||||||||||
| Decrease in income tax expense | (51,403) | (77,056) | (127,661) | (383) | (17,285) | ||||||||||||||||||||||||
| Decrease in net income available to common stockholders | $ | (187,682) | $ | (258,517) | $ | (465,408) | $ | (6,390) | $ | (62,494) | |||||||||||||||||||
| Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | |||||||||||||||||||||||||
| Capitalization: | |||||||||||||||||||||||||||||
| Notes and loan payable | $ | 800,000 | $ | 500,000 | $ | 500,000 | $ | 500,000 | $ | 500,000 | |||||||||||||||||||
| Subordinated debentures payable to subsidiary trusts | 78,668 | 78,584 | 78,502 | 78,421 | 78,342 | ||||||||||||||||||||||||
Total debt | 878,668 | 578,584 | 578,502 | 578,421 | 578,342 | ||||||||||||||||||||||||
| Total stockholders’ equity attributable to American Equity Investment Life Holding Company | 3,207,698 | 3,882,217 | 5,171,086 | 6,323,127 | 6,375,208 | ||||||||||||||||||||||||
| Total capitalization | 4,086,366 | 4,460,801 | 5,749,588 | 6,901,548 | 6,953,550 | ||||||||||||||||||||||||
| Accumulated other comprehensive (income) loss (AOCI) | 2,214,388 | 1,387,968 | (63,706) | (1,848,789) | (1,956,974) | ||||||||||||||||||||||||
Total capitalization excluding AOCI (a) | $ | 6,300,754 | $ | 5,848,769 | $ | 5,685,882 | $ | 5,052,759 | $ | 4,996,576 | |||||||||||||||||||
| Total stockholders’ equity attributable to American Equity Investment Life Holding Company | $ | 3,207,698 | $ | 3,882,217 | $ | 5,171,086 | $ | 6,323,127 | $ | 6,375,208 | |||||||||||||||||||
| Equity available to preferred stockholders (b) | (700,000) | (700,000) | (700,000) | (700,000) | (700,000) | ||||||||||||||||||||||||
Total common stockholders' equity (c) | 2,507,698 | 3,182,217 | 4,471,086 | 5,623,127 | 5,675,208 | ||||||||||||||||||||||||
| Accumulated other comprehensive income | 2,214,388 | 1,387,968 | (63,706) | (1,848,789) | (1,956,974) | ||||||||||||||||||||||||
Total common stockholders’ equity excluding AOCI (c) | 4,722,086 | 4,570,185 | 4,407,380 | 3,774,338 | 3,718,234 | ||||||||||||||||||||||||
| Net impact of fair value accounting for derivatives and embedded derivatives | (1,217,754) | (1,031,257) | (750,229) | (274,981) | (265,018) | ||||||||||||||||||||||||
Total common stockholders’ equity excluding AOCI and the net impact of fair value accounting for derivatives and embedded derivatives (c) | $ | 3,504,332 | $ | 3,538,928 | $ | 3,657,151 | $ | 3,499,357 | $ | 3,453,216 | |||||||||||||||||||
| Common shares outstanding | 85,966,505 | 90,168,512 | 95,019,904 | 92,513,517 | 92,513,517 | ||||||||||||||||||||||||
Book Value per Common Share: (d) | |||||||||||||||||||||||||||||
| Book value per common share | $ | 29.17 | $ | 35.29 | $ | 47.05 | $ | 60.78 | $ | 61.34 | |||||||||||||||||||
| Book value per common share excluding AOCI (c) | $ | 54.93 | $ | 50.68 | $ | 46.38 | $ | 40.80 | $ | 40.19 | |||||||||||||||||||
| Book value per common share excluding AOCI and the net impact of fair value accounting for derivatives and embedded derivatives (c) | $ | 40.76 | $ | 39.25 | $ | 38.49 | $ | 37.83 | $ | 37.33 | |||||||||||||||||||
Debt-to-Capital Ratios: (e) | |||||||||||||||||||||||||||||
| Senior debt / Total capitalization | 12.7 | % | 8.5 | % | 8.8 | % | 9.9 | % | 10.0 | % | |||||||||||||||||||
| Total debt / Total capitalization | 13.9 | % | 9.9 | % | 10.2 | % | 11.4 | % | 11.6 | % | |||||||||||||||||||
| Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
