e8vkza
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
(Amendment No. 1)
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
Date
of Report: June 16, 2011
Date of earliest event reported: April 6, 2011
HARBINGER GROUP INC.
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Delaware
|
|
1-4219
|
|
74-1339132 |
|
|
|
|
|
(State or other jurisdiction
|
|
(Commission File Number)
|
|
(IRS Employer Identification No.) |
of incorporation) |
|
|
|
|
|
|
|
|
|
450 Park Avenue, 27th Floor, |
|
|
|
|
New York, New York
|
|
|
|
10022 |
|
|
|
|
|
(Address of principal executive offices)
|
|
|
|
(Zip Code) |
Registrants telephone number, including area code: (212) 906-8555
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the
filing obligation of the registrant under any of the following provisions:
o |
|
Written communications pursuant to Rule 425 under the Securities
Act (17 CFR 230.425) |
|
o |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act
(17 CFR 240.14a-12) |
|
o |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under
the Exchange Act (17 CFR 240.14d-2(b)) |
|
o |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under
the Exchange Act (17 CFR 240.13e-4(c)) |
TABLE OF CONTENTS
EXPLANATORY NOTE
On
April 6, 2011, Harbinger F&G LLC (formerly, Harbinger OM, LLC, Harbinger F&G), a
Delaware limited liability company and wholly-owned subsidiary of
Harbinger Group Inc. (the Company), a Delaware corporation, completed its acquisition of
all of the outstanding shares of capital stock of
Fidelity & Guaranty Life Holdings, Inc. (formerly, Old
Mutual U.S. Life Holdings, Inc.) for $350
million pursuant to the First Amended and Restated Stock Purchase Agreement, dated as of February
17, 2011 (the Purchase Agreement), between
Harbinger F&G and OM Group (UK) Limited.
On
April 11, 2011, the Company filed a Current Report on Form 8-K
(the Report) stating that
required historical financial statements and required pro forma financial information with respect
to the acquisition would be filed by an amendment to the Report. This Form 8-K/A amends the Report
to provide the required financial information. This Report should be read in conjunction with the Company's filings made with the Securities and
Exchange Commission, including, without limitations, the risks factors contained in such filings.
Item 9.01 Financial Statements and Exhibits.
(a) Financial statements of businesses acquired.
See Exhibit 99.1.
(b) Pro forma financial information.
See Exhibit 99.2
(d) Exhibits
99.1 Historical financial statements
99.2 Pro forma financial information
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: June 16, 2011
|
|
|
|
|
|
HARBINGER GROUP INC.
|
|
|
By: |
/s/ Francis T. McCarron
|
|
|
|
Name: |
Francis T. McCarron |
|
|
|
Title: |
Executive Vice President and
Chief Financial Officer |
|
|
3
Exhibit Index
|
|
|
Exhibit No. |
|
Description |
99.1
|
|
Historical financial information |
|
|
|
99.2
|
|
Pro forma financial information |
4
exv99w1
Exhibit 99.1
|
|
|
|
|
Audited Consolidated Financial Statements for the Fiscal Years Ended December 31, 2010, 2009 and 2008 |
|
|
|
|
|
|
|
|
|
Independent Auditors Report |
|
|
|
F-1 |
|
|
|
|
|
Consolidated Balance Sheets as of December 31, 2010 and 2009 |
|
|
|
F-2 |
|
|
|
|
|
Consolidated Statements of Operations for the Years Ended December 31, 2010, 2009 and 2008 |
|
|
|
F-3 |
|
|
|
|
|
Consolidated Statements of Changes in Shareholders Equity (Deficit) for the Years Ended December 31, 2010, 2009 and 2008 |
|
|
|
F-4 |
|
|
|
|
|
Consolidated Statements of Cash Flows for the Years Ended December 31, 2010, 2009 and 2008 |
|
|
|
F-5 |
|
|
|
|
|
Notes to Consolidated Financial Statements |
|
|
|
F-6 |
|
|
|
|
|
Unaudited Consolidated Financial Statements for the Three Months Ended March 31, 2011 and 2010 |
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets as of March 31, 2011 and December 31, 2010 |
|
|
|
F-43 |
|
|
|
|
|
Consolidated Statements of Operations for the Three Months Ended March 31, 2011 and 2010 |
|
|
|
F-44 |
|
|
|
|
|
Consolidated Statements of Changes in Shareholders Equity for the Three Months Ended March 31, 2011 and 2010 |
|
|
|
F-45 |
|
|
|
|
|
Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2011 and 2010 |
|
|
|
F-46 |
|
|
|
|
|
Notes to Unaudited Consolidated Financial Statements |
|
|
|
F-47 |
Independent
Auditors Report
The Board of Directors
Fidelity & Guaranty Life Holdings, Inc.
We have audited the accompanying consolidated balance sheets of
Fidelity & Guaranty Life Holdings, Inc. and
subsidiaries (Company) as of December 31, 2010 and 2009,
and the related consolidated statements of operations, changes
in shareholders equity (deficit), and cash flows for each
of the years in the three-year period ended December 31,
2010. These consolidated financial statements are the
responsibility of the Companys management. Our
responsibility is to express an opinion on these consolidated
financial statements based on our audits.
We conducted our audits in accordance with generally accepted
auditing standards as established by the Auditing Standards
Board (United States) and in accordance with the auditing
standards of the Public Company Accounting Oversight Board
(United States). Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement. The
Company is not required to have, nor were we engaged to perform,
an audit of its internal control over financial reporting. Our
audit included consideration of internal control over financial
reporting as a basis for designing audit procedures that are
appropriate in the circumstances, but not for the purpose of
expressing an opinion on the effectiveness of the Companys
internal control over financial reporting. Accordingly, we
express no such opinion. An audit also includes examining, on a
test basis, evidence supporting the amounts and disclosures in
the financial statements, assessing the accounting principles
used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for our
opinion.
In our opinion, the consolidated financial statements referred
to above present fairly, in all material respects, the financial
position of Fidelity & Guaranty Life Holdings, Inc.
and subsidiaries as of December 31, 2010 and 2009, and the
results of their operations and their cash flows for each of the
years in the three-year period ended December 31, 2010 in
conformity with U.S. generally accepted accounting
principles.
As discussed in Note 2 to the consolidated financial
statements, the Company changed its method of accounting for
other-than-temporary
impairments in 2009 and for the fair value measurement of
financial instruments in 2008.
/s/ KPMG LLP
Baltimore, Maryland
April 26, 2011
F-1
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
As of December 31
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
|
(In thousands)
|
|
|
ASSETS
|
Investments:
|
|
|
|
|
|
|
|
|
Fixed maturity securities
available-for-sale,
at fair value
|
|
$
|
15,361,477
|
|
|
$
|
14,162,003
|
|
Equity securities
available-for-sale,
at fair value
|
|
|
292,777
|
|
|
|
367,274
|
|
Trading securities
|
|
|
|
|
|
|
240,130
|
|
Derivative investments
|
|
|
161,468
|
|
|
|
273,298
|
|
Other invested assets
|
|
|
90,838
|
|
|
|
92,693
|
|
|
|
|
|
|
|
|
|
|
Total investments
|
|
|
15,906,560
|
|
|
|
15,135,398
|
|
Cash and cash equivalents
|
|
|
639,247
|
|
|
|
823,284
|
|
Accrued investment income
|
|
|
202,226
|
|
|
|
191,614
|
|
Notes receivable from affiliates, including accrued interest
|
|
|
76,257
|
|
|
|
90,413
|
|
Deferred policy acquisition costs and present value of in-force
|
|
|
1,764,868
|
|
|
|
2,528,377
|
|
Reinsurance recoverable
|
|
|
1,830,083
|
|
|
|
1,761,337
|
|
Deferred tax asset, net
|
|
|
151,702
|
|
|
|
74,624
|
|
Other assets
|
|
|
41,902
|
|
|
|
66,640
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
20,612,845
|
|
|
$
|
20,671,687
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY
|
Liabilities:
|
|
|
|
|
|
|
|
|
Future policy benefits
|
|
$
|
3,473,956
|
|
|
$
|
3,469,627
|
|
Contractholder funds
|
|
|
15,081,681
|
|
|
|
15,241,484
|
|
Liability for policy and contract claims
|
|
|
63,427
|
|
|
|
79,776
|
|
Notes payable to affiliate, including accrued interest
|
|
|
244,584
|
|
|
|
244,840
|
|
Due to affiliates
|
|
|
12,719
|
|
|
|
12,881
|
|
Other liabilities
|
|
|
391,839
|
|
|
|
687,076
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
$
|
19,268,206
|
|
|
$
|
19,735,684
|
|
Shareholders equity:
|
|
|
|
|
|
|
|
|
Common stock, $0.01 par value; 1,000 shares
authorized, 102.5 shares and 100 shares issued and
outstanding, respectively
|
|
|
|
|
|
|
|
|
Additional paid-in capital
|
|
|
1,754,571
|
|
|
|
1,757,641
|
|
Retained earnings (deficit)
|
|
|
(437,595
|
)
|
|
|
(609,692
|
)
|
Accumulated other comprehensive income (loss)
|
|
|
27,663
|
|
|
|
(211,946
|
)
|
|
|
|
|
|
|
|
|
|
Total shareholders equity
|
|
$
|
1,344,639
|
|
|
$
|
936,003
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity
|
|
$
|
20,612,845
|
|
|
$
|
20,671,687
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the consolidated financial statements
F-2
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
For the years ended December 31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
|
(In thousands)
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums
|
|
$
|
219,970
|
|
|
$
|
252,415
|
|
|
$
|
273,832
|
|
Net investment income
|
|
|
909,756
|
|
|
|
951,869
|
|
|
|
998,552
|
|
Interest earned on affiliated notes receivable
|
|
|
5,831
|
|
|
|
5,832
|
|
|
|
5,570
|
|
Net investment gains (losses)
|
|
|
60,117
|
|
|
|
(138,106
|
)
|
|
|
(969,561
|
)
|
Insurance and investment product fees and other
|
|
|
108,254
|
|
|
|
112,130
|
|
|
|
119,419
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
1,303,928
|
|
|
|
1,184,140
|
|
|
|
427,812
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefits and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefits and other changes in policy reserves
|
|
|
862,994
|
|
|
|
1,097,335
|
|
|
|
826,411
|
|
Acquisition and operating expenses, net of deferrals
|
|
|
100,902
|
|
|
|
150,486
|
|
|
|
155,180
|
|
Amortization of deferred acquisition costs and intangibles
|
|
|
273,038
|
|
|
|
170,641
|
|
|
|
294,626
|
|
Goodwill impairment
|
|
|
|
|
|
|
|
|
|
|
112,829
|
|
Interest expense on notes payable to affiliate
|
|
|
25,019
|
|
|
|
19,840
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total benefits and expenses
|
|
|
1,261,953
|
|
|
|
1,438,302
|
|
|
|
1,389,046
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
41,975
|
|
|
|
(254,162
|
)
|
|
|
(961,234
|
)
|
Income tax benefit
|
|
|
(130,122
|
)
|
|
|
(50,381
|
)
|
|
|
(121,907
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
172,097
|
|
|
$
|
(203,781
|
)
|
|
$
|
(839,327
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures:
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
other-than-temporary
impairments
|
|
$
|
(143,737
|
)
|
|
$
|
(488,246
|
)
|
|
$
|
(464,265
|
)
|
Portion of
other-than-temporary
impairments included in other comprehensive income (loss)
|
|
|
(57,614
|
)
|
|
|
(169,343
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
other-than-temporary
impairments
|
|
|
(86,123
|
)
|
|
|
(318,903
|
)
|
|
|
(464,265
|
)
|
Other investment gains (losses)
|
|
|
146,240
|
|
|
|
180,797
|
|
|
|
(505,296
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net investment gains (losses)
|
|
$
|
60,117
|
|
|
$
|
(138,106
|
)
|
|
$
|
(969,561
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the consolidated financial statements
F-3
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
Retained
|
|
|
Other
|
|
|
Total
|
|
|
|
Common
|
|
|
Paid-in-
|
|
|
Earnings
|
|
|
Comprehensive
|
|
|
Shareholders
|
|
|
|
Stock
|
|
|
Capital
|
|
|
(Deficit)
|
|
|
Income (Loss)
|
|
|
Equity
|
|
|
|
(In thousands)
|
|
|
Balance, January 1, 2008
|
|
$
|
|
|
|
$
|
1,657,016
|
|
|
$
|
433,416
|
|
|
$
|
(70,083
|
)
|
|
$
|
2,020,349
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(839,327
|
)
|
|
|
|
|
|
|
(839,327
|
)
|
Other comprehensive loss:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized investment losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,663,880
|
)
|
|
|
(1,663,880
|
)
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100
|
|
|
|
100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,503,107
|
)
|
Capital contribution and other
|
|
|
|
|
|
|
100,296
|
|
|
|
|
|
|
|
|
|
|
|
100,296
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2008
|
|
$
|
|
|
|
$
|
1,757,312
|
|
|
$
|
(405,911
|
)
|
|
$
|
(1,733,863
|
)
|
|
$
|
(382,462
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(203,781
|
)
|
|
|
|
|
|
|
(203,781
|
)
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized investment gains
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,521,857
|
|
|
|
1,521,857
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60
|
|
|
|
60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,318,136
|
|
Capital contribution and other
|
|
|
|
|
|
|
329
|
|
|
|
|
|
|
|
|
|
|
|
329
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2009
|
|
$
|
|
|
|
$
|
1,757,641
|
|
|
$
|
(609,692
|
)
|
|
$
|
(211,946
|
)
|
|
$
|
936,003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
172,097
|
|
|
|
|
|
|
|
172,097
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized investment gains
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
240,516
|
|
|
|
240,516
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(907
|
)
|
|
|
(907
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
411,706
|
|
Issuance of 2.5 shares of common stock
|
|
|
|
|
|
|
30,655
|
|
|
|
|
|
|
|
|
|
|
|
30,655
|
|
Return of capital to parent
|
|
|
|
|
|
|
(33,725
|
)
|
|
|
|
|
|
|
|
|
|
|
(33,725
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2010
|
|
$
|
|
|
|
$
|
1,754,571
|
|
|
$
|
(437,595
|
)
|
|
$
|
27,663
|
|
|
$
|
1,344,639
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the consolidated financial statements
F-4
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
For the years ended December 31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
Revised,
|
|
|
Revised,
|
|
|
|
2010
|
|
|
See Note 2
|
|
|
See Note 2
|
|
|
|
(In thousands)
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
172,097
|
|
|
$
|
(203,781
|
)
|
|
$
|
(839,327
|
)
|
Adjustments to reconcile net income (loss) to net cash provided
by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized capital and other (gains) losses on investments
|
|
|
(60,117
|
)
|
|
|
138,106
|
|
|
|
969,561
|
|
Deferred income taxes
|
|
|
(131,845
|
)
|
|
|
(53,179
|
)
|
|
|
(114,176
|
)
|
Amortization of fixed maturity discounts and premiums
|
|
|
3,850
|
|
|
|
8,778
|
|
|
|
14,761
|
|
Amortization of deferred acquisition costs, intangibles, and
software
|
|
|
279,332
|
|
|
|
181,018
|
|
|
|
306,406
|
|
Deferral of policy acquisition costs
|
|
|
(133,120
|
)
|
|
|
(124,995
|
)
|
|
|
(312,726
|
)
|
Interest credited/index credit to contractholder account balances
|
|
|
557,672
|
|
|
|
809,441
|
|
|
|
34,487
|
|
Charges assessed to contractholders for mortality and
administration
|
|
|
(30,347
|
)
|
|
|
(35,090
|
)
|
|
|
(47,900
|
)
|
Impairment of goodwill
|
|
|
|
|
|
|
|
|
|
|
112,829
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading securities
|
|
|
240,130
|
|
|
|
19,090
|
|
|
|
(4,840
|
)
|
Reinsurance recoverable
|
|
|
(17,225
|
)
|
|
|
(67,033
|
)
|
|
|
(50,983
|
)
|
Accrued investment income
|
|
|
(10,612
|
)
|
|
|
7,371
|
|
|
|
3,784
|
|
Future policy benefits
|
|
|
4,329
|
|
|
|
(55,203
|
)
|
|
|
509,819
|
|
Liability for policy and contract claims
|
|
|
(16,349
|
)
|
|
|
(6,403
|
)
|
|
|
13,518
|
|
Change in affiliates
|
|
|
(162
|
)
|
|
|
(9,569
|
)
|
|
|
52,070
|
|
Other assets and other liabilities
|
|
|
(249,251
|
)
|
|
|
209,510
|
|
|
|
(97,297
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
608,382
|
|
|
|
818,061
|
|
|
|
549,986
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from investments, sold, matured or repaid:
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed maturities
|
|
|
3,417,679
|
|
|
|
3,214,504
|
|
|
|
4,505,057
|
|
Equity securities
|
|
|
114,864
|
|
|
|
20,982
|
|
|
|
3,847
|
|
Other invested assets
|
|
|
2,585
|
|
|
|
5,255
|
|
|
|
3,413
|
|
Derivative investments and other
|
|
|
287,787
|
|
|
|
57,457
|
|
|
|
38,729
|
|
Cost of investments acquired:
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed maturities
|
|
|
(3,763,386
|
)
|
|
|
(2,901,860
|
)
|
|
|
(4,102,295
|
)
|
Equity securities
|
|
|
|
|
|
|
(1,000
|
)
|
|
|
|
|
Other invested assets
|
|
|
(224
|
)
|
|
|
(8,539
|
)
|
|
|
(3,220
|
)
|
Derivative investments and other
|
|
|
(109,236
|
)
|
|
|
(148,857
|
)
|
|
|
(430,682
|
)
|
Net (increase) decrease in policy loans
|
|
|
(769
|
)
|
|
|
2,236
|
|
|
|
(3,308
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) provided by investing activities
|
|
|
(50,700
|
)
|
|
|
240,178
|
|
|
|
11,541
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital contribution from parent company and other
|
|
|
30,655
|
|
|
|
329
|
|
|
|
100,296
|
|
Return of capital to parent
|
|
|
(33,725
|
)
|
|
|
|
|
|
|
|
|
Contractholder account deposits
|
|
|
1,401,854
|
|
|
|
928,175
|
|
|
|
1,849,333
|
|
Contractholder account withdrawals
|
|
|
(2,140,503
|
)
|
|
|
(2,356,404
|
)
|
|
|
(2,525,858
|
)
|
Drawdown of revolving credit facility from affiliate
|
|
|
23,616
|
|
|
|
|
|
|
|
|
|
Repayment of revolving credit facility to affiliate
|
|
|
(23,616
|
)
|
|
|
|
|
|
|
|
|
Issuance of notes to affiliate
|
|
|
|
|
|
|
225,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
(741,719
|
)
|
|
|
(1,202,900
|
)
|
|
|
(576,229
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in cash & cash equivalents
|
|
|
(184,037
|
)
|
|
|
(144,661
|
)
|
|
|
(14,702
|
)
|
Cash & cash equivalents, beginning of year
|
|
|
823,284
|
|
|
|
967,945
|
|
|
|
982,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash & cash equivalents, end of year
|
|
$
|
639,247
|
|
|
$
|
823,284
|
|
|
$
|
967,945
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes paid (recovered)
|
|
$
|
652
|
|
|
$
|
(12,970
|
)
|
|
$
|
296
|
|
Interest paid
|
|
$
|
25,275
|
|
|
$
|
|
|
|
$
|
|
|
See accompanying notes to the consolidated financial statements
F-5
|
|
NOTE 1:
|
ORGANIZATION,
NATURE OF OPERATIONS, AND BASIS OF PRESENTATION
|
Organization
and Nature of Operations
The accompanying financial statements include the accounts of
Fidelity & Guaranty Life Holdings, Inc. (the
Company or FGLH), a Delaware
corporation, which was a direct, wholly-owned subsidiary of OM
Group (UK) Limited (OMGUK) at December 31,
2010. OMGUK is a direct, wholly-owned subsidiary of Old Mutual
plc of London, England (OM).
The Companys primary business is the sale of individual
life insurance products and annuities through independent
agents, managing general agents, and specialty brokerage firms
and in selected institutional markets. The Companys
principal products are deferred annuities (including fixed
indexed annuities), immediate annuities and life insurance
products. The Companys insurance subsidiaries are licensed
in all fifty states and the District of Columbia and markets
products through its wholly-owned subsidiaries,
Fidelity & Guaranty Life Insurance Company (formerly, OM Financial
Life Insurance Company, (FGL Insurance)), which is domiciled
in Maryland, and Fidelity & Guaranty Life Insurance
Company of New York, (formerly, OM Financial Life Insurance Company of New York
(FGL NY Insurance)), which is domiciled in New York.
See Note 17 for a discussion of the sale by OM of all of
the Companys capital stock to Harbinger F&G, LLC
(Harbinger F&G), a wholly-owned subsidiary of
Harbinger Group Inc. (HGI) on April 6, 2011 for
$350,000 (which could be reduced by up to $50,000 post-closing
if certain regulatory approval is not received) and the
assignment to Harbinger F&G of notes receivable from the
Company. Following this sale, the Companys charter was
amended to change its name from Old Mutual U.S. Life
Holdings, Inc. to Fidelity & Guaranty Life Holdings,
Inc. Similarly, the charters of OM Financial Life Insurance
Company and OM Financial Life Insurance
Company of New York were amended
to change their names to Fidelity & Guaranty Life
Insurance Company and Fidelity & Guaranty Life
Insurance Company of New York, respectively. The charter
amendments for the Company and OM Financial Life Insurance
Company were accepted by Delaware
and Maryland on April 11, 2011, making their name changes
effective on April 11, 2011. The charter amendment for
OM Financial Life Insurance
Company of New York was accepted by New York on April 14, 2011, making
its name change effective on April 14, 2011.
Basis of
Presentation
The accompanying consolidated financial statements are prepared
in accordance with U.S. generally accepted accounting
principles (GAAP). GAAP policies which significantly
affect the determination of financial position, results of
operations and cash flows, are summarized below.
|
|
NOTE 2:
|
SIGNIFICANT
ACCOUNTING POLICIES AND NEW ACCOUNTING STANDARDS
|
Significant
Accounting Policies
Principles
of consolidation
The accompanying consolidated financial statements include the
accounts of FGLH and all other entities in which the Company has
a controlling financial interest and any variable interest
entities (VIEs) in which the Company is the primary
beneficiary. All material intercompany accounts and transactions
have been eliminated in consolidation. See Note 4 for an
additional discussion of VIEs.
Accounting
estimates and assumptions
The preparation of financial statements in conformity with GAAP
requires management to make estimates and assumptions affecting
the reported amounts of assets and liabilities and the
disclosures of contingent assets and liabilities as of the date
of the financial statements and the reported amounts of revenues
and expenses for the reporting period. Those estimates are
inherently subject to change and actual results could differ
from those estimates. Included among the material (or
potentially material) reported amounts and
F-6
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
disclosures that require extensive use of estimates are: fair
value of certain invested assets and derivatives including
embedded derivatives,
other-than-temporary
impairments, deferred acquisition costs (DAC),
present value of in-force (PVIF), deferred sales
inducements (DSI), impairment of goodwill, future
policy benefits, other contractholder funds, income taxes and
the potential effects of resolving litigated matters.
Investment
securities
At the time of purchase, the Company designates its investment
securities as either
available-for-sale
or trading and reports them in the Companys Consolidated
Balance Sheets at fair value.
Available-for-sale
(AFS) consist of fixed maturity and equity
securities and are stated at fair value with unrealized gains
and losses included within accumulated other comprehensive
income (loss), net of associated DAC, PVIF, DSI, and deferred
income taxes.
Trading securities consist of fixed maturity and equity
securities and money market investments in designated
portfolios. Trading securities are carried at fair value and
changes in fair value are recorded in net investment gains
(losses) on the Companys Consolidated Statements of
Operations as they occur. The Company sold all trading
securities during 2010.
Securities held on deposit with various state regulatory
authorities had a fair value of $13,474 and $13,199 at
December 31, 2010 and 2009, respectively.
AFS
securities evaluation for recovery of amortized
cost
The Company regularly reviews its AFS securities for declines in
fair value that the Company determines to be
other-than-temporary.
For an equity security, if the Company does not have the ability
and intent to hold the security for a sufficient period of time
to allow for a recovery in value, the Company concludes that an
other-than-temporary
impairment (OTTI) has occurred and the cost of the
equity security is written down to the current fair value, with
a corresponding charge to realized loss on the Companys
Consolidated Statements of Operations. When assessing the
Companys ability and intent to hold an equity security to
recovery, the Company considers, among other things, the
severity and duration of the decline in fair value of the equity
security as well as the cause of the decline, a fundamental
analysis of the liquidity, business prospects and overall
financial condition of the issuer.
For the Companys fixed maturity AFS securities, the
Company generally considers the following in determining whether
the Companys unrealized losses are other than temporarily
impaired:
|
|
|
|
|
The estimated range and period until recovery;
|
|
|
|
Current delinquencies and nonperforming assets of underlying
collateral;
|
|
|
|
Expected future default rates;
|
|
|
|
Collateral value by vintage, geographic region, industry
concentration or property type;
|
|
|
|
Subordination levels or other credit enhancements as of the
balance sheet date as compared to origination; and
|
|
|
|
Contractual and regulatory cash obligations.
|
Prior to adoption of new accounting guidance related to the
recognition and presentation of
other-than-temporary
impairments on January 1, 2009, the Company generally
recognized an
other-than-temporary
impairment on debt securities in an unrealized loss position
when the Company did not expect full recovery of value or did
not have the intent and ability to hold such securities until
they had fully recovered
F-7
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
their amortized cost. The recognition of
other-than-temporary
impairments prior to January 1, 2009 represented the entire
difference between the amortized cost and fair value with this
difference recorded as a realized loss and recorded in net
income (loss) as an adjustment to the amortized cost of the
security.
Upon adoption on January 1, 2009 of guidance related to
OTTI issued by the FASB in April 2009 for the
Investments Debt & Equity Securities
topic, the Company recognized
other-than-temporary
impairments on debt securities in an unrealized loss position
when one of the following circumstances exists:
|
|
|
|
|
The Company does not expect full recovery of its amortized cost
based on the estimate of cash flows expected to be collected,
|
|
|
|
|
|
The Company intends to sell a security or
|
|
|
|
|
|
It is more likely than not that the Company will be required to
sell a security prior to recovery.
|
As of January 1, 2009, if the Company intends to sell a
debt security or it is more likely than not the Company will be
required to sell the security before recovery of its amortized
cost basis and the fair value of the security is below amortized
cost, the Company will conclude that an OTTI has occurred and
the amortized cost is written down to current fair value, with a
corresponding charge to realized loss on the Companys
Consolidated Statements of Operations. If the Company does not
intend to sell a debt security or it is more likely than not the
Company will not be required to sell a debt security before
recovery of its amortized cost basis and the present value of
the cash flows expected to be collected is less than the
amortized cost of the security (referred to as the credit loss),
an OTTI has occurred and the amortized cost is written down to
the estimated recovery value with a corresponding charge to
realized loss on the Companys Consolidated Statements of
Operations, as this amount is deemed the credit loss portion of
the OTTI. The remainder of the decline to fair value is recorded
in AOCI to unrealized OTTI on AFS securities on the
Companys Consolidated Statements of Shareholders
Equity (Deficit), as this amount is considered a noncredit
(i.e., recoverable) impairment.
When assessing the Companys intent to sell a debt security
or if it is more likely than not the Company will be required to
sell a debt security before recovery of its cost basis, the
Company evaluates facts and circumstances such as, but not
limited to, decisions to reposition the Companys security
portfolio, sale of securities to meet cash flow needs and sales
of securities to capitalize on favorable pricing. In order to
determine the amount of the credit loss for a security, the
Company calculates the recovery value by performing a discounted
cash flow analysis based on the current cash flows and future
cash flows the Company expects to recover. The discount rate is
the effective interest rate implicit in the underlying security.
The effective interest rate is the original yield or the yield
at the date the debt security was previously impaired.
When evaluating mortgage-backed securities (MBS) and
asset-backed securities (ABS) the Company considers
a number of pool-specific factors as well as market level
factors when determining whether or not the impairment on the
security is temporary or
other-than-temporary.
The most important factor is the performance of the underlying
collateral in the security and the trends of that performance.
The Company uses this information about the collateral to
forecast the timing and rate of mortgage loan defaults,
including making projections for loans that are already
delinquent and for those loans that are currently performing but
may become delinquent in the future. Other factors used in this
analysis include type of underlying collateral (e.g., prime,
Alt-A or subprime), geographic distribution of underlying loans
and timing of liquidations by state. Once default rates and
timing assumptions are determined, the Company then makes
assumptions regarding the severity of a default if it were to
occur. Factors that impact the severity assumption include
expectations for future home price appreciation or depreciation,
loan size, first lien versus second lien, existence of loan
level private mortgage insurance, type of occupancy and
geographic distribution of loans. Once default and severity
assumptions are determined for the security in question, cash
flows for the
F-8
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
underlying collateral are projected including expected defaults
and prepayments. These cash flows on the collateral are then
translated to cash flows on the Companys tranche based on
the cash flow waterfall of the entire capital security
structure. If this analysis indicates the entire principal on a
particular security will not be returned, the security is
reviewed for OTTI by comparing the present value of expected
cash flows to amortized cost. To the extent that the security
has already been impaired or was purchased at a discount, such
that the amortized cost of the security is less than or equal to
the present value of cash flows expected to be collected, no
impairment is required. The Company also considers the ability
of monoline insurers to meet their contractual guarantees on
wrapped MBS securities. Otherwise, if the amortized cost of the
security is greater than the present value of the cash flows
expected to be collected, then impairment is recognized.
The cumulative effect of the adoption of these amendments to the
Investments Debt and Equity Securities Topic as of
January 1, 2009 had an immaterial impact to the historical
financial statements of the Company as significantly all
previously taken OTTI were determined to be primarily credit
related or related to debt securities which the Company intended
to sell.
The Company includes on the face of the Consolidated Statements
of Operations the total OTTI recognized in net investment gains
(losses), with an offset for the amount of noncredit impairments
recognized in AOCI. The Company discloses the amount of OTTI
recognized in AOCI, and the enhanced disclosures related to OTTI
in Note 3.
Fair
value measurements
The Companys measurement of fair value is based on
assumptions used by market participants in pricing the asset or
liability, which may include inherent risk, restrictions on the
sale or use of an asset or non-performance risk, which may
include the Companys own credit risk. The Companys
estimate of an exchange price is the price in an orderly
transaction between market participants to sell the asset or
transfer the liability (exit price) in the principal
market, or the most advantageous market in the absence of a
principal market, for that asset or liability, as opposed to the
price that would be paid to acquire the asset or receive a
liability (entry price). Pursuant to the Fair Value
Measurements and Disclosures Topic of the Financial Accounting
Standards Board (FASB) Accounting Standards
Codification (ASC), the Company categorizes
financial instruments carried at fair value into a three-level
fair value hierarchy, based on the priority of inputs to the
respective valuation technique. The three-level hierarchy for
fair value measurement is defined as follows:
Level 1 Values are unadjusted quoted prices for
identical assets and liabilities in active markets accessible at
the measurement date.
Level 2 Inputs include quoted prices for
similar assets or liabilities in active markets, quoted prices
from those willing to trade in markets that are not active, or
other inputs that are observable or can be corroborated by
market data for the term of the instrument. Such inputs include
market interest rates and volatilities, spreads and yield curves.
Level 3 Certain inputs are unobservable
(supported by little or no market activity) and significant to
the fair value measurement. Unobservable inputs reflect the
Companys best estimate of what hypothetical market
participants would use to determine a transaction price for the
asset or liability at the reporting date based on the best
information available in the circumstances.
In certain cases, the inputs used to measure fair value may fall
into different levels of the fair value hierarchy. In such
cases, an investments level within the fair value
hierarchy is based on the lower level of input that is
significant to the fair value measurement. The Companys
assessment of the significance of a particular input to the fair
value measurement in its entirety requires judgment and
considers factors specific to the investment.
F-9
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
When a determination is made to classify an asset or liability
within Level 3 of the fair value hierarchy, the
determination is based upon the significance of the unobservable
inputs to the overall fair value measurement. Because certain
securities trade in less liquid or illiquid markets with limited
or no pricing information, the determination of fair value for
these securities is inherently more difficult. However,
Level 3 fair value investments may include, in addition to
the unobservable or Level 3 inputs, observable components,
which are components that are actively quoted or can be
validated to market-based sources.
Trading
and AFS securities fair valuation methodologies and
associated inputs
The Company measures the fair value of its securities classified
as trading and AFS based on assumptions used by market
participants in pricing the security. The most appropriate
valuation methodology is selected based on the specific
characteristics of the fixed maturity or equity security, and
the Company consistently applies the valuation methodology to
measure the securitys fair value. The Companys fair
value measurement is based on a market approach, which utilizes
prices and other relevant information generated by market
transactions involving identical or comparable securities.
Sources of inputs to the market approach include a third-party
pricing service, independent broker quotations or pricing
matrices. The Company uses observable and unobservable inputs in
its valuation methodologies. Observable inputs include benchmark
yields, reported trades, broker-dealer quotes, issuer spreads,
two-sided markets, benchmark securities, bids, offers and
reference data. In addition, market indicators, industry and
economic events are monitored and further market data is
acquired if certain triggers are met. For certain security
types, additional inputs may be used, or some of the inputs
described above may not be applicable. For broker-quoted only
securities, quotes from market makers or broker-dealers are
obtained from sources recognized to be market participants. For
those securities trading in less liquid or illiquid markets with
limited or no pricing information, the Company uses unobservable
inputs in order to measure the fair value of these securities.
This valuation relies on managements judgment concerning
the discount rate used in calculating expected future cash
flows, credit quality, industry sector performance and expected
maturity.
The Company did not adjust prices received from third parties in
2010 or 2009. The Company does analyze the third-party pricing
services valuation methodologies and related inputs and
performs additional evaluations to determine the appropriate
level within the fair value hierarchy.
Derivative
instruments fair valuation methodologies and
associated inputs
The fair value of derivative assets and liabilities is based
upon valuation pricing models and represent what the Company
would expect to receive or pay at the balance sheet date if the
Company cancelled the options, entered into offsetting
positions, or exercised the options. The fair value of swaps are
based upon valuation pricing models and represent what the
Company would expect to receive or pay at the balance sheet date
if the Company cancelled the swaps or entered into offsetting
swap positions. The fair value of futures contracts at the
balance sheet date represents the cumulative unsettled variation
margin. Fair values for these instruments are determined
externally by an independent actuarial firm using market
observable inputs, including interest rates, yield curve
volatilities, and other factors. Credit risk related to the
counterparty is considered when estimating the fair values of
these derivatives. However, the Company is largely protected by
collateral arrangements with counterparties.
The fair values of the embedded derivatives in the
Companys Fixed Index Annuity (FIA) products
are derived using market indices, pricing assumptions and
historical data.
F-10
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
Other
investments fair valuation methodologies and
associated inputs
Separate account assets are comprised of actively-traded
institutional and retail mutual fund investments valued by the
respective mutual fund companies but held in separate accounts.
Fair values and changes in the fair values of the Companys
separate account assets generally accrue directly to the
policyholders and are not included in the Companys
revenues and expenses or equity.
Derivative
instruments
The Company hedges certain portions of the Companys
exposure to equity market risk by entering into derivative
transactions. All of the Companys derivative instruments
are recognized as either assets or liabilities on the
Companys Consolidated Balance Sheets at fair value. The
change in fair value is recognized in the Consolidated
Statements of Operations within net investment gains (losses).
