HORACE MANN EDUCATORS CORP /DE/ - Quarter Report: 2021 June (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2021
or
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ________ to ________
Commission file number 1-10890
HORACE MANN EDUCATORS CORPORATION
(Exact name of registrant as specified in its charter)
Delaware | 37-0911756 | ||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
1 Horace Mann Plaza, Springfield, Illinois 62715-0001
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code: 217-789-2500
Securities registered pursuant to Section 12(b) of the Act: | ||||||||||||||
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
Common Stock, $0.001 par value | HMN | New York Stock Exchange |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☑ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☑ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ☑ | Accelerated filer | ☐ | |||||||||||
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |||||||||||
Emerging growth company | ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.). Yes ☐ No ☑
As of July 31, 2021, the registrant had 41,487,113 common shares, $0.001 par value, outstanding.
HORACE MANN EDUCATORS CORPORATION
QUARTERLY REPORT ON FORM 10-Q
FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2021
TABLE OF CONTENTS
Page | ||||||||
Item 1. | ||||||||
Item 2. | ||||||||
Item 3. | ||||||||
Item 4. | ||||||||
Item 1A. | ||||||||
Item 2. | ||||||||
Item 5. | ||||||||
Item 6. | ||||||||
PART I: FINANCIAL INFORMATION
ITEM 1. I Consolidated Financial Statements
Report of Independent Registered Public Accounting Firm
To the Shareholders and Board of Directors
Horace Mann Educators Corporation:
Results of Review of Interim Financial Information
We have reviewed the consolidated balance sheet of Horace Mann Educators Corporation and subsidiaries (the Company) as of June 30, 2021, the related consolidated statements of operations, comprehensive income (loss) and changes in shareholders' equity for the three and six-month periods ended June 30, 2021 and 2020, and cash flows for the six-month period ended June 30, 2021 and 2020, and the related notes (collectively, the consolidated interim financial information). Based on our reviews, we are not aware of any material modifications that should be made to the consolidated interim financial information for it to be in conformity with U.S. generally accepted accounting principles.
We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheet of the Company as of December 31, 2020, and the related consolidated statements of operations, comprehensive income (loss), changes in shareholders’ equity, and cash flows for the year then ended (not presented herein); and in our report dated February 26, 2021, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying consolidated balance sheet as of December 31, 2020, is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.
Basis for Review Results
This consolidated interim financial information is the responsibility of the Company’s management. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our reviews in accordance with the standards of the PCAOB. A review of consolidated interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the PCAOB, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
/s/ KPMG LLP | |||||
KPMG LLP | |||||
Chicago, Illinois | |||||
August 6, 2021 |
Horace Mann Educators Corporation | 1 | Quarterly Report on Form 10-Q |
HORACE MANN EDUCATORS CORPORATION
CONSOLIDATED BALANCE SHEETS
($ in millions, except share data)
June 30, 2021 | December 31, 2020 | |||||||||||||
(Unaudited) | ||||||||||||||
Assets | ||||||||||||||
Investments | ||||||||||||||
Fixed maturity securities, available for sale, at fair value (amortized cost, net 2021, $6,049.4; 2020, $5,788.6) | $ | 6,555.0 | $ | 6,345.3 | ||||||||||
Equity securities at fair value | 145.7 | 121.6 | ||||||||||||
Limited partnership interests | 585.7 | 449.0 | ||||||||||||
Short-term and other investments | 301.1 | 346.3 | ||||||||||||
Total investments | 7,587.5 | 7,262.2 | ||||||||||||
Cash | 29.4 | 22.3 | ||||||||||||
Deferred policy acquisition costs | 236.0 | 229.8 | ||||||||||||
Deposit asset on reinsurance | 2,456.8 | 2,420.9 | ||||||||||||
Intangible assets | 151.9 | 158.5 | ||||||||||||
Goodwill | 43.5 | 43.5 | ||||||||||||
Other assets | 428.3 | 443.2 | ||||||||||||
Separate Account (variable annuity) assets | 3,256.7 | 2,891.4 | ||||||||||||
Total assets | $ | 14,190.1 | $ | 13,471.8 | ||||||||||
Liabilities and Shareholders' Equity | ||||||||||||||
Policy liabilities | ||||||||||||||
Investment contract and policy reserves | $ | 6,526.9 | $ | 6,445.3 | ||||||||||
Unpaid claims and claim expenses | 433.6 | 438.8 | ||||||||||||
Unearned premiums | 251.2 | 264.5 | ||||||||||||
Total policy liabilities | 7,211.7 | 7,148.6 | ||||||||||||
Other policyholder funds | 1,023.1 | 751.3 | ||||||||||||
Other liabilities | 468.5 | 453.1 | ||||||||||||
Short-term debt | 135.0 | 135.0 | ||||||||||||
Long-term debt | 278.5 | 302.3 | ||||||||||||
Separate Account (variable annuity) liabilities | 3,256.7 | 2,891.4 | ||||||||||||
Total liabilities | 12,373.5 | 11,681.7 | ||||||||||||
Preferred stock, $0.001 par value, authorized 1,000,000 shares; none issued | — | — | ||||||||||||
Common stock, $0.001 par value, authorized 75,000,000 shares; issued, 2021, 66,432,547; 2020, 66,316,797 | 0.1 | 0.1 | ||||||||||||
Additional paid-in capital | 490.7 | 488.4 | ||||||||||||
Retained earnings | 1,494.4 | 1,434.6 | ||||||||||||
Accumulated other comprehensive income (loss), net of tax: | ||||||||||||||
Net unrealized investment gains on fixed maturity securities | 332.2 | 366.3 | ||||||||||||
Net funded status of benefit plans | (11.2) | (11.2) | ||||||||||||
Treasury stock, at cost, 2021, 24,942,264 shares; 2020, 24,902,579 shares | (489.6) | (488.1) | ||||||||||||
Total shareholders’ equity | 1,816.6 | 1,790.1 | ||||||||||||
Total liabilities and shareholders’ equity | $ | 14,190.1 | $ | 13,471.8 |
See Notes to Consolidated Financial Statements.
Horace Mann Educators Corporation | 2 | Quarterly Report on Form 10-Q |
HORACE MANN EDUCATORS CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
($ in millions, except per share data)
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Statements of Operations | ||||||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||
Premiums and contract charges earned | $ | 225.8 | $ | 225.4 | $ | 453.4 | $ | 461.7 | ||||||||||||||||||
Net investment income | 109.2 | 80.4 | 204.7 | 162.7 | ||||||||||||||||||||||
Net investment gains (losses) | 4.9 | 3.2 | (4.1) | (15.3) | ||||||||||||||||||||||
Other income | 7.2 | 5.9 | 15.1 | 13.1 | ||||||||||||||||||||||
Total revenues | 347.1 | 314.9 | 669.1 | 622.2 | ||||||||||||||||||||||
Benefits, losses and expenses | ||||||||||||||||||||||||||
Benefits, claims and settlement expenses | 147.1 | 143.0 | 281.4 | 281.7 | ||||||||||||||||||||||
Interest credited | 51.2 | 50.7 | 101.8 | 102.2 | ||||||||||||||||||||||
Operating expenses | 60.5 | 55.7 | 118.5 | 116.4 | ||||||||||||||||||||||
DAC unlocking and amortization expense | 23.5 | 20.4 | 47.6 | 50.4 | ||||||||||||||||||||||
Intangible asset amortization expense | 3.2 | 3.7 | 6.5 | 7.4 | ||||||||||||||||||||||
Interest expense | 3.5 | 4.0 | 7.0 | 8.2 | ||||||||||||||||||||||
Total benefits, losses and expenses | 289.0 | 277.5 | 562.8 | 566.3 | ||||||||||||||||||||||
Income before income taxes | 58.1 | 37.4 | 106.3 | 55.9 | ||||||||||||||||||||||
Income tax expense | 11.4 | 6.9 | 20.3 | 6.9 | ||||||||||||||||||||||
Net income | $ | 46.7 | $ | 30.5 | $ | 86.0 | $ | 49.0 | ||||||||||||||||||
Net income per share | ||||||||||||||||||||||||||
Basic | $ | 1.11 | $ | 0.73 | $ | 2.05 | $ | 1.17 | ||||||||||||||||||
Diluted | $ | 1.11 | $ | 0.73 | $ | 2.04 | $ | 1.17 | ||||||||||||||||||
Weighted average number of shares and equivalent shares | ||||||||||||||||||||||||||
Basic | 42.0 | 41.9 | 42.0 | 41.9 | ||||||||||||||||||||||
Diluted | 42.1 | 42.0 | 42.1 | 42.0 | ||||||||||||||||||||||
Statements of Comprehensive Income (Loss) | ||||||||||||||||||||||||||
Net income | $ | 46.7 | $ | 30.5 | $ | 86.0 | $ | 49.0 | ||||||||||||||||||
Other comprehensive income (loss), net of tax: | ||||||||||||||||||||||||||
Change in net unrealized investment gains (losses) on fixed maturity securities | 88.6 | 142.5 | (34.1) | 48.7 | ||||||||||||||||||||||
Change in net funded status of benefit plans | — | — | — | — | ||||||||||||||||||||||
Other comprehensive income (loss) | 88.6 | 142.5 | (34.1) | 48.7 | ||||||||||||||||||||||
Comprehensive income (loss) | $ | 135.3 | $ | 173.0 | $ | 51.9 | $ | 97.7 |
See Notes to Consolidated Financial Statements.
Horace Mann Educators Corporation | 3 | Quarterly Report on Form 10-Q |
HORACE MANN EDUCATORS CORPORATION
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (UNAUDITED)
($ in millions, except per share data)
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Common stock, $0.001 par value | ||||||||||||||||||||||||||
Beginning balance | $ | 0.1 | $ | 0.1 | $ | 0.1 | $ | 0.1 | ||||||||||||||||||
Options exercised | — | — | — | — | ||||||||||||||||||||||
Conversion of common stock units | — | — | — | — | ||||||||||||||||||||||
Conversion of restricted stock units | — | — | — | — | ||||||||||||||||||||||
Ending balance | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||
Additional paid-in capital | ||||||||||||||||||||||||||
Beginning balance | 489.2 | 481.9 | 488.4 | 481.0 | ||||||||||||||||||||||
Options exercised and conversion of common stock units and restricted stock units | — | 0.4 | (1.2) | 0.2 | ||||||||||||||||||||||
Share-based compensation expense | 1.5 | 1.4 | 3.5 | 2.5 | ||||||||||||||||||||||
Ending balance | 490.7 | 483.7 | 490.7 | 483.7 | ||||||||||||||||||||||
Retained earnings | ||||||||||||||||||||||||||
Beginning balance | 1,460.8 | 1,357.8 | 1,434.6 | 1,352.5 | ||||||||||||||||||||||
Net income | 46.7 | 30.5 | 86.0 | 49.0 | ||||||||||||||||||||||
Dividends, 2021, $0.31, $0.62 per share; 2020, $0.30, $0.60 per share | (13.1) | (12.6) | (26.2) | (25.3) | ||||||||||||||||||||||
Cumulative effect of change in accounting principle | — | — | — | (0.5) | ||||||||||||||||||||||
Ending balance | 1,494.4 | 1,375.7 | 1,494.4 | 1,375.7 | ||||||||||||||||||||||
Accumulated other comprehensive income (loss), net of tax: | ||||||||||||||||||||||||||
Beginning balance | 232.4 | 125.9 | 355.1 | 219.7 | ||||||||||||||||||||||
Change in net unrealized investment gains (losses) on fixed maturity securities | 88.6 | 142.5 | (34.1) | 48.7 | ||||||||||||||||||||||
Change in net funded status of benefit plans | — | — | — | — | ||||||||||||||||||||||
Ending balance | 321.0 | 268.4 | 321.0 | 268.4 | ||||||||||||||||||||||
Treasury stock, at cost | ||||||||||||||||||||||||||
Beginning balance | (489.6) | (488.1) | (488.1) | (485.9) | ||||||||||||||||||||||
Acquisition of shares | — | — | (1.5) | (2.2) | ||||||||||||||||||||||
Ending balance | (489.6) | (488.1) | (489.6) | (488.1) | ||||||||||||||||||||||
Shareholders' equity at end of period | $ | 1,816.6 | $ | 1,639.8 | $ | 1,816.6 | $ | 1,639.8 |
See Notes to Consolidated Financial Statements.