| 2022 | 2021 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | ||||||||||||||||||||||||||||||||
| 4.33% | 3.71% | Average yield on invested assets | 4.48% | 4.33% | 4.15% | 3.80% | 3.91% | |||||||||||||||||||||||||||||||
| 1.69% | 1.55% | Aggregate cost of money | 1.75% | 1.69% | 1.64% | 1.51% | 1.51% | |||||||||||||||||||||||||||||||
| 2.64% | 2.16% | Aggregate investment spread | 2.73% | 2.64% | 2.51% | 2.29% | 2.40% | |||||||||||||||||||||||||||||||
| Impact of: | ||||||||||||||||||||||||||||||||||||||
| 0.04% | 0.11% | Investment yield - additional prepayment income | 0.03% | 0.05% | 0.03% | 0.12% | 0.12% | |||||||||||||||||||||||||||||||
| 0.02% | 0.05% | Cost of money effect of over hedging | —% | 0.02% | 0.03% | 0.14% | 0.08% | |||||||||||||||||||||||||||||||
| $54,553,196 | $54,865,298 | Weighted average investments | $54,378,154 | $54,768,966 | $54,728,239 | $54,407,554 | $53,781,352 | |||||||||||||||||||||||||||||||
| 54,056,886 | 54,197,140 | Ending investments | 54,056,886 | 54,699,422 | 54,838,509 | 54,617,968 | 54,197,140 | |||||||||||||||||||||||||||||||
| Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
| 2022 | 2021 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | ||||||||||||||||||||||||||||||||
Included in interest sensitive and index product benefits: | ||||||||||||||||||||||||||||||||||||||
| $ | 301,431 | $ | 1,535,320 | Index credits | $ | 4,648 | $ | 72,398 | $ | 224,385 | $ | 442,568 | $ | 475,292 | ||||||||||||||||||||||||
| 184,487 | 181,918 | Interest credited | 62,383 | 60,770 | 61,334 | 63,974 | 62,804 | |||||||||||||||||||||||||||||||
Included in change in fair value of derivatives: | ||||||||||||||||||||||||||||||||||||||
| (308,072) | (1,559,495) | Proceeds received at option expiration | (4,865) | (75,115) | (228,092) | (459,982) | (489,902) | |||||||||||||||||||||||||||||||
| 492,669 | 476,616 | Pro rata amortization of option cost | 167,197 | 165,375 | 160,097 | 153,399 | 150,262 | |||||||||||||||||||||||||||||||
| $ | 670,515 | $ | 634,359 | Cost of money for deferred annuities | $ | 229,363 | $ | 223,428 | $ | 217,724 | $ | 199,959 | $ | 198,456 | ||||||||||||||||||||||||
| $ | 52,811,080 | $ | 54,600,512 | Weighted average liability balance outstanding | $ | 52,337,208 | $ | 52,940,739 | $ | 53,155,293 | $ | 53,064,893 | $ | 52,644,622 | ||||||||||||||||||||||||
| Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
| 2022 | 2021 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | ||||||||||||||||||||||||||||||||
| $ | 53,191,277 | $ | 54,056,725 | Account balances at beginning of period | $ | 52,762,558 | $ | 53,119,291 | $ | 53,191,277 | $ | 52,938,493 | $ | 56,630,138 | ||||||||||||||||||||||||
| (257,779) | (4,279,394) | Reserves ceded - in-force | (257,779) | — | — | — | (4,279,394) | |||||||||||||||||||||||||||||||
| 52,933,498 | 49,777,331 | Account balance at beginning of period, net of reinsurance ceded | 52,504,779 | 53,119,291 | 53,191,277 | 52,938,493 | 52,350,744 | |||||||||||||||||||||||||||||||
| 1,734,231 | 4,669,315 | Net deposits | 496,940 | 562,366 | 674,925 | 815,890 | 1,090,461 | |||||||||||||||||||||||||||||||
| 74,074 | 71,684 | Premium bonuses | 27,385 | 23,547 | 23,142 | 23,476 | 22,021 | |||||||||||||||||||||||||||||||
| 485,918 | 1,717,238 | Fixed interest credited and index credits | 67,031 | 133,168 | 285,719 | 506,542 | 538,096 | |||||||||||||||||||||||||||||||
| (50,669) | (54,019) | Surrender charges | (19,783) | (15,345) | (15,541) | (13,638) | (16,481) | |||||||||||||||||||||||||||||||