The Company purchases and issues financial instruments and
products that may contain embedded derivative instruments. If it
is determined that the embedded derivative possesses economic
characteristics that are not clearly and closely related to the
economic characteristics of the host contract, and a separate
instrument with the same terms would qualify as a derivative
instrument, the embedded derivative is bifurcated from the host
contract for measurement purposes. The embedded derivative is
carried at fair value with changes in fair value reported in the
Companys Consolidated Statements of Operations.
Cash
and cash equivalents
Cash and cash equivalents are carried at cost and includes all
highly liquid debt instruments purchased with a maturity of
three months or less.
DAC,
PVIF and DSI
Commissions and other costs of acquiring annuities and other
investment contracts, universal life (UL) insurance,
and traditional life insurance, which vary with and are related
primarily to the production of new business, have been deferred
to the extent recoverable. PVIF is an intangible asset that
reflects the estimated fair value of in-force contracts in a
life insurance company acquisition and represents the portion of
the purchase price that is allocated to the value of the right
to receive future cash flows from the business in force at the
acquisition date. Bonus credits to policyholder account values
are considered DSI, and the unamortized balance is reported in
DAC on the Companys Consolidated Balance Sheets.
The methodology for determining the amortization of DAC, PVIF,
and DSI varies by product type. For all insurance contracts,
amortization is based on assumptions consistent with those used
in the development of the underlying contract adjusted for
emerging experience and expected trends. DAC, PVIF and DSI
amortization are reported within amortization of deferred
acquisition costs and intangibles on the Companys
Consolidated Statements of Operations.
Acquisition costs for UL and investment-type products, which
include fixed indexed and deferred annuities, are generally
amortized over the lives of the policies in relation to the
incidence of estimated gross profits (EGPs) from
investment income, surrender charges and other product fees,
policy benefits, maintenance expenses, mortality net of
reinsurance ceded and expense margins, and actual realized gain
(loss) on investments.
Acquisition costs for all traditional life insurance, which
includes individual whole life and term life insurance
contracts, are amortized as a level percent of premium of the
related policies. DAC for payout
F-11
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
annuities is incorporated into the reserve balances on a net
basis, thus amortizing the DAC over the lifetimes of the
contracts.
The carrying amounts of DAC, PVIF, and DSI are adjusted for the
effects of realized and unrealized gains and losses on debt
securities classified as AFS and certain derivatives and
embedded derivatives. Amortization expense of DAC, PVIF, and DSI
reflects an assumption for an expected level of credit-related
investment losses. When actual credit-related investment losses
are realized, the Company performs a retrospective unlocking of
DAC, PVIF and DSI amortization as actual margins vary from
expected margins. This unlocking is reflected in the
Companys Consolidated Statements of Operations.
For annuity, universal life insurance, and investment-type
products, the DAC asset is adjusted for the impact of unrealized
gains (losses) on investments as if these gains (losses) had
been realized, with corresponding credits or charges included in
accumulated other comprehensive income as a shadow adjustment.
Each reporting period, the Company may record an adjustment to
the amounts included within the Companys Consolidated
Balance Sheets for DAC, PVIF, and DSI with an offsetting benefit
or charge to expense for the impact of the difference between
the future EGPs used in the prior period and the emergence of
actual and updated future EGPs in the current period. In
addition, annually the Company conducts a comprehensive review
of the assumptions and the projection models used for the
Companys estimates of future gross profits underlying the
amortization of DAC, PVIF, and DSI and the calculations of the
embedded derivatives and reserves for certain annuity and life
insurance products. These assumptions include investment
margins, mortality, persistency and maintenance expenses (costs
associated with maintaining records relating to insurance and
annuity contracts and with the processing of premium
collections, deposits, withdrawals and commissions). Based on
the Companys review, the cumulative balance of DAC
included on the Companys Consolidated Balance Sheets are
adjusted with an offsetting benefit or charge to amortization
expense to reflect such change.
DAC, PVIF, and DSI are reviewed periodically to ensure that the
unamortized portion does not exceed the expected recoverable
amounts.
Reinsurance
The Companys insurance companies enter into reinsurance
agreements with other companies in the normal course of
business. Assets and liabilities and premiums and benefits from
certain reinsurance contracts are netted on the Companys
Consolidated Balance Sheets and Consolidated Statements of
Operations, respectively, when there is a right of offset
explicit in the reinsurance agreements. All other reinsurance
agreements are reported on a gross basis on the Companys
Consolidated Balance Sheets as an asset for amounts recoverable
from reinsurers or as a component of other liabilities for
amounts, such as premiums, owed to the reinsurers, with the
exception for amounts for which the right of offset also exists.
Premiums, benefits and DAC are reported net of insurance ceded.
Goodwill
The Company recognizes the excess of the purchase price over the
fair value of identifiable net assets acquired as goodwill.
Goodwill is not amortized, but is reviewed at least annually for
indications of impairment, with consideration given to financial
performance and other relevant factors. In addition, certain
events, including a significant adverse change in legal factors
or the business climate, an adverse action or assessment by a
regulator or unanticipated competition, would cause the Company
to review the carrying amounts of goodwill for impairment. The
Company is required to perform a two-step test in the
Companys
F-12
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
evaluation of the carrying value of goodwill for impairment. In
Step 1 of the evaluation, the fair value of the reporting unit
is determined and compared to the carrying value of the
reporting unit. If the fair value is greater than the carrying
value, then the carrying value is deemed to be sufficient and
Step 2 is not required. If the fair value estimate is less than
the carrying value, it is an indicator that impairment may exist
and Step 2 is required to be performed. In Step 2, the implied
fair value of the reporting units goodwill is determined
by assigning the reporting units fair value as determined
in Step 1 to all of its net assets (recognized and unrecognized)
as if the reporting unit had been acquired in a business
combination at the date of the impairment test. If the implied
fair value of the reporting units goodwill is lower than
its carrying amount, goodwill is impaired and written down to
its implied fair value, and a charge is reported on the
Companys Consolidated Statements of Operations.
Future
policy benefits and other contractholder funds
The liabilities for future policy benefits and contractholder
funds for investment contracts and UL insurance policies consist
of contract account balances that accrue to the benefit of the
contractholders, excluding surrender charges. The liabilities
for future insurance contract benefits and claim reserves for
traditional life policies are computed using assumptions for
investment yields, mortality and withdrawals based principally
on generally accepted actuarial methods and assumptions at the
time of contract issue. Investment yield assumptions for
traditional life reserves for all contracts range from 4.47% to
6.50% depending on the time of contract issue. The investment
yield assumptions for immediate and deferred annuities range
from 0.10% to 6.90%. These investment yield assumptions are
intended to represent an estimation of the interest rate
experience for the period that these contract benefits are
payable.
UL products with secondary guarantees represented approximately
82.5% of permanent life insurance face amount in force as of
December 31, 2010. Liabilities for the secondary guarantees
on UL-type products are calculated by multiplying the benefit
ratio by the cumulative assessments recorded from contract
inception through the balance sheet date less the cumulative
secondary guarantee benefit payments plus interest. If
experience or assumption changes result in a new benefit ratio,
the reserves are adjusted to reflect the changes in a manner
similar to the unlocking of DAC, PVIF and DSI. The accounting
for secondary guarantee benefits impacts, and is impacted by,
EGPs used to calculate amortization of DAC, PVIF and DSI.
Fixed indexed annuities are equal to the total of the
policyholder account values before surrender charges, and
additional reserves established on certain features offered that
link interest credited to an equity index. These features are
not clearly and closely related to the host insurance contract,
and therefore they are recorded at fair value as an additional
reserve.
Insurance
premiums
The Companys insurance premiums for traditional life
insurance products are recognized as revenue when due from the
contractholder. The Companys traditional life insurance
products include those products with fixed and guaranteed
premiums and benefits and consist primarily of term life
insurance and certain annuities with life contingencies.
Net
investment income
Dividends and interest income, recorded in net investment
income, are recognized when earned. Amortization of premiums and
accretion of discounts on investments in debt securities are
reflected in net investment income over the contractual terms of
the investments in a manner that produces a constant effective
yield.
F-13
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
For MBS, included in the trading and AFS fixed maturity
securities portfolios, the Company recognizes income using a
constant effective yield based on anticipated prepayments and
the estimated economic life of the securities. When actual
prepayments differ significantly from originally anticipated
prepayments, the effective yield is recalculated prospectively
to reflect actual payments to date plus anticipated future
payments. Any adjustments resulting from changes in effective
yield are reflected in net investment income on the
Companys Consolidated Statements of Operations.
Net
investment gains (losses)
Net investment gains (losses) on the Companys Consolidated
Statements of Operations includes realized gains and losses from
the sale of investments, write-downs for
other-than-temporary
impairments of
available-for-sale
investments, derivative and certain embedded derivative gains
and losses, and gains and losses on trading securities. Realized
gains and losses on the sale of investments are determined using
the specific identification method.
Product
fees
Revenue from nontraditional life insurance products and deferred
annuities is comprised of policy and contract fees charged for
the cost of insurance, policy administration and surrenders and
is assessed on a monthly basis and recognized as revenue when
assessed and earned.
Benefits
Benefits for fixed and fixed indexed annuities and UL include
benefit claims incurred during the period in excess of contract
account balances. Benefits also include the change in reserves
for life insurance products with secondary guarantee benefits.
For traditional life, benefits are recognized when incurred in a
manner consistent with the related premium recognition policies.
Income
taxes
Through December 31, 2008, the Company provided for income
taxes on a separate return filing basis pursuant to an
intercompany tax sharing agreement with an affiliate, Old Mutual
U.S. Holdings, Inc. The tax sharing agreement provided that
the Company received benefit for net operating losses, capital
losses and tax credits which were not usable on a separate
return basis to the extent such items were utilized in the
consolidated income tax returns. After December 31, 2008,
the Company and its non-life subsidiaries filed separate federal
income tax returns. The Companys life subsidiaries file a
consolidated life federal return. Deferred income taxes are
recognized, based on enacted rates, when assets and liabilities
have different values for financial statement and tax reporting
purposes. A valuation allowance is recorded to the extent
required to reduce the deferred tax asset to an amount that the
Company expects, more likely than not, will be realized.
Federal
Home Loan Bank of Atlanta agreements
Contractholder funds include funds related to funding agreements
that have been issued to the Federal Home Loan Bank of Atlanta
(FHLB) as a funding medium for single premium
funding agreements issued by the Company to the FHLB.
Funding agreements were issued to the FHLB in 2003, 2004 and
2005. The funding agreements (i.e., immediate annuity contracts
without life contingencies) provide a guaranteed stream of
payments. Single premiums were received at the initiation of the
funding agreements and were in the form of advances from the
F-14
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
FHLB. Payments under the funding agreements extend through 2022.
The reserves for the funding agreement totaled $159,702 and
$236,914 at December 31, 2010 and 2009, respectively.
In accordance with the agreements, the investments supporting
the funding agreement liabilities are pledged as collateral to
secure the FHLB funding agreement liabilities. The FHLB
investments had a fair value of $231,391 and $327,213 at
December 31, 2010 and 2009, respectively.
Revisions
During the year ended December 31, 2010, the Company
identified adjustments related to the presentation of cash flows
associated with contractholder account balances in the
Consolidated Statements of Cash Flows for the years ended
December 31, 2009 and 2008. Since the adjustments are not
material to the consolidated financial statements taken as a
whole, the Company has corrected the prior year amounts within
the Consolidated Statements of Cash Flows for the years ended
December 31, 2009 and 2008. Specifically, the Company
previously included certain interest credited / index
credited amounts to contractholder account balances, charges
assessed for mortality and administration, and related reinsured
amounts as cash flows from financing activities in its
Consolidated Statements of Cash Flows. These amounts are
presented in cash flows from operating activities in the revised
Consolidated Statements of Cash Flows for the years ended
December 31, 2009 and 2008.
The effect of revising the presentation for these activities on
net cash provided by operating activities and net cash used in
financing activities for the years ended 2009 and 2008 is as
follows:
|
|
|
|
|
|
|
|
|
|
|
As Originally
|
|
As
|
|
|
Reported
|
|
Revised
|
|
For the Year Ended December 31, 2009
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
29,164
|
|
|
$
|
818,061
|
|
Net cash used in financing activities
|
|
|
(414,003
|
)
|
|
|
(1,202,900
|
)
|
For the Year Ended December 31, 2008
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
535,447
|
|
|
$
|
549,986
|
|
Net cash used in financing activities
|
|
|
(561,690
|
)
|
|
|
(576,229
|
)
|
New
Accounting Standards
Consolidations
Topic
In June 2009, the FASB issued ASU
No. 2009-17,
Improvements to Financial Reporting by Enterprises
Involved with Variable Interest Entities (ASU
2009-17),
which amends the consolidation guidance related to VIEs.
Primarily, the current quantitative analysis used under the
Consolidations Topic of the FASB ASC was eliminated and replaced
with a qualitative approach that is focused on identifying the
variable interest that has the power to direct the activities
that most significantly impact the performance of the VIE and
absorb losses or receive returns that could potentially be
significant to the VIE. In addition, this new accounting
standard requires an ongoing reassessment of the primary
beneficiary of the VIE, rather than reassessing the primary
beneficiary only upon the occurrence of certain pre-defined
events. The Company adopted these amendments effective
January 1, 2010. The adoption of this standard did not have
a material impact on our consolidated financial statements.
Derivatives
and Hedging Topic
In July 2010, the FASB amended the Derivatives and Hedging Topic
of the FASB ASC to clarify the type of embedded credit
derivative that is exempt from bifurcation (ASU
2010-11).
This guidance clarifies the
F-15
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
scope exception for embedded credit derivatives and requires
that the only form of embedded credit derivatives that qualify
for the exemption are credit derivatives related to the
subordination of one financial instrument to another. Further,
for securities no longer exempt under the new guidance, entities
may continue to forgo bifurcating the embedded derivatives if
they elect, on an
instrument-by-instrument
basis, and report the security at fair value with changes in
fair value reported through the consolidated statement of
operations. The Company adopted the accounting guidance in ASU
2010-11
effective January 1, 2010. The adoption of this guidance
did not have an impact on our consolidated financial statements.
In March 2008, the FASB amended the Derivatives and Hedging
Topic of the FASB ASC to expand the qualitative and quantitative
disclosure requirements for derivative instruments and hedging
activities to include how and why an entity uses derivative
instruments; how derivative instruments and related hedged items
are accounted for in accordance with the FASB ASC guidance; and
how derivative instruments and related hedged items affect an
entitys financial position, financial performance and cash
flows. Quantitative disclosure requirements include a tabular
format by primary underlying risk and accounting designation for
the fair value amount, cross-referencing the location of
derivative instruments in the financial statements, the amount
and location of gains and losses in the financial statements for
derivative instruments and related hedged items and disclosures
regarding credit-risk-related contingent features in derivative
instruments. These expanded disclosure requirements apply to all
derivative instruments within the scope of the Derivatives and
Hedging Topic of the FASB ASC, non-derivative hedging
instruments and all hedged items designated and qualifying as
hedges. The Company adopted these amendments effective
January 1, 2009, and has included the enhanced disclosures
related to the Companys derivative instruments and hedging
activities in Note 9.
Fair
Value Measurements and Disclosures Topic
In January 2010, the FASB amended the Fair Value Measurement and
Disclosures Topic of the FASB ASC to expand the disclosure
requirements related to fair value measurements (ASU
2010-06).
A reporting entity is now required to disclose separately the
amounts of significant transfers in to and out of Level 1
and Level 2 of the fair value hierarchy and describe the
reasons for the transfers. Clarification on existing disclosure
requirements is also provided in this update relating to the
level of disaggregation of information as to determining
appropriate classes of assets and liabilities as well as
disclosure requirements regarding valuation techniques and
inputs used to measure fair value for both recurring and
nonrecurring fair value measurements. Effective January 1,
2010, the Company adopted the guidance issued by the FASB which
resulted in expanded disclosures within Note 10, Fair
Values of Financial Instruments. Other than the expansion
of disclosures, the adoption of this guidance did not have any
impact on the Companys consolidated financial statements.
In August 2009, the FASB amended the Fair Value Measurements and
Disclosures Topic to provide further guidance on the application
of fair value measurement to liabilities. These amendments
provide valuation techniques to be used when measuring the fair
value of a liability when a quoted price in an active market is
not available. In addition, these amendments indicate that an
entity is not required to include a separate input or adjustment
to other inputs related to a restriction that prevents the
transfer of the liability and clarify when a quoted price for a
liability would be considered a Level 1 input. The Company
adopted the accounting guidance for the reporting period ended
December 31, 2009 which did not have a material impact on
the Companys consolidated financial statements.
In April 2009, the FASB amended the Fair Value Measurements and
Disclosures Topic to provide additional guidance and key
considerations for estimating fair value when the volume and
level of activity for an asset or liability has significantly
decreased in relation to normal market activity, as well as
additional guidance on circumstances that may indicate a
transaction that is not orderly. A change in a valuation
F-16
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
technique resulting from the adoption of this amended guidance
is accounted for as a change in accounting estimate in
accordance with the FASB ASC. The Company adopted the accounting
guidance as of January 1, 2009 which did not have a
material impact on the Companys consolidated financial
statements.
Effective January 1, 2008, the Company adopted the Fair
Value Measurements and Disclosure Topic of the FASB ASC. The
impact of changing valuation methods to comply with Fair Value
Measurements and Disclosure Topic resulted in adjustments to
actuarial liabilities, which were recorded as an increase in
2008 net income of $47,802, after the impacts of DAC
amortization and income taxes.
Subsequent
Events Topic
In May 2009, the FASB updated the Subsequent Events Topic of the
FASB ASC in order to establish standards of accounting for the
disclosure of events that take place after the balance sheet
date, but before the financial statements are issued. The effect
of all subsequent events that existed as of the balance sheet
date must be recognized in the financial statements. For those
events that did not exist as of the balance sheet date, but
arose after the balance sheet date and before the financial
statements are issued, recognition is not required, but
depending on the nature of the event, disclosure may be required
in order to keep the financial statements from being misleading.
The adoption of these amendments to the Subsequent Events Topic
did not have an impact on the Companys consolidated
financial statements.
Future
Adoption of New Accounting Standards
Accounting
for Costs Associated with Acquiring or Renewing Insurance
Contracts
In October 2010, as a result of a consensus of the FASB Emerging
Issues Task Force, the FASB issued ASU
No. 2010-26,
Financial Services-Insurance (Topic 944): Accounting for
Costs Associated with Acquiring or Renewing Insurance
Contracts (ASU
2010-26),
which modifies the definition of the types of costs incurred
that can be capitalized in the acquisition of new and renewal
insurance contracts. This guidance defines allowable deferred
acquisition costs as the incremental direct cost of contract
acquisition and certain costs related directly to underwriting,
policy issuance, and processing.
ASU 2010-26
is effective for fiscal years and for interim periods within
those fiscal years beginning after December 15, 2011, with
early application permitted. The guidance could be applied
prospectively or retrospectively. The Company is currently
evaluating the impact of this proposal.
Fair
Value Measurements
In January 2010, the FASB issued ASU
No. 2010-06,
which also requires additional disclosures about purchases,
sales, issuances and settlements in the rollforward of
Level 3 fair value measurements. This new guidance will be
effective for the Company on January 1, 2011. Other than an
expansion of disclosures, the adoption of this new accounting
guidance is not expected to have a material impact on the
Companys consolidated financial statements.
F-17
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
AFS
Securities
The amortized cost, gross unrealized gains (losses), and fair
value of AFS securities were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2010
|
|
|
|
|
|
|
Gross Unrealized Gains
|
|
|
Gross Unrealized Losses
|
|
|
|
|
|
|
Amortized Cost
|
|
|
Not OTTI
|
|
|
OTTI
|
|
|
Not OTTI
|
|
|
OTTI
|
|
|
Fair Value
|
|
|
AFS Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABS
|
|
$
|
508,396
|
|
|
$
|
13,791
|
|
|
$
|
|
|
|
$
|
(2,062
|
)
|
|
$
|
|
|
|
$
|
520,125
|
|
CMBS
|
|
|
731,065
|
|
|
|
25,669
|
|
|
|
2,821
|
|
|
|
(12,218
|
)
|
|
|
|
|
|
|
747,337
|
|
Corporates
|
|
|
11,303,332
|
|
|
|
519,733
|
|
|
|
|
|
|
|
(173,018
|
)
|
|
|
|
|
|
|
11,650,047
|
|
Equities
|
|
|
309,874
|
|
|
|
1,612
|
|
|
|
|
|
|
|
(18,709
|
)
|
|
|
|
|
|
|
292,777
|
|
Hybrids
|
|
|
821,333
|
|
|
|
11,726
|
|
|
|
|
|
|
|
(60,253
|
)
|
|
|
|
|
|
|
772,806
|
|
Municipals
|
|
|
542,874
|
|
|
|
8,429
|
|
|
|
|
|
|
|
(7,929
|
)
|
|
|
|
|
|
|
543,374
|
|
RMBS
|
|
|
941,460
|
|
|
|
15,540
|
|
|
|
1,343
|
|
|
|
(26,470
|
)
|
|
|
(30,702
|
)
|
|
|
901,171
|
|
U.S. Government
|
|
|
222,461
|
|
|
|
4,306
|
|
|
|
|
|
|
|
(150
|
)
|
|
|
|
|
|
|
226,617
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total AFS securities
|
|
$
|
15,380,795
|
|
|
$
|
600,806
|
|
|
$
|
4,164
|
|
|
$
|
(300,809
|
)
|
|
$
|
(30,702
|
)
|
|
$
|
15,654,254
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2009
|
|
|
|
|
|
|
Gross Unrealized Gains
|
|
|
Gross Unrealized Losses
|
|
|
|
|
|
|
Amortized Cost
|
|
|
Not OTTI
|
|
|
OTTI
|
|
|
Not OTTI
|
|
|
OTTI
|
|
|
Fair Value
|
|
|
AFS Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABS
|
|
$
|
589,811
|
|
|
$
|
15,135
|
|
|
$
|
|
|
|
$
|
(24,314
|
)
|
|
$
|
|
|
|
$
|
580,632
|
|
CMBS
|
|
|
1,371,358
|
|
|
|
16,280
|
|
|
|
|
|
|
|
(131,233
|
)
|
|
|
(5,650
|
)
|
|
|
1,250,755
|
|
Corporates
|
|
|
10,197,228
|
|
|
|
243,355
|
|
|
|
2,520
|
|
|
|
(396,087
|
)
|
|
|
(209
|
)
|
|
|
10,046,807
|
|
Equities
|
|
|
411,646
|
|
|
|
7,480
|
|
|
|
|
|
|
|
(51,852
|
)
|
|
|
|
|
|
|
367,274
|
|
Hybrids
|
|
|
998,161
|
|
|
|
9,413
|
|
|
|
|
|
|
|
(148,768
|
)
|
|
|
|
|
|
|
858,806
|
|
Municipals
|
|
|
222,916
|
|
|
|
1,682
|
|
|
|
|
|
|
|
(9,837
|
)
|
|
|
|
|
|
|
214,761
|
|
RMBS
|
|
|
1,142,942
|
|
|
|
10,740
|
|
|
|
1,356
|
|
|
|
(175,007
|
)
|
|
|
(7,321
|
)
|
|
|
972,710
|
|
U.S. Government
|
|
|
239,782
|
|
|
|
563
|
|
|
|
|
|
|
|
(2,813
|
)
|
|
|
|
|
|
|
237,532
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total AFS securities
|
|
$
|
15,173,844
|
|
|
$
|
304,648
|
|
|
$
|
3,876
|
|
|
$
|
(939,911
|
)
|
|
$
|
(13,180
|
)
|
|
$
|
14,529,277
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTTI is comprised of the amount reflected on the Companys
Consolidated Statements of Operations included in AOCI during
the years ended December 31, 2010 and 2009, adjusted for
other changes, including but not limited to, changes in fair
value and sales of fixed maturity AFS securities.
F-18
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
The amortized cost and fair value of fixed maturity AFS
securities by contractual maturities were as follows:
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2010
|
|
|
|
|
|
|
Fair
|
|
|
|
Amortized Cost
|
|
|
Value
|
|
|
Due in one year or less
|
|
$
|
235,972
|
|
|
$
|
240,374
|
|
Due after one year through five years
|
|
|
2,412,256
|
|
|
|
2,506,788
|
|
Due after five years through ten years
|
|
|
4,478,275
|
|
|
|
4,663,480
|
|
Due after ten years
|
|
|
4,942,164
|
|
|
|
5,009,396
|
|
|
|
|
|
|
|
|
|
|
Subtotal
|
|
|
12,068,667
|
|
|
|
12,420,038
|
|
|
|
|
|
|
|
|
|
|
ABS
|
|
|
508,396
|
|
|
|
520,125
|
|
CMBS
|
|
|
731,065
|
|
|
|
747,337
|
|
Hybrids
|
|
|
821,333
|
|
|
|
772,806
|
|
RMBS
|
|
|
941,460
|
|
|
|
901,171
|
|
|
|
|
|
|
|
|
|
|
Total fixed maturity AFS securities
|
|
$
|
15,070,921
|
|
|
$
|
15,361,477
|
|
|
|
|
|
|
|
|
|
|
Actual maturities may differ from contractual maturities because
issuers may have the right to call or pre-pay obligations.
As part of the Companys ongoing securities monitoring
process by a committee of investment and accounting
professionals, the Company identifies securities in an
unrealized loss position that could potentially be
other-than-temporarily
impaired. See Note 2 for the Companys accounting
policy for other than temporarily impaired investment assets.
Due to the issuers continued satisfaction of the
securities obligations in accordance with their
contractual terms and the expectation that they will continue to
do so, and for loan-backed and structured securities the present
value of cash flows expected to be collected is at least the
amount of the amortized cost basis of the security,
managements lack of intent to sell these securities for a
period of time sufficient to allow for any anticipated recovery
in fair value, and the evaluation that it is more likely than
not that the Company will not be required to sell these
securities prior to recovery, as well as the evaluation of the
fundamentals of the issuers financial condition and other
objective evidence, the Company believes that the fair values of
the securities in the sectors identified in the tables below
were temporarily depressed as of
F-19
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
December 31, 2010 and 2009. The following tables present
the Companys unrealized loss aging by investment type and
length of time the security was in a continuous unrealized loss
position.
The fair value and gross unrealized losses, including the
portion of OTTI recognized in AOCI, of AFS securities,
aggregated by investment category and length of time that
individual securities have been in a continuous unrealized loss
position, were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2010
|
|
|
|
Less Than or Equal
|
|
|
Greater Than
|
|
|
|
|
|
|
To Twelve Months
|
|
|
Twelve Months
|
|
|
Total
|
|
|
|
|
|
|
Gross
|
|
|
|
|
|
Gross
|
|
|
|
|
|
Gross
|
|
|
|
|
|
|
Unrealized
|
|
|
|
|
|
Unrealized
|
|
|
|
|
|
Unrealized
|
|
|
|
Fair
|
|
|
Losses and
|
|
|
Fair
|
|
|
Losses and
|
|
|
Fair
|
|
|
Losses and
|
|
|
|
Value
|
|
|
OTTI
|
|
|
Value
|
|
|
OTTI
|
|
|
Value
|
|
|
OTTI
|
|
|
AFS Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABS
|
|
$
|
87,898
|
|
|
$
|
(916
|
)
|
|
$
|
13,205
|
|
|
$
|
(1,146
|
)
|
|
$
|
101,103
|
|
|
$
|
(2,062
|
)
|
CMBS
|
|
|
89,222
|
|
|
|
(3,860
|
)
|
|
|
127,245
|
|
|
|
(8,358
|
)
|
|
|
216,467
|
|
|
|
(12,218
|
)
|
Corporates
|
|
|
2,311,822
|
|
|
|
(74,872
|
)
|
|
|
1,087,277
|
|
|
|
(98,146
|
)
|
|
|
3,399,099
|
|
|
|
(173,018
|
)
|
Equities
|
|
|
114,000
|
|
|
|
(7,039
|
)
|
|
|
98,020
|
|
|
|
(11,670
|
)
|
|
|
212,020
|
|
|
|
(18,709
|
)
|
Hybrids
|
|
|
123,090
|
|
|
|
(3,943
|
)
|
|
|
401,757
|
|
|
|
(56,310
|
)
|
|
|
524,847
|
|
|
|
(60,253
|
)
|
Municipals
|
|
|
240,546
|
|
|
|
(7,363
|
)
|
|
|
4,651
|
|
|
|
(566
|
)
|
|
|
245,197
|
|
|
|
(7,929
|
)
|
RMBS
|
|
|
210,558
|
|
|
|
(24,872
|
)
|
|
|
259,300
|
|
|
|
(32,300
|
)
|
|
|
469,858
|
|
|
|
(57,172
|
)
|
U.S. Government
|
|
|
9,273
|
|
|
|
(150
|
)
|
|
|
|
|
|
|
|
|
|
|
9,273
|
|
|
|
(150
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total AFS securities
|
|
$
|
3,186,409
|
|
|
$
|
(123,015
|
)
|
|
$
|
1,991,455
|
|
|
$
|
(208,496
|
)
|
|
$
|
5,177,864
|
|
|
$
|
(331,511
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total number of AFS securities in an unrealized loss position
|
|
|
511
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2009
|
|
|
|
Less Than or Equal
|
|
|
Greater Than
|
|
|
|
|
|
|
To Twelve Months
|
|
|
Twelve Months
|
|
|
Total
|
|
|
|
|
|
|
Gross
|
|
|
|
|
|
Gross
|
|
|
|
|
|
Gross
|
|
|
|
|
|
|
Unrealized
|
|
|
|
|
|
Unrealized
|
|
|
|
|
|
Unrealized
|
|
|
|
Fair
|
|
|
Losses and
|
|
|
Fair
|
|
|
Losses and
|
|
|
Fair
|
|
|
Losses and
|
|
|
|
Value
|
|
|
OTTI
|
|
|
Value
|
|
|
OTTI
|
|
|
Value
|
|
|
OTTI
|
|
|
AFS Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABS
|
|
$
|
50,773
|
|
|
$
|
(18,321
|
)
|
|
$
|
68,869
|
|
|
$
|
(5,993
|
)
|
|
$
|
119,642
|
|
|
$
|
(24,314
|
)
|
CMBS
|
|
|
232
|
|
|
|
(17
|
)
|
|
|
517,618
|
|
|
|
(136,866
|
)
|
|
|
517,850
|
|
|
|
(136,883
|
)
|
Corporates
|
|
|
1,245,647
|
|
|
|
(2,351
|
)
|
|
|
3,935,668
|
|
|
|
(393,945
|
)
|
|
|
5,181,315
|
|
|
|
(396,296
|
)
|
Equities
|
|
|
13,851
|
|
|
|
(1,668
|
)
|
|
|
230,528
|
|
|
|
(50,184
|
)
|
|
|
244,379
|
|
|
|
(51,852
|
)
|
Hybrids
|
|
|
91,145
|
|
|
|
(812
|
)
|
|
|
641,391
|
|
|
|
(147,956
|
)
|
|
|
732,536
|
|
|
|
(148,768
|
)
|
Municipals
|
|
|
79,091
|
|
|
|
(4,406
|
)
|
|
|
64,463
|
|
|
|
(5,431
|
)
|
|
|
143,554
|
|
|
|
(9,837
|
)
|
RMBS
|
|
|
96,378
|
|
|
|
(741
|
)
|
|
|
549,027
|
|
|
|
(181,587
|
)
|
|
|
645,405
|
|
|
|
(182,328
|
)
|
U.S. Government
|
|
|
193,427
|
|
|
|
(2,813
|
)
|
|
|
|
|
|
|
|
|
|
|
193,427
|
|
|
|
(2,813
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total AFS securities
|
|
$
|
1,770,544
|
|
|
$
|
(31,129
|
)
|
|
$
|
6,007,564
|
|
|
$
|
(921,962
|
)
|
|
$
|
7,778,108
|
|
|
$
|
(953,091
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total number of AFS securities in an unrealized loss position
|
|
|
710
|
|
|
|
|
|
|
F-20
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
At December 31, 2010 and 2009, securities in an unrealized
loss position were primarily concentrated in investment grade
corporate debt instruments and structured/hybrid securities,
including RMBS, commercial mortgage-backed securities
(CMBS) and financial services sector securities.
Total unrealized losses decreased by $621,580 between
December 31, 2009 and 2010. The decrease was primarily due
to credit spread tightening as global credit markets recovered
as well as investment losses realized on security sales and
impairments.
At December 31, 2010, for securities with unrealized
losses, securities representing 95% of the carrying values were
depressed less than 20% of amortized cost. Based upon the
Companys current evaluation of these securities in
accordance with its impairment policy and the Companys
intent to retain these investments for a period of time
sufficient to allow for recovery in value, the Company has
determined that these securities are temporarily impaired.
The majority of the securities depressed over 20% for six
consecutive months or greater in the tables above relate to
financial service sector securities. Financial services sector
securities include corporate bonds, as well as preferred equity
issued by large financial institutions that are lower in the
capital structure and, as a result, have incurred greater price
depressions. Based upon the Companys analysis of these
securities and current macroeconomic conditions, the Company
expects these securities to pay in accordance with their
contractual obligations and, therefore, has determined that
these securities are temporarily impaired as of
December 31, 2010. Structured securities primarily are RMBS
issues, including
sub-prime
and Alternative A-paper (Alt-A) mortgage loans and
CMBS securities. Based upon the Companys ability and
intent to retain the securities until recovery and cash flow
modeling results, which demonstrate recovery of amortized cost,
the Company has determined that these securities are temporarily
impaired as of December 31, 2010. Certain structured
securities were deemed to be other than temporarily impaired,
which resulted in the recognition of credit losses. Certain
securities with previous credit impairment losses continue to be
in an unrealized loss position at December 31, 2010 as the
securities were not written down to fair value due to the
Companys intent to hold these securities until recovery
and cash flow modeling results support recovery of the current
amortized cost of the securities.
The following table provides a reconciliation of the beginning
and ending balances of the credit loss portion of other than
temporary impairments on fixed maturity securities held by the
Company as of December 31, 2010 and 2009 for which a
portion of the other than temporary impairment was recognized in
accumulated other comprehensive income or loss:
|
|
|
|
|
Balance at January 1, 2009
|
|
$
|
|
|
Increases attributable to credit losses on securities for which
an OTTI was previously recognized
|
|
|
8,110
|
|
Increases attributable to credit losses on securities for which
an OTTI was not previously recognized
|
|
|
121,057
|
|
|
|
|
|
|
Balance at December 31, 2009
|
|
$
|
129,167
|
|
Increases attributable to credit losses on securities for which
an OTTI was previously recognized
|
|
|
11,533
|
|
Increases attributable to credit losses on securities for which
an OTTI was not previously recognized
|
|
|
23,941
|
|
Reductions for securities sold during the period
|
|
|
(91,248
|
)
|
|
|
|
|
|
Balance at December 31, 2010
|
|
$
|
73,393
|
|
|
|
|
|
|
For the years ended December 31, 2010, 2009 and 2008 the
Company recognized losses totaling $143,737, $488,246, and
$464,265, respectively, related to fixed maturity securities and
equity securities which experienced other than temporary
impairments and had an amortized cost of $400,313, $840,673,
and
F-21
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
$600,663, and a fair value of $256,576, $352,427, and $136,398,
respectively, at the time of impairment. The Company recognized
impairments on these fixed maturity securities and equity
securities due to declines in the financial condition and short
term prospects of the issuers.