Horace Mann Educators Corporation | 4 | Quarterly Report on Form 10-Q |
HORACE MANN EDUCATORS CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
($ in millions)
Six Months Ended June 30, | ||||||||||||||
2021 | 2020 | |||||||||||||
Cash flows - operating activities | ||||||||||||||
Net income | $ | 86.0 | $ | 49.0 | ||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
Net investment losses | 4.1 | 15.3 | ||||||||||||
Amortization of premiums and accretion of discounts on fixed maturity securities, net | 1.7 | 2.8 | ||||||||||||
Depreciation and intangible asset amortization | 11.1 | 11.7 | ||||||||||||
Share-based compensation expense | 3.8 | 2.8 | ||||||||||||
Changes in: | ||||||||||||||
Accrued investment income | (3.3) | (0.5) | ||||||||||||
Insurance liabilities | 35.6 | 38.4 | ||||||||||||
Premium receivables | 4.5 | 2.1 | ||||||||||||
Deferred policy acquisition costs | 1.6 | 1.5 | ||||||||||||
Reinsurance recoverables | (1.3) | (2.9) | ||||||||||||
Income tax liabilities | 6.5 | 7.2 | ||||||||||||
Other operating assets and liabilities | (12.0) | 16.7 | ||||||||||||
Other | (21.7) | 21.5 | ||||||||||||
Net cash provided by operating activities | 116.6 | 165.6 | ||||||||||||
Cash flows - investing activities | ||||||||||||||
Fixed maturity securities | ||||||||||||||
Purchases | (872.3) | (818.2) | ||||||||||||
Sales | 163.8 | 294.2 | ||||||||||||
Maturities, paydowns, calls and redemptions | 443.7 | 372.4 | ||||||||||||
Equity securities | ||||||||||||||
Purchases | (36.1) | (11.8) | ||||||||||||
Sales and repayments | 0.7 | 12.1 | ||||||||||||
Limited partnership interests | ||||||||||||||
Purchases | (141.4) | (30.3) | ||||||||||||
Sales | 41.2 | 5.7 | ||||||||||||
Change in short-term and other investments, net | 57.3 | (19.1) | ||||||||||||
Net cash used in investing activities | (343.1) | (195.0) | ||||||||||||
Cash flows - financing activities | ||||||||||||||
Dividends paid to shareholders | (25.7) | (24.8) | ||||||||||||
FHLB borrowings | 1.0 | 4.0 | ||||||||||||
Principal repayment on FHLB borrowings | (25.0) | — | ||||||||||||
Acquisition of treasury stock | (1.5) | (2.2) | ||||||||||||
Proceeds from exercise of stock options | 0.3 | 0.9 | ||||||||||||
Withholding tax payments on RSUs tendered | (2.0) | (1.5) | ||||||||||||
Annuity contracts: variable, fixed and FHLB funding agreements: | ||||||||||||||
Deposits | 515.9 | 325.0 | ||||||||||||
Benefits, withdrawals and net transfers to Separate Account (variable annuity) assets | (216.2) | (196.9) | ||||||||||||
Life policy accounts: | ||||||||||||||
Deposits | 4.4 | 4.6 | ||||||||||||
Withdrawals and surrenders | (2.1) | (2.1) | ||||||||||||
Change in deposit asset on reinsurance | (13.0) | (19.9) | ||||||||||||
Change in book overdrafts | (2.5) | (0.8) | ||||||||||||
Net cash provided by financing activities | 233.6 | 86.3 | ||||||||||||
Net increase in cash | 7.1 | 56.9 | ||||||||||||
Cash at beginning of period | 22.3 | 25.5 | ||||||||||||
Cash at end of period | $ | 29.4 | $ | 82.4 |
See Notes to Consolidated Financial Statements.
Horace Mann Educators Corporation | 5 | Quarterly Report on Form 10-Q |
HORACE MANN EDUCATORS CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 1 - Basis of Presentation and Significant Accounting Policies
Business
Horace Mann Educators Corporation is a holding company for insurance subsidiaries that market and underwrite personal lines of property and casualty insurance products (primarily personal lines of automobile and property insurance), supplemental insurance products (primarily cancer, heart, hospital, supplemental disability and accident coverages), retirement products (primarily tax-qualified fixed and variable annuities) and life insurance products, primarily to K-12 teachers, administrators and other employees of public schools and their families (collectively, HMEC, the Company or Horace Mann).
Basis of Presentation
The accompanying Consolidated Financial Statements have been prepared in conformity with accounting principles generally accepted in the United States of America (GAAP) and with the rules and regulations of the Securities and Exchange Commission (SEC). Certain information and disclosures normally included in annual financial statements prepared in conformity with GAAP, but are not required for interim reporting purposes, have been omitted. These Consolidated Financial Statements and Notes thereto should be read in conjunction with the Consolidated Financial Statements and Notes thereto included in Part II - Item 8 of the Company's Annual Report on Form 10-K for the year ended December 31, 2020. The results of operations for the three and six months ended June 30, 2021 are not necessarily indicative of the results to be expected for the full year.
The accompanying Consolidated Financial Statements and Notes thereto are unaudited. These financial statements reflect all adjustments (generally consisting only of normal recurring accruals) which are, in the opinion of management, necessary for the fair presentation of the consolidated financial position, results of operations and cash flows for the interim periods. The Company's significant accounting policies are summarized in Part II - Item 8, Note 1 of the Company's Annual Report on Form 10-K for the year ended December 31, 2020.
Consolidation
All intercompany transactions and balances between HMEC and its subsidiaries and affiliates have been eliminated.
Use of Estimates
The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the reporting date of the consolidated financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates.
The most significant critical accounting estimates include valuation of hard-to-value fixed maturity securities (including evaluation of impairments), evaluation of goodwill and intangible assets for impairment, valuation of annuity and life deferred policy acquisition costs, valuation of liabilities for property and casualty unpaid claims and claim expenses and valuation of certain investment contracts and policy reserves.
Future Adoption of New Accounting Standards
Accounting for Long-Duration Insurance Contracts
In August 2018, the FASB issued accounting and disclosure guidance that contains targeted improvements to the accounting for long-duration insurance contracts. Under the new guidance, the cash flow assumptions used to measure the liability for future policy benefits for traditional insurance contracts will be required to be updated at least annually with changes recognized as a benefit expense (i.e., assumptions will no longer be locked-in).
Horace Mann Educators Corporation | 6 | Quarterly Report on Form 10-Q |
NOTE 1 - Basis of Presentation and Significant Accounting Policies (continued)
Insurance entities will be required to use a standard discount rate to measure the liabilities that will be equivalent to the yield from a high-quality bond. The new guidance also changes the amortization of deferred policy acquisition costs (DAC) to be on a constant-level basis over the expected term of the related contracts with no interest accruing on the DAC balance. The new guidance also introduces a new category of contract features associated with deposit type contracts referred to as market risk benefits (MRBs). Contract features meeting the definition of a MRB will be measured at fair value. New disclosures will be required for long-duration insurance contracts in order to provide better transparency into the exposure of insurance entities and the drivers of their results. For public business entities, the guidance is effective for annual reporting periods beginning after December 15, 2022, including interim periods within those years. With regards to the liability for future policy benefits and DAC, the guidance applies to contracts in force as of the beginning of the earliest period presented and may be applied retrospectively. With regards to MRBs, the guidance is to be applied retrospectively at the beginning of the earliest period presented. Early adoption is permitted. Management is currently evaluating the impact this guidance will have on the results of operations and financial position of the Company.
Subsequent Events
On July 14, 2021, the Company announced that it entered into a Stock Purchase Agreement (Agreement), by and among the Company and Independence Capital Corp. and Independence Holding Company (Seller) to acquire all the equity interests in Madison National Life Insurance Company, Inc., an insurance company organized under the laws of the State of Wisconsin (Madison National). The Agreement provides, among other things, that, upon the terms and subject to the conditions set forth in the Agreement, the Company will acquire all the equity interests in Madison National (Acquisition) for $172.5 million. The Seller will have a potential earn-out of up to $12.5 million payable in cash, if specified financial targets are achieved by the end of 2023. The Agreement and the consummation of the transactions contemplated by the Agreement have been approved by the Company’s Board of Directors. The closing of the Acquisition is expected to occur early during the first quarter of 2022, subject to the satisfaction or waiver of applicable closing conditions as well as approval by certain regulators.
Further, effective July 12, 2021, the Company, as borrower, amended its Credit Agreement with PNC Bank, National Association as administrative agent and certain lenders party thereto to increase the line of credit available under the Credit Agreement’s senior revolving credit facility from $225.0 million to $325.0 million. PNC Bank, National Association and JPMorgan Chase Bank, N.A. serve as joint lead arrangers under the Credit Agreement, with The Northern Trust Company, KeyBank National Association, U.S. Bank National Association, Illinois National Bank, and Comerica Bank as lenders participating in the syndicate.
The Company expects to utilize the Credit Agreement’s senior revolving credit facility to fund a portion of the acquisition of Madison National, as well as to be available for ongoing working capital, capital expenditures and general corporate expenditures.