| (118,019) | (128,302) | Lifetime income benefit rider fees | (41,036) | (40,169) | (36,814) | (46,672) | (41,999) | |||||||||||||||||||||||||||||||
| (3,145,344) | (3,114,754) | Surrenders, withdrawals, deaths, etc. | (1,121,627) | (1,020,300) | (1,003,417) | (1,032,814) | (1,004,349) | |||||||||||||||||||||||||||||||
| $ | 51,913,689 | $ | 52,938,493 | Account balances at end of period | $ | 51,913,689 | $ | 52,762,558 | $ | 53,119,291 | $ | 53,191,277 | $ | 52,938,493 | ||||||||||||||||||||||||
| $ | 2,542,651 | $ | 2,245,040 | Lifetime income benefit rider reserves, excluding unrealized gain/loss adjustment | $ | 2,542,651 | $ | 2,491,096 | $ | 2,396,587 | $ | 2,311,842 | $ | 2,245,040 | ||||||||||||||||||||||||
| Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
| 2022 | 2021 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | ||||||||||||||||||||||||||||||||
| $ | 4,083,301 | $ | 3,736,355 | Cash surrender value of business ceded at beginning of period subject to recurring fees | $ | 4,457,735 | $ | 4,264,133 | $ | 4,083,301 | $ | 3,900,540 | $ | 3,736,355 | ||||||||||||||||||||||||
| 866,240 | 164,185 | Cash surrender value of business ceded during the period subject to recurring fees | 491,806 | 193,602 | 180,832 | 182,761 | 164,185 | |||||||||||||||||||||||||||||||
| $ | 4,949,541 | $ | 3,900,540 | Cash surrender value of business ceded at end of period subject to recurring fees (a) | $ | 4,949,541 | $ | 4,457,735 | $ | 4,264,133 | $ | 4,083,301 | $ | 3,900,540 | ||||||||||||||||||||||||
| 0.30% | 0.30% | Asset liability management fee | 0.30% | 0.30% | 0.30% | 0.30% | 0.30% | |||||||||||||||||||||||||||||||
| 0.71% | 0.53% | Weighted average ceding commission fee | 0.71% | 0.64% | 0.60% | 0.57% | 0.53% | |||||||||||||||||||||||||||||||
| Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
| 2022 | 2021 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | ||||||||||||||||||||||||||||||||
| American Equity Life: | ||||||||||||||||||||||||||||||||||||||
| $ | 2,055,120 | $ | 1,947,241 | Fixed index annuities | $ | 627,444 | $ | 671,696 | $ | 755,980 | $ | 806,238 | $ | 727,641 | ||||||||||||||||||||||||
| 3,473 | 5,285 | Annual reset fixed rate annuities | 1,271 | 1,140 | 1,062 | 848 | 1,462 | |||||||||||||||||||||||||||||||
| 7,295 | 849,062 | Multi-year fixed rate annuities | 4,465 | 485 | 2,345 | 6,640 | 14,196 | |||||||||||||||||||||||||||||||
| 18,441 | 45,671 | Single premium immediate annuities | 1,915 | 3,073 | 13,453 | 14,145 | 16,282 | |||||||||||||||||||||||||||||||
| 2,084,329 | 2,847,259 | 635,095 | 676,394 | 772,840 | 827,871 | 759,581 | ||||||||||||||||||||||||||||||||
| Eagle Life: | ||||||||||||||||||||||||||||||||||||||
| 333,507 | 520,967 | Fixed index annuities | 102,379 | 104,374 | 126,754 | 176,101 | 187,611 | |||||||||||||||||||||||||||||||
| 150 | 337 | Annual reset fixed rate annuities | 143 | — | 7 | 13 | — | |||||||||||||||||||||||||||||||
| 17,147 | 1,556,391 | Multi-year fixed rate annuities | 14,684 | 123 | 2,340 | 40,901 | 362,769 | |||||||||||||||||||||||||||||||
| 350,804 | 2,077,695 | 117,206 | 104,497 | 129,101 | 217,015 | 550,380 | ||||||||||||||||||||||||||||||||
| Consolidated: | ||||||||||||||||||||||||||||||||||||||
| 2,388,627 | 2,468,208 | Fixed index annuities | 729,823 | 776,070 | 882,734 | 982,339 | 915,252 | |||||||||||||||||||||||||||||||
| 3,623 | 5,622 | Annual reset fixed rate annuities | 1,414 | 1,140 | 1,069 | 861 | 1,462 | |||||||||||||||||||||||||||||||