Trading
Securities
The Companys trading securities consisted of investments
in two trusts that are variable interest entities for which the
Company was the primary beneficiary. As discussed in
Note 4, the Company disposed of its investments in both
trusts during 2010. Prior to their disposal the Company
consolidated these trusts and recognized the underlying
securities held by the trusts as trading securities. As of
December 31, 2009 the fair value of these investments was
$240,130 and the portion of the market adjustment for losses
that relate to trading securities still held as of December 31
2009 was $(26,091).
Net
Investment Income
The major categories of net investment income on the
Companys Consolidated Statements of Operations were as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Fixed maturity AFS securities
|
|
$
|
889,899
|
|
|
$
|
916,789
|
|
|
$
|
973,616
|
|
Equity AFS securities
|
|
|
22,375
|
|
|
|
20,035
|
|
|
|
45,848
|
|
Trading securities
|
|
|
4,519
|
|
|
|
7,019
|
|
|
|
21,631
|
|
Policy loans
|
|
|
6,072
|
|
|
|
5,271
|
|
|
|
6,936
|
|
Invested cash & short-term investments
|
|
|
272
|
|
|
|
3,095
|
|
|
|
15,397
|
|
Other investments
|
|
|
1,070
|
|
|
|
12,616
|
|
|
|
(48,985
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross investment income
|
|
|
924,207
|
|
|
|
964,825
|
|
|
|
1,014,443
|
|
Investment expense
|
|
|
(14,451
|
)
|
|
|
(12,956
|
)
|
|
|
(15,891
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income
|
|
$
|
909,756
|
|
|
$
|
951,869
|
|
|
$
|
998,552
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Investment Gains (Losses)
Details underlying net investment gains (losses) reported on the
Companys Consolidated Statements of Operations were as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Realized loss on fixed maturity AFS securities
|
|
$
|
(33,399
|
)
|
|
$
|
(239,742
|
)
|
|
$
|
(380,292
|
)
|
Realized gain (loss) on equity securities
|
|
|
13,092
|
|
|
|
(29,167
|
)
|
|
|
(199,538
|
)
|
Realized loss on trading securities
|
|
|
(30,711
|
)
|
|
|
|
|
|
|
|
|
Realized gain (loss) on certain derivative instruments
|
|
|
138,161
|
|
|
|
(100,893
|
)
|
|
|
(254,430
|
)
|
Unrealized gain (loss) on trading securities
|
|
|
44,413
|
|
|
|
(25,141
|
)
|
|
|
(2,735
|
)
|
Unrealized (loss) gain on certain derivative instruments
|
|
|
(71,439
|
)
|
|
|
256,837
|
|
|
|
(132,566
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment gains (losses)
|
|
$
|
60,117
|
|
|
$
|
(138,106
|
)
|
|
$
|
(969,561
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-22
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
Proceeds from the sale of fixed maturity securities totaled
$2,582,646 in 2010, $2,970,044 in 2009 and $4,418,429 in 2008.
Gross gains on the sale of fixed maturity securities totaled
$146,782 in 2010, $126,758 in 2009 and $73,571 in 2008; gross
losses totaled $105,274 in 2010, $112,064 in 2009 and $187,454
in 2008.
Details underlying write-downs taken as a result of OTTI that
was recognized in net income (loss) and included in realized
loss on AFS securities above were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
OTTI Recognized in Net income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
ABS
|
|
$
|
(12,784
|
)
|
|
$
|
|
|
|
$
|
(18,858
|
)
|
CMBS
|
|
|
(6,456
|
)
|
|
|
(74,608
|
)
|
|
|
(2,737
|
)
|
Corporates
|
|
|
(27,061
|
)
|
|
|
(135,256
|
)
|
|
|
(195,755
|
)
|
Equities
|
|
|
(1,650
|
)
|
|
|
(21,618
|
)
|
|
|
(162,130
|
)
|
Hybrids
|
|
|
|
|
|
|
(34,022
|
)
|
|
|
(49,135
|
)
|
RMBS
|
|
|
(34,166
|
)
|
|
|
(53,399
|
)
|
|
|
(35,650
|
)
|
Other invested assets
|
|
|
(264
|
)
|
|
|
|
|
|
|
|
|
Other assets
|
|
|
(3,742
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
(86,123
|
)
|
|
$
|
(318,903
|
)
|
|
$
|
(464,265
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The portion of OTTI recognized in Other Comprehensive Income
(OCI) is disclosed in Note 14.
Concentrations
of Financial Instruments
As of December 31, 2010, the Companys most
significant investment in one issuer was the Companys
investment securities issued by Wachovia Bank Commercial
Mortgage with a fair value of $172,379 or 1.1% of the
Companys invested assets. As of December 31, 2009,
the Companys most significant investment in one issuer was
the Companys investment securities issued by Bank of
America Corporation with a fair value of $178,434 or 1.2% of the
Companys invested assets. Additionally, as of
December 31, 2010 and December 31, 2009, the
Companys most significant investment in one industry was
the Companys investment securities in the banking industry
with a fair value of $2,078,728 and $2,214,016, or 13% and 15%
of the invested assets portfolio, respectively. The Company
utilized the industry classifications to obtain the
concentration of financial instruments amount; as such, this
amount will not agree to the AFS securities table above.
|
|
NOTE 4:
|
RELATIONSHIPS
WITH VARIABLE INTEREST ENTITIES
|
In its capacity as an investor, the Company has relationships
with various types of entities, two of which were considered
variable interest entities (VIEs) in accordance with
the Consolidation Topic of the FASB ASC. Under ASC 810, the
variable interest holder, if any, that will absorb a majority of
the VIEs expected losses, receive a majority of the
VIEs expected residual returns, or both, is deemed to be
the primary beneficiary and must consolidate the VIE. An entity
that holds a significant variable interest in a VIE, but is not
the primary beneficiary, must disclose certain information
regarding its involvement with the VIE.
The Company determines whether it is the primary beneficiary of
a VIE by evaluating the contractual rights and obligations
associated with each party involved in the entity, calculating
estimates of the entitys expected losses and expected
residual returns, and allocating the estimated amounts to each
party. In addition, the Company considers qualitative factors,
such as the extent of the Companys involvement in creating
or managing the VIE. The Company does not have relationships
with unconsolidated VIEs.
F-23
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
Consolidated
Variable Interest Entities
As of December 31, 2009, the Company was considered the
primary beneficiary of the two trusts that were deemed to be
VIEs. Upon consolidation, the Company included the securities
held by the trust in its invested assets. Trust assets of
$240,130 were included as trading securities in the
Companys Consolidated Balance Sheet as of
December 31, 2009. Trust assets were comprised of fixed
maturity securities and money market funds. The consolidation of
these VIEs did not result in an increase in liabilities at
December 31, 2009, and the Companys exposure to loss
did not exceed the trust assets. During 2010 the Company
disposed of these two VIEs.
The Company performed a goodwill impairment test in 2008. The
Step 1 analysis for the Companys reporting unit primarily
utilized a discounted cash flow valuation technique. In
determining the estimated fair value of the reporting unit, the
Company incorporated consideration of discounted cash flow
calculations, and assumptions that market participants would
make in valuing the reporting unit. The Companys fair
value estimations were based primarily on an in-depth analysis
of projected future cash flows and relevant discount rates,
which considered market participant inputs (income
approach). The discounted cash flow analysis required the
Company to make judgments about revenues, earnings projections,
capital market assumptions and discount rates. The Company had
determined that it has one reporting unit for purposes of
evaluating recoverability of goodwill.
The Step 1 analysis indicated impairment of goodwill as the fair
value of the reporting unit was less than the carrying value.
For the Step 2 analysis, the Company estimated the implied fair
value of the reporting units goodwill as determined by
assigning the fair value of the reporting unit determined in
Step 1 to all of its net assets (recognized and unrecognized) as
if the reporting unit had been acquired in a business
combination at the date of the impairment test. The implied fair
value of goodwill was zero based on the Companys
impairment test as a result of the deterioration of economic
conditions; therefore, goodwill was written off. This resulted
in an impairment charge of $112,829 for the year ended
December 31, 2008.
|
|
NOTE 6:
|
TRANSACTIONS
WITH AFFILIATES
|
Certain of the Companys investments were managed by
various affiliated companies of OM. Fees incurred in connection
with these services (excluding any overall intercompany
allocations) totaled approximately $3,878, $8,100, and $10,500
for the years ended December 31, 2010, 2009 and 2008,
respectively. These agreements were terminated late in 2010.
F-24
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
The Company holds long-term notes from affiliated companies of
OM. These notes are classified as Notes receivable from
affiliates including accrued interest on the Consolidated
Balance Sheets. These long-term notes are comprised of the
following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010
|
|
|
|
|
|
|
|
Accrued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
|
Interest at
|
|
|
|
|
|
|
|
|
12/31/10
|
|
Actual Cost
|
|
|
Rate
|
|
|
12/31/10
|
|
|
Acquired Date
|
|
|
Maturity Date
|
|
|
Receivable
|
|
|
$
|
30,000
|
|
|
|
5.9
|
%
|
|
$
|
4
|
|
|
|
12/15/2005
|
|
|
|
12/31/2013
|
|
|
$
|
30,004
|
|
|
10,000
|
|
|
|
6.1
|
%
|
|
|
2
|
|
|
|
12/18/2006
|
|
|
|
12/17/2014
|
|
|
|
10,002
|
|
|
10,000
|
|
|
|
8.3
|
%
|
|
|
2
|
|
|
|
12/22/2008
|
|
|
|
12/31/2015
|
|
|
|
10,002
|
|
|
10,000
|
|
|
|
7.0
|
%
|
|
|
2
|
|
|
|
12/18/2009
|
|
|
|
12/31/2016
|
|
|
|
10,002
|
|
|
16,000
|
|
|
|
7.0
|
%
|
|
|
247
|
|
|
|
9/25/2006
|
|
|
|
9/25/2014
|
|
|
|
16,247
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
76,000
|
|
|
|
|
|
|
$
|
257
|
|
|
|
|
|
|
|
|
|
|
$
|
76,257
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009
|
|
|
|
|
|
|
|
Accrued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
|
Interest at
|
|
|
|
|
|
|
|
|
12/31/09
|
|
Actual Cost
|
|
|
Rate
|
|
|
12/31/09
|
|
|
Acquired Date
|
|
|
Maturity Date
|
|
|
Receivable
|
|
|
$
|
40,000
|
|
|
|
5.9
|
%
|
|
$
|
6
|
|
|
|
12/15/2005
|
|
|
|
12/31/2013
|
|
|
$
|
40,006
|
|
|
10,000
|
|
|
|
6.1
|
%
|
|
|
2
|
|
|
|
12/18/2006
|
|
|
|
12/17/2014
|
|
|
|
10,002
|
|
|
10,000
|
|
|
|
8.3
|
%
|
|
|
2
|
|
|
|
12/22/2008
|
|
|
|
12/31/2015
|
|
|
|
10,002
|
|
|
10,000
|
|
|
|
7.0
|
%
|
|
|
27
|
|
|
|
12/18/2009
|
|
|
|
12/31/2016
|
|
|
|
10,027
|
|
|
20,000
|
|
|
|
7.0
|
%
|
|
|
376
|
|
|
|
9/25/2006
|
|
|
|
9/25/2014
|
|
|
|
20,376
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
90,000
|
|
|
|
|
|
|
$
|
413
|
|
|
|
|
|
|
|
|
|
|
$
|
90,413
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
During 2010 the Company received two payments totaling $14,102,
including interest, related to these notes. These notes were
repaid in full on March 31, 2011. The Company received cash
equal to the outstanding principal balance of $76,000 plus
accrued interest of $1,541.
The Company has been involved in reinsurance transactions with
an affiliated entity of OM. These transactions are described in
Note 11.
The Company has certain outstanding long-term notes which were
due to the former parent, OMGUK, which are classified as
Notes payable to affiliate, including accrued
interest on the Consolidated Balance Sheets. OMGUK
assigned its interest in these notes to Harbinger F&G in
connection with the sale of the Company. See Note 17. The
components were as follows:
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010
|
|
|
December 31, 2009
|
|
|
Term note principal
|
|
$
|
225,000
|
|
|
$
|
225,000
|
|
Term note accrued interest
|
|
|
19,584
|
|
|
|
19,840
|
|
|
|
|
|
|
|
|
|
|
Total payable
|
|
$
|
244,584
|
|
|
$
|
244,840
|
|
|
|
|
|
|
|
|
|
|
On February 25, 2009, the Company borrowed $225,000 under a
term loan agreement with OMGUK which bears interest at 10.24%,
payable annually on February 28. The term loan is due on
February 28, 2014.
Also on February 25, 2009, the Company entered into a
$100,000 revolving credit facility with OMGUK under which
borrowings bear interest at the three month LIBOR plus 8.18% and
are due on February 28,
F-25
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
2014. During February 2010 the Company borrowed $23,616 against
this revolving credit facility to pay interest on the term loan.
The Company repaid the revolving credit facility in full in
December 2010 with a payment of $25,275 ($23,616 of principal
and $1,659 in accrued interest). As of December 31, 2010
and 2009, there were no outstanding borrowings under this
revolving credit facility.
The federal income tax expense (benefit) was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Current tax expense (benefit)
|
|
$
|
1,723
|
|
|
$
|
2,754
|
|
|
$
|
(7,574
|
)
|
Deferred tax benefit
|
|
|
(131,845
|
)
|
|
|
(53,135
|
)
|
|
|
(114,333
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total federal income tax benefit
|
|
$
|
(130,122
|
)
|
|
$
|
(50,381
|
)
|
|
$
|
(121,907
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A reconciliation of the effective tax rate differences was as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Pre-tax income (at 35)%
|
|
$
|
14,691
|
|
|
$
|
(88,956
|
)
|
|
$
|
(336,432
|
)
|
Effect of:
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends received deduction
|
|
|
(1,418
|
)
|
|
|
|
|
|
|
|
|
GAAP goodwill
|
|
|
|
|
|
|
|
|
|
|
39,490
|
|
Change in valuation allowance
|
|
|
(145,276
|
)
|
|
|
54,458
|
|
|
|
175,886
|
|
Tax credits
|
|
|
(709
|
)
|
|
|
(1,713
|
)
|
|
|
(3,566
|
)
|
Other
|
|
|
2,590
|
|
|
|
(14,170
|
)
|
|
|
2,715
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total federal income tax benefit
|
|
$
|
(130,122
|
)
|
|
$
|
(50,381
|
)
|
|
$
|
(121,907
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate
|
|
|
310
|
%
|
|
|
19.8
|
%
|
|
|
12.7
|
%
|
The federal income tax asset (liability) as of December 31,
2010 and 2009 on the Companys Consolidated Balance Sheets
were as follows:
|
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Current liability
|
|
$
|
(51
|
)
|
|
$
|
(1,122
|
)
|
Deferred asset
|
|
|
151,702
|
|
|
|
74,624
|
|
|
|
|
|
|
|
|
|
|
Total federal income tax asset
|
|
$
|
151,651
|
|
|
$
|
73,502
|
|
|
|
|
|
|
|
|
|
|
F-26
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
Significant components of the Companys deferred tax assets
and liabilities were as follows:
|
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Deferred tax assets
|
|
|
|
|
|
|
|
|
Investments
|
|
$
|
52,952
|
|
|
$
|
361,475
|
|
Unrealized loss
|
|
|
|
|
|
|
86,671
|
|
Insurance reserves & claim related adjustments
|
|
|
503,688
|
|
|
|
440,916
|
|
Accruals
|
|
|
2,050
|
|
|
|
1,546
|
|
Inter-company transactions
|
|
|
1,790
|
|
|
|
2,061
|
|
Net operating loss carryforward
|
|
|
40,594
|
|
|
|
73,915
|
|
Capital loss carryforward
|
|
|
260,336
|
|
|
|
158,897
|
|
AMT credit carryforward
|
|
|
6,490
|
|
|
|
4,767
|
|
Other tax credit carryforward
|
|
|
68,061
|
|
|
|
67,451
|
|
Other deferred tax assets
|
|
|
12,351
|
|
|
|
34,622
|
|
|
|
|
|
|
|
|
|
|
Total deferred tax assets
|
|
|
948,312
|
|
|
|
1,232,321
|
|
|
|
|
|
|
|
|
|
|
Valuation allowance
|
|
|
(87,068
|
)
|
|
|
(281,450
|
)
|
|
|
|
|
|
|
|
|
|
Deferred tax assets, net of valuation allowance
|
|
$
|
861,244
|
|
|
$
|
950,871
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities
|
|
|
|
|
|
|
|
|
Deferred policy acquisition costs
|
|
$
|
550,769
|
|
|
$
|
786,008
|
|
Unrealized gains
|
|
|
16,354
|
|
|
|
|
|
Other deferred tax liabilities
|
|
|
142,419
|
|
|
|
90,239
|
|
|
|
|
|
|
|
|
|
|
Total deferred tax liabilities
|
|
|
709,542
|
|
|
|
876,247
|
|
|
|
|
|
|
|
|
|
|
Net deferred tax asset
|
|
$
|
151,702
|
|
|
$
|
74,624
|
|
|
|
|
|
|
|
|
|
|
The application of GAAP requires the Company to evaluate the
recoverability of deferred tax assets and establish a valuation
allowance, if necessary, to reduce the Companys deferred
tax asset to an amount that is more likely than not to be
realizable. Considerable judgment and the use of estimates are
required in determining whether a valuation allowance is
necessary, and if so, the amount of such valuation allowance. In
evaluating the need for a valuation allowance, the Company
considers many factors, including: the nature and character of
the deferred tax assets and liabilities; taxable income in prior
carryback years; future reversals of temporary differences; the
length of time carryovers can be utilized; and any tax planning
strategies the Company would employ to avoid a tax benefit from
expiring unused. The Company is required to establish a
valuation allowance for any gross deferred tax assets that are
unlikely to reduce taxes payable in future years tax
returns.
As of December 31, 2010 and 2009, respectively, the Company
concluded that it was more likely than not that most gross
deferred tax assets will reduce taxes payable in future years.
However, for the years ended December 31, 2010 and 2009,
the Company does not believe that it is more likely than not
that the capital losses and other investment related deferred
tax assets will be fully utilized. Accordingly, valuation
allowances of $69,595 and $270,560 were established at
December 31, 2010 and 2009, respectively, for those assets.
Valuation allowances of $17,473 and $10,890 were also
established at December 31, 2010 and 2009, respectively,
for the net operating losses of the non-life companies as they
are unlikely to be utilized. The (decrease) increase in the
valuation allowance in the amount of $(49,106), $10,139 and
$40,968 were recorded
F-27
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
as a component of other comprehensive income in
shareholders equity and $(145,276), $54,458 and $175,886,
respectively, were recorded in the Companys Consolidated
Statements of Operations for the years ended December 31,
2010, 2009 and 2008, respectively.
Although realization is not assured, management believes it is
more likely than not that the remaining deferred tax assets will
be realized and therefore no valuation allowance has been
recorded against these assets.
As of December 31, 2010 and 2009, the Company had no
unrecognized tax benefits that, if recognized, would have
impacted the Companys income tax expense and the
Companys effective tax rate. The Company does not
anticipate a change to its unrecognized tax benefits during 2011.
The Company recognizes interest and penalties accrued, if any,
related to unrecognized tax benefits as a component of income
tax expense. During the years ended December 31, 2010, 2009
and 2008, respectively, the Company did not recognize any
interest and penalty expense related to uncertain tax positions.
The Company did not have any accrued interest and penalty
expense related to the unrecognized tax benefits as of
December 31, 2010, 2009 and 2008.
The Company is currently not under any tax examinations from the
Internal Revenue Service (IRS). However, the
Companys tax returns are open to examination under the
three year statute of limitations.
At December 31, 2010, the Company has a combined net
operating loss carryforward of $115,983 which will expire in the
years 2023 through 2030 if unused. The Company has a capital
loss carryforward of $743,817 as of December 31, 2010 which
will expire in the years 2012 through 2015 if unused. In
addition, the Company has tax credits available to be carried
forward and applied against tax in future years of $68,061 which
will expire in years 2018 through 2030 and alternative minimum
tax credits of $6,490 which have no expiration date. Certain tax
attributes will become annually limited in terms of realization
as a consequence of the acquisition of the Company by
Harbinger F&G from OMGUK. See Note 17.
F-28
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
|
|
NOTE 8:
|
DEFERRED
POLICY ACQUISITION COSTS (DAC) AND PRESENT VALUE OF IN-FORCE
(PVIF)
|
Information regarding DAC and PVIF is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DAC
|
|
|
PVIF
|
|
|
Total
|
|
|
Balance at January 1, 2009
|
|
$
|
2,179,127
|
|
|
$
|
128,214
|
|
|
$
|
2,307,340
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferrals
|
|
|
124,995
|
|
|
|
149
|
|
|
|
125,144
|
|
Less: Amortization related to:
|
|
|
|
|
|
|
|
|
|
|
|
|
Unlocking
|
|
|
(39,584
|
)
|
|
|
8,999
|
|
|
|
(30,585
|
)
|
Interest
|
|
|
120,074
|
|
|
|
7,546
|
|
|
|
127,620
|
|
Other amortization
|
|
|
(230,057
|
)
|
|
|
(37,619
|
)
|
|
|
(267,676
|
)
|
Add: Adjustment for unrealized investment losses
|
|
|
252,376
|
|
|
|
14,157
|
|
|
|
266,534
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2009
|
|
$
|
2,406,931
|
|
|
$
|
121,446
|
|
|
$
|
2,528,377
|
|
Deferrals
|
|
|
132,992
|
|
|
|
128
|
|
|
|
133,120
|
|
Less: Amortization related to:
|
|
|
|
|
|
|
|
|
|
|
|
|
Unlocking
|
|
|
(35,572
|
)
|
|
|
3,708
|
|
|
|
(31,864
|
)
|
Interest
|
|
|
109,237
|
|
|
|
6,529
|
|
|
|
115,766
|
|
Other amortization
|
|
|
(340,113
|
)
|
|
|
(16,827
|
)
|
|
|
(356,940
|
)
|
Add: Adjustment for unrealized investment gains
|
|
|
(578,238
|
)
|
|
|
(45,353
|
)
|
|
|
(623,591
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2010
|
|
$
|
1,695,237
|
|
|
$
|
69,631
|
|
|
$
|
1,764,868
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The above DAC balances include $239,917 and $353,592 of deferred
sales inducements, net of shadow adjustments as of
December 31, 2010 and 2009, respectively.
Amortization of DAC and PVIF is attributed to both investment
gains and losses and to other expenses for the amount of gross
margins or profits originating from transactions other than
investment gains and losses. Unrealized investment gains and
losses represent the amount of DAC and PVIF that would have been
amortized if such gains and losses had been recognized.
The estimated future amortization expense for the next five
years for PVIF is $7,463 in 2011, $5,159 in 2012, $4,408 in
2013, $3,079 in 2014 and $586 in 2015.
The Company recognizes all derivative instruments as assets or
liabilities in its Consolidated Balance Sheets at fair value.
None of the Companys derivatives qualify for hedge
accounting, thus, any changes in the fair value of the
derivatives is recognized immediately in the Companys
Consolidated Statements of
F-29
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
Operations. The fair value of derivative instruments, including
derivative instruments embedded in FIA contracts, presented in
the Companys Consolidated Balance Sheets are as follows:
|
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Assets:
|
|
|
|
|
|
|
|
|
Derivative investments:
|
|
|
|
|
|
|
|
|
Call options
|
|
$
|
161,468
|
|
|
$
|
273,298
|
|
Other assets:
|
|
|
|
|
|
|
|
|
Futures contracts
|
|
|
2,309
|
|
|
|
2,095
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
163,777
|
|
|
$
|
275,393
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
Contractholder funds:
|
|
|
|
|
|
|
|
|
FIA embedded derivative
|
|
$
|
1,462,592
|
|
|
$
|
1,420,352
|
|
Other liabilities:
|
|
|
|
|
|
|
|
|
AFS embedded derivative
|
|
|
432
|
|
|
|
13,770
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,463,024
|
|
|
$
|
1,434,122
|
|
|
|
|
|
|
|
|
|
|
The change in fair value of derivative instruments included in
the Companys Consolidated Statements of Operations is as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment gains (losses):
|
|
|
|
|
|
|
|
|
|
|
|
|
Call options
|
|
$
|
33,430
|
|
|
$
|
129,011
|
|
|
$
|
(131,789
|
)
|
Futures contracts
|
|
|
33,292
|
|
|
|
22,908
|
|
|
|
(252,932
|
)
|
Swaps
|
|
|
|
|
|
|
4,025
|
|
|
|
(2,275
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66,722
|
|
|
|
155,944
|
|
|
|
(386,996
|
)
|
Net investment income:
|
|
|
|
|
|
|
|
|
|
|
|
|
AFS embedded derivatives
|
|
|
13,338
|
|
|
|
25,230
|
|
|
|
(24,178
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
80,060
|
|
|
$
|
181,174
|
|
|
$
|
(411,174
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefits and other changes in policy reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
FIA embedded derivatives
|
|
$
|
42,240
|
|
|
$
|
145,718
|
|
|
$
|
(474,269
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company has FIA contracts that permit the holder to elect an
interest rate return or an equity market component, where
interest credited to the contracts is linked to the performance
of various equity indices such as the S&P 500, Dow Jones
Industrials or the NASDAQ 100 Index. This feature represents an
embedded derivative under the Derivatives and Hedging Topic of
the FASB ASC. The FIA embedded derivative is valued at fair
value and included in the liability for contractholder funds on
the Companys Consolidated Balance Sheets with changes in
fair value included as a component of benefits and other changes
in policy reserves in the Companys Consolidated Statements
of Operations.
F-30
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
When FIA deposits are received, a portion of the deposit is used
to purchase derivatives consisting of a combination of call
options and futures contracts on the applicable market indices
to fund the index credits due to FIA contractholders. The
majority of all such call options are one year options purchased
to match the funding requirements of the underlying policies. On
the respective anniversary dates of the index policies, the
index used to compute the annual index credit is reset and the
Company purchases new one, two or three year call options to
fund the next index credit. The Company manages the cost of
these purchases through the terms of its FIA contracts, which
permit the Company to change caps or participation rates,
subject to guaranteed minimums on each contracts
anniversary date. The change in the fair value of the call
options and futures contracts is designed to offset the change
in the fair value of the FIA embedded derivative. The call
options and futures contracts are marked to fair value with the
change in fair value included as a component of net investment
gains (losses). The change in fair value of the call options and
futures contracts includes the gains and losses recognized at
the expiration of the instrument term or upon early termination
and the changes in fair value of open positions.
Other market exposures are hedged periodically depending on
market conditions and the Companys risk tolerance. The
Companys FIA hedging strategy economically hedges the
equity returns and exposes the Company to the risk that unhedged
market exposures result in divergence between changes in the
fair value of the liabilities and the hedging assets. The
Company uses a variety of techniques including direct estimation
of market sensitivities and
value-at-risk
to monitor this risk daily. The Company intends to continue to
adjust the hedging strategy as market conditions and the
Companys risk tolerance change.
The Company is exposed to credit loss in the event of
nonperformance by its counterparties on the call options and
reflects assumptions regarding this nonperformance risk in the
fair value of the call options. The nonperformance risk is the
net counterparty exposure based on the fair value of the open
contracts less collateral held. The credit risk associated with
such agreements is minimized by purchasing such agreements from
financial institutions with ratings above A3 from
Moodys Investor Services or A− from
Standard and Poors Corporation. Additionally, the Company
maintains a policy of requiring all derivative contracts to be
governed by an International Swaps and Derivatives Association
(ISDA) Master Agreement.
Information regarding the Companys exposure to credit loss
on the call options it holds is presented in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010
|
|
|
December 31, 2009
|
|
|
|
Credit
|
|
|
Notional
|
|
|
Fair
|
|
|
Collateral
|
|
|
Notional
|
|
|
Fair
|
|
|
Collateral
|
|
Counterparty
|
|
Rating
|
|
|
Amount
|
|
|
Value
|
|
|
Held
|
|
|
Amount
|
|
|
Value
|
|
|
Held
|
|
|
Barclays Bank
|
|
|
Aa3
|
|
|
$
|
172,190
|
|
|
$
|
5,827
|
|
|
$
|
|
|
|
$
|
146,685
|
|
|
$
|
14,875
|
|
|
$
|
|
|
Bank of New York
|
|
|
Aa2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,950
|
|
|
|
1,018
|
|
|
|
|
|
Citibank
|
|
|
A3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,000
|
|
|
|
299
|
|
|
|
|
|
BNP Paribas
|
|
|
Aa2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48,274
|
|
|
|
3,297
|
|
|
|
|
|
Credit Suisse
|
|
|
Aa1
|
|
|
|
88,500
|
|
|
|
1,566
|
|
|
|
|
|
|
|
147,250
|
|
|
|
6,707
|
|
|
|
|
|
Bank of America
|
|
|
A2
|
|
|
|
1,568,602
|
|
|
|
53,993
|
|
|
|
|
|
|
|
1,874,606
|
|
|
|
72,204
|
|
|
|
79,025
|
|
Deutsche Bank
|
|
|
Aa3
|
|
|
|
1,624,756
|
|
|
|
50,286
|
|
|
|
21,299
|
|
|
|
1,146,137
|
|
|
|
50,497
|
|
|
|
48,075
|
|
Morgan Stanley
|
|
|
A2
|
|
|
|
1,654,620
|
|
|
|
49,796
|
|
|
|
25,924
|
|
|
|
2,401,453
|
|
|
|
124,401
|
|
|
|
130,021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
5,108,668
|
|
|
$
|
161,468
|
|
|
$
|
47,223
|
|
|
$
|
5,789,355
|
|
|
$
|
273,298
|
|
|
$
|
257,121
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company holds cash and cash equivalents received from
counterparties for call option collateral, which is included in
other liabilities on the Companys Consolidated Balance
Sheets. This call option collateral limits the maximum amount of
loss due to credit risk that the Company would incur if parties
to the
F-31
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
call options failed completely to perform according to the terms
of the contracts to $114,245 and $16,177 at December 31,
2010 and 2009, respectively.
The Company is required to maintain minimum ratings as a matter
of routine practice in its ISDA agreements. Under some ISDA
agreements, the Company has agreed to maintain certain financial
strength ratings. A downgrade below these levels could result in
termination of the open derivative contracts between the
parties, at which time any amounts payable by the Company or the
counterparty would be dependent on the market value of the
underlying derivative contracts. Downgrades of the Company have
given multiple counterparties the right to terminate ISDA
agreements. No ISDA agreements have been terminated, although
the counterparties have reserved the right to terminate the ISDA
agreements at any time. In certain transactions, the Company and
the counterparty have entered into a collateral support
agreement requiring either party to post collateral when the net
exposures exceed pre-determined thresholds. These thresholds
vary by counterparty and credit rating. Downgrades of the
Companys ratings have increased the threshold amount in
the Companys collateral support agreements, reducing the
amount of collateral held and increasing the credit risk to
which the Company is exposed.
The Company held 2,915 and 2,687 futures contracts at
December 31, 2010 and 2009, respectively. The fair value of
futures contracts represents the cumulative unsettled variation
margin. The Company provides cash collateral to the
counterparties for the initial and variation margin on the
futures contracts which is included in cash and cash equivalents
in the Companys Consolidated Balance Sheets. The amount of
collateral held by the counterparties for such contracts at
December 31, 2010 and 2009 was $12,925 and $12,123,
respectively.
The Company also used credit replication swaps to effectively
diversify and add corporate credit exposure to its investment
portfolio and manage asset/liability duration mismatches. The
economic risk and return characteristics matched that of a BBB
rated corporate bond portfolio with lower transaction costs. The
swaps are marked to fair value with the change in fair value
included as a component of revenue on the Consolidated
Statements of Operations. The change in fair value of the swaps
includes the gains and losses recognized at the expiration of
the swap term or upon early termination and the changes in fair
value of open positions. During 2009, the Company closed all of
the outstanding credit replication swaps. The Company owned four
debt securities that contained credit default swaps during 2010,
2009 and 2008. The Company disposed of three of these securities
during 2010. These embedded derivatives have been bifurcated
from their host contract, marked to fair value and included in
other liabilities on the Companys Consolidated Balance
Sheets with the change in fair value included as a component of
net investment income on the Companys Consolidated
Statements of Operations. These credit default swaps allow an
investor to put back to the Company a portion of the
securitys par value upon the occurrence of a default event
by the bond issuer. A default event is defined as a bankruptcy,
failure to pay, obligation acceleration, or restructuring.