Horace Mann Educators Corporation | 7 | Quarterly Report on Form 10-Q |
NOTE 2 - Investments
Net Investment Income
The components of net investment income for the following periods were as follows:
($ in millions) | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Fixed maturity securities | $ | 59.4 | $ | 58.9 | $ | 117.4 | $ | 118.3 | ||||||||||||||||||
Equity securities | 1.3 | 1.2 | 2.4 | 2.4 | ||||||||||||||||||||||
Limited partnership interests | 23.0 | (3.5) | 34.3 | (6.2) | ||||||||||||||||||||||
Short-term and other investments | 2.9 | 2.8 | 5.7 | 5.7 | ||||||||||||||||||||||
Investment expenses | (2.5) | (2.9) | (4.6) | (5.1) | ||||||||||||||||||||||
Net investment income - investment portfolio | 84.1 | 56.5 | 155.2 | 115.1 | ||||||||||||||||||||||
Investment income - deposit asset on reinsurance | 25.1 | 23.9 | 49.5 | 47.6 | ||||||||||||||||||||||
Total net investment income | $ | 109.2 | $ | 80.4 | $ | 204.7 | $ | 162.7 |
Net Investment Gains (Losses)
Net investment gains (losses) for the following periods were as follows:
($ in millions) | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Fixed maturity securities | $ | 1.5 | $ | (0.7) | $ | (3.9) | $ | 0.4 | ||||||||||||||||||
Equity securities | 4.4 | 7.1 | 1.7 | (7.6) | ||||||||||||||||||||||
Short-term investments and other | (1.0) | (3.2) | (1.9) | (8.1) | ||||||||||||||||||||||
Net investment gains (losses) | $ | 4.9 | $ | 3.2 | $ | (4.1) | $ | (15.3) |
The Company, from time to time, sells fixed maturity securities subsequent to the reporting date that were considered temporarily impaired at such reporting date. Such sales are due to issuer specific events occurring subsequent to the reporting date that result in a change in the Company's intent to sell a fixed maturity security. The types of events that may result in a sale include significant changes in the economic facts and circumstances related to the invested asset, significant unforeseen changes in liquidity needs, or changes in the Company's investment strategy.
Net Investment Gains (Losses) by Transaction Type
The following table reconciles net investment gains (losses) by transaction type:
($ in millions) | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Credit loss impairments(1) | $ | — | $ | — | $ | (1.1) | $ | — | ||||||||||||||||||
Intent-to-sell impairments | — | (0.5) | (2.1) | (4.2) | ||||||||||||||||||||||
Total impairments on investments recognized in net income | — | (0.5) | (3.2) | (4.2) | ||||||||||||||||||||||
Sales and other, net | 1.6 | 0.4 | (0.5) | 4.9 | ||||||||||||||||||||||
Change in fair value - equity securities | 4.3 | 6.6 | 1.5 | (7.9) | ||||||||||||||||||||||
Change in fair value and losses realized on settlements - derivatives | (1.0) | (3.3) | (1.9) | (8.1) | ||||||||||||||||||||||
Net investment gains (losses) | $ | 4.9 | $ | 3.2 | $ | (4.1) | $ | (15.3) |
(1) For the six months ended June 30, 2021, the Company recognized a valuation allowance of $1.1 million for credit loss impairments with respect to fixed maturity securities available for sale.
Horace Mann Educators Corporation | 8 | Quarterly Report on Form 10-Q |
NOTE 2 - Investments (continued)
Fixed Maturity Securities
The Company's investment portfolio is comprised primarily of fixed maturity securities. Amortized cost, net, gross unrealized investment gains (losses) and fair values of all fixed maturity securities in the portfolio were as follows:
($ in millions) | Amortized Cost, net | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||||||||||||
June 30, 2021 | ||||||||||||||||||||||||||
Fixed maturity securities | ||||||||||||||||||||||||||
U.S. Government and federally sponsored agency obligations:(1) | ||||||||||||||||||||||||||
Mortgage-backed securities | $ | 610.8 | $ | 68.0 | $ | 0.5 | $ | 678.3 | ||||||||||||||||||
Other, including U.S. Treasury securities | 430.5 | 31.0 | 5.3 | 456.2 | ||||||||||||||||||||||
Municipal bonds | 1,598.6 | 200.9 | 0.4 | 1,799.1 | ||||||||||||||||||||||
Foreign government bonds | 40.2 | 4.2 | — | 44.4 | ||||||||||||||||||||||
Corporate bonds | 2,211.3 | 202.5 | 5.0 | 2,408.8 | ||||||||||||||||||||||
Other asset-backed securities | 1,158.0 | 22.7 | 12.5 | 1,168.2 | ||||||||||||||||||||||
Totals | $ | 6,049.4 | $ | 529.3 | $ | 23.7 | $ | 6,555.0 | ||||||||||||||||||
December 31, 2020 | ||||||||||||||||||||||||||
Fixed maturity securities | ||||||||||||||||||||||||||
U.S. Government and federally sponsored agency obligations:(1) | ||||||||||||||||||||||||||
Mortgage-backed securities | $ | 605.5 | $ | 79.6 | $ | 0.3 | $ | 684.8 | ||||||||||||||||||
Other, including U.S. Treasury securities | 395.0 | 39.2 | 1.0 | 433.2 | ||||||||||||||||||||||
Municipal bonds | 1,612.3 | 215.7 | 0.5 | 1,827.5 | ||||||||||||||||||||||
Foreign government bonds | 40.2 | 4.9 | — | 45.1 | ||||||||||||||||||||||
Corporate bonds | 1,905.2 | 221.6 | 3.9 | 2,122.9 | ||||||||||||||||||||||
Other asset-backed securities | 1,230.4 | 24.1 | 22.7 | 1,231.8 | ||||||||||||||||||||||
Totals | $ | 5,788.6 | $ | 585.1 | $ | 28.4 | $ | 6,345.3 |
(1) Fair value includes securities issued by Federal National Mortgage Association (FNMA) of $380.3 million and $387.1 million; Federal Home Loan Mortgage Corporation (FHLMC) of $331.9 million and $344.3 million; and Government National Mortgage Association (GNMA) of $123.8 million and $132.3 million as of June 30, 2021 and December 31, 2020, respectively.
Horace Mann Educators Corporation | 9 | Quarterly Report on Form 10-Q |
NOTE 2 - Investments (continued)
The following table presents the fair value and gross unrealized losses for fixed maturity securities in an unrealized loss position at June 30, 2021 and December 31, 2020, respectively. The Company views the decrease in fair value of all of the fixed maturity securities with unrealized losses at June 30, 2021 — which was driven largely by increasing interest rates, spread widening, financial market illiquidity and/or market volatility from the date of acquisition — as temporary. As of June 30, 2021, the Company has not made the decision to sell and it is not more likely than not the Company will be required to sell the fixed maturity securities with unrealized losses before an anticipated recovery in value. Therefore, it was determined that the unrealized losses on the fixed maturity securities presented in the table below were not indicative of any impairments as of June 30, 2021.
($ in millions) | 12 Months or Less | More than 12 Months | Total | |||||||||||||||||||||||||||||||||||
Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | |||||||||||||||||||||||||||||||||
June 30, 2021 | ||||||||||||||||||||||||||||||||||||||
Fixed maturity securities | ||||||||||||||||||||||||||||||||||||||
U.S. Government and federally sponsored agency obligations: | ||||||||||||||||||||||||||||||||||||||
Mortgage-backed securities | $ | 13.9 | $ | 0.3 | $ | 3.0 | $ | 0.2 | $ | 16.9 | $ | 0.5 | ||||||||||||||||||||||||||
Other | 113.2 | 5.3 | — | — | 113.2 | 5.3 | ||||||||||||||||||||||||||||||||
Municipal bonds | 24.0 | 0.3 | 0.7 | 0.1 | 24.7 | 0.4 | ||||||||||||||||||||||||||||||||
Foreign government bonds | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Corporate bonds | 142.3 | 3.8 | 38.8 | 1.2 | 181.1 | 5.0 | ||||||||||||||||||||||||||||||||
Other asset-backed securities | 136.0 | 1.0 | 262.8 | 11.5 | 398.8 | 12.5 | ||||||||||||||||||||||||||||||||
Total | $ | 429.4 | $ | 10.7 | $ | 305.3 | $ | 13.0 | $ | 734.7 | $ | 23.7 | ||||||||||||||||||||||||||
Number of positions with a gross unrealized loss | 267 | 154 | 421 | |||||||||||||||||||||||||||||||||||
Fair value as a percentage of total fixed maturity securities at fair value | 6.5 | % | 4.7 | % | 11.2 | % | ||||||||||||||||||||||||||||||||
December 31, 2020 | ||||||||||||||||||||||||||||||||||||||
Fixed maturity securities | ||||||||||||||||||||||||||||||||||||||
U.S. Government and federally sponsored agency obligations: | ||||||||||||||||||||||||||||||||||||||
Mortgage-backed securities | $ | 4.9 | $ | 0.1 | $ | 2.6 | $ | 0.2 | $ | 7.5 | $ | 0.3 | ||||||||||||||||||||||||||
Other | 95.9 | 1.0 | — | — | 95.9 | 1.0 | ||||||||||||||||||||||||||||||||
Municipal bonds | 18.1 | 0.5 | — | — | 18.1 | 0.5 | ||||||||||||||||||||||||||||||||
Foreign government bonds | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Corporate bonds | 126.6 | 3.7 | 10.9 | 0.2 | 137.5 | 3.9 | ||||||||||||||||||||||||||||||||
Other asset-backed securities | 316.9 | 17.2 | 409.3 | 5.5 | 726.2 | 22.7 | ||||||||||||||||||||||||||||||||
Total | $ | 562.4 | $ | 22.5 | $ | 422.8 | $ | 5.9 | $ | 985.2 | $ | 28.4 | ||||||||||||||||||||||||||
Number of positions with a gross unrealized loss | 308 | 123 | 431 | |||||||||||||||||||||||||||||||||||
Fair value as a percentage of total fixed maturity securities at fair value | 8.9 | % | 6.7 | % | 15.6 | % |
Fixed maturity securities with an investment grade rating represented 85.6% of the gross unrealized losses as of June 30, 2021. With respect to fixed maturity securities involving securitized financial assets, the underlying collateral cash flows were stress tested to determine there was no adverse change in the present value of cash flows below the amortized cost basis.
Horace Mann Educators Corporation | 10 | Quarterly Report on Form 10-Q |
NOTE 2 - Investments (continued)
Maturities of Fixed Maturity Securities
The following table presents the distribution of the Company’s fixed maturity securities portfolio by estimated expected maturity. Estimated expected maturities differ from contractual maturities, reflecting assumptions regarding borrowers' utilization of the right to call or prepay obligations with or without call or prepayment penalties. For structured securities, estimated expected maturities consider broker-dealer survey prepayment assumptions and are verified for consistency with the interest rate and economic environments.