| 24,442 | 2,405,453 | Multi-year fixed rate annuities | 19,149 | 608 | 4,685 | 47,541 | 376,965 | |||||||||||||||||||||||||||||||
| 18,441 | 45,671 | Single premium immediate annuities | 1,915 | 3,073 | 13,453 | 14,145 | 16,282 | |||||||||||||||||||||||||||||||
| 2,435,133 | 4,924,954 | Total before coinsurance ceded | 752,301 | 780,891 | 901,941 | 1,044,886 | 1,309,961 | |||||||||||||||||||||||||||||||
| 682,461 | 209,968 | Coinsurance ceded | 253,446 | 215,452 | 213,563 | 214,851 | 203,218 | |||||||||||||||||||||||||||||||
| $ | 1,752,672 | $ | 4,714,986 | Net after coinsurance ceded | $ | 498,855 | $ | 565,439 | $ | 688,378 | $ | 830,035 | $ | 1,106,743 | ||||||||||||||||||||||||
| Surrender Charge | Net Account Value | |||||||||||||||||||||||||||||||
| Product Type | Avg. Years At Issue | Avg. Years Remaining | Avg. % Remaining | Dollars in Thousands | % | |||||||||||||||||||||||||||
| Fixed Index Annuities | 12.6 | 4.9 | 8.0% | $ | 46,352,864 | 89.3 | % | |||||||||||||||||||||||||
| Annual Reset Fixed Rate Annuities | 8.1 | 1.8 | 3.7% | 1,373,539 | 2.6 | % | ||||||||||||||||||||||||||
| Multi-Year Fixed Rate Annuities | 3.9 | 1.9 | 7.6% | 4,187,286 | 8.1 | % | ||||||||||||||||||||||||||
| Total | 11.8 | 4.6 | 7.8% | $ | 51,913,689 | 100.0 | % | |||||||||||||||||||||||||
| Surrender Charge Percentages: | Fixed Annuities Account Value | Fixed Index Annuities Account Value | |||||||||
| No surrender charge | $ | 900,020 | $ | 4,130,378 | |||||||
| 0.0% < 2.0% | 74,031 | 2,581,530 | |||||||||
| 2.0% < 3.0% | 81,350 | 4,540,041 | |||||||||
| 3.0% < 4.0% | 70,035 | 1,274,657 | |||||||||
| 4.0% < 5.0% | 11,501 | 3,196,346 | |||||||||
| 5.0% < 6.0% | 50,574 | 2,887,625 | |||||||||
| 6.0% < 7.0% | 61,002 | 2,756,994 | |||||||||
| 7.0% < 8.0% | 176,106 | 2,877,601 | |||||||||
| 8.0% < 9.0% | 3,767,463 | 3,103,889 | |||||||||
| 9.0% < 10.0% | 95,017 | 3,484,053 | |||||||||
| 10.0% or greater | 273,726 | 15,519,750 | |||||||||
| $ | 5,560,825 | $ | 46,352,864 | ||||||||
| Surrender Charge Expiration By Year: | Fixed and Fixed Index Annuities Account Value | Weighted Average Surrender Charge | |||||||||
| Out of Surrender Charge | $ | 5,030,398 | 0.00 | % | |||||||
| 2022 | 442,192 | 2.16 | % | ||||||||
| 2023 | 4,477,908 | 3.47 | % | ||||||||
| 2024 | 5,983,423 | 4.70 | % | ||||||||
| 2025 | 5,639,283 | 4.82 | % | ||||||||
| 2026 | 6,028,979 | 6.67 | % | ||||||||
| 2027 | 4,275,258 | 8.20 | % | ||||||||
| 2028 | 3,796,062 | 9.37 | % | ||||||||
| 2029 | 4,125,905 | 10.72 | % | ||||||||
| 2030 | 2,826,420 | 13.19 | % | ||||||||
| 2031 | 3,947,254 | 14.07 | % | ||||||||
| 2032 | 2,828,819 | 14.77 | % | ||||||||
| 2033 | 1,085,614 | 17.53 | % | ||||||||
| 2034 | 686,554 | 18.11 | % | ||||||||
| 2035 | 356,217 | 18.59 | % | ||||||||
| 2036 | 187,964 | 19.08 | % | ||||||||
| 2037 | 113,192 | 19.63 | % | ||||||||
| 2038 | 82,247 | 20.00 | % | ||||||||
| $ | 51,913,689 | 7.84 | % | ||||||||
| Credited Rate vs. Ultimate Minimum Guaranteed Rate Differential: | Fixed Annuities Account Value | Fixed Index Annuities Account Value | |||||||||
| No differential | $ | 990,150 | $ | 1,033,902 | |||||||
| › 0.00% - 0.25% | 28,522 | 108,079 | |||||||||
| › 0.25% - 0.50% | 206,872 | 6,020 | |||||||||
| › 0.50% - 1.00% | 5,388 | 143 | |||||||||
| › 1.00% - 1.50% | 4,652 | — | |||||||||
| 1.00% ultimate guarantee - 2.12% wtd avg interest rate (a) | 4,088,793 | 1,147,535 | |||||||||