Similar to other debt instruments, the Companys maximum
principal loss is limited to the original investment of $989 and
$116,466 at December 31, 2010 and 2009, respectively.
|
|
NOTE 10:
|
FAIR
VALUE OF FINANCIAL INSTRUMENTS
|
The Companys financial assets and liabilities carried at
fair value have been classified, for disclosure purposes, based
on a hierarchy defined by FASB ASC Topic 820 Fair Value
Measurements and Disclosures. The hierarchy gives the
highest ranking to fair values determined using unadjusted
quoted prices in active markets for identical assets and
liabilities (Level 1) and the lower ranking to fair
values determined using methodologies and models with
unobservable inputs (Level 3). An assets or a
liabilitys classification is based on the lowest level
input that is significant to its measurement. For example, a
Level 3 fair value measurement may include inputs that are
both observable (Levels 1 and 2) and unobservable
(Level 3). The levels of the
F-32
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
fair value hierarchy are described in Note 2. The following
table provides information as of December 31, 2010 and 2009
about the Companys financial assets and liabilities
measured at fair value on a recurring basis.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
|
As of December 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed maturity securities
available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporates
|
|
$
|
|
|
|
$
|
11,452,989
|
|
|
$
|
197,058
|
|
|
$
|
11,650,047
|
|
RMBS
|
|
|
|
|
|
|
880,495
|
|
|
|
20,676
|
|
|
|
901,171
|
|
CMBS
|
|
|
|
|
|
|
747,154
|
|
|
|
183
|
|
|
|
747,337
|
|
Hybrids
|
|
|
|
|
|
|
764,772
|
|
|
|
8,034
|
|
|
|
772,806
|
|
ABS
|
|
|
|
|
|
|
164,318
|
|
|
|
355,807
|
|
|
|
520,125
|
|
U.S. Government
|
|
|
226,617
|
|
|
|
|
|
|
|
|
|
|
|
226,617
|
|
Municipal
|
|
|
|
|
|
|
543,374
|
|
|
|
|
|
|
|
543,374
|
|
Equity securities
available-for-sale
|
|
|
|
|
|
|
292,777
|
|
|
|
|
|
|
|
292,777
|
|
Derivative instruments- call options
|
|
|
|
|
|
|
161,468
|
|
|
|
|
|
|
|
161,468
|
|
Other assets futures contracts
|
|
|
|
|
|
|
2,309
|
|
|
|
|
|
|
|
2,309
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets at fair value
|
|
$
|
226,617
|
|
|
$
|
15,009,656
|
|
|
$
|
581,758
|
|
|
$
|
15,818,031
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AFS embedded derivatives
|
|
$
|
|
|
|
$
|
|
|
|
$
|
432
|
|
|
$
|
432
|
|
FIA embedded derivatives
|
|
|
|
|
|
|
|
|
|
|
1,462,592
|
|
|
|
1,462,592
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities at fair value
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1,463,024
|
|
|
$
|
1,463,024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-33
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
|
As of December 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed maturity securities
available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporates
|
|
$
|
|
|
|
$
|
9,744,742
|
|
|
$
|
302,064
|
|
|
$
|
10,046,806
|
|
RMBS
|
|
|
|
|
|
|
968,326
|
|
|
|
4,384
|
|
|
|
972,710
|
|
CMBS
|
|
|
|
|
|
|
1,230,054
|
|
|
|
20,701
|
|
|
|
1,250,755
|
|
Hybrids
|
|
|
|
|
|
|
847,810
|
|
|
|
10,996
|
|
|
|
858,806
|
|
ABS
|
|
|
|
|
|
|
256,575
|
|
|
|
324,057
|
|
|
|
580,632
|
|
U.S. Government
|
|
|
237,533
|
|
|
|
|
|
|
|
|
|
|
|
237,533
|
|
Municipal
|
|
|
|
|
|
|
214,761
|
|
|
|
|
|
|
|
214,761
|
|
Equity securities
available-for-sale
|
|
|
5,930
|
|
|
|
354,650
|
|
|
|
6,694
|
|
|
|
367,274
|
|
Trading securities
|
|
|
105,641
|
|
|
|
134,489
|
|
|
|
|
|
|
|
240,130
|
|
Separate account assets
|
|
|
1,662
|
|
|
|
|
|
|
|
|
|
|
|
1,662
|
|
Derivative instruments- call options
|
|
|
|
|
|
|
273,298
|
|
|
|
|
|
|
|
273,298
|
|
Other assets futures contracts
|
|
|
|
|
|
|
2,095
|
|
|
|
|
|
|
|
2,095
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets at fair value
|
|
$
|
350,766
|
|
|
$
|
14,026,800
|
|
|
$
|
668,896
|
|
|
$
|
15,046,462
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AFS embedded derivatives
|
|
$
|
|
|
|
$
|
|
|
|
$
|
13,770
|
|
|
$
|
13,770
|
|
FIA embedded derivatives
|
|
|
|
|
|
|
|
|
|
|
1,420,352
|
|
|
|
1,420,352
|
|
Separate account liabilities
|
|
|
1,662
|
|
|
|
|
|
|
|
|
|
|
|
1,662
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities at fair value
|
|
$
|
1,662
|
|
|
$
|
|
|
|
$
|
1,434,122
|
|
|
$
|
1,435,784
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-34
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
The following tables summarize changes to the Companys
financial instruments carried at fair value and classified
within Level 3 of the fair value hierarchy for 2010 and
2009. This summary excludes any impact of amortization of DAC,
PVIF, and DSI. The gains and losses below may include changes in
fair value due in part to observable inputs that are a component
of the valuation methodology.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total (Losses) Gains
|
|
|
|
Balance at
|
|
|
|
|
|
|
|
|
Net Purchases,
|
|
|
Net Transfer in
|
|
|
Balance at
|
|
For the Year Ended
|
|
Beginning
|
|
|
Included in
|
|
|
Included
|
|
|
Issuances &
|
|
|
(Out) of
|
|
|
End of
|
|
December 31, 2010
|
|
of Year
|
|
|
Earnings
|
|
|
in AOCI
|
|
|
Settlements
|
|
|
Level 3 (a)
|
|
|
Year
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed maturity securities
available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporates
|
|
$
|
302,064
|
|
|
$
|
1,067
|
|
|
$
|
(11,092
|
)
|
|
$
|
(94,678
|
)
|
|
$
|
(303
|
)
|
|
$
|
197,058
|
|
RMBS
|
|
|
4,384
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,292
|
|
|
|
20,676
|
|
CMBS
|
|
|
20,701
|
|
|
|
382
|
|
|
|
(530
|
)
|
|
|
(20,553
|
)
|
|
|
183
|
|
|
|
183
|
|
Hybrids
|
|
|
10,996
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,962
|
)
|
|
|
8,034
|
|
ABS
|
|
|
324,057
|
|
|
|
(16,406
|
)
|
|
|
13,229
|
|
|
|
25,142
|
|
|
|
9,785
|
|
|
|
355,807
|
|
Equity securities
available-for-sale
|
|
|
6,694
|
|
|
|
(2,196
|
)
|
|
|
6,005
|
|
|
|
(10,503
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets at fair value
|
|
$
|
668,896
|
|
|
$
|
(17,153
|
)
|
|
$
|
7,612
|
|
|
$
|
(100,592
|
)
|
|
$
|
22,995
|
|
|
$
|
581,758
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AFS embedded derivatives
|
|
$
|
13,770
|
|
|
$
|
5,511
|
|
|
$
|
62
|
|
|
$
|
(18,911
|
)
|
|
$
|
|
|
|
$
|
432
|
|
Fixed indexed annuities
|
|
|
1,420,352
|
|
|
|
42,240
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,462,592
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities at fair value
|
|
$
|
1,434,122
|
|
|
$
|
47,751
|
|
|
$
|
62
|
|
|
$
|
(18,911
|
)
|
|
$
|
|
|
|
$
|
1,463,024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-35
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total (Losses) Gains
|
|
|
|
Balance at
|
|
|
|
|
|
|
|
|
Net Purchases,
|
|
|
Net Transfer in
|
|
|
Balance at
|
|
For the Year Ended
|
|
Beginning
|
|
|
Included in
|
|
|
Included
|
|
|
Issuances &
|
|
|
(Out) of
|
|
|
End of
|
|
December 31, 2009
|
|
of Year
|
|
|
Earnings
|
|
|
in AOCI
|
|
|
Settlements
|
|
|
Level 3 (a)
|
|
|
Year
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed maturity securities
available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporates
|
|
$
|
1,068,785
|
|
|
$
|
(40,524
|
)
|
|
$
|
(6,187
|
)
|
|
$
|
(5,106
|
)
|
|
$
|
(714,904
|
)
|
|
$
|
302,064
|
|
RMBS
|
|
|
215,674
|
|
|
|
(160
|
)
|
|
|
4,348
|
|
|
|
(113
|
)
|
|
|
(215,365
|
)
|
|
|
4,384
|
|
CMBS
|
|
|
69,464
|
|
|
|
|
|
|
|
1,777
|
|
|
|
(1,843
|
)
|
|
|
(48,697
|
)
|
|
|
20,701
|
|
Hybrids
|
|
|
204,466
|
|
|
|
(2,735
|
)
|
|
|
719
|
|
|
|
(4,304
|
)
|
|
|
(187,150
|
)
|
|
|
10,996
|
|
ABS
|
|
|
121,981
|
|
|
|
|
|
|
|
9,743
|
|
|
|
176,034
|
|
|
|
16,299
|
|
|
|
324,057
|
|
Municipal
|
|
|
314
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(314
|
)
|
|
|
|
|
Equity securities
available-for-sale
|
|
|
72,734
|
|
|
|
(6,420
|
)
|
|
|
(23,824
|
)
|
|
|
|
|
|
|
(35,796
|
)
|
|
|
6,694
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets at fair value
|
|
$
|
1,753,418
|
|
|
$
|
(49,839
|
)
|
|
$
|
(13,424
|
)
|
|
$
|
164,668
|
|
|
$
|
(1,185,927
|
)
|
|
$
|
668,896
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AFS embedded derivatives
|
|
$
|
39,000
|
|
|
$
|
(25,230
|
)
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
13,770
|
|
Fixed indexed annuities
|
|
|
1,274,634
|
|
|
|
145,718
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,420,352
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities at fair value
|
|
$
|
1,313,634
|
|
|
$
|
120,488
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1,434,122
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
The net transfers in and out of Level 3 in 2010 and 2009
were exclusively to or from Level 2. |
Due to market conditions there were a number of securities that
were inactive as of December 31, 2008 but became actively
traded during 2009 and were reclassified to Level 2.
Financial assets and liabilities not carried at fair value
include accrued investment income, due to affiliates, due from
affiliates, and portions of other liabilities. The fair values
of these financial instruments approximate their carrying values
due to their short duration. Financial instruments not carried
at fair value also include investment contracts which are
comprised of deferred annuities, FIAs and immediate annuities.
The Company estimates the fair values of investment contracts
based on expected future cash flows, discounted at their current
market rates. The carrying value of investment contracts was
$12,563,045 and $12,829,151 as of December 31, 2010 and
2009, respectively. The fair value of investment contracts was
$11,027,282 and $11,049,077 as of December 31, 2010 and
2009, respectively.
The fair value of the Companys fixed and fixed indexed
annuity contracts is based on their approximate account values.
The fair value of the Companys $244,584 note payable to
affiliate approximates its book value.
The Company reinsures portions of its policy risks with other
insurance companies including an affiliate of OM. The use of
reinsurance does not discharge an insurer from liability on the
insurance ceded. The insurer is required to pay in full the
amount of its insurance liability regardless of whether it is
entitled to or able to receive payment from the reinsurer. The
portion of risks exceeding the Companys retention limit is
reinsured
F-36
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
with other insurers. The Company seeks reinsurance coverage in
order to limit its exposure to mortality losses and enhance
capital management. The Company follows reinsurance accounting
when there is adequate risk transfer. Otherwise, the deposit
method of accounting is followed. The Company also assumes
policy risks from other insurance companies.
The effect of reinsurance on premiums earned and benefits
incurred for the years ended December 31, 2010, 2009 and
2008 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Premiums Earned
|
|
|
Net Benefits Incurred
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Direct
|
|
$
|
347,485
|
|
|
$
|
388,683
|
|
|
$
|
452,401
|
|
|
$
|
1,067,363
|
|
|
$
|
1,309,739
|
|
|
$
|
1,037,114
|
|
Assumed
|
|
|
47,770
|
|
|
|
50,302
|
|
|
|
47,133
|
|
|
|
40,851
|
|
|
|
39,766
|
|
|
|
41,454
|
|
Ceded
|
|
|
(175,285
|
)
|
|
|
(186,570
|
)
|
|
|
(225,702
|
)
|
|
|
(245,220
|
)
|
|
|
(252,170
|
)
|
|
|
(252,157
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
|
|
$
|
219,970
|
|
|
$
|
252,415
|
|
|
$
|
273,832
|
|
|
$
|
862,994
|
|
|
$
|
1,097,335
|
|
|
$
|
826,411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company entered into various reinsurance agreements with Old
Mutual Reassurance (Ireland) Ltd. (OM Re), an
affiliated company of OM, whereby OM Re assumes a portion of the
risk covering certain life insurance policies. As of
December 31, 2010 and 2009, the Company had a reinsurance
recoverable of $914,697 and $845,328, respectively, associated
with those reinsurance transactions. Reinsurance recoveries
recognized as a reduction of benefits and other changes in
policy reserves amounted to $88,942, $86,556, and $40,349 during
2010, 2009 and 2008, respectively. The premiums ceded by the
Company to OM Re amounted to $30,163, $34,231, and $38,205 for
the years ended December 31, 2010, 2009 and 2008,
respectively. The reserves ceded to OM Re are secured by trust
assets of $708,346 and $627,677 at December 31, 2010 and
2009, respectively, and a letter of credit in the amount of
$775,000 at December 31, 2010 and 2009.
Effective September 30, 2008, the Company entered into a
yearly renewable term quota share reinsurance agreements with OM
Re, whereby OM Re assumes a portion of the risk that
policyholders exercise the waiver of surrender
charge features on certain deferred annuity policies. This
agreement did not meet risk transfer requirements to qualify as
reinsurance under GAAP. Under the terms of the agreement, the
Company expensed net fees of $4,797, $4,568, and $38 for the
years ended December 31, 2010, 2009 and 2008, respectively.
Other than the relationships discussed above with OM Re, the
Company does not have significant concentrations of reinsurance
with any one reinsurer that could have a material impact on the
Companys financial position. The Company monitors both the
financial condition of individual reinsurers and risk
concentration arising from similar geographic regions,
activities and economic characteristics of reinsurers to reduce
the risk of default by such reinsurers.
The Company has secured certain reinsurance recoverable balances
with various forms of collateral, including secured trusts and
letters of credit. At December 31, 2010 and 2009, the
Company had $816,793 and $800,586 of unsecured reinsurance
recoverable balances from unaffiliated reinsurers.
Amounts payable or recoverable for reinsurance on paid and
unpaid claims are not subject to periodic or maximum limits.
During 2010, 2009 and 2008, the Company did not write off any
reinsurance balances nor did it commute any ceded reinsurance.
No policies issued by the Company have been reinsured with a
foreign company which is controlled, either directly or
indirectly, by a party not primarily engaged in the business of
insurance.
The Company has not entered into any reinsurance agreements in
which the reinsurer may unilaterally cancel any reinsurance for
reasons other than nonpayment of premiums or other similar
credit issues.
F-37
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
|
|
NOTE 12:
|
OTHER
LIABILITIES
|
The components of other liabilities were as follows:
|
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Call options collateral held
|
|
$
|
47,223
|
|
|
$
|
257,121
|
|
Retained asset account
|
|
|
191,065
|
|
|
|
184,988
|
|
Deferred reinsurance revenue
|
|
|
43,577
|
|
|
|
58,042
|
|
Derivative financial instruments liabilities
|
|
|
432
|
|
|
|
13,770
|
|
Other
|
|
|
109,542
|
|
|
|
173,155
|
|
|
|
|
|
|
|
|
|
|
Total Other liabilities
|
|
$
|
391,839
|
|
|
$
|
687,076
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE 13:
|
INSURANCE
SUBSIDIARY FINANCIAL INFORMATION AND REGULATORY
MATTERS
|
The Companys insurance subsidiaries file financial
statements with state insurance regulatory authorities and the
National Association of Insurance Commissioners
(NAIC) that are prepared in accordance with
Statutory Accounting Principles (SAP) prescribed or
permitted by such authorities, which may vary materially from
GAAP. Prescribed SAP includes the Accounting Practices and
Procedures Manual of the NAIC as well as state laws, regulations
and administrative rules. Permitted SAP encompasses all
accounting practices not so prescribed. The principal
differences between statutory financial statements and financial
statements prepared in accordance with GAAP are that statutory
financial statements do not reflect DAC, some bond portfolios
may be carried at amortized cost, assets and liabilities are
presented net of reinsurance, contractholder liabilities are
generally valued using more conservative assumptions and certain
assets are non-admitted.
The combined statutory capital and surplus of the Companys
insurance subsidiaries was $902,118 and $816,375 at
December 31, 2010 and 2009, respectively. The combined
statutory income (loss) was $246,731, $(322,688) and $(290,024)
for the years ended 2010, 2009 and 2008, respectively.
Life insurance companies are subject to certain Risk-Based
Capital (RBC) requirements as specified by the NAIC.
The RBC is used to evaluate the adequacy of capital and surplus
maintained by an insurance company in relation to risks
associated with: (i) asset risk, (ii) insurance risk,
(iii) interest rate risk and (iv) business risk. The
Company monitors the RBC of the Companys insurance
subsidiaries. As of December 31, 2010 and 2009, each of the
Companys insurance subsidiaries has exceeded the minimum
RBC requirements.
The Companys insurance subsidiaries are restricted by
state laws and regulations as to the amount of dividends they
may pay to their parent without regulatory approval in any year,
the purpose of which is to protect affected insurance
policyholders, depositors or investors. Any dividends in excess
of limits are deemed extraordinary and require
approval. Based on statutory results as of December 31,
2010, in accordance with applicable dividend restrictions the
Companys subsidiaries could pay dividends of $90,212 to
FGLH in 2011 without obtaining regulatory approval. During 2010
an ordinary dividend of $59,000 was paid to FGLH. No dividends
were paid during 2009 and 2008.
F-38
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
|
|
NOTE 14:
|
ACCUMULATED
OTHER COMPREHENSIVE INCOME (LOSS)
|
Net unrealized gains and losses on investment securities
classified as AFS are reduced by deferred income taxes and
adjustments to DAC, PVIF and DSI that would have resulted had
such gains and losses been realized. Net unrealized gains and
losses on AFS investment securities reflected as a separate
component of accumulated other comprehensive income (loss) were
as follows as of December 31, 2010 and 2009:
|
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Net unrealized investment gains (losses), net of tax
|
|
|
|
|
|
|
|
|
Unrealized investments gains (losses)
|
|
$
|
273,459
|
|
|
$
|
(644,567
|
)
|
Adjustments to DAC, PVIF and DSI
|
|
|
(226,657
|
)
|
|
|
396,934
|
|
Deferred tax valuation allowance
|
|
|
(2,001
|
)
|
|
|
(51,107
|
)
|
Deferred income tax (liability) asset
|
|
|
(16,354
|
)
|
|
|
86,671
|
|
|
|
|
|
|
|
|
|
|
Net unrealized investment gains (losses), net of tax
|
|
|
28,447
|
|
|
|
(212,069
|
)
|
Other, net of tax
|
|
|
(784
|
)
|
|
|
123
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income (loss), net of tax
|
|
$
|
27,663
|
|
|
$
|
(211,946
|
)
|
|
|
|
|
|
|
|
|
|
Changes in net unrealized gains and losses on investment
securities classified as AFS recognized in other comprehensive
income and loss for the years ended December 31, 2010, 2009
and 2008 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Changes in unrealized investment gains (losses):
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in unrealized investment gains (losses) before
reclassification adjustment
|
|
$
|
880,075
|
|
|
$
|
2,007,578
|
|
|
$
|
(3,047,081
|
)
|
Net reclassification adjustment for losses included in net
income (loss)
|
|
|
20,307
|
|
|
|
268,909
|
|
|
|
579,830
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in unrealized investment gains (losses) after
reclassification adjustment
|
|
|
900,382
|
|
|
|
2,276,487
|
|
|
|
(2,467,251
|
)
|
Adjustments to DAC, PVIF and DSI
|
|
|
(612,827
|
)
|
|
|
163,234
|
|
|
|
(46,229
|
)
|
Changes in deferred tax valuation allowance
|
|
|
49,106
|
|
|
|
(10,139
|
)
|
|
|
(40,968
|
)
|
Changes in deferred income tax asset/liability
|
|
|
(100,617
|
)
|
|
|
(864,797
|
)
|
|
|
890,568
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in net unrealized investment gains (losses), net of tax
|
|
|
236,044
|
|
|
|
1,564,785
|
|
|
|
(1,663,880
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in non-credit related OTTI recognized in OCI:
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in non-credit related OTTI
|
|
|
17,644
|
|
|
|
(169,343
|
)
|
|
|
|
|
Adjustments to DAC, PVIF and DSI
|
|
|
(10,764
|
)
|
|
|
103,300
|
|
|
|
|
|
Changes in deferred income tax asset/liability
|
|
|
(2,408
|
)
|
|
|
23,115
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in non-credit related OTTI, net of tax
|
|
|
4,472
|
|
|
|
(42,928
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other, net of tax
|
|
|
(907
|
)
|
|
|
60
|
|
|
|
100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss), net of tax
|
|
$
|
239,609
|
|
|
$
|
1,521,917
|
|
|
$
|
(1,663,780
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-39
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
|
|
NOTE 15:
|
COMMITMENTS
AND CONTINGENCIES
|
Commitments
The Company leases office space under non-cancelable operating
leases that expire in May 2021. The Company also leases office
furniture and office equipment under noncancelable operating
leases that expire in 2012. The Company is not involved in any
material sale-leaseback transactions. For the years ended
December 31, 2010, 2009 and 2008, rent expense was $2,678,
$3,364, and 4,408, respectively.
At December 31, 2010, the minimum rental commitments under
the non-cancelable leases are as follows:
|
|
|
|
|
Years Ending December 31:
|
|
Amount
|
|
|
2011
|
|
$
|
2,255
|
|
2012
|
|
|
2,031
|
|
2013
|
|
|
1,967
|
|
2014
|
|
|
2,026
|
|
2015
|
|
|
2,026
|
|
Thereafter
|
|
|
12,659
|
|
|
|
|
|
|
Total
|
|
$
|
22,964
|
|
|
|
|
|
|
The Company subleases a portion of its office space under a
non-cancelable lease which expires in May 2011. The minimum
aggregate rental commitment on this sublease is $358. The total
rental amount to be received by the Company under this sublease
is $159.
Contingencies
Business
Concentration, Significant Risks and Uncertainties
Financial markets in the United States and elsewhere have
experienced extreme volatility and disruption for more than two
years, due largely to the stresses affecting the global banking
system. Like other life insurers, the Company has been adversely
affected by these conditions. The Company is exposed to
financial and capital markets risk, including changes in
interest rates and credit spreads which have had an adverse
effect on the Companys results of operations, financial
condition and liquidity. As detailed in the following paragraph, the Company expects to continue to face challenges and
uncertainties that could adversely affect the Companys
results of operations and financial condition.
The Companys exposure to interest rate risk relates
primarily to the market price and cash flow variability
associated with changes in interest rates. A rise in interest
rates, in the absence of other countervailing changes, will
increase the net unrealized loss position of the Companys
investment portfolio and, if long-term interest rates rise
dramatically within a six to twelve month time period, certain
of the Companys products may be exposed to
disintermediation risk. Disintermediation risk refers to the
risk that policyholders may surrender their contracts in a
rising interest rate environment, requiring the Company to
liquidate assets in an unrealized loss position. This risk is
mitigated to some extent by the high level of surrender charge
protection provided by the Companys products.
Regulatory
and Litigation Matters
The Company is assessed amounts by the state guaranty funds to
cover losses to policyholders of insolvent or rehabilitated
insurance companies. Those mandatory assessments may be
partially recovered through a reduction in future premium taxes
in certain states. At December 31, 2010 and 2009, the
Company
F-40
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
has accrued $7,225 and $12,325 for guaranty fund assessments,
respectively. Future premium tax deductions at December 31,
2010 and 2009 are estimated at $4,622 and $8,134, respectively.
On April 19, 2010, the federal court approved a settlement
of litigation related to an asserted class action
Ow/Negrete v. Fidelity & Guaranty Life
Insurance Company pending in the United States District Court, Central
District of California. The Settlement Agreement Order became
final on July 1, 2010 and provides for relief which is
available to persons age 65 and older who purchased certain
deferred annuities with surrender charges of 7 years or
greater, with the exception of multi year guaranteed annuities.
The estimated cost for the settlement is $11,500, of which
$10,300 was paid in 2010. The Company had previously established
a liability for the estimated cost of this settlement and,
therefore, the settlement did not have a material effect on the
Companys results of operations in 2010.
In the ordinary course of its business, the Company is involved
in various pending or threatened legal proceedings, including
purported class actions, arising from the conduct of business.
In some instances, these proceedings include claims for
unspecified or substantial punitive damages and similar types of
relief in addition to amounts for alleged contractual liability
or requests for equitable relief. In the opinion of management
and in light of existing insurance, reinsurance and established
reserves, such litigation is not expected to have a material
adverse effect on the Companys financial position,
although it is possible that the results of operations could be
materially affected by an unfavorable outcome in any one annual
period.
|
|
NOTE 16:
|
DEFINED
CONTRIBUTION PLANS
|
The Company has a 401(k) Plan (the 401(k) Plan) in
which eligible participants may defer a fixed amount or a
percentage of their eligible compensation, subject to
limitations. The Company makes a discretionary matching
contribution of up to 5% of eligible compensation. The Company
recognized expenses for contributions to the 401(k) Plan of
approximately $1,168, $750, and $2,055 for the years ended
December 31, 2010, 2009 and 2008, respectively.
The Company has established a Nonqualified Defined Contribution
Plan for independent agents. The Company makes contributions to
the plan based on both the Companys and the agents
performance. Contributions are discretionary and evaluated
annually. The Company contributed $1,600, $0, and $0 during the
years ended December 31, 2010, 2009 and 2008, respectively.
|
|
NOTE 17:
|
SUBSEQUENT
EVENTS
|
The Company evaluated all events and transactions that occurred
after December 31, 2010 through April 26, 2011, the
date these financial statements were available to be issued.
During this period, the Company did not have any material
recognizable subsequent events; however, the Company did have
unrecognizable subsequent events as discussed below:
Purchase
agreement involving the Company
On April 6, 2011, pursuant to the First Amended and
Restated Stock Purchase Agreement, dated as of February 17,
2011 (the F&G Stock Purchase Agreement),
between Harbinger F&G and OMGUK,
Harbinger F&G acquired from OMGUK all of the
outstanding shares of capital stock of the Company and
OMGUKs interest in certain notes receivable from the
Company in consideration for $350,000, which could be reduced by
up to $50,000 post-closing if certain regulatory approval is not
received. The Companys obligation to OMGUK under the
notes, including interest, was $244,584 at December 31,
2010 and was assigned to Harbinger F&G concurrently with
the closing of the transaction pursuant to terms of a Deed of
Novation. Approval of the transaction was
F-41
FIDELITY &
GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
DECEMBER 31, 2010, 2009, and 2008
(DOLLARS IN THOUSANDS)
received from the Maryland Insurance Administration on
March 31, 2011 and from the New York State Insurance
Department on April 1, 2011.
Prior to the closing of the sale transaction, OMGUK financed a
total of $775,000 of statutory reserves ceded to OM Re with a
letter of credit (See Note 6 for a description of other
indebtedness). OMGUK will continue to provide this financing
after closing in the following manner:
|
|
|
|
|
Statutory reserves of $280,000 ceded to OM Re on annuity
business will be financed by OMGUK through letters of credit.
This requirement for reserves is expected to decrease
significantly over the next few years.
|
|
|
|
|
|
OMGUK will act as the legal guarantor of up to $535,000 of
statutory reserves previously ceded to OM Re on the life
insurance business until December 31, 2012.
Harbinger F&G also serves as a guarantor.
|
As part of the transaction the long-term notes from affiliated
companies of OM, discussed in Note 6, were settled for the
principal amount plus accrued interest.
The Company possesses certain tax attributes, including the net
operating loss carryforwards, capital loss carryforwards and tax
credit carryforwards disclosed in Note 7, which will become
annually limited in terms of realization as a consequence of the
acquisition of the Company by Harbinger F&G from OMGUK.
Additionally, the F&G Stock Purchase Agreement between
Harbinger F&G and OMGUK includes a Guarantee and
Pledge Agreement which creates certain obligations for the
Company as a grantor and also grants a security interest to
OMGUK of the Companys equity interest in FGL Insurance in the
event that Harbinger F&G fails to perform in
accordance with the terms of the F&G Stock Purchase
Agreement.
Reinsurance
transactions
On April 7, 2011, FGL Insurance recaptured all of the life
insurance business ceded to OM Re. OM Re transferred assets with
a fair value of $664,132 to FGL Insurance in settlement of all of OM
Res obligations under these reinsurance agreements. On
April 7, 2011, FGL Insurance re-ceded on a coinsurance basis a
significant portion of this business to a newly-formed,
wholly-owned captive reinsurance company, Raven Reinsurance
Company (Raven Re), domiciled in Vermont. Raven Re
was capitalized by a $250 capital contribution from FGL Insurance and a
surplus note issued to OMGUK in the principal amount of $95,000.
Raven Re will finance up to $535,000 of the reserves for this
business with a letter of credit facility provided by a
financial institution and guaranteed by OMGUK and
Harbinger F&G.
On January 26, 2011, Harbinger F&G entered into a
commitment agreement with an unaffiliated reinsurer committing
FGL Insurance to enter into one of two amendments to an existing treaty
with the unaffiliated reinsurer. On April 8, 2011, FGL Insurance
also ceded significantly all of the remaining life insurance
business that it had retained to the unaffiliated reinsurance
company under the first of the two amendments with the
unaffiliated reinsurer. FGL Insurance transferred assets with a fair
value of $423,673 to the unaffiliated entity and received a
ceding commission of $139,600. Under the terms of the commitment
agreement, on April 25, 2011, Harbinger F&G
elected the amendment providing that FGL Insurance will cede to this
unaffiliated reinsurance company all of the business currently
reinsured with Raven Re by November 30, 2012.
F-42
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
(in thousands) |
|
2011 |
|
|
2010 |
|
|
|
(unaudited) |
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Investments: |
|
|
|
|
|
|
|
|
Fixed maturity securities available-for-sale, at fair value |
|
$ |
15,225,309 |
|
|
$ |
15,361,477 |
|
Equity securities available-for-sale, at fair value |
|
|
296,201 |
|
|
|
292,777 |
|
Derivative investments |
|
|
208,527 |
|
|
|
161,468 |
|
Other invested assets |
|
|
88,831 |
|
|
|
90,838 |
|
|
|
|
|
|
|
|
Total investments |
|
|
15,818,868 |
|
|
|
15,906,560 |
|
Cash and cash equivalents |
|
|
904,688 |
|
|
|
639,247 |
|
Accrued investment income |
|
|
210,118 |
|
|
|
202,226 |
|
Notes receivable from affiliates, including accrued interest |
|
|
|
|
|
|
76,257 |
|
Deferred policy acquisition costs and present value of in-force |
|
|
1,578,911 |
|
|
|
1,764,868 |
|
Reinsurance recoverable |
|
|
1,842,924 |
|
|
|
1,830,083 |
|
Deferred tax asset, net |
|
|
164,820 |
|
|
|
151,702 |
|
Other assets |
|
|
59,051 |
|
|
|
41,902 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
20,579,380 |
|
|
$ |
20,612,845 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and shareholders equity |
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
Future policy benefits |
|
$ |
3,464,619 |
|
|
$ |
3,473,956 |
|
Contractholder funds |
|
|
14,960,245 |
|
|
|
15,081,681 |
|
Liability for policy and contract claims |
|
|
62,091 |
|
|
|
63,427 |
|
Notes payable to affiliate, including accrued interest |
|
|
248,505 |
|
|
|
244,584 |
|
Due to affiliates |
|
|
1,649 |
|
|
|
12,719 |
|
Other liabilities |
|
|
491,569 |
|
|
|
391,839 |
|
|
|
|
|
|
|
|
Total liabilities |
|
$ |
19,228,678 |
|
|
$ |
19,268,206 |
|
|
|
|
|
|
|
|
|
|
Shareholders equity: |
|
|
|
|
|
|
|
|
Common stock, $0.01 par value; 1,000 shares authorized, 102.5
shares issued and outstanding |
|
|
|
|
|
|
|
|
Additional paid-in capital |
|
|
1,754,571 |
|
|
|
1,754,571 |
|
Retained earnings (deficit) |
|
|
(425,084 |
) |
|
|
(437,595 |
) |
Accumulated other comprehensive income |
|
|
21,215 |
|
|
|
27,663 |
|
|
|
|
|
|
|
|
Total shareholders equity |
|
$ |
1,350,702 |
|
|
$ |
1,344,639 |
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
20,579,380 |
|
|
$ |
20,612,845 |
|
|
|
|
|
|
|
|
See accompanying notes to the consolidated financial statements
F-43
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
|
|
|
|
|
|
(in thousands) |
|
2011 |
|
|
2010 |
|
|
Revenues: |
|
|
|
|
|
|
|
|
Premiums |
|
$ |
53,684 |
|
|
$ |
60,626 |
|
Net investment income |
|
|
217,145 |
|
|
|
227,936 |
|
Interest earned on affiliated notes receivable |
|
|
1,230 |
|
|
|
1,459 |
|
Net investment gains |
|
|
84,485 |
|
|
|
107,101 |
|
Insurance and investment product fees and other |
|
|
23,036 |
|
|
|
24,656 |
|
|
|
|
|
|
|
|
Total revenues |
|
|
379,580 |
|
|
|
421,778 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefits and expenses: |
|
|
|
|
|
|
|
|
Benefits and other changes in policy reserves |
|
|
220,905 |
|
|
|
281,573 |
|
Acquisition and operating expenses, net of deferrals |
|
|
22,059 |
|
|
|
24,100 |
|
Amortization of deferred acquisition costs and intangibles |
|
|
125,985 |
|
|
|
89,189 |
|
Interest expense on notes payable to affiliate |
|
|
5,922 |
|
|
|
5,925 |
|
|
|
|
|
|
|
|
Total benefits and expenses |
|
|
374,871 |
|
|
|
400,787 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
4,709 |
|
|
|
20,991 |
|
Income tax benefit |
|
|
(7,802 |
) |
|
|
(74,219 |
) |
|
|
|
|
|
|
|
Net income |
|
$ |
12,511 |
|
|
$ |
95,210 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other-than-temporary impairments |
|
$ |
(2,939 |
) |
|
$ |
(8,905 |
) |
Portion of other-than-temporary impairments included
in other comprehensive income |
|
|
|
|
|
|
(3,142 |
) |
|
|
|
|
|
|
|
Net other-than-temporary impairments |
|
|
(2,939 |
) |
|
|
(5,763 |
) |
Other investment gains |
|
|
87,424 |
|
|
|
112,864 |
|
|
|
|
|
|
|
|
Total net investment gains |
|
$ |
84,485 |
|
|
$ |
107,101 |
|
|
|
|
|
|
|
|
See accompanying notes to the consolidated financial statements
F-44
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
Retained |
|
|
Other |
|
|
Total |
|
|
|
Common |
|
|
Paid-in- |
|
|
Earnings |
|
|
Comprehensive |
|
|
Shareholders |
|
(in thousands) |
|
Stock |
|
|
Capital |
|
|
(Deficit) |
|
|
Income (Loss) |
|
|
Equity |
|
|
Balance, December 31, 2010 |
|
$ |
|
|
|
$ |
1,754,571 |
|
|
$ |
(437,595 |
) |
|
$ |
27,663 |
|
|
$ |
1,344,639 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
12,511 |
|
|
|
|
|
|
|
12,511 |
|
Other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized investment losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,738 |
) |
|
|
(6,738 |
) |
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
290 |
|
|
|
290 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,063 |
|
|
|
|
Balance, March 31, 2011 |
|
$ |
|
|
|
$ |
1,754,571 |
|
|
$ |
(425,084 |
) |
|
$ |
21,215 |
|
|
$ |
1,350,702 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2009 |
|
$ |
|
|
|
$ |
1,757,641 |
|
|
$ |
(609,692 |
) |
|
$ |
(211,946 |
) |
|
$ |
936,003 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
95,210 |
|
|
|
|
|
|
|
95,210 |
|
Other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized investment gains |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
157,523 |
|
|
|
157,523 |
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
243 |
|
|
|
243 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
252,976 |
|
Capital contribution and other |
|
|
|
|
|
|
29,890 |
|
|
|
|
|
|
|
|
|
|
|
29,890 |
|
|
|
|
Balance, March 31, 2010 |
|
$ |
|
|
|
$ |
1,787,531 |
|
|
$ |
(514,482 |
) |
|
$ |
(54,180 |
) |
|
$ |
1,218,869 |
|
|
|
|
See accompanying notes to the consolidated financial statements
F-45
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
|
|
|
|
|
|
(in thousands) |
|
2011 |
|
|
2010 |
|
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
12,511 |
|
|
$ |
95,210 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Realized capital and other gains on investments |
|
|
(84,485 |
) |
|
|
(107,101 |
) |
Deferred income taxes |
|
|
(8,492 |
) |
|
|
(74,853 |
) |
Amortization of fixed maturity discounts and premiums |
|
|
4,602 |
|
|
|
(452 |
) |
Amortization of deferred acquisition costs, intangibles, and software |
|
|
127,001 |
|
|
|
91,134 |
|
Deferral of policy acquisition costs |
|
|
(25,012 |
) |
|
|
(30,219 |
) |
Interest credited/index credit to contractholder account balances |
|
|
147,348 |
|
|
|
189,814 |
|
Charges assessed to contractholders for mortality and administration |
|
|
(7,410 |
) |
|
|
(7,805 |
) |
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Trading securities |
|
|
|
|
|
|
(2,590 |
) |
Reinsurance recoverable |
|
|
(1,908 |
) |
|
|
6,519 |
|
Accrued investment income |
|
|
(7,892 |
) |
|
|
(13,159 |
) |
Future policy benefits |
|
|
(9,337 |
) |
|
|
11,853 |
|
Liability for policy and contract claims |
|
|
(1,336 |
) |
|
|
522 |
|
Change in affiliates |
|
|
(11,070 |
) |
|
|
3,930 |
|
Other assets and other liabilities |
|
|
139,426 |
|
|
|
(8,415 |
) |
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
273,946 |
|
|
|
154,388 |
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Proceeds from investments, sold, matured or repaid: |
|
|
|
|
|
|
|
|
Fixed maturities |
|
|
616,799 |
|
|
|
750,626 |
|
Equity securities |
|
|
2,393 |
|
|
|
5,675 |
|
Other invested assets |
|
|
2,848 |
|
|
|
16 |
|
Derivative investments and other |
|
|
41,888 |
|
|
|
104,485 |
|
Cost of investments acquired: |
|
|
|
|
|
|
|
|
Fixed maturities |
|
|
(397,032 |
) |
|
|
(968,734 |
) |
Equity securities |
|
|
|
|
|
|
(36,504 |
) |
Derivative investments and other |
|
|
(23,634 |
) |
|
|
(23,277 |
) |
Net (increase) decrease in policy loans |
|
|
(756 |
) |
|
|
1,049 |
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities |
|
|
242,506 |
|
|
|
(166,664 |
) |
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Capital contribution from parent company and other |
|
|
|
|
|
|
29,890 |
|
Contractholder account deposits |
|
|
200,509 |
|
|
|
296,356 |
|
Contractholder account withdrawals |
|
|
(472,816 |
) |
|
|
(512,825 |
) |
Drawdown of revolving credit facility from affiliate |
|
|
21,296 |
|
|
|
23,616 |
|
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
(251,011 |
) |
|
|
(162,963 |
) |
|
|
|
|
|
|
|
Change in cash & cash equivalents |
|
|
265,441 |
|
|
|
(175,239 |
) |
Cash & cash equivalents, beginning of period |
|
|
639,247 |
|
|
|
823,284 |
|
|
|
|
|
|
|
|
Cash & cash equivalents, end of period |
|
$ |
904,688 |
|
|
$ |
648,045 |
|
|
|
|
|
|
|
|
See accompanying notes to the consolidated financial statements
F-46
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
NOTE 1: ORGANIZATION, NATURE OF OPERATIONS, AND BASIS OF PRESENTATION
Organization and Nature of Operations
The accompanying financial statements include the accounts of Fidelity & Guaranty Life Holdings,
Inc. (the Company or FGLH), a Delaware corporation, which was a direct, wholly-owned subsidiary
of OM Group (UK) Limited (OMGUK) at March 31, 2011. OMGUK is a direct, wholly-owned subsidiary
of Old Mutual plc of London, England (OM).