($ in millions) | Percent of Total Fair Value | June 30, 2021 | ||||||||||||||||||||||||
June 30, 2021 | December 31, 2020 | Fair Value | Amortized Cost, net | |||||||||||||||||||||||
Estimated expected maturity: | ||||||||||||||||||||||||||
Due in 1 year or less | 3.9 | % | 4.0 | % | $ | 254.9 | $ | 247.8 | ||||||||||||||||||
Due after 1 year through 5 years | 26.6 | % | 28.3 | % | 1,745.1 | 1,655.2 | ||||||||||||||||||||
Due after 5 years through 10 years | 28.4 | % | 28.0 | % | 1,861.9 | 1,702.2 | ||||||||||||||||||||
Due after 10 years through 20 years | 24.3 | % | 24.6 | % | 1,595.1 | 1,433.7 | ||||||||||||||||||||
Due after 20 years | 16.8 | % | 15.1 | % | 1,098.0 | 1,010.5 | ||||||||||||||||||||
Total | 100.0 | % | 100.0 | % | $ | 6,555.0 | $ | 6,049.4 | ||||||||||||||||||
Average option-adjusted duration, in years | 6.8 | 6.4 |
Sales of Fixed Maturity and Equity Securities
Proceeds received from sales of fixed maturity and equity securities, each determined using the specific identification method, and gross gains and gross losses realized as a result of those sales for each period were as follows:
($ in millions) | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Fixed maturity securities | ||||||||||||||||||||||||||
Proceeds received | $ | 68.3 | $ | 196.0 | $ | 163.8 | $ | 294.2 | ||||||||||||||||||
Gross gains realized | 1.7 | 5.5 | 3.0 | 10.3 | ||||||||||||||||||||||
Gross losses realized | (0.2) | (5.6) | (3.6) | (5.9) | ||||||||||||||||||||||
Equity securities | ||||||||||||||||||||||||||
Proceeds received | $ | 0.3 | $ | 10.6 | $ | 0.7 | $ | 12.1 | ||||||||||||||||||
Gross gains realized | 0.1 | 1.7 | 0.2 | 2.0 | ||||||||||||||||||||||
Gross losses realized | — | (1.2) | — | (1.8) |
Net Unrealized Investment Gains (Losses) on Fixed Maturity Securities
The following table reconciles net unrealized investment gains (losses) on fixed maturity securities, net of tax, included in accumulated other comprehensive income (AOCI), before the impact of DAC:
($ in millions) | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Net unrealized investment gains (losses) on fixed maturity securities, net of tax | ||||||||||||||||||||||||||
Beginning of period | $ | 287.2 | $ | 149.9 | $ | 439.8 | $ | 264.4 | ||||||||||||||||||
Change in net unrealized investment gains (losses) on fixed maturity securities | 116.9 | 174.9 | (42.1) | 71.2 | ||||||||||||||||||||||
Reclassification of net investment (gains) losses on securities to net income | (4.7) | 5.1 | 1.7 | (5.7) | ||||||||||||||||||||||
End of period | $ | 399.4 | $ | 329.9 | $ | 399.4 | $ | 329.9 |
Horace Mann Educators Corporation | 11 | Quarterly Report on Form 10-Q |
NOTE 2 - Investments (continued)
Limited Partnership Interests
Investments in limited partnership interests are accounted for using the equity method of accounting and include interests in senior commercial mortgage loan funds, hedge funds, infrastructure debt funds, infrastructure equity funds and other funds. Principal factors influencing carrying amount appreciation or decline include operating performance, comparable public company earnings multiples, capitalization rates and the economic environment. The Company recognizes an impairment loss for equity method limited partnership interests when evidence demonstrates that the loss is other than temporary. Evidence of a loss in value that is other than temporary may include the absence of an ability to recover the carrying amount of the investment or the inability of the investee to sustain a level of earnings that would justify the carrying amount of the investment. The carrying amounts of equity method limited partnership interests were as follows:
($ in millions) | ||||||||||||||
June 30, 2021 | December 31, 2020 | |||||||||||||
Senior commercial mortgage loan funds | $ | 254.8 | $ | 149.6 | ||||||||||
Hedge funds | 50.7 | 63.2 | ||||||||||||
Infrastructure debt funds | 58.1 | 58.3 | ||||||||||||
Infrastructure equity funds | 57.3 | 52.1 | ||||||||||||
Other funds(1) | 164.8 | 125.8 | ||||||||||||
Total | $ | 585.7 | $ | 449.0 |
(1)Other funds consist primarily of limited partnership interests in real estate equity funds, private equity funds and corporate mezzanine funds.
Offsetting of Assets and Liabilities
The Company's derivatives are subject to enforceable master netting arrangements. Collateral support agreements associated with each master netting arrangement provide that the Company will receive or pledge financial collateral in the event minimum thresholds have been reached. The following table presents instruments that were subject to a master netting arrangement for the Company.
($ in millions) | Gross Amounts Offset in the Consolidated Balance Sheets | Net Amounts of Assets/ Liabilities Presented in the Consolidated Balance Sheets | Gross Amounts Not Offset in the Consolidated Balance Sheets | |||||||||||||||||||||||||||||||||||
Gross Amounts | Financial Instruments | Cash Collateral Received | Net Amount | |||||||||||||||||||||||||||||||||||
June 30, 2021 | ||||||||||||||||||||||||||||||||||||||
Asset derivatives: | ||||||||||||||||||||||||||||||||||||||
Free-standing derivatives | $ | 15.4 | $ | — | $ | 15.4 | $ | 13.6 | $ | 3.3 | $ | (1.5) | ||||||||||||||||||||||||||
December 31, 2020 | ||||||||||||||||||||||||||||||||||||||
Asset derivatives: | ||||||||||||||||||||||||||||||||||||||
Free-standing derivatives | $ | 16.8 | $ | — | $ | 16.8 | $ | 13.7 | $ | 2.6 | $ | 0.5 |
Deposits
At June 30, 2021 and December 31, 2020, fixed maturity securities with a fair value of $26.6 million and $26.9 million, respectively, were on deposit with governmental agencies as required by law in various states for which the insurance subsidiaries of HMEC conduct business. In addition, at June 30, 2021 and December 31, 2020, fixed maturity securities with a fair value of $974.8 million and $707.3 million, respectively, were on deposit with the Federal Home Loan Bank of Chicago (FHLB) as collateral for amounts subject to funding agreements, advances and borrowings which were equal to $887.5 million at June 30, 2021 and $644.5 million at December 31, 2020. The deposited securities are reported as Fixed maturity securities on the Company’s Consolidated Balance Sheets.
Horace Mann Educators Corporation | 12 | Quarterly Report on Form 10-Q |
NOTE 3 - Fair Value of Financial Instruments
The Company is required to disclose estimated fair values for certain financial and nonfinancial assets and liabilities. Fair values of the Company’s insurance contracts other than annuity contracts (which are investment contracts) are not required to be disclosed. However, the estimated fair values of liabilities under all insurance contracts are taken into consideration in the Company’s overall management of interest rate risk through the matching of investment maturities with amounts due under insurance contracts.
Information regarding the three-level hierarchy presented below and the valuation methodologies utilized by the Company to estimate fair values at each reporting date is included in Part II - Item 8, Note 3 of the Consolidated Financial Statements in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020.
Horace Mann Educators Corporation | 13 | Quarterly Report on Form 10-Q |
NOTE 3 - Fair Value of Financial Instruments (continued)
Financial Instruments Measured and Carried at Fair Value on a Recurring Basis
The following table presents the Company's fair value hierarchy for those financial assets and financial liabilities measured and carried at fair value on a recurring basis. During the six months ended June 30, 2021 and 2020, there were no transfers between Level 1 and Level 2. At June 30, 2021, Level 3 invested assets comprised 4.7% of the Company’s total investment portfolio at fair value.
($ in millions) | Carrying Amount | Fair Value | Fair Value Measurements at Reporting Date Using | |||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||||||||||||||||||||
June 30, 2021 | ||||||||||||||||||||||||||||||||
Financial Assets | ||||||||||||||||||||||||||||||||
Investments | ||||||||||||||||||||||||||||||||
Fixed maturity securities | ||||||||||||||||||||||||||||||||
U.S. Government and federally sponsored agency obligations: | ||||||||||||||||||||||||||||||||
Mortgage-backed securities | $ | 678.3 | $ | 678.3 | $ | — | $ | 678.3 | $ | — | ||||||||||||||||||||||
Other, including U.S. Treasury securities | 456.2 | 456.2 | 28.0 | 428.2 | — | |||||||||||||||||||||||||||
Municipal bonds | 1,799.1 | 1,799.1 | — | 1,740.5 | 58.6 | |||||||||||||||||||||||||||
Foreign government bonds | 44.4 | 44.4 | — | 44.4 | — | |||||||||||||||||||||||||||
Corporate bonds | 2,408.8 | 2,408.8 | 14.6 | 2,243.7 | 150.5 | |||||||||||||||||||||||||||
Other asset-backed securities | 1,168.2 | 1,168.2 | — | 1,052.7 | 115.5 | |||||||||||||||||||||||||||
Total fixed maturity securities | 6,555.0 | 6,555.0 | 42.6 | 6,187.8 | 324.6 | |||||||||||||||||||||||||||
Equity securities | 145.7 | 145.7 | 40.0 | 105.4 | 0.3 | |||||||||||||||||||||||||||
Short-term investments | 93.5 | 93.5 | 90.4 | 3.1 | — | |||||||||||||||||||||||||||
Other investments | 46.8 | 46.8 | — | 46.8 | — | |||||||||||||||||||||||||||
Totals | $ | 6,841.0 | $ | 6,841.0 | $ | 173.0 | $ | 6,343.1 | $ | 324.9 | ||||||||||||||||||||||
Separate Account (variable annuity) assets(1) | $ | 3,256.7 | $ | 3,256.7 | $ | 3,256.7 | $ | — | $ | — | ||||||||||||||||||||||
Financial Liabilities | ||||||||||||||||||||||||||||||||
Investment contract and policy reserves, embedded derivatives | $ | 2.8 | $ | 2.8 | $ | — | $ | 2.8 | $ | — | ||||||||||||||||||||||
Other policyholder funds, embedded derivatives | $ | 108.9 | $ | 108.9 | $ | — | $ | — | $ | 108.9 | ||||||||||||||||||||||
December 31, 2020 | ||||||||||||||||||||||||||||||||
Financial Assets | ||||||||||||||||||||||||||||||||
Investments | ||||||||||||||||||||||||||||||||
Fixed maturity securities | ||||||||||||||||||||||||||||||||
U.S. Government and federally sponsored agency obligations: | ||||||||||||||||||||||||||||||||
Mortgage-backed securities | $ | 684.8 | $ | 684.8 | $ | — | $ | 673.7 | $ | 11.1 | ||||||||||||||||||||||
Other, including U.S. Treasury securities | 433.2 | 433.2 | 18.4 | 414.8 | — | |||||||||||||||||||||||||||
Municipal bonds | 1,827.5 | 1,827.5 | — | 1,767.9 | 59.6 | |||||||||||||||||||||||||||
Foreign government bonds | 45.1 | 45.1 | — | 45.1 | — | |||||||||||||||||||||||||||
Corporate bonds | 2,122.9 | 2,122.9 | 14.9 | 1,952.2 | 155.8 | |||||||||||||||||||||||||||
Other asset-backed securities | 1,231.8 | 1,231.8 | — | 1,103.5 | 128.3 | |||||||||||||||||||||||||||
Total fixed maturity securities | 6,345.3 | 6,345.3 | 33.3 | 5,957.2 | 354.8 | |||||||||||||||||||||||||||
Equity securities | 121.6 | 121.6 | 39.2 | 82.1 | 0.3 | |||||||||||||||||||||||||||
Short-term investments | 141.8 | 141.8 | 137.7 | 4.1 | — | |||||||||||||||||||||||||||
Other investments | 36.3 | 36.3 | — | 36.3 | — | |||||||||||||||||||||||||||
Totals | $ | 6,645.0 | $ | 6,645.0 | $ | 210.2 | $ | 6,079.7 | $ | 355.1 | ||||||||||||||||||||||
Separate Account (variable annuity) assets(1) | $ | 2,891.4 | $ | 2,891.4 | $ | 2,891.4 | $ | — | $ | — | ||||||||||||||||||||||
Financial Liabilities | ||||||||||||||||||||||||||||||||
Investment contract and policy reserves, embedded derivatives | $ | 2.5 | $ | 2.5 | $ | — | $ | 2.5 | $ | — | ||||||||||||||||||||||
Other policyholder funds, embedded derivatives | $ | 104.5 | $ | 104.5 | $ | — | $ | — | $ | 104.5 |
(1) Separate Account (variable annuity) liabilities are equal to the estimated fair value of the Separate Account (variable annuity) assets.