| 1.50% ultimate guarantee - 1.06% wtd avg interest rate (a) | 125,570 | 2,795,498 | |||||||||
| 1.75% ultimate guarantee - 1.84% wtd avg interest rate (a) | 47,791 | 321,304 | |||||||||
| 2.00% ultimate guarantee - 1.73% wtd avg interest rate (a) | 63,087 | — | |||||||||
| 2.25% ultimate guarantee - 1.57% wtd avg interest rate (a) | — | 560,389 | |||||||||
| 3.00% ultimate guarantee - 1.86% wtd avg interest rate (a) | — | 1,142,066 | |||||||||
| Allocated to index strategies (see tables that follow) | — | 39,237,928 | |||||||||
| $ | 5,560,825 | $ | 46,352,864 | ||||||||
| Annual Monthly Average and Point-to-Point with Caps | |||||||||||||||||||||||||||||
| Minimum Guaranteed Cap | |||||||||||||||||||||||||||||
| 1% | 3% | 4% | 7% | 8% + | |||||||||||||||||||||||||
| Current Cap | |||||||||||||||||||||||||||||
| At minimum | $ | 1,140 | $ | 82,880 | $ | 4,664,185 | $ | 50,500 | $ | 112,277 | |||||||||||||||||||
| 1.75% - 3% | 7,296,416 | — | — | — | — | ||||||||||||||||||||||||
| 3% - 4% | 606,337 | 1,869 | — | — | — | ||||||||||||||||||||||||
| 4% - 5% | 1,959,195 | 487,045 | 510,316 | — | — | ||||||||||||||||||||||||
| 5% - 6% | 214,391 | 73,988 | 208 | — | — | ||||||||||||||||||||||||
| 6% - 7% | 7,963 | — | 268 | — | — | ||||||||||||||||||||||||
| >= 7% | 23,891 | 16,143 | 324 | 4,336 | — | ||||||||||||||||||||||||
| Annual Monthly Average and Point-to-Point with Participation Rates | |||||||||||||||||||||||
| Minimum Guaranteed Participation Rate | |||||||||||||||||||||||
| 10% | 20% - 25% | 35% | 50% + | ||||||||||||||||||||
| Current Participation Rate | |||||||||||||||||||||||
| At minimum | $ | 175,153 | $ | 502,705 | $ | 67,829 | $ | 80,003 | |||||||||||||||
| < 20% | 1,618,059 | — | — | — | |||||||||||||||||||
| 20% - 40% | 3,283,848 | 288,261 | 5,161 | — | |||||||||||||||||||
| 40% - 60% | 470,700 | 12,927 | 32,295 | — | |||||||||||||||||||
| 60% - 100% | 1,241,847 | — | — | — | |||||||||||||||||||
| > 100% | 1,639,644 | — | — | — | |||||||||||||||||||
| S&P 500 Monthly Point-to-Point - Minimum Guaranteed Monthly Cap = 1.0% | |||||
| Current Cap | |||||
| At minimum | $ | 1,717,638 | |||
| 1.10% - 1.30% | 5,899,649 | ||||
| 1.40% - 1.60% | 1,260,922 | ||||
| 1.70% - 2.00% | 356,566 | ||||
| >= 2.10% | 23,618 | ||||
| Volatility Control Index | |||||
| Current Asset Fee | |||||
| At Maximum | $ | — | |||
| 0.75% - 1.75% | 319,897 | ||||
| 2.00% - 2.75% | 164,645 | ||||
| 3.00% - 3.50% | 422,376 | ||||
| 3.75% - 5.25% | 3,345,174 | ||||
| September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||
| Carrying Amount | Percent | Carrying Amount | Percent | ||||||||||||||||||||
| Fixed maturity securities: | |||||||||||||||||||||||
| U.S. Government and agencies | $ | 169,538 | 0.3 | % | $ | 1,078,746 | 1.9 | % | |||||||||||||||
| States, municipalities and territories | 4,042,851 | 8.3 | % | 3,758,761 | 6.5 | % | |||||||||||||||||
| Foreign corporate securities and foreign governments | 837,199 | 1.7 | % | 375,097 | 0.6 | % | |||||||||||||||||
| Corporate securities | 25,333,341 | 52.2 | % | 32,631,189 | 57.0 | % | |||||||||||||||||
| Residential mortgage backed securities | 1,372,741 | 2.8 | % | 1,125,049 | 2.0 | % | |||||||||||||||||
| Commercial mortgage backed securities | 3,471,595 | 7.2 | % | 4,682,900 | 8.2 | % | |||||||||||||||||
| Other asset backed securities | 3,889,475 | 8.0 | % | 5,146,567 | 9.0 | % | |||||||||||||||||
| Total fixed maturity securities | 39,116,740 | 80.5 | % | 48,798,309 | 85.2 | % | |||||||||||||||||