The Companys primary business is the sale of individual life insurance products and annuities
through independent agents, managing general agents, and specialty brokerage firms and in selected
institutional markets. The Companys principal products are deferred annuities (including fixed
indexed annuities), immediate annuities and life insurance products. The Companys insurance
subsidiaries are licensed in all fifty states and the District of Columbia and markets products
through its wholly-owned subsidiaries, Fidelity & Guaranty
Life Insurance Company (formerly, OM Financial Life Insurance
Company, (FGL Insurance)), which is domiciled in Maryland,
and Fidelity & Guaranty Life Insurance Company of New York
(formerly, OM Financial Life Insurance Company of New York, (FGL NY Insurance)), which is domiciled in New York.
See Note 11 for a discussion of the sale by OM of all of the Companys capital stock to Harbinger
F&G, LLC (Harbinger F&G), a wholly-owned subsidiary of Harbinger Group Inc. (HGI) on April 6,
2011 for $350,000 (which could be reduced by up to $50,000 post closing if certain regulatory
approval is not received) and the assignment to Harbinger F&G of notes receivable from the Company.
Following this sale, the Companys charter was amended to change its name from Old Mutual U.S.
Life Holdings, Inc. to Fidelity & Guaranty Life Holdings, Inc.
Similarly, the charters of OM Financial Life Insurance Company
and OM Financial Life Insurance Company of New York were amended to change their names to Fidelity & Guaranty Life Insurance Company and
Fidelity & Guaranty Life Insurance Company of New York, respectively. The charter amendments for
the Company and OM Financial Life Insurance Company were accepted by Delaware and Maryland on April 11, 2011, making their name
changes effective on April 11, 2011. The charter amendment for
OM Financial Life Insurance Company of New York was accepted by New York on
April 14, 2011, making its name change effective on April 14, 2011.
Basis of Presentation
These consolidated financial statements have been prepared by the Company, without audit, pursuant
to the rules and regulations of the U.S. Securities and Exchange Commission (SEC) and, in the
opinion of the Company, include all adjustments (which are normal and recurring in nature)
necessary to present fairly the financial position of the Company at March 31, 2011 and December
31, 2010, and the results of operations and cash flows for the three months ended March 31, 2011
and 2010. Certain information and footnote disclosures normally included in consolidated financial
statements prepared in accordance with U.S. generally accepted accounting principles (GAAP) have
been condensed or omitted pursuant to such SEC rules and regulations.
Operating results for the three month period ended March 31, 2011 are not necessarily indicative of
the results that may be expected for the year ending December 31, 2011. These condensed
consolidated financial statements should be read in conjunction with the audited consolidated
financial statements and notes thereto included in the Companys Consolidated Financial Statements
for the three years ended December 31, 2010. GAAP policies which significantly affect the
determination of financial position, results of operations and cash flows, are summarized in Note
2.
F-47
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
NOTE 2: SIGNIFICANT ACCOUNTING POLICIES AND NEW ACCOUNTING STANDARDS
Significant Accounting Policies
Principles of consolidation
The accompanying unaudited consolidated financial statements include the accounts of the
Company and all other entities in which the Company has a controlling financial interest. All
material intercompany accounts and transactions have been eliminated in consolidation.
The Company may be involved with certain entities that are considered to be variable interest
entities (VIEs) as defined under GAAP. In accordance with Consolidations Topic of the Financial
Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 810, Consolidation,
the Company determines whether it is the primary beneficiary of each VIE. The criteria used in our
determination include evaluating the contractual rights and obligations associated with each party
involved in the entity, calculating estimates of the entitys expected losses and residual returns,
and involvement in the power to direct activities most significant to the VIE. If the result of
the evaluation is the Company is determined to be the primary beneficiary, then the results of the
VIE will be included in the Companys consolidated financial statements.
Through
November 2010 the Company was considered the primary beneficiary of two
trusts that were deemed VIEs. These two VIEs, the assets of which were classified as trading
securities, were disposed of in December 2010. Accordingly, as of March 31, 2011 and December 31,
2010, the Company was not considered to be the primary beneficiary of any VIEs and the Company did
not have relationships with unconsolidated VIEs.
Accounting estimates and assumptions
The preparation of financial statements in conformity with GAAP requires management to make
estimates and assumptions affecting the reported amounts of assets and liabilities and the
disclosures of contingent assets and liabilities as of the date of the financial statements and the
reported amounts of revenues and expenses for the reporting period. Those estimates are inherently
subject to change and actual results could differ from those estimates. Included among the
material (or potentially material) reported amounts and disclosures that require extensive use of
estimates are: fair value of certain invested assets and derivatives including embedded
derivatives, other-than-temporary impairments, deferred acquisition costs (DAC), present value of
in-force (PVIF), deferred sales inducements (DSI), future policy benefits, other contractholder
funds, income taxes and the potential effects of resolving litigated matters.
Investment securities
At the time of purchase, the Company designates its investment securities as either
available-for-sale (AFS) or trading and reports them in the Companys Consolidated Balance Sheets
at fair value.
AFS consist of fixed maturity and equity securities and are stated at fair value with unrealized
gains and losses included within accumulated other comprehensive income (loss) (AOCI), net of
associated DAC, PVIF, DSI, and deferred income taxes.
Trading securities consisted of fixed maturity and equity securities and money market investments
in designated portfolios. Trading securities were carried at fair value and changes in fair value
were recorded in net investment gains (losses) on the Companys Consolidated Statements of
Operations as they occurred. The Company sold all trading securities during 2010.
F-48
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
Securities held on deposit with various state regulatory authorities had a fair value of $18,215
and $13,474 at March 31, 2011 and December 31, 2010, respectively.
AFS securities evaluation for recovery of amortized cost
The Company regularly reviews its AFS securities for declines in fair value that the Company
determines to be other-than-temporary. For an equity security, if the Company does not have the
ability and intent to hold the security for a sufficient period of time to allow for a recovery in
value, the Company concludes that an other-than-temporary impairment (OTTI) has occurred and the
cost of the equity security is written down to the current fair value, with a corresponding charge
to realized loss on the Companys Consolidated Statements of Operations. When assessing the
Companys ability and intent to hold an equity security to recovery, the Company considers, among
other things, the severity and duration of the decline in fair value of the equity security as well
as the cause of the decline, a fundamental analysis of the liquidity, business prospects and the
overall financial condition of the issuer.
For the Companys fixed maturity AFS securities, the Company generally considers the following in
determining whether the Companys unrealized losses are other than temporarily impaired:
|
|
The estimated range and period until recovery; |
|
|
Current delinquencies and nonperforming assets of underlying collateral; |
|
|
Expected future default rates; |
|
|
Collateral value by vintage, geographic region, industry concentration or property type; |
|
|
Subordination levels or other credit enhancements as of the balance sheet date as compared
to origination; and |
|
|
Contractual and regulatory cash obligations. |
The Company recognizes other-than-temporary impairments on debt securities in an unrealized loss
position when one of the following circumstances exists:
|
|
The Company does not expect full recovery of its amortized cost based on the estimate of
cash flows expected to be collected, |
|
|
The Company intends to sell a security or |
|
|
It is more likely than not that the Company will be required to sell a security prior to
recovery. |
If the Company intends to sell a debt security or it is more likely than not the Company will be
required to sell the security before recovery of its amortized cost basis and the fair value of the
security is below amortized cost, the Company will conclude that an OTTI has occurred and the
amortized cost is written down to current fair value, with a corresponding charge to realized loss
on the Companys Consolidated Statements of Operations. If the Company does not intend to sell a
debt security or it is more likely than not the Company will not be required to sell a debt
security before recovery of its amortized cost basis and the present value of the cash flows
expected to be collected is less than the amortized cost of the security (referred to as the credit
loss), an OTTI has occurred and the amortized cost is written down to the estimated recovery value
with a corresponding charge to realized loss on the Companys Consolidated Statements of
Operations, as this amount is deemed the credit loss portion of the OTTI. The remainder of the
decline to fair value is recorded in AOCI as unrealized OTTI on AFS securities on the Companys
Consolidated Statements of Shareholders Equity, as this amount is considered a noncredit
(i.e., recoverable) impairment.
When assessing the Companys intent to sell a debt security or if it is more likely than not the
Company will be required to sell a debt security before recovery of its cost basis, the Company
evaluates facts and circumstances such as, but not limited to, decisions to reposition the
Companys security portfolio, sale
F-49
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
of securities to meet cash flow needs and sales of securities to capitalize on favorable pricing.
In order to determine the amount of the credit loss for a security, the Company calculates the
recovery value by performing a discounted cash flow analysis based on the current cash flows and
future cash flows the Company expects to recover. The discount rate is the effective interest rate
implicit in the underlying security. The effective interest rate is the original yield or the
yield at the date the debt security was previously impaired.
When evaluating mortgage-backed securities (MBS) and asset-backed securities (ABS) the Company
considers a number of pool-specific factors as well as market level factors when determining
whether or not the impairment on the security is temporary or other-than-temporary. The most
important factor is the performance of the underlying collateral in the security and the trends of
that performance. The Company uses this information about the collateral to forecast the timing
and rate of mortgage loan defaults, including making projections for loans that are already
delinquent and for those loans that are currently performing but may become delinquent in the
future. Other factors used in this analysis include type of underlying collateral (e.g., prime,
Alternative A-paper (Alt-A), or subprime), geographic distribution of underlying loans and timing
of liquidations by state. Once default rates and timing assumptions are determined, the Company
then makes assumptions regarding the severity of a default if it were to occur. Factors that
impact the severity assumption include expectations for future home price appreciation or
depreciation, loan size, first lien versus second lien, existence of loan level private mortgage
insurance, type of occupancy and geographic distribution of loans. Once default and severity
assumptions are determined for the security in question, cash flows for the underlying collateral
are projected including expected defaults and prepayments. These cash flows on the collateral are
then translated to cash flows on the Companys tranche based on the cash flow waterfall of the
entire capital security structure. If this analysis indicates the entire principal on a particular
security will not be returned, the security is reviewed for OTTI by comparing the present value of
expected cash flows to amortized cost. To the extent that the security has already been impaired
or was purchased at a discount, such that the amortized cost of the security is less than or equal
to the present value of cash flows expected to be collected, no impairment is required. The
Company also considers the ability of monoline insurers to meet their contractual guarantees on
wrapped MBS securities. Otherwise, if the amortized cost of the security is greater than the
present value of the cash flows expected to be collected, then impairment is recognized.
The Company includes on the face of the Consolidated Statements of Operations the total OTTI
recognized in net investment gains (losses), with an offset for the amount of noncredit impairments
recognized in AOCI. The Company discloses the amount of OTTI recognized in AOCI and other
disclosures related to OTTI in Notes 3 and 9.
Fair value measurements
The Companys measurement of fair value is based on assumptions used by market participants in
pricing the asset or liability, which may include inherent risk, restrictions on the sale or use of
an asset or non-performance risk, which may include the Companys own credit risk. The Companys
estimate of an exchange price is the price in an orderly transaction between market participants to
sell the asset or transfer the liability (exit price) in the principal market, or the most
advantageous market in the absence of a principal market, for that asset or liability, as opposed
to the price that would be paid to acquire the asset or receive a liability (entry price). The
Company categorizes financial instruments carried at fair value into a three-level fair value
hierarchy, based on the priority of inputs to the respective valuation technique. The three-level
hierarchy for fair value measurement is defined as follows:
F-50
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
|
|
Level 1 Values are unadjusted quoted prices for identical assets and liabilities in
active markets accessible at the measurement date. |
|
|
Level 2 Inputs include quoted prices for similar assets or liabilities in active markets,
quoted prices from those willing to trade in markets that are not active, or other inputs
that are observable or can be corroborated by market data for the term of the instrument.
Such inputs include market interest rates and volatilities, spreads and yield curves. |
|
|
Level 3 Certain inputs are unobservable (supported by little or no market activity) and
significant to the fair value measurement. Unobservable inputs reflect the Companys best
estimate of what hypothetical market participants would use to determine a transaction price
for the asset or liability at the reporting date based on the best information available in
the circumstances. |
In certain cases, the inputs used to measure fair value may fall into different levels of the fair
value hierarchy. In such cases, an investments level within the fair value hierarchy is based on
the lower level of input that is significant to the fair value measurement. The Companys
assessment of the significance of a particular input to the fair value measurement in its entirety
requires judgment and considers factors specific to the investment.
When a determination is made to classify an asset or liability within Level 3 of the fair value
hierarchy, the determination is based upon the significance of the unobservable inputs to the
overall fair value measurement. Because certain securities trade in less liquid or illiquid
markets with limited or no pricing information, the determination of fair value for these
securities is inherently more difficult. However, Level 3 fair value investments may include, in
addition to the unobservable or Level 3 inputs, observable components, which are components that
are actively quoted or can be validated to market-based sources.
Trading and AFS securities fair valuation methodologies and associated inputs
The Company measures the fair value of its securities classified as trading and AFS based on
assumptions used by market participants in pricing the security. The most appropriate valuation
methodology is selected based on the specific characteristics of the fixed maturity or equity
security, and the Company consistently applies the valuation methodology to measure the securitys
fair value. The Companys fair value measurement is based on a market approach, which utilizes
prices and other relevant information generated by market transactions involving identical or
comparable securities. Sources of inputs to the market approach include a third-party pricing
service, independent broker quotations or pricing matrices. The Company uses observable and
unobservable inputs in its valuation methodologies. Observable inputs include benchmark yields,
reported trades, broker-dealer quotes, issuer spreads, two-sided markets, benchmark securities,
bids, offers and reference data. In addition, market indicators, industry and economic events are
monitored and further market data is acquired if certain triggers are met. For certain security
types, additional inputs may be used, or some of the inputs described above may not be applicable.
For broker-quoted only securities, quotes from market makers or broker-dealers are obtained from
sources recognized to be market participants. For those securities trading in less liquid or
illiquid markets with limited or no pricing information, the Company uses unobservable inputs in
order to measure the fair value of these securities. This valuation relies on managements
judgment concerning the discount rate used in calculating expected future cash flows, credit
quality, industry sector performance and expected maturity.
The
Company did not adjust prices received from third parties during the
three months ended March 31, 2011 or 2010. The Company does
analyze the third-party pricing services valuation methodologies and related inputs and performs
additional evaluations to determine the appropriate level within the fair value hierarchy.
F-51
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
Derivative instruments fair valuation methodologies and associated inputs
The fair value of derivative assets and liabilities is based upon valuation pricing models and
represents what the Company would expect to receive or pay at the balance sheet date if the Company
cancelled the options, entered into offsetting positions, or exercised the options. The fair value
of futures contracts at the balance sheet date represents the cumulative unsettled variation
margin. Fair values for these instruments are determined externally by an independent actuarial
firm using market observable inputs, including interest rates, yield curve volatilities, and other
factors. Credit risk related to the counterparty is considered when estimating the fair values of
these derivatives. However, the Company is largely protected by collateral arrangements with
counterparties.
The fair values of the embedded derivatives in the Companys Fixed Index Annuity (FIA) products
are derived using market indices, pricing assumptions and historical data.
Derivative instruments
The Company hedges certain portions of the Companys exposure to equity market risk by entering
into derivative transactions. All of the Companys derivative instruments are recognized as either
assets or liabilities on the Companys Consolidated Balance Sheets at fair value. The change in
fair value is recognized in the Consolidated Statements of Operations within net investment gains
(losses).
The Company purchases and issues financial instruments and products that may contain embedded
derivative instruments. If it is determined that the embedded derivative possesses economic
characteristics that are not clearly and closely related to the economic characteristics of the
host contract, and a separate instrument with the same terms would qualify as a derivative
instrument, the embedded derivative is bifurcated from the host contract for measurement purposes.
The embedded derivative is carried at fair value with changes in fair value reported in the
Companys Consolidated Statements of Operations.
Cash and cash equivalents
Cash and cash equivalents are carried at cost and include all highly liquid debt instruments
purchased with a maturity of three months or less.
DAC, PVIF and DSI
Commissions and other costs of acquiring annuities and other investment contracts, universal life
(UL) insurance, and traditional life insurance, that are related directly to the successful
acquisition of new or renewal insurance contracts, have been deferred to the extent recoverable.
As discussed in the section Accounting for Costs Associated with Acquiring or Renewing Insurance
Contracts of Note 2 herein, effective January 1, 2011 the Company adopted new accounting guidance
which modifies the definition of the types of costs incurred that can be capitalized in the
acquisition of new and renewal insurance contracts. PVIF is an intangible asset that reflects the
estimated fair value of in-force contracts in a life insurance company acquisition and represents
the portion of the purchase price that is allocated to the value of the right to receive future
cash flows from the business in force at the acquisition date. Bonus credits to policyholder
account values are considered DSI, and the unamortized balance is reported in DAC on the Companys
Consolidated Balance Sheets.
The methodology for determining the amortization of DAC, PVIF, and DSI varies by product type. For
all insurance contracts, amortization is based on assumptions consistent with those used in the
development of the underlying contract adjusted for emerging experience and expected trends. DAC,
F-52
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
PVIF and DSI amortization are reported within amortization of deferred acquisition costs and
intangibles on the Companys Consolidated Statements of Operations.
Acquisition costs for UL and investment-type products, which include fixed indexed and deferred
annuities, are generally amortized over the lives of the policies in relation to the incidence of
estimated gross profits (EGPs) from investment income, surrender charges and other product fees,
policy benefits, maintenance expenses, mortality net of reinsurance ceded and expense margins, and
actual realized gain (loss) on investments.
Acquisition costs for all traditional life insurance, which includes individual whole life and term
life insurance contracts, are amortized as a level percent of premium of the related policies. DAC
for payout annuities is incorporated into the reserve balances on a net basis, thus amortizing the
DAC over the life of the contracts.
The carrying amounts of DAC, PVIF, and DSI are adjusted for the effects of realized and unrealized
gains and losses on debt securities classified as AFS and certain derivatives and embedded
derivatives. Amortization expense of DAC, PVIF, and DSI reflects an assumption for an expected
level of credit-related investment losses. When actual credit-related investment losses are
realized, the Company performs a retrospective unlocking of DAC, PVIF and DSI amortization as
actual margins vary from expected margins. This unlocking is reflected in the Companys
Consolidated Statements of Operations.
For annuity, universal life insurance, and investment-type products, the DAC asset is adjusted for
the impact of unrealized gains (losses) on investments as if these gains (losses) had been
realized, with corresponding credits or charges included in AOCI as a shadow adjustment.
Each reporting period, the Company may record an adjustment to the amounts included within the
Companys Consolidated Balance Sheets for DAC, PVIF, and DSI with an offsetting benefit or charge
to expense for the impact of the difference between the future EGPs used in the prior period and
the emergence of actual and updated future EGPs in the current period. In addition, annually, the
Company conducts a comprehensive review of the assumptions and the projection models used for the
Companys estimates of future gross profits underlying the amortization of DAC, PVIF, and DSI and
the calculations of the embedded derivatives and reserves for certain annuity and life insurance
products. These assumptions include investment margins, mortality, persistency and maintenance
expenses (costs associated with maintaining records relating to insurance and annuity contracts and
with the processing of premium collections, deposits, withdrawals and commissions). Based on the
Companys review, the cumulative balance of DAC included on the Companys Consolidated Balance
Sheets are adjusted with an offsetting benefit or charge to amortization expense to reflect such
change.
DAC, PVIF, and DSI are reviewed periodically to ensure that the unamortized portion does not exceed
the expected recoverable amounts.
Reinsurance
The Companys insurance companies enter into reinsurance agreements with other companies in the
normal course of business. The assets, liabilities, premiums and benefits of certain reinsurance
contracts are presented on a net basis on the Companys Consolidated Balance Sheets and
Consolidated Statements of Operations, respectively, when there is a right of offset explicit in
the reinsurance agreements. All other reinsurance agreements are reported on a gross basis on the
Companys Consolidated Balance Sheets as an asset for amounts recoverable from reinsurers or as a
component of other liabilities for amounts, such as premiums, owed to the reinsurers, with the
exception of amounts for which the right of offset also exists. Premiums, benefits and DAC are
reported net of insurance ceded.
F-53
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
Future policy benefits and other contractholder funds
The liabilities for future policy benefits and contractholder funds for investment contracts and UL
insurance policies consist of contract account balances that accrue to the benefit of the
contractholders, excluding surrender charges. The liabilities for future insurance contract
benefits and claim reserves for traditional life policies are computed using assumptions for
investment yields, mortality and withdrawals based principally on generally accepted actuarial
methods and assumptions at the time of contract issue.
Liabilities for the secondary guarantees on UL-type products are calculated by multiplying the
benefit ratio by the cumulative assessments recorded from contract inception through the balance
sheet date less the cumulative secondary guarantee benefit payments plus interest. If experience
or assumption changes result in a new benefit ratio, the reserves are adjusted to reflect the
changes in a manner similar to the unlocking of DAC, PVIF and DSI. The accounting for secondary
guarantee benefits impacts, and is impacted by, EGPs used to calculate amortization of DAC, PVIF
and DSI.
Fixed indexed annuities are equal to the total of the policyholder account values before surrender
charges, and additional reserves established on certain features offered that link interest
credited to an equity index. These features are not clearly and closely related to the host
insurance contract, and therefore they are recorded at fair value as an additional reserve.
Insurance premiums
The Companys insurance premiums for traditional life insurance products are recognized as revenue
when due from the contractholder. The Companys traditional life insurance products include those
products with fixed and guaranteed premiums and benefits and consist primarily of term life
insurance and certain annuities with life contingencies.
Net investment income
Dividends and interest income, recorded in net investment income, are recognized when earned.
Amortization of premiums and accretion of discounts on investments in fixed maturity securities are
reflected in net investment income over the contractual terms of the investments in a manner that
produces a constant effective yield.
For MBS, included in the trading and AFS fixed maturity securities portfolios, the Company
recognizes income using a constant effective yield based on anticipated prepayments and the
estimated economic life of the securities. When actual prepayments differ significantly from
originally anticipated prepayments, the effective yield is recalculated prospectively to reflect
actual payments to date plus anticipated future payments. Any adjustments resulting from changes
in effective yield are reflected in net investment income on the Companys Consolidated Statements
of Operations.
Net investment gains (losses)
Net investment gains (losses) on the Companys Consolidated Statements of Operations include
realized gains and losses from the sale of investments, write-downs for other-than-temporary
impairments of available-for-sale investments, derivative and certain embedded derivative gains and
losses, and gains and losses on trading securities. Realized gains and losses on the sale of
investments are determined using the specific identification method.
F-54
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
Product fees
Revenue from nontraditional life insurance products and deferred annuities is comprised of policy
and contract fees charged for the cost of insurance, policy administration and surrenders and is
assessed on a monthly basis and recognized as revenue when assessed and earned.
Benefits
Benefits for fixed and fixed indexed annuities and UL include benefit claims incurred during the
period in excess of contract account balances. Benefits also include the change in reserves for
life insurance products with secondary guarantee benefits. For traditional life, benefits are
recognized when incurred in a manner consistent with the related premium recognition policies.
Income taxes
The Company and its non-life subsidiaries file separate federal income tax returns. The Companys
life subsidiaries file a consolidated life federal return. Deferred income taxes are recognized,
based on enacted rates, when assets and liabilities have different values for financial statement
and tax reporting purposes. A valuation allowance is recorded to the extent required to reduce the
deferred tax asset to an amount that the Company expects, more likely than not, will be realized.
Federal Home Loan Bank of Atlanta agreements
Contractholder funds include funds related to funding agreements that have been issued to the
Federal Home Loan Bank of Atlanta (FHLB) as a funding medium for single premium funding
agreements issued by the Company to the FHLB.
Funding agreements were issued to the FHLB in 2003, 2004 and 2005. The funding agreements (i.e.,
immediate annuity contracts without life contingencies) provide a guaranteed stream of payments.
Single premiums were received at the initiation of the funding agreements and were in the form of
advances from the FHLB. Payments under the funding agreements extend through 2022. The reserves
for the funding agreement totaled $159,279 and $159,702 at March 31, 2011 and December 31, 2010,
respectively.
In accordance with the agreements, the investments supporting the funding agreement liabilities are
pledged as collateral to secure the FHLB funding agreement liabilities. The FHLB investments had a
fair value of $214,237 and $231,391 at March 31, 2011 and December 31, 2010, respectively.
F-55
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
New Accounting Standards
Consolidations Topic
In June 2009, the FASB amended the Consolidations Topic for improvements to financial reporting by
entities involved with Variable Interest Entities (VIEs) (ASU 2009-17). Primarily, the current
quantitative analysis used under the Consolidations Topic of the FASB ASC was eliminated and
replaced with a qualitative approach that is focused on identifying the variable interest that has
the power to direct the activities that most significantly impact the performance of the VIE and
absorb losses or receive returns that could potentially be significant to the VIE. In addition,
this new accounting standard requires an ongoing reassessment of the primary beneficiary of the
VIE, rather than reassessing the primary beneficiary only upon the occurrence of certain
pre-defined events. The Company adopted these amendments effective January 1, 2010. The adoption
of this standard did not have a material impact on our consolidated financial statements.
Derivatives and Hedging Topic
In July 2010, the FASB amended the Derivatives and Hedging Topic of the FASB ASC to clarify the
type of embedded credit derivative that is exempt from bifurcation (ASU 2010-11). This guidance
clarifies the scope exception for embedded credit derivatives and requires that the only form of
embedded credit derivatives that qualify for the exemption are credit derivatives related to the
subordination of one financial instrument to another. Further, for securities no longer exempt
under the new guidance, entities may continue to forgo bifurcating the embedded derivatives if they
elect, on an instrument-by-instrument basis, and report the security at fair value with changes in
fair value reported through the consolidated statement of operations. The Company adopted the
accounting guidance in ASU 2010-11 effective January 1, 2010. The adoption of this guidance did not
have an impact on our consolidated financial statements.
Fair Value Measurements and Disclosures Topic
In January 2010, the FASB amended the Fair Value Measurement and Disclosures Topic of the FASB ASC
to expand the disclosure requirements related to fair value measurements (ASU 2010-06). A
reporting entity is now required to disclose separately the amounts of significant transfers into
and out of Level 1 and Level 2 of the fair value hierarchy and describe the reasons for the
transfers. Further, a separate presentation of purchases, sales, issuances, and settlements within
the rollforward of Level 3 activity is required. Clarification on existing disclosure requirements
is also provided in this update relating to the level of disaggregation of information in
determining appropriate classes of assets and liabilities as well as disclosure requirements
regarding valuation techniques and inputs used to measure fair value for both recurring and
nonrecurring fair value measurements. The Company adopted the guidance issued by the FASB effective
January 1, 2010, except for the disclosures about purchases, sales, issuances, and settlements in
the rollforward of activity in Level 3 fair value measurements which were adopted effective January
1, 2011. The adoption of new guidance resulted in expanded disclosures within Note 5. Other than
the expansion of disclosures, the adoption of this guidance did not have any impact on our
consolidated financial statements.
Accounting for Costs Associated with Acquiring or Renewing Insurance Contracts
In October 2010, as a result of a consensus of the FASB Emerging Issues Task Force, the FASB issued
ASU No. 2010-26, Financial Services-Insurance (Topic 944): Accounting for Costs Associated with
Acquiring or Renewing Insurance Contracts (ASU 2010-26), which modifies the definition of the
types of costs incurred that can be capitalized in the acquisition of new and renewal insurance
contracts. This guidance defines allowable deferred acquisition costs as the incremental direct
cost of contract
F-56
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
acquisition and certain costs related directly to underwriting, policy issuance, and processing.
ASU 2010-26 is effective for fiscal years and for interim periods within those fiscal years
beginning after December 15, 2011, with early application permitted. The guidance could be applied
prospectively or retrospectively. The Company early adopted this standard on a prospective basis
effective January 1, 2011. The adoption of this standard did not have a material impact on our
consolidated financial statements. For the three months ended March 31, 2011, the Companys
capitalized acquisition costs were $799 lower than if the Companys previous policy had been
applied during that period.
NOTE 3: INVESTMENTS
AFS Securities
The amortized cost, gross unrealized gains (losses), and fair value of AFS securities were as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2011 |
|
|
|
Amortized |
|
|
Gross Unrealized Gains |
|
|
Gross Unrealized Losses |
|
|
|
|
|
|
Cost |
|
|
Not OTTI |
|
|
OTTI |
|
|
Not OTTI |
|
|
OTTI |
|
|
Fair Value |
|
AFS Securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABS |
|
$ |
520,331 |
|
|
$ |
20,308 |
|
|
$ |
|
|
|
$ |
(687 |
) |
|
$ |
|
|
|
$ |
539,952 |
|
CMBS |
|
|
612,463 |
|
|
|
29,523 |
|
|
|
1,600 |
|
|
|
(10,266 |
) |
|
|
|
|
|
|
633,320 |
|
Corporates |
|
|
11,177,308 |
|
|
|
515,391 |
|
|
|
|
|
|
|
(149,091 |
) |
|
|
|
|
|
|
11,543,608 |
|
Equities |
|
|
309,234 |
|
|
|
1,864 |
|
|
|
|
|
|
|
(14,897 |
) |
|
|
|
|
|
|
296,201 |
|
Hybrids |
|
|
734,964 |
|
|
|
11,788 |
|
|
|
|
|
|
|
(42,436 |
) |
|
|
|
|
|
|
704,316 |
|
Municipals |
|
|
701,853 |
|
|
|
14,349 |
|
|
|
|
|
|
|
(7,629 |
) |
|
|
|
|
|
|
708,573 |
|
RMBS |
|
|
900,292 |
|
|
|
16,694 |
|
|
|
1,561 |
|
|
|
(19,147 |
) |
|
|
(24,931 |
) |
|
|
874,469 |
|
U.S. Government |
|
|
217,986 |
|
|
|
3,479 |
|
|
|
|
|
|
|
(394 |
) |
|
|
|
|
|
|
221,071 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total AFS securities |
|
$ |
15,174,431 |
|
|
$ |
613,396 |
|
|
$ |
3,161 |
|
|
$ |
(244,547 |
) |
|
$ |
(24,931 |
) |
|
$ |
15,521,510 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-57
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2010 |
|
|
|
Amortized |
|
|
Gross Unrealized Gains |
|
|
Gross Unrealized Losses |
|
|
|
|
|
|
Cost |
|
|
Not OTTI |
|
|
OTTI |
|
|
Not OTTI |
|
|
OTTI |
|
|
Fair Value |
|
AFS Securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABS |
|
$ |
508,396 |
|
|
$ |
13,791 |
|
|
$ |
|
|
|
$ |
(2,062 |
) |
|
$ |
|
|
|
$ |
520,125 |
|
CMBS |
|
|
731,065 |
|
|
|
25,669 |
|
|
|
2,821 |
|
|
|
(12,218 |
) |
|
|
|
|
|
|
747,337 |
|
Corporates |
|
|
11,303,332 |
|
|
|
519,733 |
|
|
|
|
|
|
|
(173,018 |
) |
|
|
|
|
|
|
11,650,047 |
|
Equities |
|
|
309,874 |
|
|
|
1,612 |
|
|
|
|
|
|
|
(18,709 |
) |
|
|
|
|
|
|
292,777 |
|
Hybrids |
|
|
821,333 |
|
|
|
11,726 |
|
|
|
|
|
|
|
(60,253 |
) |
|
|
|
|
|
|
772,806 |
|
Municipals |
|
|
542,874 |
|
|
|
8,429 |
|
|
|
|
|
|
|
(7,929 |
) |
|
|
|
|
|
|
543,374 |
|
RMBS |
|
|
941,460 |
|
|
|
15,540 |
|
|
|
1,343 |
|
|
|
(26,470 |
) |
|
|
(30,702 |
) |
|
|
901,171 |
|
U.S. Government |
|
|
222,461 |
|
|
|
4,306 |
|
|
|
|
|
|
|
(150 |
) |
|
|
|
|
|
|
226,617 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total AFS securities |
|
$ |
15,380,795 |
|
|
$ |
600,806 |
|
|
$ |
4,164 |
|
|
$ |
(300,809 |
) |
|
$ |
(30,702 |
) |
|
$ |
15,654,254 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The amortized cost and fair value of fixed maturity AFS securities by contractual maturities
were as follows:
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2011 |
|
|
|
|
|
|
|
Fair |
|
|
|
Amortized Cost |
|
|
Value |
|
Due in one year or less |
|
$ |
262,699 |
|
|
$ |
267,655 |
|
Due after one year through five years |
|
|
2,445,506 |
|
|
|
2,545,341 |
|
Due after five years through ten years |
|
|
4,583,509 |
|
|
|
4,765,273 |
|
Due after ten years |
|
|
4,805,433 |
|
|
|
4,894,983 |
|
|
|
|
|
|
|
|
Subtotal |
|
|
12,097,147 |
|
|
|
12,473,252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABS |
|
|
520,331 |
|
|
|
539,952 |
|
CMBS |
|
|
612,463 |
|
|
|
633,320 |
|
Hybrids |
|
|
734,964 |
|
|
|
704,316 |
|
RMBS |
|
|
900,292 |
|
|
|
874,469 |
|
|
|
|
|
|
|
|
Total fixed maturity AFS securities |
|
$ |
14,865,197 |
|
|
$ |
15,225,309 |
|
|
|
|
|
|
|
|
Actual maturities may differ from contractual maturities because issuers may have the right to
call or pre-pay obligations.