Horace Mann Educators Corporation | 14 | Quarterly Report on Form 10-Q |
NOTE 3 - Fair Value of Financial Instruments (continued)
Changes in Level 3 Fair Value Measurements
The reconciliation for all financial assets and financial liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) was as follows:
($ in millions) | Financial Assets | Financial Liabilities(1) | ||||||||||||||||||||||||||||||||||||||||||
Municipal Bonds | Corporate Bonds | Mortgage-Backed and Other Asset- Backed Securities(2) | Total Fixed Maturity Securities | Equity Securities | Total | |||||||||||||||||||||||||||||||||||||||
Beginning balance, April 1, 2021 | $ | 58.6 | $ | 149.1 | $ | 132.2 | $ | 339.9 | $ | 0.3 | $ | 340.2 | $ | 107.6 | ||||||||||||||||||||||||||||||
Transfers into Level 3(3) | — | 28.5 | 3.1 | 31.6 | — | 31.6 | — | |||||||||||||||||||||||||||||||||||||
Transfers out of Level 3(3) | — | (29.4) | (13.3) | (42.7) | — | (42.7) | — | |||||||||||||||||||||||||||||||||||||
Total gains or losses | ||||||||||||||||||||||||||||||||||||||||||||
Net investment gains (losses) included in net income related to financial assets | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
Net investment (gains) losses included in net income related to financial liabilities | — | — | — | — | — | — | 3.2 | |||||||||||||||||||||||||||||||||||||
Net unrealized investment gains (losses) included in OCI | 0.3 | 3.2 | 1.3 | 4.8 | — | 4.8 | — | |||||||||||||||||||||||||||||||||||||
Purchases | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
Issuances | — | — | — | — | — | — | 1.2 | |||||||||||||||||||||||||||||||||||||
Sales | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
Settlements | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
Paydowns, maturities and distributions | (0.3) | (0.9) | (7.8) | (9.0) | — | (9.0) | (3.1) | |||||||||||||||||||||||||||||||||||||
Ending balance, June 30, 2021 | $ | 58.6 | $ | 150.5 | $ | 115.5 | $ | 324.6 | $ | 0.3 | $ | 324.9 | $ | 108.9 | ||||||||||||||||||||||||||||||
Beginning balance, January 1, 2021 | $ | 59.6 | $ | 155.8 | $ | 139.4 | $ | 354.8 | $ | 0.3 | $ | 355.1 | $ | 104.5 | ||||||||||||||||||||||||||||||
Transfers into Level 3(3) | — | 52.6 | 6.2 | 58.8 | — | 58.8 | — | |||||||||||||||||||||||||||||||||||||
Transfers out of Level 3(3) | — | (56.7) | (19.2) | (75.9) | — | (75.9) | — | |||||||||||||||||||||||||||||||||||||
Total gains or losses | ||||||||||||||||||||||||||||||||||||||||||||
Net investment gains (losses) included in net income related to financial assets | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
Net investment (gains) losses included in net income related to financial liabilities | — | — | — | — | — | — | 7.5 | |||||||||||||||||||||||||||||||||||||
Net unrealized investment gains (losses) included in OCI | (0.6) | 1.2 | 1.0 | 1.6 | — | 1.6 | — | |||||||||||||||||||||||||||||||||||||
Purchases | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
Issuances | — | — | — | — | — | — | 1.9 | |||||||||||||||||||||||||||||||||||||
Sales | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
Settlements | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
Paydowns, maturities and distributions | (0.4) | (2.4) | (11.9) | (14.7) | — | (14.7) | (5.0) | |||||||||||||||||||||||||||||||||||||
Ending balance, June 30, 2021 | $ | 58.6 | $ | 150.5 | $ | 115.5 | $ | 324.6 | $ | 0.3 | $ | 324.9 | $ | 108.9 |
(1)Represents embedded derivatives, all related to the Company's fixed indexed annuity products, reported in Other policyholder funds in the Company's Consolidated Balance Sheets.
(2)Includes U.S. Government and federally sponsored agency obligations for mortgage-backed securities and other asset-backed securities.
(3)Transfers into and out of Level 3 during the three and six months ended June 30, 2021 were attributable to changes in the availability of observable market information for individual fixed maturity securities. The Company's policy is to recognize transfers into and out of the levels as having occurred at the end of the reporting period in which the transfers were determined.
Horace Mann Educators Corporation | 15 | Quarterly Report on Form 10-Q |
NOTE 3 - Fair Value of Financial Instruments (continued)
($ in millions) | Financial Assets | Financial Liabilities(1) | ||||||||||||||||||||||||||||||||||||||||||
Municipal Bonds | Corporate Bonds | Mortgage-Backed and Other Asset- Backed Securities(2) | Total Fixed Maturity Securities | Equity Securities | Total | |||||||||||||||||||||||||||||||||||||||
Beginning balance, April 1, 2020 | $ | 104.9 | $ | 111.7 | $ | 140.5 | $ | 357.1 | $ | 0.1 | $ | 357.2 | $ | 87.5 | ||||||||||||||||||||||||||||||
Transfers into Level 3(3) | 10.7 | 14.0 | 64.2 | 88.9 | — | 88.9 | — | |||||||||||||||||||||||||||||||||||||
Transfers out of Level 3(3) | (45.9) | (4.2) | (3.4) | (53.5) | — | (53.5) | — | |||||||||||||||||||||||||||||||||||||
Total gains or losses | ||||||||||||||||||||||||||||||||||||||||||||
Net investment gains (losses) included in net income related to financial assets | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
Net investment (gains) losses included in net income related to financial liabilities | — | — | — | — | — | — | 6.0 | |||||||||||||||||||||||||||||||||||||
Net unrealized investment gains (losses) included in OCI | 3.8 | 5.3 | 3.3 | 12.4 | — | 12.4 | — | |||||||||||||||||||||||||||||||||||||
Purchases | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
Issuances | — | — | — | — | — | — | 2.5 | |||||||||||||||||||||||||||||||||||||
Sales | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
Settlements | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
Paydowns, maturities and distributions | (0.3) | (0.5) | (4.5) | (5.3) | — | (5.3) | (2.4) | |||||||||||||||||||||||||||||||||||||
Ending balance, June 30, 2020 | $ | 73.2 | $ | 126.3 | $ | 200.1 | $ | 399.6 | $ | 0.1 | $ | 399.7 | $ | 93.6 | ||||||||||||||||||||||||||||||
Beginning balance, January 1, 2020 | $ | 44.3 | $ | 104.0 | $ | 146.8 | $ | 295.1 | $ | 0.1 | $ | 295.2 | $ | 93.7 | ||||||||||||||||||||||||||||||
Transfers into Level 3(3) | 74.5 | 32.8 | 86.7 | 194.0 | — | 194.0 | — | |||||||||||||||||||||||||||||||||||||
Transfers out of Level 3(3) | (45.9) | (14.2) | (6.4) | (66.5) | — | (66.5) | — | |||||||||||||||||||||||||||||||||||||
Total gains or losses | ||||||||||||||||||||||||||||||||||||||||||||
Net investment gains (losses) included in net income related to financial assets | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
Net investment (gains) losses included in net income related to financial liabilities | — | — | — | — | — | — | 0.9 | |||||||||||||||||||||||||||||||||||||
Net unrealized investment gains (losses) included in OCI | 0.8 | (0.2) | (21.1) | (20.5) | — | (20.5) | — | |||||||||||||||||||||||||||||||||||||
Purchases | — | 6.9 | 1.9 | 8.8 | — | 8.8 | — | |||||||||||||||||||||||||||||||||||||
Issuances | — | — | — | — | — | — | 3.9 | |||||||||||||||||||||||||||||||||||||
Sales | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
Settlements | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
Paydowns, maturities and distributions | (0.5) | (3.0) | (7.8) | (11.3) | — | (11.3) | (4.9) | |||||||||||||||||||||||||||||||||||||
Ending balance, June 30, 2020 | $ | 73.2 | $ | 126.3 | $ | 200.1 | $ | 399.6 | $ | 0.1 | $ | 399.7 | $ | 93.6 |
(1) Represents embedded derivatives, all related to the Company's fixed indexed annuity products, reported in Other policyholder funds in the Company's Consolidated Balance Sheets.
(2) Includes U.S. Government and federally sponsored agency obligations for mortgage-backed securities and other asset-backed securities.
(3) Transfers into and out of Level 3 during the three and six months ended June 30, 2020 were attributable to changes in the availability of observable market information for individual fixed maturity securities. The Company's policy is to recognize transfers into and out of the levels as having occurred at the end of the reporting period in which the transfers were determined.
For the six months ended June 30, 2021 and June 30, 2020, the Company had no net investment gains or losses on Level 3 financial assets. For the three and six months ended June 30, 2021, the Company had $3.2 million and $7.5 million of net investment losses that were included in net income and were attributable to changes in the fair value of Level 3 financial liabilities; for the three and six months ended June 30, 2020, the respective net investment losses were $6.0 million and $0.9 million.
Horace Mann Educators Corporation | 16 | Quarterly Report on Form 10-Q |
NOTE 3 - Fair Value of Financial Instruments (continued)
Quantitative Information about Level 3 Fair Value Measurements
The following table provides quantitative information about the significant unobservable inputs for recurring fair value measurements categorized within Level 3.