| Mortgage loans on real estate | 6,452,614 | 13.3 | % | 5,650,480 | 9.9 | % | |||||||||||||||||
| Real estate investments | 897,673 | 1.9 | % | 337,939 | 0.6 | % | |||||||||||||||||
| Derivative instruments | 196,656 | 0.4 | % | 1,277,480 | 2.2 | % | |||||||||||||||||
| Other investments | 1,881,117 | 3.9 | % | 1,210,464 | 2.1 | % | |||||||||||||||||
| Total investments, net of modified coinsurance investments | 48,544,800 | 100.0 | % | 57,274,672 | 100.0 | % | |||||||||||||||||
| Modified coinsurance investments | 2,875,037 | 3,101,832 | |||||||||||||||||||||
| Total investments | $ | 51,419,837 | $ | 60,376,504 | |||||||||||||||||||
| NAIC Designation | Carrying Amount | Percent | Rating Agency Rating | Carrying Amount | Percent | |||||||||||||||||||||||||||
| 1 | $ | 23,405,353 | 59.8 | % | Aaa/Aa/A | $ | 23,217,697 | 59.4 | % | |||||||||||||||||||||||
| 2 | 15,048,575 | 38.5 | % | Baa | 15,217,776 | 38.9 | % | |||||||||||||||||||||||||
| 3 | 533,889 | 1.4 | % | Ba | 537,358 | 1.4 | % | |||||||||||||||||||||||||
| 4 | 82,402 | 0.2 | % | B | 81,178 | 0.2 | % | |||||||||||||||||||||||||
| 5 | 37,389 | 0.1 | % | Caa | 19,176 | — | % | |||||||||||||||||||||||||
| 6 | 9,132 | — | % | Ca and lower | 43,555 | 0.1 | % | |||||||||||||||||||||||||
| 39,116,740 | 100.0 | % | 39,116,740 | 100.0 | % | |||||||||||||||||||||||||||
| Modified coinsurance investments | 1,971,171 | Modified coinsurance investments | 1,971,171 | |||||||||||||||||||||||||||||
| $ | 41,087,911 | $ | 41,087,911 | |||||||||||||||||||||||||||||
| General Description (a) | Amortized Cost | Allowance for Credit Losses | Amortized Cost, Net of Allowance | Net Unrealized Losses, Net of Allowance | Fair Value | |||||||||||||||||||||||||||
| Corporate securities - Public securities | $ | 12,974 | $ | — | $ | 12,974 | $ | (90) | $ | 12,884 | ||||||||||||||||||||||
| Corporate securities - Private placement securities | 10,646 | (3,214) | 7,432 | (3,296) | 4,136 | |||||||||||||||||||||||||||
| Residential mortgage backed securities | 29,207 | (1,706) | 27,501 | (1,441) | 26,060 | |||||||||||||||||||||||||||
| Commercial mortgage backed securities | 39,734 | — | 39,734 | (2,353) | 37,381 | |||||||||||||||||||||||||||
| Other asset backed securities | 2,835 | — | 2,835 | (38) | 2,797 | |||||||||||||||||||||||||||
| Collateralized loan obligations | 66,435 | — | 66,435 | (13,634) | 52,801 | |||||||||||||||||||||||||||
| $ | 161,831 | $ | (4,920) | $ | 156,911 | $ | (20,852) | $ | 136,059 | |||||||||||||||||||||||
| September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||
| Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||||||||||
| Available for sale: | |||||||||||||||||||||||
| U.S. Government and agencies | $ | 172,754 | $ | 169,538 | $ | 1,046,029 | $ | 1,078,746 | |||||||||||||||
| States, municipalities and territories | 4,557,947 | 4,042,851 | 3,325,468 | 3,758,761 | |||||||||||||||||||
| Foreign corporate securities and foreign governments | 909,508 | 837,199 | 353,198 | 375,097 | |||||||||||||||||||
| Corporate securities: | |||||||||||||||||||||||
| Capital goods | 2,141,047 | 1,913,583 | 2,329,169 | 2,666,627 | |||||||||||||||||||
| Consumer discretionary | 6,329,156 | 5,470,654 | 6,132,199 | 6,946,585 | |||||||||||||||||||
| Energy | 1,615,232 | 1,480,328 | 1,968,576 | 2,214,513 | |||||||||||||||||||
| Financials | 7,761,465 | 6,862,530 | 6,998,286 | 7,714,869 | |||||||||||||||||||
| Government non-guaranteed | 202,842 | 174,952 | 471,015 | 541,233 | |||||||||||||||||||