As part of the Companys ongoing securities monitoring process by a committee of investment and
accounting professionals, the Company identifies securities in an unrealized loss position that
could potentially be other-than-temporarily impaired. See Note 2 for the Companys accounting
policy for other than temporarily impaired investment assets. Due to the issuers continued
satisfaction of the securities obligations in accordance with their contractual terms and the
expectation that they will continue to do so, and for loan-backed and structured securities the
present value of cash flows expected to be collected is at least the amount of the amortized cost
basis of the security, managements lack of intent to sell these securities for a period of time
sufficient to allow for any anticipated recovery in fair value,
F-58
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
and the evaluation that it is more likely than not that the Company will not be required to sell
these securities prior to recovery, as well as the evaluation of the fundamentals of the issuers
financial condition and other objective evidence, the Company believes that the fair values of the
securities in the sectors identified in the tables below were temporarily depressed as of March 31,
2011 and December 31, 2010.
The fair value and gross unrealized losses, including the portion of OTTI recognized in AOCI, of
AFS securities, aggregated by investment category and length of time that individual securities
have been in a continuous unrealized loss position, were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2011 |
|
|
|
Less Than or Equal |
|
|
Greater Than |
|
|
|
|
|
|
To Twelve Months |
|
|
Twelve Months |
|
|
Total |
|
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Gross |
|
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
AFS Securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABS |
|
$ |
19,906 |
|
|
$ |
(160 |
) |
|
$ |
12,828 |
|
|
$ |
(527 |
) |
|
$ |
32,734 |
|
|
$ |
(687 |
) |
CMBS |
|
|
40,030 |
|
|
|
(5,877 |
) |
|
|
63,397 |
|
|
|
(4,389 |
) |
|
|
103,427 |
|
|
|
(10,266 |
) |
Corporates |
|
|
2,275,212 |
|
|
|
(70,437 |
) |
|
|
963,815 |
|
|
|
(78,654 |
) |
|
|
3,239,027 |
|
|
|
(149,091 |
) |
Equities |
|
|
102,077 |
|
|
|
(5,964 |
) |
|
|
100,755 |
|
|
|
(8,933 |
) |
|
|
202,832 |
|
|
|
(14,897 |
) |
Hybrids |
|
|
62,089 |
|
|
|
(2,558 |
) |
|
|
405,488 |
|
|
|
(39,878 |
) |
|
|
467,577 |
|
|
|
(42,436 |
) |
Municipals |
|
|
313,796 |
|
|
|
(7,108 |
) |
|
|
4,615 |
|
|
|
(521 |
) |
|
|
318,411 |
|
|
|
(7,629 |
) |
RMBS |
|
|
196,565 |
|
|
|
(16,490 |
) |
|
|
173,902 |
|
|
|
(27,588 |
) |
|
|
370,467 |
|
|
|
(44,078 |
) |
U.S. Government |
|
|
9,027 |
|
|
|
(394 |
) |
|
|
|
|
|
|
|
|
|
|
9,027 |
|
|
|
(394 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total AFS securities |
|
$ |
3,018,702 |
|
|
$ |
(108,988 |
) |
|
$ |
1,724,800 |
|
|
$ |
(160,490 |
) |
|
$ |
4,743,502 |
|
|
$ |
(269,478 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total number of AFS securities in an unrealized loss position |
|
|
|
|
|
|
|
|
|
|
475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-59
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2010 |
|
|
|
Less Than or Equal |
|
|
Greater Than |
|
|
|
|
|
|
To Twelve Months |
|
|
Twelve Months |
|
|
Total |
|
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Gross |
|
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
AFS Securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABS |
|
$ |
87,898 |
|
|
$ |
(916 |
) |
|
$ |
13,205 |
|
|
$ |
(1,146 |
) |
|
$ |
101,103 |
|
|
$ |
(2,062 |
) |
CMBS |
|
|
89,222 |
|
|
|
(3,860 |
) |
|
|
127,245 |
|
|
|
(8,358 |
) |
|
|
216,467 |
|
|
|
(12,218 |
) |
Corporates |
|
|
2,311,822 |
|
|
|
(74,872 |
) |
|
|
1,087,277 |
|
|
|
(98,146 |
) |
|
|
3,399,099 |
|
|
|
(173,018 |
) |
Equities |
|
|
114,000 |
|
|
|
(7,039 |
) |
|
|
98,020 |
|
|
|
(11,670 |
) |
|
|
212,020 |
|
|
|
(18,709 |
) |
Hybrids |
|
|
123,090 |
|
|
|
(3,943 |
) |
|
|
401,757 |
|
|
|
(56,310 |
) |
|
|
524,847 |
|
|
|
(60,253 |
) |
Municipals |
|
|
240,546 |
|
|
|
(7,363 |
) |
|
|
4,651 |
|
|
|
(566 |
) |
|
|
245,197 |
|
|
|
(7,929 |
) |
RMBS |
|
|
210,558 |
|
|
|
(24,872 |
) |
|
|
259,300 |
|
|
|
(32,300 |
) |
|
|
469,858 |
|
|
|
(57,172 |
) |
U.S. Government |
|
|
9,273 |
|
|
|
(150 |
) |
|
|
|
|
|
|
|
|
|
|
9,273 |
|
|
|
(150 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total AFS securities |
|
$ |
3,186,409 |
|
|
$ |
(123,015 |
) |
|
$ |
1,991,455 |
|
|
$ |
(208,496 |
) |
|
$ |
5,177,864 |
|
|
$ |
(331,511 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total number of AFS securities in an unrealized loss position |
|
|
|
|
|
|
|
|
|
|
511 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At March 31, 2011 and December 31, 2010, securities in an unrealized loss position were
primarily concentrated in investment grade corporate debt instruments and structured/hybrid
securities, including residential mortgage-backed securities (RMBS), commercial mortgage-backed
securities (CMBS) and financial services sector securities. Total unrealized losses decreased by
$62,033 between December 31, 2010 and March 31, 2011. The decrease was primarily due to credit
spread tightening as global credit markets recovered as well as investment losses realized on
security sales and impairments.
At March 31, 2011, for securities with unrealized losses, securities representing 97% of the
carrying values were depressed less than 20% of amortized cost. Based upon the Companys current
evaluation of these securities in accordance with its impairment policy and the Companys intent to
retain these investments for a period of time sufficient to allow for recovery in value, the
Company has determined that these securities are temporarily impaired.
The majority of the securities depressed over 20% for six consecutive months or greater in the
tables above relate to financial service sector securities. Financial services sector securities
include corporate bonds, as well as preferred equity issued by large financial institutions that
are lower in the capital structure and, as a result, have incurred greater price depressions.
Based upon the Companys analysis of these securities and current macroeconomic conditions, the
Company expects these securities to pay in accordance with their contractual obligations and,
therefore, has determined that these securities are temporarily impaired as of March 31, 2011.
Structured securities primarily are RMBS issues, including sub-prime and Alt-A mortgage loans and
CMBS securities. Based upon the Companys ability and intent to retain the securities until
recovery and cash flow modeling results, which demonstrate recovery of amortized cost, the Company
has determined that these securities are temporarily impaired as of March 31, 2011. Certain
structured securities were deemed to be other than temporarily impaired, which resulted in the
recognition of credit losses. Certain securities with previous credit impairment losses continue to
be in an unrealized loss position at March 31, 2011 as the securities were not written down to fair
value due to the Companys intent to hold these securities until recovery and cash flow modeling
results support recovery of the current amortized cost of the securities.
F-60
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
The following table provides a reconciliation of the beginning and ending balances of the credit
loss portion of other than temporary impairments on fixed maturity securities held by the Company
as of March 31, 2011 and 2010 for which a portion of the OTTI was recognized in AOCI:
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
Beginning balance |
|
$ |
73,393 |
|
|
$ |
129,167 |
|
|
|
|
|
|
|
|
|
|
Increases attributable to credit losses on
securities for which an OTTI was not previously
recognized |
|
|
|
|
|
|
1,594 |
|
Reductions for securities sold during the period |
|
|
(4,335 |
) |
|
|
(42,887 |
) |
|
|
|
|
|
|
|
Ending balance |
|
$ |
69,058 |
|
|
$ |
87,874 |
|
|
|
|
|
|
|
|
For the three months ended March 31, 2011 and 2010, the Company recognized losses totaling
$2,939 and $8,905, respectively, related to fixed maturity securities and equity securities which
experienced other than temporary impairments and had an amortized cost of $3,125 and $31,464 and a
fair value of $186 and $22,559, respectively, at the time of impairment. The Company recognized
impairments on these fixed maturity securities and equity securities due to declines in the
financial condition and short term prospects of the issuers.
Net Investment Income
The major categories of net investment income on the Companys Consolidated Statements of
Operations were as follows:
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
Fixed maturity AFS securities |
|
$ |
214,587 |
|
|
$ |
223,114 |
|
Equity AFS securities |
|
|
4,260 |
|
|
|
5,192 |
|
Trading securities |
|
|
|
|
|
|
1,312 |
|
Policy loans |
|
|
1,524 |
|
|
|
1,515 |
|
Invested cash & short-term investments |
|
|
90 |
|
|
|
23 |
|
Other investments |
|
|
534 |
|
|
|
583 |
|
|
|
|
|
|
|
|
Gross investment income |
|
|
220,995 |
|
|
|
231,739 |
|
Investment expense |
|
|
(3,850 |
) |
|
|
(3,803 |
) |
|
|
|
|
|
|
|
Net investment income |
|
$ |
217,145 |
|
|
$ |
227,936 |
|
|
|
|
|
|
|
|
F-61
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
Net Investment Gains (Losses)
Details underlying net investment gains (losses) reported on the Companys Consolidated Statements of Operations were as follows:
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
Realized gains on fixed maturity AFS securities |
|
$ |
17,419 |
|
|
$ |
58,580 |
|
Realized gains (losses) on equity securities |
|
|
1,753 |
|
|
|
(325 |
) |
Realized gains on certain derivative instruments |
|
|
19,565 |
|
|
|
53,521 |
|
Unrealized gains on trading securities |
|
|
|
|
|
|
1,278 |
|
Unrealized gains (losses) on certain derivative instruments |
|
|
45,748 |
|
|
|
(5,953 |
) |
|
|
|
|
|
|
|
Net investment gains |
|
$ |
84,485 |
|
|
$ |
107,101 |
|
|
|
|
|
|
|
|
Proceeds from the sale of fixed maturity securities totaled $408,850 and $591,575 in the first
three months of 2011 and 2010. Gross gains on the sale of fixed maturity securities totaled $25,475
and $64,090 in the first three months of 2011 and 2010; gross losses totaled $7,662 and $2,437 in
the first three months of 2011 and 2010.
Details underlying write-downs taken as a result of OTTI that was recognized in net income and
included in realized gains on AFS securities above were as follows:
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
OTTI recognized in net income |
|
|
|
|
|
|
|
|
CMBS |
|
$ |
(2,695 |
) |
|
$ |
(4,089 |
) |
RMBS |
|
|
(2 |
) |
|
|
(1,674 |
) |
Other assets |
|
|
(242 |
) |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
(2,939 |
) |
|
$ |
(5,763 |
) |
|
|
|
|
|
|
|
The portion of OTTI recognized in Other Comprehensive Income (OCI) is disclosed in Note 9.
Concentrations of Financial Instruments
As of March 31, 2011 and December 31, 2010, the Companys most significant investment in one issuer
was the Companys investment in securities issued by Wachovia Bank Commercial Mortgage with a fair
value of $175,530 and $172,379 or 1.1% of the Companys invested assets, respectively. As of March
31, 2011 and December 31, 2010, the Companys most significant investment in one industry was the
Companys investment securities in the banking industry with a fair value of $2,035,455 and
$2,078,728, or 13% of the invested assets portfolio, respectively. The Company utilized the
industry classifications to obtain the concentration of financial instruments amount; as such, this
amount will not agree to the AFS securities table above.
F-62
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
NOTE 4: DERIVATIVES
The Company recognizes all derivative instruments as assets or liabilities in its Consolidated
Balance Sheets at fair value. None of the Companys derivatives qualify for hedge accounting,
thus, any changes in the fair value of the derivatives is recognized immediately in the Companys
Consolidated Statements of Operations. The fair value of derivative instruments, including
derivative instruments embedded in FIA contracts, presented in the Companys Consolidated Balance Sheets are as follows:
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2011 |
|
|
As of December 31, 2010 |
|
Assets: |
|
|
|
|
|
|
|
|
Derivative investments: |
|
|
|
|
|
|
|
|
Call options |
|
$ |
208,527 |
|
|
$ |
161,468 |
|
Other assets: |
|
|
|
|
|
|
|
|
Futures contracts |
|
|
1,681 |
|
|
|
2,309 |
|
|
|
|
|
|
|
|
|
|
$ |
210,208 |
|
|
$ |
163,777 |
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
Contractholder funds: |
|
|
|
|
|
|
|
|
FIA embedded derivative |
|
$ |
1,493,868 |
|
|
$ |
1,462,592 |
|
Other liabilities: |
|
|
|
|
|
|
|
|
AFS embedded derivative |
|
|
419 |
|
|
|
432 |
|
|
|
|
|
|
|
|
|
|
$ |
1,494,287 |
|
|
$ |
1,463,024 |
|
|
|
|
|
|
|
|
The change in fair value of derivative instruments included in the Companys Consolidated
Statements of Operations is as follows:
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
Revenues: |
|
|
|
|
|
|
|
|
Net investment gains: |
|
|
|
|
|
|
|
|
Call options |
|
$ |
54,151 |
|
|
$ |
36,694 |
|
Futures contracts |
|
|
11,162 |
|
|
|
10,874 |
|
|
|
|
65,313 |
|
|
|
47,568 |
|
Net investment income: |
|
|
|
|
|
|
|
|
AFS embedded derivatives |
|
|
13 |
|
|
|
1,847 |
|
|
|
|
|
|
|
|
|
|
$ |
65,326 |
|
|
$ |
49,415 |
|
|
|
|
|
|
|
|
Benefits and other changes in policy reserves: |
|
|
|
|
|
|
|
|
FIA embedded derivatives |
|
$ |
31,276 |
|
|
$ |
55,553 |
|
|
|
|
|
|
|
|
The Company has FIA contracts that permit the holder to elect an interest rate return or an
equity market component, where interest credited to the contracts is linked to the performance of
various equity indices such as the S&P 500, Dow Jones Industrials or the NASDAQ 100 Index. This
feature represents an embedded derivative under the Derivatives and Hedging Topic of the FASB ASC.
The FIA embedded derivative is valued at fair value and included in the liability for
contractholder funds on the Companys Consolidated Balance Sheets with changes in fair value
included as a component of benefits and other changes in policy reserves in the Companys
Consolidated Statements of Operations.
F-63
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
When FIA deposits are received, a portion of the deposit is used to purchase derivatives consisting
of a combination of call options and futures contracts on the applicable market indices to fund the
index credits due to FIA contractholders. The majority of all such call options are one year
options purchased to match the funding requirements of the underlying policies. On the respective
anniversary dates of the index policies, the index used to compute the annual index credit is reset
and the Company purchases new one, two or three year call options to fund the next index credit.
The Company manages the cost of these purchases through the terms of its FIA contracts, which
permit the Company to change caps or participation rates, subject to guaranteed minimums on each
contracts anniversary date. The change in the fair value of the call options and futures contracts
is designed to offset the change in the fair value of the FIA embedded derivative. The call options
and futures contracts are marked to fair value with the change in fair value included as a
component of net investment gains (losses). The change in fair value of the call options and
futures contracts includes the gains and losses recognized at the expiration of the instrument term
or upon early termination and the changes in fair value of open positions.
Other market exposures are hedged periodically depending on market conditions and the Companys
risk tolerance. The Companys FIA hedging strategy economically hedges the equity returns and
exposes the Company to the risk that unhedged market exposures result in divergence between changes
in the fair value of the liabilities and the hedging assets. The Company uses a variety of
techniques including direct estimation of market sensitivities and value-at-risk to monitor this
risk daily. The Company intends to continue to adjust the hedging strategy as market conditions
and the Companys risk tolerance change.
The Company is exposed to credit loss in the event of nonperformance by its counterparties on the
call options and reflects assumptions regarding this nonperformance risk in the fair value of the
call options. The nonperformance risk is the net counterparty exposure based on the fair value of
the open contracts less collateral held. The credit risk associated with such agreements is
minimized by purchasing such agreements from financial institutions with ratings above A3 from
Moodys Investor Services or A- from Standard and Poors Corporation. Additionally, the Company
maintains a policy of requiring all derivative contracts to be governed by an International Swaps
and Derivatives Association (ISDA) Master Agreement.
Information regarding the Companys exposure to credit loss on the call options it holds is
presented in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2011 |
|
|
December 31, 2010 |
|
|
|
Credit |
|
Notional |
|
|
Fair |
|
|
Collateral |
|
|
Notional |
|
|
Fair |
|
|
Collateral |
|
Counterparty |
|
Rating |
|
Amount |
|
|
Value |
|
|
Held |
|
|
Amount |
|
|
Value |
|
|
Held |
|
Barclays Bank |
|
Aa3 |
|
$ |
203,113 |
|
|
$ |
9,040 |
|
|
$ |
|
|
|
$ |
172,190 |
|
|
$ |
5,827 |
|
|
$ |
|
|
Credit Suisse |
|
Aa1 |
|
|
154,500 |
|
|
|
4,093 |
|
|
|
|
|
|
|
88,500 |
|
|
|
1,566 |
|
|
|
|
|
Bank of America |
|
A2 |
|
|
1,491,216 |
|
|
|
68,848 |
|
|
|
28,746 |
|
|
|
1,568,602 |
|
|
|
53,993 |
|
|
|
|
|
Deutsche Bank |
|
Aa3 |
|
|
1,527,765 |
|
|
|
62,867 |
|
|
|
31,000 |
|
|
|
1,624,756 |
|
|
|
50,286 |
|
|
|
21,299 |
|
Morgan Stanley |
|
A2 |
|
|
1,779,408 |
|
|
|
63,679 |
|
|
|
39,385 |
|
|
|
1,654,620 |
|
|
|
49,796 |
|
|
|
25,924 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
5,156,002 |
|
|
$ |
208,527 |
|
|
$ |
99,131 |
|
|
$ |
5,108,668 |
|
|
$ |
161,468 |
|
|
$ |
47,223 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company holds cash and cash equivalents received from counterparties for call option
collateral, which is included in other liabilities on the Companys Consolidated Balance Sheets.
This call option collateral limits the maximum amount of loss due to credit risk that the Company
would incur if parties to the call options failed completely to perform according to the terms of
the contracts to $109,396 and $114,245 at March 31, 2011 and December 31, 2010, respectively.
F-64
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
The Company is required to maintain minimum ratings as a matter of routine practice in its ISDA
agreements. Under some ISDA agreements, the Company has agreed to maintain certain financial
strength ratings. A downgrade below these levels could result in termination of the open
derivative contracts between the parties, at which time any amounts payable by the Company or the
counterparty would be dependent on the market value of the underlying derivative contracts.
Downgrades of the Company have given multiple counterparties the right to terminate ISDA
agreements. No ISDA agreements have been terminated, although the counterparties have reserved the
right to terminate the ISDA agreements at any time. In certain transactions, the Company and the
counterparty have entered into a collateral support agreement requiring either party to post
collateral when the net exposures exceed pre-determined thresholds. These thresholds vary by
counterparty and credit rating. Downgrades of the Companys ratings have increased the threshold
amount in the Companys collateral support agreements, reducing the amount of collateral held and
increasing the credit risk to which the Company is exposed.
The Company held 1,996 and 2,915 futures contracts at March 31, 2011 and December 31, 2010,
respectively. The fair value of futures contracts represents the cumulative unsettled variation
margin. The Company provides cash collateral to the counterparties for the initial and variation
margin on the futures contracts which is included in cash and cash equivalents in the Companys
Consolidated Balance Sheets. The amount of collateral held by the counterparties for such
contracts at March 31, 2011 and December 31, 2010 was $9,069 and $12,925, respectively.
As of March 31, 2011 and December 31, 2010, the Company owned one debt security that contained a
credit default swap. This embedded derivative has been bifurcated from its host contract, marked
to fair value and included in other liabilities on the Companys Consolidated Balance Sheets with
the change in fair value included as a component of net investment income on the Companys
Consolidated Statements of Operations. This credit default swap allows the investor to put back to
the Company a portion of the securitys par value upon the occurrence of a default event by the
bond issuer. A default event is defined as a bankruptcy, failure to pay, obligation acceleration,
or restructuring. Similar to other debt instruments, the Companys maximum principal loss is
limited to the original investment of $959 and $989 at March 31, 2011 and December 31, 2010,
respectively. As of March 31, 2010 the Company owned four debt securities that contained a credit
default swap. Three of these securities were sold subsequent to March 31, 2010. The change in
fair value for these four securities was included as a component of net investment income on the
Companys Consolidated Statements of Operations for the three months ended March 31, 2010.
NOTE 5: FAIR VALUE OF FINANCIAL INSTRUMENTS
The Companys financial assets and liabilities carried at fair value have been classified, for
disclosure purposes, based on a hierarchy defined by FASB ASC Topic 820 Fair Value Measurements
and Disclosures. The hierarchy gives the highest ranking to fair values determined using
unadjusted quoted prices in active markets for identical assets and liabilities (Level 1) and the
lowest ranking to fair values determined using methodologies and models with unobservable inputs
(Level 3). An assets or a liabilitys classification is based on the lowest level input that is
significant to its measurement. For example, a Level 3 fair value measurement may include inputs
that are both observable (Levels 1 and 2) and unobservable (Level 3). The three-level hierarchy
for fair value measurement is defined in Note 2. The following table provides information as of
March 31, 2011 and December 31, 2010 about the Companys financial assets and liabilities measured
at fair value on a recurring basis.
F-65
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2011 |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed maturity securities available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporates |
|
$ |
|
|
|
$ |
11,358,439 |
|
|
$ |
185,169 |
|
|
$ |
11,543,608 |
|
RMBS |
|
|
|
|
|
|
853,912 |
|
|
|
20,557 |
|
|
|
874,469 |
|
CMBS |
|
|
|
|
|
|
633,161 |
|
|
|
159 |
|
|
|
633,320 |
|
Hybrids |
|
|
|
|
|
|
696,010 |
|
|
|
8,306 |
|
|
|
704,316 |
|
ABS |
|
|
|
|
|
|
139,985 |
|
|
|
399,967 |
|
|
|
539,952 |
|
U.S. Government |
|
|
221,071 |
|
|
|
|
|
|
|
|
|
|
|
221,071 |
|
Municipal |
|
|
|
|
|
|
708,512 |
|
|
|
61 |
|
|
|
708,573 |
|
Equity securities available-for-sale |
|
|
|
|
|
|
296,201 |
|
|
|
|
|
|
|
296,201 |
|
Derivative instruments- call options |
|
|
|
|
|
|
208,527 |
|
|
|
|
|
|
|
208,527 |
|
Other assets futures contracts |
|
|
|
|
|
|
1,681 |
|
|
|
|
|
|
|
1,681 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets at fair value |
|
$ |
221,071 |
|
|
$ |
14,896,428 |
|
|
$ |
614,219 |
|
|
$ |
15,731,718 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FIA embedded derivatives |
|
$ |
|
|
|
$ |
|
|
|
$ |
1,493,868 |
|
|
$ |
1,493,868 |
|
AFS embedded derivatives |
|
|
|
|
|
|
|
|
|
|
419 |
|
|
|
419 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities at fair value |
|
$ |
|
|
|
$ |
|
|
|
$ |
1,494,287 |
|
|
$ |
1,494,287 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2010 |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed maturity securities available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporates |
|
$ |
|
|
|
$ |
11,452,989 |
|
|
$ |
197,058 |
|
|
$ |
11,650,047 |
|
RMBS |
|
|
|
|
|
|
880,495 |
|
|
|
20,676 |
|
|
|
901,171 |
|
CMBS |
|
|
|
|
|
|
747,154 |
|
|
|
183 |
|
|
|
747,337 |
|
Hybrids |
|
|
|
|
|
|
764,772 |
|
|
|
8,034 |
|
|
|
772,806 |
|
ABS |
|
|
|
|
|
|
164,318 |
|
|
|
355,807 |
|
|
|
520,125 |
|
U.S. Government |
|
|
226,617 |
|
|
|
|
|
|
|
|
|
|
|
226,617 |
|
Municipal |
|
|
|
|
|
|
543,374 |
|
|
|
|
|
|
|
543,374 |
|
Equity securities available-for-sale |
|
|
|
|
|
|
292,777 |
|
|
|
|
|
|
|
292,777 |
|
Derivative instruments- call options |
|
|
|
|
|
|
161,468 |
|
|
|
|
|
|
|
161,468 |
|
Other assets futures contracts |
|
|
|
|
|
|
2,309 |
|
|
|
|
|
|
|
2,309 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets at fair value |
|
$ |
226,617 |
|
|
$ |
15,009,656 |
|
|
$ |
581,758 |
|
|
$ |
15,818,031 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FIA embedded derivatives |
|
$ |
|
|
|
$ |
|
|
|
$ |
1,462,592 |
|
|
$ |
1,462,592 |
|
AFS embedded derivatives |
|
|
|
|
|
|
|
|
|
|
432 |
|
|
|
432 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities at fair value |
|
$ |
|
|
|
$ |
|
|
|
$ |
1,463,024 |
|
|
$ |
1,463,024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-66
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
The following tables summarize changes to the Companys financial instruments carried at fair
value and classified within Level 3 of the fair value hierarchy for the periods presented. This
summary excludes any impact of amortization of DAC, PVIF, and DSI. The gains and losses below may
include changes in fair value due in part to observable inputs that are a component of the
valuation methodology.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at |
|
|
|
|
|
|
|
|
|
|
Net |
|
|
|
|
|
|
Balance at |
|
|
|
beginning |
|
|
Total realized and |
|
|
purchases, |
|
|
Net |
|
|
end of |
|
|
|
of period |
|
|
unrealized gains (losses) |
|
|
sales, |
|
|
transfer in |
|
|
period |
|
For the three months |
|
January 1, |
|
|
Included in |
|
|
Included |
|
|
issuances & |
|
|
(out) of |
|
|
March 31, |
|
ended March 31, 2011 |
|
2011 |
|
|
net income |
|
|
in OCI |
|
|
settlements |
|
|
Level 3 (a) |
|
|
2011 |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed maturity securities
available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporates |
|
$ |
197,058 |
|
|
$ |
404 |
|
|
$ |
(6,641 |
) |
|
$ |
(5,666 |
) |
|
$ |
14 |
|
|
$ |
185,169 |
|
RMBS |
|
|
20,676 |
|
|
|
|
|
|
|
1,034 |
|
|
|
(1,153 |
) |
|
|
|
|
|
|
20,557 |
|
CMBS |
|
|
183 |
|
|
|
|
|
|
|
(24 |
) |
|
|
|
|
|
|
|
|
|
|
159 |
|
Hybrids |
|
|
8,034 |
|
|
|
|
|
|
|
272 |
|
|
|
|
|
|
|
|
|
|
|
8,306 |
|
ABS |
|
|
355,807 |
|
|
|
9,700 |
|
|
|
11,857 |
|
|
|
22,603 |
|
|
|
|
|
|
|
399,967 |
|
Municipals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61 |
|
|
|
61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets at fair value |
|
$ |
581,758 |
|
|
$ |
10,104 |
|
|
$ |
6,498 |
|
|
$ |
15,784 |
|
|
$ |
75 |
|
|
$ |
614,219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed indexed annuities |
|
$ |
1,462,592 |
|
|
$ |
31,276 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,493,868 |
|
AFS embedded derivatives |
|
|
432 |
|
|
|
(13 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
419 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities at fair value |
|
$ |
1,463,024 |
|
|
$ |
31,263 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,494,287 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at |
|
|
|
|
|
|
|
|
|
|
Net |
|
|
|
|
|
|
Balance |
|
|
|
beginning |
|
|
Total realized and |
|
|
purchases, |
|
|
Net |
|
|
at end of |
|
|
|
of period |
|
|
unrealized gains (losses) |
|
|
sales, |
|
|
transfer in |
|
|
period |
|
For the three months |
|
January 1, |
|
|
Included in |
|
|
Included |
|
|
issuances & |
|
|
(out) of |
|
|
March 31, |
|
ended March 31, 2010 |
|
2010 |
|
|
net income |
|
|
in OCI |
|
|
settlements |
|
|
Level 3 (a) |
|
|
2010 |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed maturity securities
available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporates |
|
$ |
302,064 |
|
|
$ |
6,383 |
|
|
$ |
1,588 |
|
|
$ |
(14,683 |
) |
|
$ |
23,146 |
|
|
$ |
318,498 |
|
RMBS |
|
|
4,384 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,237 |
|
|
|
22,621 |
|
CMBS |
|
|
20,701 |
|
|
|
|
|
|
|
1,000 |
|
|
|
(3,313 |
) |
|
|
370 |
|
|
|
18,758 |
|
Hybrids |
|
|
10,996 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,564 |
|
|
|
20,560 |
|
ABS |
|
|
324,057 |
|
|
|
|
|
|
|
4,774 |
|
|
|
5,617 |
|
|
|
9,176 |
|
|
|
343,624 |
|
Equity securities
available-for-sale |
|
|
6,694 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,694 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets at fair value |
|
$ |
668,896 |
|
|
$ |
6,383 |
|
|
$ |
7,362 |
|
|
$ |
(12,379 |
) |
|
$ |
53,799 |
|
|
$ |
724,061 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed indexed annuities |
|
$ |
1,420,352 |
|
|
$ |
55,553 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,475,905 |
|
AFS embedded derivatives |
|
|
13,770 |
|
|
|
(1,847 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,923 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities at fair value |
|
$ |
1,434,122 |
|
|
$ |
53,706 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,487,828 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
The net transfers in and out of Level 3 in 2011 and 2010 were exclusively to or from Level 2. |
F-67
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
The following table presents the gross components of purchases, sales, and settlements, net, of Level 3 financial instruments
for the three months ended March 31, 2011. There were no issuances during this period.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net purchases, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
sales, issuances |
|
|
|
Purchases |
|
|
Sales |
|
|
Settlements |
|
|
& settlements |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed maturity
securities
available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporates |
|
$ |
|
|
|
$ |
(5,666 |
) |
|
$ |
|
|
|
$ |
(5,666 |
) |
RMBS |
|
|
|
|
|
|
|
|
|
|
(1,153 |
) |
|
|
(1,153 |
) |
ABS |
|
|
50,549 |
|
|
|
(17,544 |
) |
|
|
(10,402 |
) |
|
|
22,603 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
50,549 |
|
|
$ |
(23,210 |
) |
|
$ |
(11,555 |
) |
|
$ |
15,784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets and liabilities not carried at fair value include accrued investment income,
due to affiliates, due from affiliates, and portions of other liabilities. The fair values of these
financial instruments approximate their carrying values due to their short duration. Financial
instruments not carried at fair value also include investment contracts which are comprised of
deferred annuities, FIAs and immediate annuities. The Company estimates the fair values of
investment contracts based on expected future cash flows, discounted at their current market rates.
The carrying value of investment contracts was $12,394,800 and $12,563,045 as of March 31, 2011 and
December 31, 2010, respectively. The fair value of investment contracts was $11,014,154 and
$11,027,282 as of March 31, 2011 and December 31, 2010, respectively.
The fair value of the Companys fixed and fixed indexed annuity contracts is based on their
approximate account values.
The fair value of the Companys $248,505 note payable to affiliate approximates its book value.
NOTE 6: TRANSACTIONS WITH AFFILIATES
Certain of the Companys investments were managed by various affiliated companies of OM. These
agreements were terminated late in 2010. Fees incurred in connection with these services
(excluding any overall intercompany allocations) totaled approximately $1,441 for the three months
ended March 31, 2010 (prior to termination of the agreements).
The Company held five long-term notes from affiliated companies of OM as of December 31, 2010 which
were classified as Notes receivable from affiliates including accrued interest on the
Consolidated Balance Sheets. These notes had an actual cost totaling $76,000 with interest rates
ranging from 5.95% to 8.30%
These long-term notes were repaid in full on March 31, 2011, when the Company received cash equal
to the outstanding principal balance of $76,000 plus accrued interest of $1,541. During the three
months ended March 31, 2010 the Company received an interest payment of $694 on these long-term
notes.
F-68
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
These long-term notes were comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
Accrued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest |
|
|
Interest at |
|
|
|
|
|
|
|
|
|
|
12/31/10 |
|
Actual Cost |
|
|
|
|
Rate |
|
|
12/31/10 |
|
|
Acquired Date |
|
|
Maturity Date |
|
|
Receivable |
|
$ |
30,000 |
|
|
|
|
|
5.9 |
% |
|
$ |
4 |
|
|
|
12/15/2005 |
|
|
|
12/31/2013 |
|
|
$ |
30,004 |
|
|
10,000 |
|
|
|
|
|
6.1 |
% |
|
|
2 |
|
|
|
12/18/2006 |
|
|
|
12/17/2014 |
|
|
|
10,002 |
|
|
10,000 |
|
|
|
|
|
8.3 |
% |
|
|
2 |
|
|
|
12/22/2008 |
|
|
|
12/31/2015 |
|
|
|
10,002 |
|
|
10,000 |
|
|
|
|
|
7.0 |
% |
|
|
2 |
|
|
|
12/18/2009 |
|
|
|
12/31/2016 |
|
|
|
10,002 |
|
|
16,000 |
|
|
|
|
|
7.0 |
% |
|
|
247 |
|
|
|
9/25/2006 |
|
|
|
9/25/2014 |
|
|
|
16,247 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
76,000 |
|
|
|
|
|
|
|
|
$ |
257 |
|
|
|
|
|
|
|
|
|
|
$ |
76,257 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company has certain outstanding long-term notes which were due to the former parent,
OMGUK, which are classified as Notes payable to affiliate, including accrued interest on the
Consolidated Balance Sheets. OMGUK assigned its interest in these notes to Harbinger F&G in
connection with the sale of the Company. See Note 11. The components were as follows:
|
|
|
|
|
|
|
|
|
|
|
March 31, 2011 |
|
|
December 31, 2010 |
|
Term note principal |
|
$ |
225,000 |
|
|
$ |
225,000 |
|
Term note accrued interest |
|
|
2,048 |
|
|
|
19,584 |
|
Credit facility principal |
|
|
21,296 |
|
|
|
|
|
Credit facility accrued interest |
|
|
161 |
|
|
|
|
|
|
|
|
Total payable |
|
$ |
248,505 |
|
|
$ |
244,584 |
|
|
|
|
On February 25, 2009, the Company borrowed $225,000 under a term loan agreement with OMGUK
which bears interest at 10.24%, payable annually on February 28. The term loan is due on February
28, 2014.