($ in millions) | ||||||||||||||||||||||||||
Financial Assets | Fair Value at June 30, 2021 | Valuation Technique(s) | Unobservable Inputs | Range (Weighted Average) and Single Point Best Estimate(1) | ||||||||||||||||||||||
Municipal bonds | $ | 58.6 | discounted cash flow | I spread(2) | 307 - 391 bps | |||||||||||||||||||||
Corporate bonds | 150.5 | discounted cash flow | N spread(3) | 272 - 553 bps | ||||||||||||||||||||||
market comparable | option adjusted spread | 12.54% | ||||||||||||||||||||||||
Other asset-backed securities | 115.5 | vendor price | haircut | 3.00% - 5.00% | ||||||||||||||||||||||
discounted cash flow | constant prepayment rate | 20.00% | ||||||||||||||||||||||||
discounted cash flow | T spread(4) | 235 - 800 bps | ||||||||||||||||||||||||
discounted cash flow | PDI interest margin(5) | 7.13% | ||||||||||||||||||||||||
discounted cash flow | SBL interest margin(6) | 4.50% | ||||||||||||||||||||||||
Government mortgage-backed securities | — | vendor price | haircut | 3.00% - 5.00% | ||||||||||||||||||||||
Equity securities | 0.3 | Black Scholes | equity value | low - 31.00%; high - 41.00% |
($ in millions) | ||||||||||||||||||||||||||
Financial Liabilities | Fair Value at June 30, 2021 | Valuation Technique(s) | Unobservable Inputs | Range (Weighted Average) and Single Point Best Estimate(1) | ||||||||||||||||||||||
Derivatives embedded in fixed indexed annuity products | $ | 108.9 | discounted cash flow | lapse rate | 5.30% | |||||||||||||||||||||
mortality multiplier(7) | 63.00% | |||||||||||||||||||||||||
option budget | 0.90% - 2.50% | |||||||||||||||||||||||||
non-performance adjustment(8) | 5.00% |
(1) When a range of unobservable inputs is not readily available, the Company uses a single point best estimate.
(2) "I spread" is the interpolated weighted average life point on the "on the run" (OTR) point of the curve.
(3) "N spread" is the interpolated weighted average life point on the swap curve.
(4) "T spread" is a specific point on the OTR curve.
(5) "PDI" stands for private debt investment.
(6) "SBL" stands for broadly syndicated loans.
(7) Mortality multiplier is applied to the Annuity 2000 table.
(8) Determined as a percentage of a risk-free rate.
The valuation techniques and significant unobservable inputs used in the fair value measurement for financial assets and financial liabilities classified as Level 3 are subject to the control processes as described in Part II - Item 8, Note 3 in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020. Generally, valuation techniques for fixed maturity securities include spread pricing, matrix pricing and discounted cash flow methodologies; include inputs such as quoted prices for identical or similar securities that are less liquid; and are based on lower levels of trading activity than securities classified as Level 2. The valuation techniques and significant unobservable inputs used in the fair value measurement for equity securities classified as Level 3 use similar valuation techniques and significant unobservable inputs as those used for fixed maturity securities.
Horace Mann Educators Corporation | 17 | Quarterly Report on Form 10-Q |
NOTE 3 - Fair Value of Financial Instruments (continued)
The sensitivity of the estimated fair values to changes in the significant unobservable inputs for fixed maturity and equity securities included in Level 3 include: benchmark yield, liquidity premium, estimated cash flows, prepayment and default speeds, spreads, weighted average life, and credit rating. Significant spread widening in isolation will adversely impact the overall valuation, while significant tightening will lead to substantial valuation increases. Significant increases (decreases) in illiquidity premiums in isolation will result in substantially lower (higher) valuations. Significant increases (decreases) in expected default rates in isolation will result in substantially lower (higher) valuations.
Financial Instruments Not Carried at Fair Value; Disclosure Required
The Company has various other financial assets and financial liabilities used in the normal course of business that are not carried at fair value, but for which fair value disclosure is required. These financial assets and financial liabilities are further described in Part II - Item 8, Note 3 in the Company's Annual Report on Form 10-K for the year ended December 31, 2020. The following table presents the carrying amount, fair value and fair value hierarchy of these financial assets and financial liabilities.
($ in millions) | Carrying Amount | Fair Value | Fair Value Measurements at Reporting Date Using | |||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||||||||||||||||||||
June 30, 2021 | ||||||||||||||||||||||||||||||||
Financial Assets | ||||||||||||||||||||||||||||||||
Other investments | $ | 160.7 | $ | 164.3 | $ | — | $ | — | $ | 164.3 | ||||||||||||||||||||||
Deposit asset on reinsurance | 2,456.8 | 2,948.5 | — | — | 2,948.5 | |||||||||||||||||||||||||||
Financial Liabilities | ||||||||||||||||||||||||||||||||
Investment contract and policy reserves, fixed annuity contracts | 4,911.3 | 5,031.5 | — | — | 5,031.5 | |||||||||||||||||||||||||||
Investment contract and policy reserves, account values on life contracts | 101.4 | 110.9 | — | — | 110.9 | |||||||||||||||||||||||||||
Other policyholder funds | 914.2 | 914.2 | — | 857.7 | 56.5 | |||||||||||||||||||||||||||
Short-term debt | 135.0 | 135.0 | — | — | 135.0 | |||||||||||||||||||||||||||
Long-term debt | 278.5 | 313.6 | — | 313.6 | — | |||||||||||||||||||||||||||
December 31, 2020 | ||||||||||||||||||||||||||||||||
Financial Assets | ||||||||||||||||||||||||||||||||
Other investments | $ | 168.3 | $ | 172.1 | $ | — | $ | — | $ | 172.1 | ||||||||||||||||||||||
Deposit asset on reinsurance | 2,420.9 | 3,030.6 | — | — | 3,030.6 | |||||||||||||||||||||||||||
Financial Liabilities | ||||||||||||||||||||||||||||||||
Investment contract and policy reserves, fixed annuity contracts | 4,847.6 | 4,963.3 | — | — | 4,963.3 | |||||||||||||||||||||||||||
Investment contract and policy reserves, account values on life contracts | 98.7 | 108.4 | — | — | 108.4 | |||||||||||||||||||||||||||
Other policyholder funds | 646.8 | 646.8 | — | 590.7 | 56.1 | |||||||||||||||||||||||||||
Short-term debt | 135.0 | 135.0 | — | — | 135.0 | |||||||||||||||||||||||||||
Long-term debt | 302.3 | 331.1 | — | 331.1 | — |
Horace Mann Educators Corporation | 18 | Quarterly Report on Form 10-Q |
NOTE 4 - Deposit Asset on Reinsurance
In the second quarter of 2019, the Company reinsured a $2.9 billion block of in force fixed and variable annuity business with a minimum crediting rate of 4.5%. This represented approximately 50% of the Company’s in force fixed annuity account balances. The arrangement contains investment guidelines and a trust to help meet the Company’s risk management objectives.
Under the agreement, approximately $2.2 billion of fixed annuity reserves were reinsured on a coinsurance basis. The separate account assets and liabilities of approximately $0.7 billion were reinsured on a modified coinsurance basis and thus, remain on the Company's consolidated financial statements, but the related results of operations are fully reinsured.
The Company determined that the reinsurance agreement does not expose the reinsurer to a reasonable possibility of a significant loss from insurance risk. Therefore, the Company recognizes the reinsurance agreement using the deposit method of accounting. The assets transferred to the reinsurer as consideration paid is reported as a Deposit asset on reinsurance on the Company's Consolidated Balance Sheets. As amounts are received or paid, consistent with the underlying reinsured contracts, the Deposit asset on reinsurance is adjusted. The Deposit asset on reinsurance is accreted to the estimated ultimate cash flows using the interest method and the adjustment is reported as Net investment income. Interest accreted on the Deposit asset on reinsurance was $25.1 million and $49.5 million for the three and six months ended June 30, 2021, respectively. Interest accreted on the Deposit asset on reinsurance was $23.9 million and $47.6 million for the three and six months ended June 30, 2020, respectively.
NOTE 5 - Goodwill and Intangible Assets
The Company conducts impairment testing for goodwill and intangible assets at least annually, or more often if events, changes or circumstances indicate that the carrying amount may not be recoverable. See Part II - Item 8, Note 1 in the Company's Annual Report on Form 10-K for the year ended December 31, 2020 for further description of impairment testing.
There were no changes in the carrying amount of goodwill by reporting unit for the three months ended June 30, 2021. The carrying amount of goodwill by reporting unit as of June 30, 2021 was as follows:
($ in millions) | June 30, 2021 | |||||||
Property and Casualty | $ | 9.5 | ||||||
Supplemental | 19.6 | |||||||
Retirement | 4.5 | |||||||
Life | 9.9 | |||||||
Total | $ | 43.5 |
As of June 30, 2021, the outstanding amounts of definite-lived intangible assets subject to amortization are attributable to the acquisitions of Benefit Consultants Group, Inc. (BCG) and NTA Life Enterprises, LLC (NTA) during 2019. The acquisition of BCG resulted in initial recognition of definite-lived intangible assets subject to amortization in the amount of $14.1 million and the acquisition of NTA resulted in initial recognition of definite-lived intangible assets subject to amortization in the amount of $160.4 million. As of June 30, 2021 the outstanding amounts of definite-lived intangible assets subject to amortization were as follows:
Horace Mann Educators Corporation | 19 | Quarterly Report on Form 10-Q |
NOTE 5 - Goodwill and Intangible Assets (continued)
($ in millions) | Weighted Average | |||||||||||||
Useful Life (in Years) | ||||||||||||||
At inception: | ||||||||||||||
Value of business acquired | 30 | $ | 94.4 | |||||||||||
Value of distribution acquired | 17 | 54.0 | ||||||||||||
Value of agency relationships | 14 | 17.0 | ||||||||||||
Value of customer relationships | 10 | 9.1 | ||||||||||||
Total | 23 | 174.5 | ||||||||||||
Accumulated amortization and impairments: | ||||||||||||||
Value of business acquired | (14.3) | |||||||||||||
Value of distribution acquired | (10.2) | |||||||||||||
Value of agency relationships | (5.2) | |||||||||||||
Value of customer relationships | (3.7) | |||||||||||||
Total | (33.4) | |||||||||||||
Net intangible assets subject to amortization: | $ | 141.1 |
With regards to the definite-lived intangible assets in the table above, the value of business acquired intangible asset represents the present value of the expected underwriting profit within policies that were in force on the date of acquisition. The value of distribution acquired intangible asset represents the present value of future business to be written by the existing agency force. The value of agency relationships intangible asset represents the present value of the commission overrides retained by NTA. The value of customer relationships intangible asset represents the present value of the expected profits from existing BCG customers in force at the date of acquisition. All of the aforementioned definite-lived intangible assets were valued using the income approach.
Estimated future amortization of the Company's definite-lived intangible assets were as follows:
($ in millions) | ||||||||
Year Ending December 31, | ||||||||
2021 (excluding the six months ended June 30, 2021) | $ | 6.4 | ||||||
2022 | 12.1 | |||||||
2023 | 11.2 | |||||||
2024 | 10.5 | |||||||
2025 | 9.8 | |||||||
Thereafter | 91.1 | |||||||
Total | $ | 141.1 |
The value of business acquired intangible asset is being amortized by product based on the present value of future premiums to be received. The value of distribution acquired intangible asset is being amortized on a straight-line basis. The value of agency relationships intangible asset is being amortized based on the present value of future premiums to be received. The value of customer relationships intangible asset is being amortized based on the present value of future profits to be received.