| Industrials | 239,750 | 210,634 | 377,631 | 425,201 | |||||||||||||||||||
| Information technology | 1,928,214 | 1,719,777 | 1,718,596 | 1,918,197 | |||||||||||||||||||
| Materials | 1,552,737 | 1,372,084 | 1,672,144 | 1,875,276 | |||||||||||||||||||
| Telecommunications | 1,597,196 | 1,355,333 | 1,569,176 | 1,756,741 | |||||||||||||||||||
| Transportation | 1,246,943 | 1,114,539 | 1,312,909 | 1,454,391 | |||||||||||||||||||
| Utilities | 4,094,960 | 3,598,741 | 4,156,578 | 4,716,397 | |||||||||||||||||||
| Other | 59,693 | 60,186 | 350,592 | 401,159 | |||||||||||||||||||
| Residential mortgage backed securities: | |||||||||||||||||||||||
| Government agency | 823,948 | 767,665 | 455,136 | 500,698 | |||||||||||||||||||
| Prime | 398,193 | 366,930 | 537,559 | 544,084 | |||||||||||||||||||
| Alt-A | 56,490 | 60,609 | 59,129 | 75,361 | |||||||||||||||||||
| Non-qualified mortgage | 81,790 | 73,167 | — | — | |||||||||||||||||||
| Other | 105,037 | 104,370 | 4,954 | 4,906 | |||||||||||||||||||
| Commercial mortgage backed securities: | |||||||||||||||||||||||
| Government agency | 181,367 | 168,771 | 380,339 | 415,026 | |||||||||||||||||||
| Non-agency | 3,640,186 | 3,302,824 | 4,169,970 | 4,267,874 | |||||||||||||||||||
| Other asset backed securities: | |||||||||||||||||||||||
| Auto | 47,868 | 45,634 | 218,106 | 222,364 | |||||||||||||||||||
| Consumer discretionary | 119,129 | 116,313 | — | — | |||||||||||||||||||
| Financials | 283,227 | 257,497 | 4,441 | 4,887 | |||||||||||||||||||
| Collateralized loan obligations | 3,456,944 | 3,093,776 | 3,789,984 | 3,745,452 | |||||||||||||||||||
| Other | 416,994 | 376,255 | 1,088,751 | 1,173,864 | |||||||||||||||||||
| 44,020,617 | 39,116,740 | 44,489,935 | 48,798,309 | ||||||||||||||||||||
| Modified coinsurance investments | 2,485,104 | 1,971,171 | 2,509,248 | 2,507,634 | |||||||||||||||||||
| $ | 46,505,721 | $ | 41,087,911 | $ | 46,999,183 | $ | 51,305,943 | ||||||||||||||||
| September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||
| Principal | Percent | Principal | Percent | ||||||||||||||||||||
| Geographic distribution: commercial mortgage loans | |||||||||||||||||||||||
| East | $ | 522,913 | 15.2 | % | $ | 614,406 | 17.1 | % | |||||||||||||||
| Middle Atlantic | 253,929 | 7.4 | % | 283,494 | 7.9 | % | |||||||||||||||||
| Mountain | 425,348 | 12.4 | % | 452,818 | 12.6 | % | |||||||||||||||||
| New England | 51,262 | 1.5 | % | 60,172 | 1.7 | % | |||||||||||||||||
| Pacific | 790,171 | 23.0 | % | 836,062 | 23.2 | % | |||||||||||||||||
| South Atlantic | 892,915 | 25.9 | % | 785,679 | 21.8 | % | |||||||||||||||||
| West North Central | 209,532 | 6.1 | % | 235,864 | 6.6 | % | |||||||||||||||||
| West South Central | 293,879 | 8.5 | % | 326,819 | 9.1 | % | |||||||||||||||||
| 3,439,949 | 100.0 | % | 3,595,314 | 100.0 | % | ||||||||||||||||||
| Modified coinsurance investments | 149,903 | 37,817 | |||||||||||||||||||||
| $ | 3,589,852 | $ | 3,633,131 | ||||||||||||||||||||
| Property type distribution: commercial mortgage loans | |||||||||||||||||||||||
| Office | $ | 279,080 | 8.1 | % | $ | 287,557 | 8.0 | % | |||||||||||||||
| Medical Office | 10,408 | 0.3 | % | 10,827 | 0.3 | % | |||||||||||||||||
| Retail | 895,201 | 26.0 | % | 1,016,101 | 28.2 | % | |||||||||||||||||
| Industrial/Warehouse | 848,979 | 24.7 | % | 924,779 | 25.7 | % | |||||||||||||||||
| Apartment | 913,716 | 26.6 | % | 854,580 | 23.8 | % | |||||||||||||||||