Also on February 25, 2009, the Company entered into a $100,000 revolving credit facility with OMGUK
under which borrowings bear interest at the three month LIBOR plus 8.18% and are due on February
28, 2014. During February 2011 and 2010 the Company borrowed $21,296 and $23,616, respectively,
against this revolving credit facility to pay interest on the term loan. As of March 31, 2011, the
$21,296 borrowing remained outstanding. In December 2010 the Company repaid the February 2010
revolving credit facility borrowing in full with a total payment of $25,275 ($23,616 of principal
and $1,659 in accrued interest). Accordingly, as of December 31, 2010, there were no outstanding
borrowings under this revolving credit facility.
F-69
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
NOTE 7: OTHER LIABILITIES
The components of other liabilities were as follows:
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2011 |
|
|
As of December 31, 2010 |
|
Call options collateral held |
|
$ |
99,131 |
|
|
$ |
47,223 |
|
Retained asset account |
|
|
196,557 |
|
|
|
191,065 |
|
Deferred reinsurance revenue |
|
|
39,972 |
|
|
|
43,577 |
|
Derivative financial instruments liabilities |
|
|
419 |
|
|
|
432 |
|
Other |
|
|
155,490 |
|
|
|
109,542 |
|
|
|
|
|
|
|
|
Total Other liabilities |
|
$ |
491,569 |
|
|
$ |
391,839 |
|
|
|
|
|
|
|
|
NOTE 8: INCOME TAXES
The effective tax rate is a ratio of tax expense over pre-tax income (loss). The effective tax rate
was (165.7)% and (353.6)% for the three months ended March 31, 2011 and 2010, respectively. The
effective tax rate on pre-tax income (loss) from operations was different than the prevailing
corporate federal income tax rate. Differences in the effective rate and the U.S. statutory rate
of 35% were mainly the result of a reduction in the valuation allowance.
The application of GAAP requires the Company to evaluate the recoverability of its deferred tax
assets and establish a valuation allowance if necessary, to reduce the Companys deferred tax asset
to an amount that is more likely than not to be realizable. Considerable judgment and the use of
estimates are required in determining whether a valuation allowance is necessary, and if so, the
amount of such valuation allowance. In evaluating the need for a valuation allowance, the Company
considers many factors, including: the nature and character of the deferred tax assets and
liabilities; taxable income in prior carryback years; future reversals of temporary differences;
the length of time carryovers can be utilized; and any tax planning strategies the Company would
employ to avoid a tax benefit from expiring unused.
As of March 31, 2011 and December 31, 2010, the Company does not believe that it is more likely
than not that its capital losses, capital related investment deferred tax assets, and certain net
operating losses will be fully utilized. Accordingly, valuation allowances of $76,255 and $87,068
as of March 31, 2011 and December 31, 2010, respectively, were set up against those deferred tax
assets. A change in the valuation allowance of $(750) and $(43,137) was recorded as a component of
other comprehensive income in shareholders equity and $(10,063) and $(81,483) was recorded in the
Consolidated Statement of Operations for the three months ended March 31, 2011 and 2010,
respectively, to record the change in the estimated recoverable deferred tax asset. Certain tax attributes will become annually limited in terms of realization as
a consequence of the acquisition of the Company by Harbinger F&G from OMGUK. See Note 11.
NOTE 9: ACCUMULATED OTHER COMPREHENSIVE INCOME
Net unrealized gains and losses on investment securities classified as AFS are reduced by deferred
income taxes and adjustments to DAC, PVIF and DSI that would have resulted had such gains and
losses been realized. Net unrealized gains and losses on AFS investment securities reflected as a
separate component of accumulated other comprehensive income were as follows as of March 31, 2011
and December 31, 2010:
F-70
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2011 |
|
|
As of December 31, 2010 |
|
Net unrealized investment gains, net of tax |
|
|
|
|
|
|
|
|
Unrealized investments gains |
|
$ |
347,079 |
|
|
$ |
273,459 |
|
Adjustments to DAC, PVIF and DSI |
|
|
(311,641 |
) |
|
|
(226,657 |
) |
Deferred tax valuation allowance |
|
|
(1,251 |
) |
|
|
(2,001 |
) |
Deferred income tax liability |
|
|
(12,478 |
) |
|
|
(16,354 |
) |
|
|
|
|
|
|
|
Net unrealized investment gains, net of tax |
|
|
21,709 |
|
|
|
28,447 |
|
Other, net of tax |
|
|
(494 |
) |
|
|
(784 |
) |
|
|
|
|
|
|
|
Accumulated other comprehensive income,
net of tax |
|
$ |
21,215 |
|
|
$ |
27,663 |
|
|
|
|
|
|
|
|
Changes in net unrealized gains and losses on investment securities classified as AFS
recognized in other comprehensive income and loss for the three months ended March 31, 2011 and
2010 were as follows:
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
Changes in unrealized investment gains: |
|
|
|
|
|
|
|
|
Changes in unrealized investment gains
before reclassification adjustment |
|
$ |
76,739 |
|
|
$ |
415,873 |
|
Net reclassification adjustment for gains included
in net income |
|
|
(19,172 |
) |
|
|
(58,255 |
) |
|
|
|
|
|
|
|
Changes in unrealized investment gains
after reclassification adjustment |
|
|
57,567 |
|
|
|
357,618 |
|
Adjustments to DAC, PVIF and DSI |
|
|
(71,018 |
) |
|
|
(181,218 |
) |
Changes in deferred tax valuation allowance |
|
|
750 |
|
|
|
43,137 |
|
Changes in deferred income tax asset/liability |
|
|
4,606 |
|
|
|
(61,740 |
) |
|
|
|
|
|
|
|
Changes in net unrealized investment
(losses) gains, net of tax |
|
|
(8,095 |
) |
|
|
157,797 |
|
|
|
|
|
|
|
|
Changes in non-credit related OTTI recognized in OCI: |
|
|
|
|
|
|
|
|
Changes in non-credit related OTTI |
|
|
16,053 |
|
|
|
(1,076 |
) |
Adjustments to DAC, PVIF and DSI |
|
|
(13,966 |
) |
|
|
655 |
|
Changes in deferred income tax asset/liability |
|
|
(730 |
) |
|
|
147 |
|
|
|
|
|
|
|
|
Changes in non-credit related OTTI, net of tax |
|
|
1,357 |
|
|
|
(274 |
) |
|
|
|
|
|
|
|
Other, net of tax |
|
|
290 |
|
|
|
243 |
|
|
|
|
|
|
|
|
Other comprehensive (loss) income, net of tax |
|
$ |
(6,448 |
) |
|
$ |
157,766 |
|
|
|
|
|
|
|
|
NOTE 10: COMMITMENTS AND CONTINGENCIES
Commitments
The Company leases office space under non-cancelable operating leases that expire in May 2021. The
Company also leases office furniture and office equipment under noncancelable operating leases that
expire in 2012. The Company is not involved in any material sale-leaseback transactions. For the
three months ended March 31, 2011 and 2010, rent expense was $524 and $586, respectively.
F-71
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
At March 31, 2011, the minimum rental commitments under the non-cancelable leases are as follows:
|
|
|
|
|
Years Ending December 31: |
|
Amount |
|
2011 (nine months) |
|
$ |
1,692 |
|
2012 |
|
|
2,031 |
|
2013 |
|
|
1,967 |
|
2014 |
|
|
2,026 |
|
2015 |
|
|
2,026 |
|
Thereafter |
|
|
12,659 |
|
|
|
|
|
Total |
|
$ |
22,401 |
|
|
|
|
|
The Company subleases a portion of its office space under a non-cancelable lease which expires in
May 2011. The minimum aggregate rental commitment on this sublease is $143. The total rental
amount to be received by the Company under this sublease is $64.
Contingencies
Business Concentration, Significant Risks and Uncertainties
Financial markets in the United States and elsewhere have experienced extreme volatility and
disruption for more than two years, due largely to the stresses affecting the global banking
system. Like other life insurers, the Company has been adversely affected by these conditions.
The Company is exposed to financial and capital markets risk, including changes in interest rates
and credit spreads which have had an adverse effect on the Companys results of operations,
financial condition and liquidity. As detailed in the following
paragraph, the Company expects
to continue to face challenges and uncertainties that could adversely affect the Companys results
of operations and financial condition.
The Companys exposure to interest rate risk relates primarily to the market price and cash flow
variability associated with changes in interest rates. A rise in interest rates, in the absence of
other countervailing changes, will increase the net unrealized loss position of the Companys
investment portfolio and, if long-term interest rates rise dramatically within a six to twelve
month time period, certain of the Companys products may be exposed to disintermediation risk.
Disintermediation risk refers to the risk that policyholders may surrender their contracts in a
rising interest rate environment, requiring the Company to liquidate assets in an unrealized loss
position. This risk is mitigated to some extent by the high level of surrender charge protection
provided by the Companys products.
Regulatory and Litigation Matters
The Company is assessed amounts by the state guaranty funds to cover losses to policyholders of
insolvent or rehabilitated insurance companies. Those mandatory assessments may be partially
recovered through a reduction in future premium taxes in certain states. At March 31, 2011 and
December 31, 2010, the Company has accrued $6,995 and $7,225 for guaranty fund assessments,
respectively. Future premium tax deductions at March 31, 2011 and December 31, 2010 are estimated
at $4,632 and $4,622, respectively.
On April 19, 2010, the federal court approved a settlement of litigation related to an asserted
class action Ow/Negrete v. Fidelity & Guaranty Life Insurance Company pending in the United States District Court, Central District of California. The
Settlement Agreement Order became final on July 1, 2010 and provides for relief which is available
to persons age 65 and older
F-72
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
who purchased certain deferred annuities with surrender charges of 7 years or greater, with the
exception of multi-year guaranteed annuities. The estimated cost for the settlement is $11,500, of
which $10,300 was paid in 2010. The Company had previously established a liability for the
estimated cost of this settlement and, therefore, the settlement did not have a material effect on
the Companys results of operations in 2010.
In the ordinary course of its business, the Company is involved in various pending or threatened
legal proceedings, including purported class actions, arising from the conduct of business. In
some instances, these proceedings include claims for unspecified or substantial punitive damages
and similar types of relief in addition to amounts for alleged contractual liability or requests
for equitable relief. In the opinion of management and in light of existing insurance, reinsurance
and established reserves, such litigation is not expected to have a material adverse effect on the
Companys financial position, although it is possible that the results of operations could be
materially affected by an unfavorable outcome in any one annual period.
NOTE 11: SUBSEQUENT EVENTS
The Company evaluated all events and transactions that occurred after March 31, 2011 through June
15, 2011, the date these financial statements were available to be issued. During this period, the
Company did not have any material recognizable subsequent events; however, the Company did have
unrecognizable subsequent events as discussed below:
Purchase agreement involving the Company
On April 6, 2011, pursuant to the First Amended and Restated Stock Purchase Agreement, dated as of
February 17, 2011 (the F&G Stock Purchase Agreement), between Harbinger F&G and OMGUK, Harbinger
F&G acquired from OMGUK all of the outstanding shares of capital stock of the Company and OMGUKs
interest in certain notes receivable from the Company in consideration for $350,000, which could be
reduced by up to $50,000 post closing if certain regulatory approval is not received. The
Companys obligation to OMGUK under the notes, including interest, was $248,505 at March 31, 2011
and was assigned to Harbinger F&G concurrently with the closing of the transaction pursuant to
terms of a Deed of Novation. Approval of the transaction was received from the Maryland Insurance
Administration on March 31, 2011 and from the New York State Insurance Department on April 1, 2011.
Prior to the closing of the sale transaction, OMGUK financed a total of $775,000 of statutory
reserves ceded to Old Mutual Reassurance (Ireland) Ltd. (OM Re) with a letter of credit (See Note
6 for a description of other indebtedness). OMGUK will continue to provide this financing after
closing in the following manner:
|
|
|
Statutory reserves of $280,000 ceded to OM Re on annuity business will be financed by
OMGUK through letters of credit. This requirement for reserves is expected to decrease
significantly over the next few years. |
|
|
|
OMGUK will act as the legal guarantor of up to $535,000 of statutory reserves
previously ceded to OM Re on the life insurance business until December 31, 2012.
Harbinger F&G also serves as a guarantor. |
As part of the transaction the long-term notes from affiliated companies of OM, discussed in Note 6
were settled for the principal amount plus accrued interest.
The Company possesses certain tax attributes, including the net operating loss carryforwards,
capital loss carryforwards and tax credit carryforwards discussed in Note 8, which will become
annually limited in
F-73
FIDELITY & GUARANTY LIFE HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2011
(DOLLARS IN THOUSANDS)
terms of realization as a consequence of the acquisition of the Company by Harbinger F&G from
OMGUK.
Additionally, the F&G Stock Purchase Agreement between Harbinger F&G and OMGUK includes a
Guarantee and Pledge Agreement which creates certain obligations for the Company as a grantor and
also grants a security interest to OMGUK of the Companys equity interest in FGL Insurance in the event
that Harbinger F&G fails to perform in accordance with the terms of the F&G Stock Purchase
Agreement.
Reinsurance transactions
On April 7, 2011, FGL Insurance recaptured all of the life insurance business ceded to OM Re. OM Re
transferred assets with a fair value of $664,132 to FGL Insurance in settlement of all of OM Res
obligations under these reinsurance agreements. On April 7, 2011, FGL Insurance re-ceded on a coinsurance
basis a significant portion of this business to a newly-formed, wholly-owned captive reinsurance
company, Raven Reinsurance Company (Raven Re), domiciled in Vermont. Raven Re was capitalized by
a $250 capital contribution from FGL Insurance and a surplus note issued to OMGUK in the principal amount
of $95,000. Raven Re will finance up to $535,000 of the reserves for this business with a letter
of credit facility provided by a financial institution and guaranteed by OMGUK and Harbinger F&G.
On January 26, 2011, Harbinger F&G entered into a commitment agreement with an unaffiliated
reinsurer committing FGL Insurance to enter into two amendments to an existing treaty with the
unaffiliated reinsurer. On April 8, 2011, FGL Insurance also ceded significantly all of the remaining
life insurance business that it had retained to the unaffiliated reinsurance company under the
first of the two amendments with the unaffiliated reinsurer. FGL Insurance transferred assets with a fair
value of $423,673 to the unaffiliated entity and received a ceding commission of $139,600. Under
the terms of the commitment agreement Harbinger F&G could make an election between two versions of
the third amendment to the existing treaty. On April 26, 2011, Harbinger F&G elected the amendment
that commits FGL Insurance to cede to this unaffiliated reinsurance company all of the business currently
reinsured with Raven Re by November 30, 2012, subject to regulatory approval. The third amendment is intended to mitigate the risk associated with Harbinger
F&Gs obligation under the F&G Stock Purchase
Agreement to replace the Raven Re reserve facility by December 31, 2012.
F-74
exv99w2
Exhibit 99.2
Pro Forma Financial Information
UNAUDITED
PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
The following unaudited pro forma condensed combined financial
statements for the year ended September 30, 2010 and for
the six-month period ended April 3, 2011, the date of the
latest publicly available financial information of Harbinger Group,
Inc. (HGI, we, us,
or our), gives effect to
(i) the full-period effect of the acquisition of Spectrum Brands Holdings, Inc. (Spectrum Brands Holdings) by HGI (the Spectrum Brands Acquisition), reflecting the full-period effect of the
merger of Spectrum Brands, Inc. (Spectrum Brands) and
Russell Hobbs, Inc. (Russell Hobbs), referred to herein
as the SB/RH Merger, and the inclusion of HGIs results of operations for
the period prior to the June 16, 2010 common control
transaction (explained further below), (ii) the acquisition of
Fidelity & Guaranty Life Holdings, Inc. (F&G Holdings) by HGI (the Fidelity & Guaranty Acquisition) and (iii) the
full-period effect of the issuance of HGIs 10.625% senior
secured notes in November 2010 (the
Initial Notes Issuance).
The unaudited pro forma condensed combined financial statements
shown below reflect historical financial information and have
been prepared on the basis that, under Accounting Standards
Codification (ASC) Topic 805: Business Combinations
(ASC 805), the Spectrum Brands Acquisition was
accounted for as a transaction between entities under common
control, as reflected in our retrospectively adjusted
consolidated financial statements referred to herein, and the
Fidelity & Guaranty Acquisition is accounted for under
the acquisition method of accounting. Spectrum Brands (which was
the accounting acquirer and predecessor in the SB/RH Merger) was
considered our accounting predecessor and the receiving entity
of HGI in the Spectrum Brands Acquisition since, during the
historical periods presented, Spectrum Brands was an operating
business and HGI was not. Accordingly, our historical financial
statements were retrospectively adjusted to reflect those of
Spectrum Brands prior to the June 16, 2010 date that common
control was first established over Spectrum Brands Holdings and
HGI as a result of the SB/RH Merger, and the combination of
Spectrum Brands Holdings and HGI thereafter. The pre-common
control results of operations of HGI have been included on a pro
forma basis to reflect the full period effect of the Spectrum
Brands Acquisition as if it occurred on October 1, 2009,
the beginning of the most recently completed fiscal year
presented herein.
The following unaudited pro forma condensed combined balance
sheet at April 3, 2011 is presented on a basis to reflect
the Fidelity & Guaranty Acquisition. The Initial Notes
Issuance is already reflected in our historical unaudited
condensed consolidated balance sheet as of April 3, 2011.
The unaudited pro forma condensed combined statement of
operations for the year ended September 30, 2010 is
presented on a basis to reflect (i) the full-period effect
of the Spectrum Brands Acquisition, reflecting the full period
effect of the SB/RH Merger and the inclusion of HGIs
results of operations for the period prior to June 16,
2010, (ii) the Fidelity and Guaranty Acquisition and
(iii) the Initial Notes Issuance, as if each had occurred on
October 1, 2009. The unaudited pro forma condensed combined
statement of operations for the six-month period ended
April 3, 2011 is presented on a basis to reflect
(i) the Fidelity and Guaranty Acquisition and (ii) the
full period effect of the Initial Notes Issuance, as if each had occurred
on October 1, 2009. Because of different fiscal year-ends,
and in order to present results for comparable periods, the
unaudited pro forma condensed combined statement of operations
for the fiscal year ended September 30, 2010 combines the
historical condensed consolidated statement of operations of HGI
for the year then ended (which includes Russell Hobbs
results of operations for the most recent three-month period
ended September 30, 2010) with the historical results
of operations of Russell Hobbs for the nine-month period ended
March 31, 2010, the last quarter end reported by Russell
Hobbs prior to the SB/RH Merger, and the historical consolidated
statement of operations of F&G Holdings for its fiscal year
ended December 31, 2010. The results of Russell Hobbs have
been excluded for the stub period from June 16, 2010, the
date of the SB/RH Merger, to July 4, 2010 for pro forma
purposes, since comparable results are included in the
historical results of operations of Russell Hobbs for the
nine-month period ended March 31, 2010. In addition, the
unaudited pro forma condensed combined statement of operations
for the six-month period ended April 3, 2011 combines the
historical condensed consolidated statement of operations of HGI
for the six-month period then ended with the derived results of
operations of F&G Holdings for the six-month period ended
December 31, 2010. The historical financial statements for
F&G Holdings includes the third and fourth calendar
quarters of 2010 in both the annual 2010 and interim 2011
unaudited pro forma condensed combined financial statements
presented herein and excludes the historical condensed
consolidated statement of operations for the three month period
ended March 31, 2011. Pro forma adjustments are made in
order to reflect the potential effect of the transactions
indicated above on the unaudited pro forma condensed combined
statements of operations.
1
The unaudited pro forma condensed combined financial statements
and the notes to the unaudited pro forma condensed combined
financial statements were based on, and should be read in
conjunction with:
|
|
|
|
|
our retrospectively adjusted historical audited consolidated
financial statements and notes thereto for the fiscal year ended
September 30, 2010 filed on Form 8-K on June 10, 2011;
|
|
|
|
our historical unaudited condensed consolidated financial
statements and notes thereto for the six-month period ended
April 3, 2011 filed on Form 10-Q on May 13, 2011;
|
|
|
|
F&G Holdings historical audited consolidated
financial statements and notes thereto for the fiscal year ended
December 31, 2010 included elsewhere in this filing; and
|
|
|
|
F&G Holdings historical unaudited condensed
consolidated financial statements and notes thereto for the
three-month period ended March 31, 2011 included elsewhere in this filing.
|
Our historical consolidated financial information has been
adjusted in the unaudited pro forma condensed combined financial
statements to give effect to pro forma events that are
(1) directly attributable to the Spectrum Brands
Acquisition, the SB/RH Merger, the Fidelity & Guaranty
Acquisition and the Initial Notes Issuance, (2) factually supportable, and (3) with
respect to the unaudited pro forma condensed combined statements
of operations, expected to have a continuing impact on our
results. The unaudited pro forma condensed combined financial
statements do not reflect any of HGIs or Spectrum Brands
Holdings managements expectations for revenue
enhancements, cost savings from the combined companys
operating efficiencies, synergies or other restructurings, or
the costs and related liabilities that would be incurred to
achieve such revenue enhancements, cost savings from operating
efficiencies, synergies or restructurings, which could result
from the SB/RH Merger.
The pro forma adjustments are based upon available
information and assumptions that the managements of HGI,
Spectrum Brands Holdings and F&G Holdings, as applicable,
believe reasonably reflect the Spectrum Brands Acquisition, the
SB/RH Merger, the Fidelity & Guaranty Acquisition and the
Initial Notes Issuance. The
unaudited pro forma condensed combined financial statements are
provided for illustrative purposes only and do not purport to
represent what our actual consolidated results of operations or
our consolidated financial position would have been had the
Spectrum Brands Acquisition, the Fidelity & Guaranty
Acquisition and other identified events occurred on the date
assumed, nor are they necessarily indicative of our future
consolidated results of operations or financial position.
2
Harbinger Group Inc. and Subsidiaries
Unaudited Pro Forma Condensed Combined Balance Sheet
As of April 3, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical |
|
|
Pro Forma Adjustments |
|
|
|
|
|
|
|
|
|
Fidelity & |
|
|
Fidelity & |
|
|
|
|
|
|
|
|
Harbinger |
|
|
Guaranty Life |
|
|
Guaranty |
|
|
|
|
Pro Forma |
|
|
|
Group Inc. |
|
|
Holdings,
Inc.(A) |
|
|
Acquisition |
|
|
Note |
|
Combined |
|
|
|
(In thousands) |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Products and Other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
469,323 |
|
|
$ |
|
|
|
$ |
(367,100 |
) |
|
(9a) |
|
$ |
102,223 |
|
Short-term investments |
|
|
67,928 |
|
|
|
|
|
|
|
|
|
|
|
|
|
67,928 |
|
Receivables, net |
|
|
413,702 |
|
|
|
|
|
|
|
|
|
|
|
|
|
413,702 |
|
Inventories, net |
|
|
561,043 |
|
|
|
|
|
|
|
|
|
|
|
|
|
561,043 |
|
Prepaid expenses and other current assets |
|
|
86,546 |
|
|
|
|
|
|
|
|
|
|
|
|
|
86,546 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
1,598,542 |
|
|
|
|
|
|
|
(367,100 |
) |
|
|
|
|
1,231,442 |
|
Properties, net |
|
|
202,043 |
|
|
|
|
|
|
|
|
|
|
|
|
|
202,043 |
|
Goodwill |
|
|
617,724 |
|
|
|
|
|
|
|
|
|
|
|
|
|
617,724 |
|
Intangible assets, net |
|
|
1,757,330 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,757,330 |
|
Deferred charges and other assets |
|
|
102,044 |
|
|
|
|
|
|
|
|
|
|
|
|
|
102,044 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,277,683 |
|
|
|
|
|
|
|
(367,100 |
) |
|
|
|
|
3,910,583 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed maturities, available-for-sale,
at fair value |
|
|
|
|
|
|
15,225,309 |
|
|
|
567,863 |
|
|
(9b) |
|
|
15,793,172 |
|
Equity securities,
available-for-sale, at fair value |
|
|
|
|
|
|
296,201 |
|
|
|
22,250 |
|
|
(9b) |
|
|
318,451 |
|
Derivative investments |
|
|
|
|
|
|
208,527 |
|
|
|
37,006 |
|
|
(9c) |
|
|
245,533 |
|
Other invested assets |
|
|
|
|
|
|
88,831 |
|
|
|
3,790 |
|
|
(9d) |
|
|
92,621 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investments |
|
|
|
|
|
|
15,818,868 |
|
|
|
630,909 |
|
|
|
|
|
16,449,777 |
|
Cash and cash equivalents |
|
|
|
|
|
|
904,688 |
|
|
|
122,342 |
|
|
(9c,f) |
|
|
1,027,030 |
|
Accrued investment income |
|
|
|
|
|
|
210,118 |
|
|
|
7,889 |
|
|
(9b) |
|
|
218,007 |
|
Deferred policy acquisition costs |
|
|
|
|
|
|
1,516,729 |
|
|
|
(1,516,729 |
) |
|
(9e,g) |
|
|
|
|
Present value of in-force |
|
|
|
|
|
|
62,182 |
|
|
|
528,233 |
|
|
(9g) |
|
|
590,415 |
|
Reinsurance recoverable |
|
|
|
|
|
|
1,842,924 |
|
|
|
(910,164 |
) |
|
(9e,j) |
|
|
932,760 |
|
Deferred tax asset, net |
|
|
|
|
|
|
164,820 |
|
|
|
33,953 |
|
|
(9h) |
|
|
198,773 |
|
Other assets |
|
|
|
|
|
|
59,051 |
|
|
|
13,749 |
|
|
(9f) |
|
|
72,800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,579,380 |
|
|
|
(1,089,818 |
) |
|
|
|
|
19,489,562 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
4,277,683 |
|
|
$ |
20,579,380 |
|
|
$ |
(1,456,918 |
) |
|
|
|
$ |
23,400,145 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Products and Other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt |
|
$ |
31,841 |
|
|
$ |
|
|
|
$ |
|
|
|
|
|
$ |
31,841 |
|
Accounts payable |
|
|
253,585 |
|
|
|
|
|
|
|
|
|
|
|
|
|
253,585 |
|
Accrued and other current liabilities |
|
|
292,932 |
|
|
|
|
|
|
|
|
|
|
|
|
|
292,932 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
578,358 |
|
|
|
|
|
|
|
|
|
|
|
|
|
578,358 |
|
Long-term debt |
|
|
2,138,604 |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,138,604 |
|
Employee benefit obligations |
|
|
97,891 |
|
|
|
|
|
|
|
|
|
|
|
|
|
97,891 |
|
Non-current deferred income taxes |
|
|
304,430 |
|
|
|
|
|
|
|
|
|
|
|
|
|
304,430 |
|
Other liabilities |
|
|
64,437 |
|
|
|
|
|
|
|
|
|
|
|
|
|
64,437 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,183,720 |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,183,720 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future policy benefits |
|
|
|
|
|
|
3,464,619 |
|
|
|
296,450 |
|
|
(9j) |
|
|
3,761,069 |
|
Contractholder funds |
|
|
|
|
|
|
14,960,245 |
|
|
|
(205,533 |
) |
|
(9e,k) |
|
|
14,754,712 |
|
Liability for policy and contract claims |
|
|
|
|
|
|
62,091 |
|
|
|
(1,691 |
) |
|
(9e) |
|
|
60,400 |
|
Note payable |
|
|
|
|
|
|
248,505 |
|
|
|
(153,505 |
) |
|
(9f,l) |
|
|
95,000 |
|
Other liabilities |
|
|
|
|
|
|
493,218 |
|
|
|
(19,837 |
) |
|
(9f,i,l) |
|
|
473,381 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,228,678 |
|
|
|
(84,116 |
) |
|
|
|
|
19,144,562 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
3,183,720 |
|
|
|
19,228,678 |
|
|
|
(84,116 |
) |
|
|
|
|
22,328,282 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock |
|
|
1,392 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,392 |
|
Additional paid-in capital |
|
|
863,176 |
|
|
|
1,754,571 |
|
|
|
(1,754,571 |
) |
|
(9m) |
|
|
863,176 |
|
Accumulated deficit |
|
|
(232,329 |
) |
|
|
(425,084 |
) |
|
|
402,984 |
|
|
(9n) |
|
|
(254,429 |
) |
Accumulated other comprehensive income |
|
|
4,550 |
|
|
|
21,215 |
|
|
|
(21,215 |
) |
|
(9o) |
|
|
4,550 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
636,789 |
|
|
|
1,350,702 |
|
|
|
(1,372,802 |
) |
|
|
|
|
614,689 |
|
Noncontrolling interest |
|
|
457,174 |
|
|
|
|
|
|
|
|
|
|
|
|
|
457,174 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity |
|
|
1,093,963 |
|
|
|
1,350,702 |
|
|
|
(1,372,802 |
) |
|
|
|
|
1,071,863 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ |
4,277,683 |
|
|
$ |
20,579,380 |
|
|
$ |
(1,456,918 |
) |
|
|
|
$ |
23,400,145 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A)
Fidelity & Guaranty Life Holdings, Inc. historical balance sheet
information is as of March 31, 2011
See accompanying notes to unaudited pro forma condensed combined financial statements.
3
Harbinger Group Inc. and Subsidiaries
Unaudited Pro Forma Condensed Combined Statement of Operations
For the Fiscal Year Ended September 30, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical |
|
|
Pro Forma Adjustments |
|
|
|
|
|
|
|
|
|
Russell |
|
|
Fidelity & |
|
|
Elimination |
|
|
HGI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Harbinger |
|
|
Hobbs, Inc. |
|
|
Guaranty Life |
|
|
of Russell |
|
|
Pre-Common Control |
|
|
SB/RH |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Group Inc. |
|
|
Nine Months |
|
|
Holdings, Inc. |
|
|
Hobbs, Inc. |
|
|
for the period from |
|
|
Merger-Related |
|
|
|
|
Fidelity & |
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
Ended |
|
|
Year Ended |
|
|
Duplicate |
|
|
October 1, 2009 to |
|
|
and Other |
|
|
|
|
Guaranty |
|
|
|
|
Initial Notes |
|
|
|
|
Pro Forma |
|
|
|
September 30, 2010 |
|
|
March 31, 2010 |
|
|
December 31, 2010 |
|
|
Information (6) |
|
|
June 15, 2010 (1) |
|
|
Adjustments |
|
|
Note |
|
Acquisition |
|
|
Note |
|
Offering |
|
|
Note |
|
Combined |
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands, except per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Products and Other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
2,567,011 |
|
|
$ |
617,281 |
|
|
$ |
|
|
|
$ |
(35,755 |
) |
|
$ |
|
|
|
$ |
|
|
|
|
|
$ |
|
|
|
|
|
$ |
|
|
|
|
|
$ |
3,148,537 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums |
|
|
|
|
|
|
|
|
|
|
219,970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(130,103 |
) |
|
(9r) |
|
|
|
|
|
|
|
|
89,867 |
|
Net investment income |
|
|
|
|
|
|
|
|
|
|
915,587 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(95,187 |
) |
|
(9p,r) |
|
|
|
|
|
|
|
|
820,400 |
|
Net investment gains |
|
|
|
|
|
|
|
|
|
|
60,117 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,128 |
|
|
(9r) |
|
|
|
|
|
|
|
|
81,245 |
|
Insurance and investment product
fees and other |
|
|
|
|
|
|
|
|
|
|
108,254 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38,063 |
|
|
(9r) |
|
|
|
|
|
|
|
|
146,317 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,303,928 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(166,099 |
) |
|
|
|
|
|
|
|
|
|
|
1,137,829 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
2,567,011 |
|
|
|
617,281 |
|
|
|
1,303,928 |
|
|
|
(35,755 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(166,099 |
) |
|
|
|
|
|
|
|
|
|
|
4,286,366 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Products and Other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold |
|
|
1,645,601 |
|
|
|
422,652 |
|
|
|
|
|
|
|
(23,839 |
) |
|
|
|
|
|
|
(2,164 |
) |
|
(7b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,042,250 |
|
Selling, general and administrative
expenses |
|
|
760,956 |
|
|
|
134,432 |
|
|
|
|
|
|
|
(11,261 |
) |
|
|
9,004 |
|
|
|
(24,594 |
) |
|
(5a,d,e) (7a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
868,537 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,406,557 |
|
|
|
557,084 |
|
|
|
|
|
|
|
(35,100 |
) |
|
|
9,004 |
|
|
|
(26,758 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,910,787 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefits and other changes in
policy reserves |
|
|
|
|
|
|
|
|
|
|
862,994 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(68,063 |
) |
|
(9r) |
|
|
|
|
|
|
|
|
794,931 |
|
Acquisition and operating expenses,
net of deferrals |
|
|
|
|
|
|
|
|
|
|
100,902 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28,341 |
|
|
(9r) |
|
|
|
|
|
|
|
|
129,243 |
|
Amortization of deferred
acquisition costs and intangibles |
|
|
|
|
|
|
|
|
|
|
273,038 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(164,484 |
) |
|
(9q) |
|
|
|
|
|
|
|
|
108,554 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,236,934 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(204,206 |
) |
|
|
|
|
|
|
|
|
|
|
1,032,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating
costs and expenses |
|
|
2,406,557 |
|
|
|
557,084 |
|
|
|
1,236,934 |
|
|
|
(35,100 |
) |
|
|
9,004 |
|
|
|
(26,758 |
) |
|
|
|
|
(204,206 |
) |
|
|
|
|
|
|
|
|
|
|
3,943,515 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(loss) |
|
|
160,454 |
|
|
|
60,197 |
|
|
|
66,994 |
|
|
|
(655 |
) |
|
|
(9,004 |
) |
|
|
26,758 |
|
|
|
|
|
38,107 |
|
|
|
|
|
|
|
|
|
|
|
342,851 |
|
Interest expense |
|
|
277,015 |
|
|
|
24,112 |
|
|
|
25,019 |
|
|
|
(3,866 |
) |
|
|
|
|
|
|
(114,323 |
) |
|
(5c) |
|
|
(19,240 |
) |
|
(9s) |
|
|
39,810 |
|
|
(10a) |
|
|
228,527 |
|
Other expense (income), net |
|
|
12,105 |
|
|
|
5,702 |
|
|
|
|
|
|
|
923 |
|
|
|
(378 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,352 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from
continuing
operations before
reorganization
items and income
taxes |
|
|
(128,666 |
) |
|
|
30,383 |
|
|
|
41,975 |
|
|
|
2,288 |
|
|
|
(8,626 |
) |
|
|
141,081 |
|
|
|
|
|
57,347 |
|
|
|
|
|
(39,810 |
) |
|
|
|
|
95,972 |
|
Reorganization items expense, net |
|
|
3,646 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,646 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from
continuing
operations before
income taxes |
|
|
(132,312 |
) |
|
|
30,383 |
|
|
|
41,975 |
|
|
|
2,288 |
|
|
|
(8,626 |
) |
|
|
141,081 |
|
|
|
|
|
57,347 |
|
|
|
|
|
(39,810 |
) |
|
|
|
|
92,326 |
|
Income tax expense (benefit) |
|
|
63,195 |
|
|
|
11,375 |
|
|
|
(130,122 |
) |
|
|
(214 |
) |
|
|
443 |
|
|
|
767 |
|
|
(5a,f) |
|
|
165,344 |
|
|
(9t) |
|
|
|
|
|
|
|
|
110,788 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
from continuing
operations |
|
|
(195,507 |
) |
|
|
19,008 |
|
|
|
172,097 |
|
|
|
2,502 |
|
|
|
(9,069 |
) |
|
|
140,314 |
|
|
|
|
|
(107,997 |
) |
|
|
|
|
(39,810 |
) |
|
|
|
|
(18,462 |
) |
Less: (Loss) income from continuing operations attributable
to noncontrolling interest |
|
|
(46,373 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3 |
) |
|
|
32,852 |
|
|
(5b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13,524 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
from continuing operations
attributable to
controlling
interest |
|
$ |
(149,134 |
) |
|
$ |
19,008 |
|
|
$ |
172,097 |
|
|
$ |
2,502 |
|
|
$ |
(9,066 |
) |
|
$ |
107,462 |
|
|
|
|
$ |
(107,997 |
) |
|
|
|
$ |
(39,810 |
) |
|
|
|
$ |
(4,938 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations
per share
attributable to
controlling
interest: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and
Diluted |
|
$ |
(1.13 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(0.04 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and
Diluted |
|
|
132,399 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
132,399 |
|
See accompanying notes to unaudited pro forma condensed combined financial statements.