Indefinite-lived intangible assets (not subject to amortization) as of June 30, 2021 were as follows:
($ in millions) | ||||||||
Trade names | $ | 7.9 | ||||||
State licenses | 2.9 | |||||||
Total | $ | 10.8 |
The trade names intangible asset represents the present value of future savings accruing to NTA and BCG by virtue of not having to pay royalties for the use of the trade names, valued using the relief from royalty method. The state licenses intangible asset represents the regulatory licenses held by NTA that were valued using the cost approach.
Horace Mann Educators Corporation | 20 | Quarterly Report on Form 10-Q |
NOTE 6 - Unpaid Claims and Claim Expenses
The following table is a summary reconciliation of the beginning and ending Property and Casualty unpaid claims and claim expense reserves for the periods indicated. The table presents reserves on both a gross and net (after reinsurance) basis. The total net Property and Casualty insurance claims and claim expense incurred amounts are reflected in the Consolidated Statements of Operations. The end of the period gross reserve (before reinsurance) balances and the reinsurance recoverable balances are reflected on a gross basis in the Consolidated Balance Sheets.
($ in millions) | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Property and Casualty | ||||||||||||||||||||||||||
Beginning gross reserves(1) | $ | 374.1 | $ | 382.2 | $ | 372.2 | $ | 387.0 | ||||||||||||||||||
Less: reinsurance recoverables | 112.5 | 119.0 | 112.9 | 120.5 | ||||||||||||||||||||||
Net reserves, beginning of period(2) | 261.6 | 263.2 | 259.3 | 266.5 | ||||||||||||||||||||||
Incurred claims and claim expenses: | ||||||||||||||||||||||||||
Claims occurring in the current period | 118.1 | 109.1 | 212.9 | 214.6 | ||||||||||||||||||||||
Decrease in estimated reserves for claims occurring in prior periods(3) | (4.2) | (1.0) | (4.2) | (2.0) | ||||||||||||||||||||||
Total claims and claim expenses incurred(4) | 113.9 | 108.1 | 208.7 | 212.6 | ||||||||||||||||||||||
Claims and claim expense payments for claims occurring during: | ||||||||||||||||||||||||||
Current period | 79.1 | 61.4 | 113.5 | 104.9 | ||||||||||||||||||||||
Prior periods | 36.9 | 37.5 | 95.0 | 101.8 | ||||||||||||||||||||||
Total claims and claim expense payments | 116.0 | 98.9 | 208.5 | 206.7 | ||||||||||||||||||||||
Net reserves, end of period(2) | 259.5 | 272.4 | 259.5 | 272.4 | ||||||||||||||||||||||
Plus: reinsurance recoverables | 108.9 | 116.1 | 108.9 | 116.1 | ||||||||||||||||||||||
Ending gross reserves(1) | $ | 368.4 | $ | 388.5 | $ | 368.4 | $ | 388.5 |
(1)Unpaid claims and claim expenses as reported in the Consolidated Balance Sheets also include reserves for Supplemental, Retirement and Life of $65.2 million and $56.1 million as of June 30, 2021 and 2020, respectively, in addition to Property and Casualty reserves.
(2)Reserves net of anticipated reinsurance recoverables.
(3)Shows the amounts by which the Company decreased its reserves in each of the periods indicated for claims occurring in previous periods to reflect subsequent information on such claims and changes in their projected final settlement costs.
(4)Benefits, claims and settlement expenses as reported in the Consolidated Statements of Operations also include amounts for Supplemental, Retirement and Life of $33.2 million and $72.7 million for the three and six months ended June 30, 2021, respectively, in addition to Property and Casualty amounts. Benefits, claims and settlement expenses for Supplemental, Retirement and Life of $34.9 million and $69.1 million for the three and six months ended June 30, 2020, respectively.
Net favorable development of total reserves for Property and Casualty claims occurring in prior years was $4.2 million and $2.0 million for the six months ended June 30, 2021 and 2020, respectively. The favorable development for the six months ended June 30, 2021 was the result of favorable loss trends in automobile and homeowners loss emergence for accident years 2020 and prior. The favorable development for the six months ended June 30, 2020 was the result of favorable loss trends in automobile and homeowners loss emergence for accident years 2019 and prior.
Horace Mann Educators Corporation | 21 | Quarterly Report on Form 10-Q |
NOTE 7 - Reinsurance
The Company recognizes the cost of reinsurance premiums over the contract periods for such premiums in proportion to the insurance protection provided. Amounts recoverable from reinsurers for unpaid claims and claim settlement expenses, including estimated amounts for unsettled claims, claims incurred but not yet reported and policy benefits, are estimated in a manner consistent with the insurance liability associated with the policy. The effects of reinsurance on premiums written and contract deposits; premiums and contract charges earned; and benefits, claims and settlement expenses were as follows:
($ in millions) | Gross Amount | Ceded to Other Companies(1) | Assumed from Other Companies | Net Amount | ||||||||||||||||||||||
Three months ended June 30, 2021 | ||||||||||||||||||||||||||
Premiums written and contract deposits(2) | $ | 351.2 | $ | 5.6 | $ | 2.5 | $ | 348.1 | ||||||||||||||||||
Premiums and contract charges earned | 231.5 | 8.1 | 2.4 | 225.8 | ||||||||||||||||||||||
Benefits, claims and settlement expenses | 144.6 | (1.0) | 1.5 | 147.1 | ||||||||||||||||||||||
Three months ended June 30, 2020 | ||||||||||||||||||||||||||
Premiums written and contract deposits(2) | $ | 332.4 | $ | 6.4 | $ | 3.1 | $ | 329.1 | ||||||||||||||||||
Premiums and contract charges earned | 230.6 | 8.3 | 3.1 | 225.4 | ||||||||||||||||||||||
Benefits, claims and settlement expenses | 143.3 | 2.4 | 2.1 | 143.0 | ||||||||||||||||||||||
Six months ended June 30, 2021 | ||||||||||||||||||||||||||
Premiums written and contract deposits(2) | $ | 671.8 | $ | 11.5 | $ | 4.0 | $ | 664.3 | ||||||||||||||||||
Premiums and contract charges earned | 465.7 | 16.5 | 4.2 | 453.4 | ||||||||||||||||||||||
Benefits, claims and settlement expenses | 280.2 | 1.5 | 2.7 | 281.4 | ||||||||||||||||||||||
Six months ended June 30, 2020 | ||||||||||||||||||||||||||
Premiums written and contract deposits(2) | $ | 666.1 | $ | 12.7 | $ | 4.5 | $ | 657.9 | ||||||||||||||||||
Premiums and contract charges earned | 473.8 | 16.7 | 4.6 | 461.7 | ||||||||||||||||||||||
Benefits, claims and settlement expenses | 282.8 | 4.3 | 3.2 | 281.7 |
(1) Excludes the annuity reinsurance transaction accounted for using the deposit method that is discussed in Note 4.
(2) This measure is not based on accounting principles generally accepted in the United States of America (non-GAAP). An explanation of this non-GAAP measure is contained in the Glossary of Selected Terms included as Exhibit 99.1 in the Company's reports filed with the SEC.
NOTE 8 - Commitments
Investment Commitments
The Company has outstanding commitments to fund investments primarily in limited partnership interests. Such unfunded commitments were $786.3 million and $571.9 million as of June 30, 2021 and December 31, 2020, respectively.
Horace Mann Educators Corporation | 22 | Quarterly Report on Form 10-Q |
NOTE 9 - Segment Information
The Company conducts and manages its business through five segments. The four operating segments, representing the major lines of business, are: Property and Casualty (primarily personal lines automobile and property insurance products), Supplemental (primarily cancer, heart, hospital, supplemental disability and accident coverages), Retirement (primarily tax-qualified fixed and variable annuities) and Life (life insurance products). The Company does not allocate the impact of corporate-level transactions to these operating segments, consistent with the basis for management's evaluation of the results of those segments, but classifies those items in the fifth segment, Corporate and Other. In addition to ongoing transactions such as corporate debt service, net investment gains (losses) and certain public company expenses, such items also have included corporate debt retirement costs, when applicable. Summarized financial information for these segments is as follows:
($ in millions) | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Premiums and contract charges earned | ||||||||||||||||||||||||||
Property and Casualty | $ | 155.0 | $ | 156.2 | $ | 310.8 | $ | 322.7 | ||||||||||||||||||
Supplemental | 31.6 | 33.3 | 63.3 | 66.3 | ||||||||||||||||||||||
Retirement | 9.2 | 6.7 | 17.8 | 14.1 | ||||||||||||||||||||||
Life | 30.0 | 29.2 | 61.5 | 58.6 | ||||||||||||||||||||||
Total | $ | 225.8 | $ | 225.4 | $ | 453.4 | $ | 461.7 | ||||||||||||||||||
Net investment income | ||||||||||||||||||||||||||
Property and Casualty | $ | 21.7 | $ | 6.3 | $ | 32.5 | $ | 16.6 | ||||||||||||||||||
Supplemental | 6.3 | 4.0 | 11.6 | 7.5 | ||||||||||||||||||||||
Retirement | 62.0 | 55.1 | 122.4 | 108.6 | ||||||||||||||||||||||
Life | 19.8 | 15.6 | 39.4 | 31.2 | ||||||||||||||||||||||
Corporate and Other | (0.1) | — | (0.1) | (0.1) | ||||||||||||||||||||||
Intersegment eliminations | (0.5) | (0.6) | (1.1) | (1.1) | ||||||||||||||||||||||
Total | $ | 109.2 | $ | 80.4 | $ | 204.7 | $ | 162.7 | ||||||||||||||||||
Net income (loss) | ||||||||||||||||||||||||||
Property and Casualty | $ | 19.3 | $ | 11.3 | $ | 47.2 | $ | 37.9 | ||||||||||||||||||
Supplemental | 12.0 | 9.5 | 23.4 | 20.0 | ||||||||||||||||||||||
Retirement | 11.5 | 9.7 | 22.1 | 8.8 | ||||||||||||||||||||||
Life | 5.0 | 1.9 | 5.7 | 2.5 | ||||||||||||||||||||||
Corporate and Other | (1.1) | (1.9) | (12.4) | (20.2) | ||||||||||||||||||||||
Total | $ | 46.7 | $ | 30.5 | $ | 86.0 | $ | 49.0 |
($ in millions) | June 30, 2021 | December 31, 2020 | ||||||||||||
Assets | ||||||||||||||
Property and Casualty | $ | 1,313.2 | $ | 1,324.9 | ||||||||||
Supplemental | 855.0 | 811.5 | ||||||||||||
Retirement | 9,800.6 | 9,198.7 | ||||||||||||
Life | 2,142.9 | 2,044.5 | ||||||||||||
Corporate and Other | 158.9 | 182.3 | ||||||||||||
Intersegment eliminations | (80.5) | (90.1) | ||||||||||||
Total | $ | 14,190.1 | $ | 13,471.8 |
Horace Mann Educators Corporation | 23 | Quarterly Report on Form 10-Q |
NOTE 10 - Accumulated Other Comprehensive Income (Loss)
AOCI represents the accumulated change in shareholders’ equity from transactions and other events and circumstances from non-shareholder sources. For the Company, AOCI includes the after tax change in net unrealized investment gains (losses) on fixed maturity securities and the after tax change in net funded status of benefit plans for the periods as shown in the Consolidated Statements of Changes in Shareholders’ Equity. The following table reconciles these components.