| Hotel | 286,271 | 8.3 | % | 283,500 | 7.9 | % | |||||||||||||||||
| Mixed Use/Other | 206,294 | 6.0 | % | 217,970 | 6.1 | % | |||||||||||||||||
| 3,439,949 | 100.0 | % | 3,595,314 | 100.0 | % | ||||||||||||||||||
| Modified coinsurance investments | 149,903 | 37,817 | |||||||||||||||||||||
| $ | 3,589,852 | $ | 3,633,131 | ||||||||||||||||||||
| September 30, 2022 | |||||||||||||||||||||||
| Commercial | Agricultural | Residential | Total | ||||||||||||||||||||
| Credit exposure - by payment activity | |||||||||||||||||||||||
| Performing | $ | 3,439,949 | $ | 579,383 | $ | 2,392,286 | $ | 6,411,618 | |||||||||||||||
| In workout | — | — | — | — | |||||||||||||||||||
| Delinquent | — | 3,135 | 31,676 | 34,811 | |||||||||||||||||||
| Principal outstanding | 3,439,949 | 582,518 | 2,423,962 | 6,446,429 | |||||||||||||||||||
| Unamortized discounts and premiums, net | — | — | 47,259 | 47,259 | |||||||||||||||||||
| Deferred fees and costs, net | (5,188) | (1,723) | 1,441 | (5,470) | |||||||||||||||||||
| Amortized cost | 3,434,761 | 580,795 | 2,472,662 | 6,488,218 | |||||||||||||||||||
| Valuation allowance | (23,613) | (810) | (11,181) | (35,604) | |||||||||||||||||||
| Carrying value | 3,411,148 | 579,985 | 2,461,481 | 6,452,614 | |||||||||||||||||||
| Modified coinsurance investments | 148,831 | — | — | 148,831 | |||||||||||||||||||
| $ | 3,559,979 | $ | 579,985 | $ | 2,461,481 | $ | 6,601,445 | ||||||||||||||||
| December 31, 2021 | |||||||||||||||||||||||
| Commercial | Agricultural | Residential | Total | ||||||||||||||||||||
| Credit exposure - by payment activity | |||||||||||||||||||||||
| Performing | $ | 3,595,314 | $ | 408,135 | $ | 1,645,905 | $ | 5,649,354 | |||||||||||||||
| In workout | — | — | — | — | |||||||||||||||||||
| Delinquent | — | — | 7,005 | 7,005 | |||||||||||||||||||
| Principal outstanding | 3,595,314 | 408,135 | 1,652,910 | 5,656,359 | |||||||||||||||||||
| Unamortized discounts and premiums, net | — | — | 22,143 | 22,143 | |||||||||||||||||||
| Deferred fees and costs, net | (4,330) | (1,136) | 1,468 | (3,998) | |||||||||||||||||||
| Amortized cost | 3,590,984 | 406,999 | 1,676,521 | 5,674,504 | |||||||||||||||||||
| Valuation allowance | (17,926) | (519) | (5,579) | (24,024) | |||||||||||||||||||
| Carrying value | 3,573,058 | 406,480 | 1,670,942 | 5,650,480 | |||||||||||||||||||
| Modified coinsurance investments | 37,518 | — | — | 37,518 | |||||||||||||||||||
| $ | 3,610,576 | $ | 406,480 | $ | 1,670,942 | $ | 5,687,998 | ||||||||||||||||
| High | Low | Close | Dividend Declared | ||||||||||||||||||||
| 2022 | |||||||||||||||||||||||
| First Quarter | $44.49 | $35.05 | $39.91 | $0.00 | |||||||||||||||||||
| Second Quarter | $42.18 | $32.65 | $36.57 | $0.00 | |||||||||||||||||||
| Third Quarter | $43.55 | $33.22 | $37.29 | $0.00 | |||||||||||||||||||
| 2021 | |||||||||||||||||||||||
| First Quarter | $32.54 | $26.21 | $31.53 | $0.00 | |||||||||||||||||||
| Second Quarter | $33.68 | $29.18 | $32.32 | $0.00 | |||||||||||||||||||
| Third Quarter | $33.79 | $27.12 | $29.57 | $0.00 | |||||||||||||||||||
| Fourth Quarter | $39.88 | $29.46 | $38.92 | $0.34 | |||||||||||||||||||
| 2020 | |||||||||||||||||||||||
| First Quarter | $34.16 | $9.07 | $18.80 | $0.00 | |||||||||||||||||||
| Second Quarter | $27.09 | $14.76 | $24.71 | $0.00 | |||||||||||||||||||
| Third Quarter | $27.32 | $19.06 | $21.99 | $0.00 | |||||||||||||||||||
| Fourth Quarter | $34.25 | $22.37 | $27.66 | $0.32 | |||||||||||||||||||