4
Harbinger Group Inc. and Subsidiaries
Unaudited Pro Forma Condensed Combined Statement of Operations
For the Six Month Period Ended April 3, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical |
|
|
Pro Forma Adjustments |
|
|
|
|
|
|
|
|
|
|
Fidelity & |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Harbinger |
|
|
Guaranty Life |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Group Inc. |
|
|
Holdings, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six-Month |
|
|
Six-Month |
|
|
Fidelity & |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period Ended |
|
|
Period Ended |
|
|
Guaranty |
|
|
|
|
|
|
Initial Notes |
|
|
|
|
|
|
Other |
|
|
|
|
|
|
Pro Forma |
|
|
|
April 3, 2011 |
|
|
December 31, 2010 (1) |
|
|
Acquisition |
|
|
Note |
|
|
Offering |
|
|
Note |
|
|
Adjustments |
|
|
Note |
|
|
Combined |
|
|
|
(Amounts in thousands, except per share amounts) |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Products and Other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
1,554,952 |
|
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
$ |
1,554,952 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums |
|
|
|
|
|
|
106,629 |
|
|
|
(72,018 |
) |
|
|
(9r) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34,611 |
|
Net investment income |
|
|
|
|
|
|
457,083 |
|
|
|
(50,420 |
) |
|
|
(9p,r) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
406,663 |
|
Net investment gains |
|
|
|
|
|
|
100,148 |
|
|
|
26,922 |
|
|
|
(9r) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
127,070 |
|
Insurance and investment product fees and other |
|
|
|
|
|
|
53,495 |
|
|
|
18,457 |
|
|
|
(9r) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
71,952 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
717,355 |
|
|
|
(77,059 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
640,296 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
1,554,952 |
|
|
|
717,355 |
|
|
|
(77,059 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,195,248 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Products and Other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold |
|
|
1,000,274 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,000,274 |
|
Selling, general and administrative expenses |
|
|
467,554 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(22,644 |
) |
|
|
(5e,7a |
) |
|
|
444,910 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,467,828 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(22,644 |
) |
|
|
|
|
|
|
1,445,184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefits and other changes in policy reserves |
|
|
|
|
|
|
476,014 |
|
|
|
(13,165 |
) |
|
|
(9r) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
462,849 |
|
Acquisition and operating expenses, net of deferrals |
|
|
|
|
|
|
51,151 |
|
|
|
911 |
|
|
|
(9r) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52,062 |
|
Amortization of deferred acquisition costs and intangibles |
|
|
|
|
|
|
193,465 |
|
|
|
(124,236 |
) |
|
|
(9q) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
69,229 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
720,630 |
|
|
|
(136,490 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
584,140 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating costs and expenses |
|
|
1,467,828 |
|
|
|
720,630 |
|
|
|
(136,490 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(22,644 |
) |
|
|
|
|
|
|
2,029,324 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income (loss) |
|
|
87,124 |
|
|
|
(3,275 |
) |
|
|
59,431 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,644 |
|
|
|
|
|
|
|
165,924 |
|
Interest expense |
|
|
140,747 |
|
|
|
12,738 |
|
|
|
(9,825 |
) |
|
|
(9s) |
|
|
|
4,798 |
|
|
|
(10a |
) |
|
|
|
|
|
|
|
|
|
|
148,458 |
|
Other expense, net |
|
|
37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from continuing
operations before income taxes |
|
|
(53,660 |
) |
|
|
(16,013 |
) |
|
|
69,256 |
|
|
|
|
|
|
|
(4,798 |
) |
|
|
|
|
|
|
22,644 |
|
|
|
|
|
|
|
17,429 |
|
Income tax expense |
|
|
60,186 |
|
|
|
10,681 |
|
|
|
9,515 |
|
|
|
(9t) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80,382 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income from continuing
operations |
|
|
(113,846 |
) |
|
|
(26,694 |
) |
|
|
59,741 |
|
|
|
|
|
|
|
(4,798 |
) |
|
|
|
|
|
|
22,644 |
|
|
|
|
|
|
|
(62,953 |
) |
Less: Loss from continuing operations
attributable to noncontrolling interest |
|
|
(31,826 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(31,826 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income from continuing
operations
attributable to controlling interest |
|
$ |
(82,020 |
) |
|
$ |
(26,694 |
) |
|
$ |
59,741 |
|
|
|
|
|
|
$ |
(4,798 |
) |
|
|
|
|
|
$ |
22,644 |
|
|
|
|
|
|
$ |
(31,127 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations
per share attributable to controlling interest: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted |
|
$ |
(0.59 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(0.22 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted |
|
|
139,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
139,200 |
|
See accompanying notes to unaudited pro forma condensed combined financial statements.
5
Harbinger
Group Inc. and Subsidiaries
Notes to
the Unaudited Pro Forma Condensed Combined Financial
Statements
(Amounts
in thousands, except per share amounts)
The historical results of operations for HGI reflected in the
Unaudited Pro Forma Condensed Combined Statement of Operations
for the year ended September 30, 2010 reflect the results
of Spectrum Brands prior to June 16, 2010 and the combined
results of Spectrum Brands Holdings and HGI thereafter. The
following calculation derives HGIs results of operations
for the period from October 1, 2009 to June 15, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
Add:
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
Nine-Month
|
|
|
Six-Month
|
|
|
|
|
|
Period from
|
|
|
|
Year Ended
|
|
|
Period Ended
|
|
|
Period Ended
|
|
|
Period from
|
|
|
October 1, 2009
|
|
|
|
December 31,
|
|
|
September 30,
|
|
|
June 30,
|
|
|
June 16, 2010 to
|
|
|
to June 15, 2010
|
|
|
|
2009
|
|
|
2009
|
|
|
2010
|
|
|
July 4, 2010
|
|
|
Total
|
|
|
|
(In thousands)
|
|
|
Net sales
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
Cost of goods sold
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
6,290
|
|
|
|
3,775
|
|
|
|
7,073
|
|
|
|
584
|
|
|
|
9,004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(6,290
|
)
|
|
|
(3,775
|
)
|
|
|
(7,073
|
)
|
|
|
(584
|
)
|
|
|
(9,004
|
)
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income, net
|
|
|
(1,509
|
)
|
|
|
(1,443
|
)
|
|
|
(443
|
)
|
|
|
(131
|
)
|
|
|
(378
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations before income taxes
|
|
|
(4,781
|
)
|
|
|
(2,332
|
)
|
|
|
(6,630
|
)
|
|
|
(453
|
)
|
|
|
(8,626
|
)
|
Provision (benefit) for income taxes
|
|
|
8,566
|
|
|
|
7,356
|
|
|
|
(767
|
)
|
|
|
|
|
|
|
443
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(13,347
|
)
|
|
|
(9,688
|
)
|
|
|
(5,863
|
)
|
|
|
(453
|
)
|
|
|
(9,069
|
)
|
Less: Net loss attributable to noncontrolling interest
|
|
|
(3
|
)
|
|
|
(2
|
)
|
|
|
(2
|
)
|
|
|
|
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to controlling interest
|
|
$
|
(13,344
|
)
|
|
$
|
(9,686
|
)
|
|
$
|
(5,861
|
)
|
|
$
|
(453
|
)
|
|
$
|
(9,066
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F&G Holdings fiscal year-end is December 31,
2010. In order for the Unaudited Pro Forma Condensed Combined
Statement of Operations for the interim six-month period ended
April 3, 2011 to be comparable,
6
Harbinger
Group Inc. and Subsidiaries
Notes to
the Unaudited Pro Forma Condensed Combined Financial
Statements
(Amounts
in thousands, except per share
amounts) (Continued)
we have derived the results
of operations of F&G Holdings for the six-month period
ended December 31, 2010 as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
Year Ended
|
|
|
Six-Month Period
|
|
|
Six-Month Period
|
|
|
|
December 31, 2010
|
|
|
Ended June 30, 2010
|
|
|
Ended December 31, 2010
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums
|
|
$
|
219,970
|
|
|
$
|
113,341
|
|
|
$
|
106,629
|
|
Net investment income
|
|
|
915,587
|
|
|
|
458,504
|
|
|
|
457,083
|
|
Net investment gains (losses)
|
|
|
60,117
|
|
|
|
(40,031
|
)
|
|
|
100,148
|
|
Insurance and investment product fees and other
|
|
|
108,254
|
|
|
|
54,759
|
|
|
|
53,495
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
1,303,928
|
|
|
|
586,573
|
|
|
|
717,355
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefits and other changes in policy reserves
|
|
|
862,994
|
|
|
|
386,980
|
|
|
|
476,014
|
|
Acquisition and operating expenses, net of deferrals
|
|
|
100,902
|
|
|
|
49,751
|
|
|
|
51,151
|
|
Amortization of deferred acquisition costs and intangibles
|
|
|
273,038
|
|
|
|
79,573
|
|
|
|
193,465
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating costs and expenses
|
|
|
1,236,934
|
|
|
|
516,304
|
|
|
|
720,630
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
66,994
|
|
|
|
70,269
|
|
|
|
(3,275
|
)
|
Interest expense, net
|
|
|
25,019
|
|
|
|
12,281
|
|
|
|
12,738
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before income taxes
|
|
|
41,975
|
|
|
|
57,988
|
|
|
|
(16,013
|
)
|
Income tax (benefit) expense
|
|
|
(130,122
|
)
|
|
|
(140,803
|
)
|
|
|
10,681
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
172,097
|
|
|
$
|
198,791
|
|
|
$
|
(26,694
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
BASIS OF
PRO FORMA PRESENTATION
|
The unaudited pro forma condensed combined financial statements
have been prepared using the historical consolidated financial
statements of HGI, Russell Hobbs, and F&G Holdings. The
Spectrum Brands Acquisition was accounted for as a merger among
entities under common control, with Spectrum Brands as the
accounting predecessor and the receiving entity of HGI. Because
the period in which the entities were under common control began
on June 16, 2010, the pre-common control HGI results of
operations are included on a pro forma basis to reflect the
full-period effect of the Spectrum Brands Acquisition as if it
occurred on October 1, 2009, the beginning of the most
recently completed fiscal year presented herein. The
Fidelity & Guaranty Acquisition is accounted for using
the acquisition method of accounting.
|
|
(3)
|
SIGNIFICANT
ACCOUNTING POLICIES
|
The unaudited pro forma condensed combined financial statements
of HGI do not assume any differences in accounting policies
between HGI and F&G Holdings. HGI will review the
accounting policies of HGI and F&G Holdings to ensure
conformity of such accounting policies on a consolidated basis
and, as a result of
7
Harbinger
Group Inc. and Subsidiaries
Notes to
the Unaudited Pro Forma Condensed Combined Financial
Statements
(Amounts
in thousands, except per share
amounts) (Continued)
that review, HGI may identify differences
between the accounting policies of these companies that, when
conformed, could have a material impact on the combined financial statements. At
this time, HGI is not aware of any differences that would have a
material impact on the unaudited pro forma condensed combined
financial statements.
|
|
(4)
|
ACQUISITION
OF RUSSELL HOBBS BY SPECTRUM BRANDS IN SB/RH MERGER
|
Russell Hobbs was acquired by Spectrum Brands Holdings as a
result of the SB/RH Merger on June 16, 2010. The
consideration was in the form of newly-issued shares of common
stock of Spectrum Brands Holdings exchanged for all of the
outstanding shares of common and preferred stock and certain
debt of Russell Hobbs held by the Principal Stockholders.
Inasmuch as Russell Hobbs was a private company and its common
stock was not publicly traded, the closing market price of the
Spectrum Brands common stock at June 15, 2010 was used to
calculate the purchase price. The total purchase price of
Russell Hobbs was approximately $597,579 determined as follows:
|
|
|
|
|
Spectrum Brands closing price per share on June 15, 2010
|
|
$
|
28.15
|
|
Purchase price Russell Hobbs allocation
20,704 shares(1)(2)
|
|
$
|
575,203
|
|
Cash payment to pay off Russell Hobbs North American
credit facility
|
|
|
22,376
|
|
|
|
|
|
|
Total purchase price of Russell Hobbs
|
|
$
|
597,579
|
|
|
|
|
|
|
|
|
|
(1) |
|
Number of shares calculated based upon conversion formula, as
defined in the SB/RH Merger agreement, using balances as of
June 16, 2010. |
|
(2) |
|
The fair value of 271 shares of unvested restricted stock
units as they relate to post combination services will be
recorded as operating expense over the remaining service period
and were assumed to have no fair value for the purchase price. |
The total purchase price for Russell Hobbs was allocated to the
preliminary net tangible and intangible assets of Russell Hobbs
by Spectrum Brands Holdings based upon their preliminary fair
values at June 16, 2010 and is reflected in Spectrum Brands
Holdings historical consolidated statement of financial
position as of September 30, 2010 as set forth below. The
excess of the purchase price over the preliminary net tangible
assets and intangible assets was recorded as goodwill. The
preliminary allocation of the purchase price was based upon a
valuation for which the estimates and assumptions are subject to
change within the measurement period (up to one year from the
acquisition date). The primary areas of the preliminary purchase
price allocation that are not yet finalized relate to certain
legal matters, amounts for income taxes including deferred tax
accounts, amounts for uncertain tax positions, and net operating
loss carryforwards inclusive of associated limitations, and the
final allocation of goodwill. Spectrum Brands Holdings expects
to continue to obtain information to assist it in determining
the fair values of the net assets acquired at the acquisition
date during the measurement period.
8
Harbinger
Group Inc. and Subsidiaries
Notes to
the Unaudited Pro Forma Condensed Combined Financial
Statements
(Amounts
in thousands, except per share
amounts) (Continued)
The preliminary purchase price allocation for Russell Hobbs is
as follows:
|
|
|
|
|
Current assets
|
|
$
|
307,809
|
|
Property, plant and equipment
|
|
|
15,150
|
|
Intangible assets
|
|
|
363,327
|
|
Goodwill(1)
|
|
|
120,079
|
|
Other assets
|
|
|
15,752
|
|
|
|
|
|
|
Total assets acquired
|
|
|
822,117
|
|
|
|
|
|
|
Current liabilities
|
|
|
142,046
|
|
Total debt
|
|
|
18,970
|
|
Long-term liabilities(2)
|
|
|
63,522
|
|
|
|
|
|
|
Total liabilities assumed
|
|
|
224,538
|
|
|
|
|
|
|
Net assets acquired
|
|
$
|
597,579
|
|
|
|
|
|
|
|
|
|
(1) |
|
Consists of $25,426 of tax deductible goodwill. |
|
(2) |
|
Represents indebtedness of Russell Hobbs assumed in the SB/RH
Merger. |
|
|
(5)
|
PRO FORMA
ADJUSTMENTS SPECTRUM BRANDS ACQUISITION, SB/RH
MERGER AND OTHER ADJUSTMENTS
|
(a) Adjustments were made to income taxes and pension
expense to reflect the effect of rolling back the Principal
Stockholders basis in HGI to the October 1, 2009
assumed transaction date for purposes of the unaudited condensed
combined pro forma statement of operations. This resulted in a
decrease in selling, general and administrative expense for
pension expense in the amount of $642 for the year ended
December 31, 2010. Similarly, the tax adjustment is as
shown in the unaudited pro forma condensed combined statement of
operations included herein.
(b) HGI owns approximately 54.5% of the outstanding
Spectrum Brands Holdings common stock subsequent to the Spectrum
Brands Acquisition. This adjustment reflects the 45.5%
noncontrolling interest in the results of Spectrum Brands and
Russell Hobbs for the portion of the year prior to the
June 16, 2010 date of common control, upon which the
noncontrolling interest was initially established for purposes
of HGIs retrospectively adjusted consolidated financial
statements, as well as the effect of the pro forma adjustments
related to the SB/RH Merger.
(c) The SB/RH Merger resulted in a substantial change to
the Spectrum Brands Holdings debt structure, as further
discussed in the notes to HGIs retrospectively adjusted
historical audited consolidated financial
9
Harbinger
Group Inc. and Subsidiaries
Notes to
the Unaudited Pro Forma Condensed Combined Financial
Statements
(Amounts
in thousands, except per share
amounts) (Continued)
statements. The change
in interest expense is $114,323 for the year ended
September 30, 2010. The adjustment consists of the
following:
|
|
|
|
|
|
|
|
|
|
|
Assumed
|
|
|
|
|
|
|
Interest
|
|
|
Pro forma
|
|
|
|
Rate
|
|
|
Interest Expense
|
|
|
$750,000 Term loan
|
|
|
8.1
|
%
|
|
$
|
60,750
|
|
$750,000 Senior secured notes
|
|
|
9.5
|
%
|
|
|
71,250
|
|
$231,161 Senior subordinated notes
|
|
|
12.0
|
%
|
|
|
27,739
|
|
ABL revolving credit facility
|
|
|
6.0
|
%
|
|
|
2,110
|
|
Foreign debt, other obligations and capital leases
|
|
|
|
|
|
|
8,832
|
|
Amortization of debt issuance costs and discounts
|
|
|
|
|
|
|
12,257
|
|
|
|
|
|
|
|
|
|
|
Total pro forma interest expense
|
|
|
|
|
|
|
182,938
|
|
Less: elimination of historical interest expense
|
|
|
|
|
|
|
297,261
|
|
|
|
|
|
|
|
|
|
|
Pro forma adjustment
|
|
|
|
|
|
$
|
(114,323
|
)
|
|
|
|
|
|
|
|
|
|
An assumed increase or decrease of 1/8 percent in the
interest rate assumed above with respect to the $750,000 term
loan and the ABL revolving credit facility, which both bear
interest at variable rates, (with an assumed
$22,000 average principal balance outstanding), which have
variable interest rates, would impact total pro forma interest
expense by $965 for the year ended September 30, 2010.
(d) Adjustment reflects increased amortization expense
associated with the fair value adjustment of Russell Hobbs
intangible assets of $10,430 for the year ended
September 30, 2010. This reflects an adjustment to the
Russell Hobbs historical nine-month period ended March 31,
2010 only (the last reported period prior to the SB/RH Merger),
as the Russell Hobbs acquisition is already reflected in
HGIs results of operations for the last three months of
HGIs year ended September 30, 2010.
(e) Adjustment reflects an increase in equity awards
amortization of $4,577 for the year ended September 30,
2010 and a decrease in equity awards amortization of $3,411 for
the six-month period ended April 3, 2011, respectively, to
reflect equity awards issued in connection with the SB/RH Merger
which had vesting periods ranging from 1-12 months. As a
result, assuming the transaction was completed on
October 1, 2009, these awards would be fully vested in the period ended September 30,
2010. For purposes of this pro forma adjustment, fair value is
assumed to be the average of the high and low price of Spectrum
Brands common stock at June 16, 2010 of $28.24 per
share, managements most reliable determination of fair
value.
(f) As a result of Russell Hobbs and Spectrum
Brands existing income tax loss carryforwards in the
United States, for which full valuation allowances have been
provided, no deferred income taxes have been established and no
income tax has been provided in the pro forma adjustments
related to the SB/RH Merger.
|
|
(6)
|
PRO FORMA
ADJUSTMENT ELIMINATION OF DUPLICATE FINANCIAL
INFORMATION
|
This pro forma adjustment represents the elimination of the
financial data from June 16, 2010 through July 4, 2010
of Russell Hobbs that is reflected in HGIs historical
financial statements. These are considered
10
Harbinger
Group Inc. and Subsidiaries
Notes to
the Unaudited Pro Forma Condensed Combined Financial
Statements
(Amounts
in thousands, except per share
amounts) (Continued)
duplicative because a
full twelve months of financial results for Russell Hobbs has
been reflected in the unaudited condensed combined pro forma
statement of operations consisting of the nine-month Russell
Hobbs historical period ended March 31, 2010, prior to the
SB/RH Merger, and the three-month period ended
September 30, 2010, subsequent to the SB/RH Merger,
included in HGIs historical column.
(a) HGIs financial results for the year ended
September 30, 2010 include $34,675 of expenses related to
the SB/RH Merger. These costs include fees for legal,
accounting, financial advisory, due diligence, tax, valuation,
printing and other various services necessary to complete this
transaction and were expensed as incurred. These costs have been
excluded from the unaudited pro forma condensed combined
statement of operations as these amounts are considered
non-recurring. HGIs unaudited pro forma condensed combined
statements of operations for the year ended September 30,
2010 and the six-month period ended April 3, 2011 also
exclude $4,284 and $933 related to the Spectrum Brands
Acquisition, as these costs are also considered non-recurring. In
addition, HGIs unaudited pro forma condensed combined
statements of operations for the six-month period ended April 3,
2011
excludes $18,300 related to the Fidelity & Guaranty Acquisition,
as these costs are considered non-recurring.
(b) Spectrum Brands Holdings increased Russell Hobbs
inventory by $2,504, to estimated fair value, upon completion of
the SB/RH Merger. Cost of sales increased by this amount during
the first inventory turn subsequent to the completion of the
SB/RH Merger. $340 was recorded in the three-month period ended
July 4, 2010 and has been eliminated as part of the
Elimination of duplicate financial information
adjustments discussed in Note 6 above. The remaining $2,164
was recorded in the three-month period ended September 30,
2010, which amount has been eliminated as a pro forma adjustment
related to the SB/RH Merger. These costs have been excluded from
the unaudited pro forma condensed combined statement of
operations as they are considered non-recurring.
|
|
|
(8)
|
FIDELITY &
GUARANTY ACQUISITION
|
For the purposes of these unaudited pro forma condensed combined
financial statements, HGI made a preliminary allocation of the
estimated purchase price to the net assets acquired, as if the
Fidelity & Guaranty Acquisition had closed on
April 3, 2011, as follows:
|
|
|
|
|
Investments, cash and accrued investment income
|
|
$
|
17,694,814
|
|
Intangible assets (present value of in-force)
|
|
|
590,415
|
|
Reinsurance recoverable
|
|
|
932,760 |
|
Deferred income taxes
|
|
|
198,773
|
|
Other assets
|
|
|
72,800
|
|
|
|
|
|
|
Total assets acquired
|
|
|
19,489,562
|
|
|
|
|
|
|
Future policy benefits
|
|
|
3,761,069
|
|
Contractholder funds
|
|
|
14,754,712
|
|
Liability for policy and contract claims
|
|
|
60,400
|
|
Note payable
|
|
|
95,000
|
|
Other liabilities
|
|
|
473,381
|
|
|
|
|
|
|
Total liabilities assumed
|
|
|
19,144,562
|
|
|
|
|
|
|
Total preliminary purchase price allocation
|
|
|
345,000
|
|
Amount re-characterized as expense (See Note 9(a) below)
|
|
|
5,000
|
|
|
|
|
|
|
Contractual cash purchase price
|
|
$
|
350,000
|
|
|
|
|
|
|
11
Harbinger
Group Inc. and Subsidiaries
Notes to
the Unaudited Pro Forma Condensed Combined Financial
Statements
(Amounts
in thousands, except per share
amounts) (Continued)
Under ASC 805, the Fidelity & Guaranty
Acquisition is accounted for under the acquisition method of
accounting. The acquisition method of accounting uses the fair
value concepts defined in ASC Topic 820, Fair Value
Measurements and Disclosures. ASC 805 requires, among
other things, that most assets acquired and liabilities assumed
in a business purchase combination be recognized at their fair
values as of the F&G Acquisition date. The process for
estimating the preliminary fair values of identifiable intangible assets,
including the present value of in-force, certain tangible assets
and certain liabilities requires the use of significant
estimates and assumptions by management, including estimating
future cash flows and developing appropriate discount rates.
Under ASC 805, transaction costs are not included as a
component of consideration transferred and are expensed as
incurred. The excess of the purchase price (consideration
transferred), if any, over the preliminary estimated amounts of identifiable
assets and liabilities of F&G Holdings as of the effective
date of the acquisition will be allocated to goodwill in
accordance with ASC 805. The preliminary purchase price
allocation above resulted in no allocation to goodwill. The
preliminary purchase price allocation is subject to completion
of the analysis of the fair value of the assets and liabilities
of F&G Holdings as of the effective date of the
Fidelity & Guaranty Acquisition. Accordingly, the
purchase price allocation in the unaudited pro forma condensed
combined financial statements is preliminary and will be
adjusted upon completion of the final valuation. These
adjustments could be material and could possibly result in a
bargain purchase gain. The final valuation is expected
to be completed as soon as practicable but no later than one
year from the consummation of the acquisition on April 6,
2011. F&G Holdings believes the preliminary estimated fair values assigned to the
assets to be acquired and liabilities to be assumed are based on
reasonable estimates and assumptions based on data currently
available.
|
|
(9)
|
PRO FORMA
ADJUSTMENTS FIDELITY & GUARANTY
ACQUISITION
|
The following pro forma adjustments are made to reflect the
preliminary purchase price allocation and other transactions
directly related to the Fidelity & Guaranty
Acquisition:
(a) Adjustment reflects the cash purchase price of $350,000
for the Fidelity & Guaranty Acquisition plus costs
associated with closing the transaction of $22,100. For purposes
of the preliminary purchase price allocation set forth in Note
(8) above, the $350,000 cash purchase price paid by HGI has
been reduced by a $5,000 expense reimbursement made by the seller to the Principal Stockholders,
thereby effectively re-characterizing $5,000 of HGIs
purchase price payment as expense.
(b) Adjustments of $567,863, $22,250 and $7,889 represent
adjustments of $590,113 to
available-for-sale
securities and $7,889 to accrued investment income,
respectively, transferred to F&G Holdings from Old Mutual
Reassurance (Ireland) Limited (OM RE) as part of the
transaction. The life business ceded to OM RE was recaptured as
part of the transaction.
(c) Adjustments of $37,006 and $27,342 represent the
derivative investments and cash and cash equivalents,
respectively, transferred to F&G Holdings from OM RE as
part of the transaction. The life business ceded to OM RE was
recaptured as part of the transaction.
(d) Adjustment of $3,790 is to increase the carrying value of
F&G Holdings policy loans based on current assumptions.
(e) Adjustments of $(929,284) to remove the reinsurance
recoverable related to the business recaptured from OM RE,
$215,628 to reflect unamortized deferred acquisition costs
transferred from OM RE as part of transaction, and $(15,029) and
$(1,691) to reflect effects of assumed liabilities related to the
business recaptured from OM RE. The life business ceded to OM RE
was recaptured as part of the transaction.
(f) Adjustments of $13,749 to reflect a reserve facility
structuring fee related to the retrocession of the life business
recaptured from OM RE to a newly formed reinsurance subsidiary,
$19,135 to reflect liabilities consisting of the $13,749 structuring fee and
$5,386 for the life business recaptured from OM RE,
and $95,000 to reflect a note payable issued by the
newly formed reinsurance company to provide initial
capitalization
12
Harbinger
Group Inc. and Subsidiaries
Notes to
the Unaudited Pro Forma Condensed Combined Financial
Statements
(Amounts
in thousands, except per share
amounts) (Continued)
of the reinsurance company. The structuring fee
will be capitalized and amortized over the life of the reserve
facility.
(g) Adjustments of $(1,732,357) for the purchase accounting
related to the elimination of the historical deferred
acquisition costs (DAC) and the historical present
value of in-force (PVIF) of $62,182 and the
establishment of PVIF of $590,415 resulting from purchase
accounting for the transaction. The PVIF reflects the estimated
fair value of the in-force contracts and represents the portion
of the purchase price that is allocated to the value of the
right to receive future cash flows from the life insurance and
annuity contracts in-force at the acquisition date. PVIF is
based on actuarially determined projections, by each line of
business, of future policy and contract charges, premiums,
mortality and morbidity, surrenders, operating expenses,
investment returns and other factors. Actual experience of the
purchased business may vary materially from these projections.
PVIF is amortized in relation to estimated gross profits or
premiums, depending on product type. The net adjustment to
amortization as a result of eliminating the historical DAC and
establishing the PVIF is reflected in adjustment (q).
(h) Adjustment of $33,953 is the increase in the deferred
tax asset as a result of the changes to the assets and
liabilities in purchase accounting. The resulting net deferred tax
asset of $198,773 consists of a gross deferred tax asset (net of
deferred tax liabilities) of $659,633, less a valuation allowance of
$460,860.
(i) Adjustment of $1,000 represents adjustment to increase
other liabilities for costs incurred prior to the acquisition
date but not accrued in the historical balance sheet.
(j) Adjustment of $296,450 represents the increase to the
carrying value of F&G Holdings liability for future
policy benefits based on current assumptions, including business
recaptured from OM RE. Adjustment of $19,120 is to increase
reinsurance recoverables for a portion of the increase in carrying value for
future policy liabilities ceded to reinsurers.
(k) Adjustment of $(190,504) represents the decrease in the
carrying value of F&G Holdings contractholder funds
based on current assumptions.
(l) Adjustments of $(39,972) to adjust historical balance
of deferred reinsurance gains to a fair value of $0 and
$(248,505) to reflect the push down of the sellers basis
in the note payable assigned to the acquirer, which is
eliminated in consolidation.
(m) Adjustment of $(1,754,571) represents the elimination
of the historical paid-in capital of F&G Holdings.
(n) Adjustment of $402,984 represents the elimination of
the historical accumulated deficit of F&G Holdings of
$425,084 and the adjustment for expenses associated with closing
the transaction of $(22,100) reflected in adjustment (a).
(o) Adjustment of $(21,215) to eliminate the historical
balance of F&G Holdings in accumulated other comprehensive
income.
(p) Adjustment of $(90,416) for the year ended
December 31, 2010 includes the amortization of the premium
on fixed maturity securities available for sale of
F&G Holdings, resulting from the fair value adjustment of
these assets as of April 6, 2011.
The adjustment of $(45,208) for the six-month period ended
December 31, 2010 includes the amortization of the premium
on fixed maturity securities available for sale of
F&G Holdings, resulting from the fair value adjustment of
these assets as of April 6, 2011.
13
Harbinger
Group Inc. and Subsidiaries
Notes to
the Unaudited Pro Forma Condensed Combined Financial
Statements
(Amounts
in thousands, except per share
amounts) (Continued)
(q) Adjustment of $(164,484) for the year ended
December 31, 2010 for the reversal of the historical
deferred acquisition cost amortization of $(273,038) and the
amortization of the PVIF under purchase accounting of $108,554.
For the six-month period ended December 31, 2010, the
adjustment of $(124,236) is for the reversal of the historical deferred
acquisition cost amortization of $(193,465) and the
amortization of the PVIF under purchase accounting of $69,229.
(r) Adjustments to reflect the income statement impacts of
the recapture of the life business from OM Re and the
retrocession of the majority of the recaptured business and the
reinsurance of certain life business previously not reinsured to
an unaffiliated third party reinsurer that was contemplated by
HGI as part of the transaction (a portion of such reinsurance is
subject to regulatory approval but is considered probable), as follows:
The table below displays the adjustments for the year ended
December 31, 2010:
|
|
|
|
|
Premiums
|
|
$
|
(130,103
|
)
|
Net investment income
|
|
|
(4,771
|
)
|
Net investment gains/(losses)
|
|
|
21,128
|
|
Insurance and investment product fees and other
|
|
|
38,063
|
|
Benefits
|
|
|
(68,063
|
)
|
Acquisition and operating expenses, net of deferrals
|
|
|
28,341
|
|
The table below displays the adjustments for the six-month
period ended December 31, 2010:
|
|
|
|
|
Premiums
|
|
$
|
(72,018
|
)
|
Net investment income
|
|
|
(5,212
|
)
|
Net investment gains/(losses)
|
|
|
26,922
|
|
Insurance and investment product fees and other
|
|
|
18,457
|
|
Benefits
|
|
|
(13,165
|
)
|
Acquisition and operating expenses, net of deferrals
|
|
|
911
|
|
(s) Adjustment of $(19,240) and $(9,825) for the year ended
December 31, 2010 and the six-month period ended
December 31, 2010, respectively, to eliminate interest
expense of $25,019 and $12,738, respectively, on the note payable
referenced in note (l) and to add interest expense of
$5,779 and $2,913, respectively, on the subordinated notes
payable referenced in note (f).
(t) Adjustment of $165,344 for the year ended
December 31, 2010 represents (i) the reversal of a
$145,276 income tax benefit component of F&G Holdings
historical income tax benefit attributable to a change in
valuation allowance for deferred tax assets, which likely would not
have been reflected in operations if purchase accounting had
been applied as of January 1, 2010, and (ii) the
$20,068 income tax effect of all pro forma consolidated
statement of income adjustments relating to F&G Holdings
using the Federal income tax rate of 35%.
For the six-month period ended December 31, 2010, the
adjustment of $9,515 represents (i) the increase of a
$(14,724) income tax benefit component of F&G
Holdings historical income tax benefit attributable to a
change in valuation allowance for deferred tax assets, which likely
would not have been reflected in operations if purchase
accounting had been applied as of October 1, 2010, and
(ii) the $24,239 income tax effect of all pro forma
consolidated statement of income adjustments relating to
F&G Holdings using the Federal income tax rate of 35%.
14
Harbinger
Group Inc. and Subsidiaries
Notes to
the Unaudited Pro Forma Condensed Combined Financial
Statements
(Amounts
in thousands, except per share
amounts) (Continued)
|
|
(10)
|
PRO FORMA
ADJUSTMENTS INITIAL NOTES
|
(a) On November 15, 2010, HGI issued the initial notes
($350,000 aggregate principal amount of 10.625% Senior
Secured Notes due November 15, 2015) in a private
placement to qualified institutional buyers pursuant to
Rule 144A and Regulation S under the Securities Act of
1933, as amended. The issue price of the initial notes was
98.587% of par, reflecting an original issue discount
aggregating $4,945, and HGI incurred debt issuance costs of
$11,618.
The incremental interest expense related to the Initial Notes
Issuance for the year ended September 30, 2010 was
calculated as follows:
|
|
|
|
|
Interest expense on notes at 10.625%
|
|
$
|
37,188
|
|
Amortization of original issue discount on notes
|
|
|
789
|
|
Amortization of debt issuance costs
|
|
|
1,833
|
|
|
|
|
|
|
Pro forma adjustment
|
|
$
|
39,810
|
|
|
|
|
|
|
The incremental interest expense related to the Initial Notes
Issuance for the six-month period ended April 3, 2011 was
calculated as follows:
|
|
|
|
|
Interest expense on notes at 10.625%
|
|
$
|
18,594
|
|
Amortization of original issue discount on notes
|
|
|
428
|
|
Amortization of debt issuance costs
|
|
|
998
|
|
|
|
|
|
|
Total pro forma interest expense
|
|
|
20,020
|
|
Less: Elimination of historical interest expense
|
|
|
15,222
|
|
|
|
|
|
|
Pro forma adjustment
|
|
$
|
4,798
|
|
|
|
|
|
|
As a result of HGIs existing income tax loss
carryforwards, for which valuation allowances have been
provided, no income tax benefit has been reflected in the pro
forma adjustments related to HGI for the year ended
September 30, 2010 and the six-month period ended
April 3, 2011, respectively.
15