($ in millions) | Net Unrealized Investment Gains (Losses) on Securities(1) | Net Funded Status of Benefit Plans(1) | Total(1) | |||||||||||||||||
Beginning balance, April 1, 2021 | $ | 243.6 | $ | (11.2) | $ | 232.4 | ||||||||||||||
Other comprehensive income (loss) before reclassifications | 93.3 | — | 93.3 | |||||||||||||||||
Amounts reclassified from AOCI(2) | (4.7) | — | (4.7) | |||||||||||||||||
Net current period other comprehensive income (loss) | 88.6 | — | 88.6 | |||||||||||||||||
Ending balance, June 30, 2021 | $ | 332.2 | $ | (11.2) | $ | 321.0 | ||||||||||||||
Beginning balance, April 1, 2020 | $ | 136.6 | $ | (10.7) | $ | 125.9 | ||||||||||||||
Other comprehensive income (loss) before reclassifications | 147.5 | — | 147.5 | |||||||||||||||||
Amounts reclassified from AOCI(3) | (5.0) | — | (5.0) | |||||||||||||||||
Net current period other comprehensive income (loss) | 142.5 | — | 142.5 | |||||||||||||||||
Ending balance, June 30, 2020 | $ | 279.1 | $ | (10.7) | $ | 268.4 | ||||||||||||||
Beginning balance, January 1, 2021 | $ | 366.3 | $ | (11.2) | $ | 355.1 | ||||||||||||||
Other comprehensive income (loss) before reclassifications | (35.8) | — | (35.8) | |||||||||||||||||
Amounts reclassified from AOCI(2) | 1.7 | — | 1.7 | |||||||||||||||||
Net current period other comprehensive income (loss) | (34.1) | — | (34.1) | |||||||||||||||||
Ending balance, June 30, 2021 | $ | 332.2 | $ | (11.2) | $ | 321.0 | ||||||||||||||
Beginning balance, January 1, 2020 | $ | 230.4 | $ | (10.7) | $ | 219.7 | ||||||||||||||
Other comprehensive income (loss) before reclassifications | 43.0 | — | 43.0 | |||||||||||||||||
Amounts reclassified from AOCI(3) | 5.7 | — | 5.7 | |||||||||||||||||
Net current period other comprehensive income (loss) | 48.7 | — | 48.7 | |||||||||||||||||
Ending balance, June 30, 2020 | $ | 279.1 | $ | (10.7) | $ | 268.4 |
(1)All amounts are net of tax.
(2)The pretax amounts reclassified from AOCI, $5.9 million and $(2.2) million, are included in Net investment gains (losses) and the related income tax expenses, $1.2 million and $(0.5) million, are included in income tax expense in the Consolidated Statements of Operations for the three and six months ended June 30, 2021, respectively.
(3) The pretax amounts reclassified from AOCI, $6.4 million and $(7.2) million, are included in Net investment gains (losses) and the related income tax expenses, $1.4 million and $(1.5) million, are included in Income tax expense in the Consolidated Statements of Operations for the three and six months ended June 30, 2020, respectively.
Comparative information for elements that are not required to be reclassified in their entirety to net income in the same reporting period is disclosed in Note 2.
Horace Mann Educators Corporation | 24 | Quarterly Report on Form 10-Q |
NOTE 11 - Supplemental Consolidated Cash and Cash Flow Information
($ in millions) | ||||||||||||||
June 30, 2021 | December 31, 2020 | |||||||||||||
Cash | $ | 28.3 | $ | 21.8 | ||||||||||
Restricted cash | 1.1 | 0.5 | ||||||||||||
Total cash and restricted cash reported in the Consolidated Balance Sheets | $ | 29.4 | $ | 22.3 |
($ in millions) | Six Months Ended June 30, | |||||||||||||
2021 | 2020 | |||||||||||||
Cash paid (recovered) during the three months for: | ||||||||||||||
Interest | $ | 6.8 | $ | 8.2 | ||||||||||
Income taxes | 13.4 | (0.6) |
Non-cash investing activities with respect to modifications or exchanges of fixed maturity securities as well as paid-in-kind activity for policy loans were insignificant for the three and six months ended June 30, 2021 and 2020, respectively.
ITEM 2. I Management's Discussion and Analysis of Financial Condition and Results of Operations (MD&A)
($ in millions, except per share data)
Measures within this MD&A that are not based on accounting principles generally accepted in the United States of America (non-GAAP) are marked with an asterisk (*) the first time they are presented within this Part I - Item 2. An explanation of these measures is contained in the Glossary of Selected Terms included as Exhibit 99.1 to this Quarterly Report on Form 10-Q and are reconciled to the most directly comparable measures prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) in the Appendix to the Company's Second Quarter 2021 Investor Supplement.
Increases or decreases in this MD&A that are not meaningful are marked "N.M.".
Forward-looking Information
Statements made in the following discussion that are not historical in nature are forward-looking within the meaning of the Private Securities Litigation Reform Act of 1995 and are subject to known and unknown risks, uncertainties and other factors. Horace Mann Educators Corporation (referred to in Part I - Items 2 - 4 and Part II of this report as "we", "our", "us", the "Company", "Horace Mann" or "HMEC") is an insurance holding company. We are not under any obligation to (and expressly disclaim any such obligation to) update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. It is important to note that our actual results could differ materially from those projected in forward-looking statements due to a number of risks and uncertainties inherent in our business. See Part I - Item 1A in our Annual Report on Form 10-K for the year ended December 31, 2020 for additional information regarding risks and uncertainties.
Introduction
The purpose of this MD&A is to provide an understanding of our consolidated results of operations and financial condition. This MD&A should be read in conjunction with the Consolidated Financial Statements and Notes thereto contained in Part I - Item 1 of this report.
HMEC is an insurance holding company, and through its subsidiaries, we market and underwrite personal lines of property and casualty insurance products, supplemental insurance products, retirement products and life insurance products in the United States of America (U.S.). We market our products primarily to K-12 teachers, administrators and other employees of public schools and their families.
Horace Mann Educators Corporation | 25 | Quarterly Report on Form 10-Q |
This MD&A covers our consolidated financial highlights followed by consolidated results of operations, an outlook for future performance, details about critical accounting estimates, results of operations by segment, investment results and liquidity and capital resources.
On July 14, 2021, we entered into a definitive agreement to acquire all the equity interests in Madison National Life Insurance Company (Madison National) for $172.5 million. Madison National is a leading writer of employer-paid and sponsored benefits provided to educators by K-12 school districts. The transaction is expected to close early in the first quarter of 2022, subject to regulatory approval and other customary closing conditions. The transaction is expected to be funded with cash on hand and additional borrowings on our Bank Credit Facility which was extended to 2026 and expanded by $100.0 million to $325.0 million to provide ample liquidity. At closing, our leverage ratio is expected to be slightly below our long-term target of 25% which aligns with levels appropriate for our current financial strength ratings.
Madison National offers short- and long-term group disability, group life and other products, with K-12 school districts representing 80% of 2020 premiums. The acquisition of Madison National is expected to be immediately accretive to our EPS and ROE and is expected to accelerate our progress on all fronts of our multi-year strategic plan: strengthening our product offerings, enhancing our distribution, and adding capabilities to our infrastructure. With the addition of Madison National, we will be able to serve K-12 educators through a new distribution channel that is entirely complementary to our strengths in individual products sold through local, trusted advisors.
Coronavirus Disease (COVID-19) Considerations
Beginning in March 2020, the global pandemic associated with the novel coronavirus COVID-19 and related economic conditions introduced unprecedented challenges for our country. Those challenges are ongoing. We relied on our previously developed Corporate Pandemic Plan to address preparation, prevention and response measures specific to COVID-19 while allowing flexibility to quickly react to evolving circumstances and implement varying actions accordingly.
As discussed in our Annual Report on Form 10-K for the year ended December 31, 2020, we successfully met the challenges of the pandemic environment and are now operating in a hybrid model. Our return to office plans are being guided by data from the Center for Disease Control.
We continue to monitor cybersecurity including increasing security and network monitoring to proactively identify and prevent potential security threats and vulnerabilities. We also are identifying and assessing critical third-party vendors and ensuring their ability to continue to perform as anticipated.
Although educators have largely remained employed through the pandemic, growth in new sales has slowed since the pandemic began, particularly sales generated from in-person events at schools. We continue to work with our network of exclusive agents to make sure they are using virtual tools that can allow them to reach current and potential educator customers when face-to-face interactions are not possible. We are implementing a variety of new and modified forums to provide access to the financial solutions we offer educators.
For further discussion regarding the current period and potential future impacts of COVID-19 and related economic conditions on HMEC, see Outlook for 2021 and other content within this MD&A as well as Part I - Item 1A in our Annual Report on Form 10-K for the year ended December 31, 2020.
Horace Mann Educators Corporation | 26 | Quarterly Report on Form 10-Q |
Consolidated Financial Highlights
(All comparisons vs. same periods in 2020, unless noted otherwise)
($ in millions) | Three Months Ended June 30, | 2021-2020 | Six Months Ended June 30, | 2021-2020 | ||||||||||||||||||||||||||||||||||
2021 | 2020 | Change % | 2021 | 2020 | Change % | |||||||||||||||||||||||||||||||||
Total revenues | $ | 347.1 | $ | 314.9 | 10.2 | % | $ | 669.1 | $ | 622.2 | 7.5 | % | ||||||||||||||||||||||||||
Net income | 46.7 | 30.5 | 53.1 | % | 86.0 | 49.0 | 75.5 | % | ||||||||||||||||||||||||||||||
Per diluted share: | ||||||||||||||||||||||||||||||||||||||
Net income | 1.11 | 0.73 | 52.1 | % | 2.04 | 1.17 | 74.4 | % | ||||||||||||||||||||||||||||||
Net investment gains (losses) after tax | 0.09 | 0.06 | N.M. | (0.08) | (0.28) | N.M. | ||||||||||||||||||||||||||||||||
Book value per share | $ | 43.78 | $ | 39.69 | 10.3 | % | ||||||||||||||||||||||||||||||||
Net income return on equity - last twelve months | 9.8 | % | 6.9 | % | ||||||||||||||||||||||||||||||||||
Net income return on equity - annualized | 9.5 | % | 6.1 | % |
For the three and six months ended June 30, 2021, net income increased $16.2 million and $37.0 million, respectively, primarily due to higher net investment income and a lower level of catastrophe losses.
Consolidated Results of Operations
(All comparisons vs. same periods in 2020, unless noted otherwise)
($ in millions) | Three Months Ended June 30, | 2021-2020 | Six Months Ended June 30, | 2021-2020 | ||||||||||||||||||||||||||||||||||
2021 | 2020 | Change % | 2021 | 2020 | Change % | |||||||||||||||||||||||||||||||||
Premiums and contract charges earned | $ | 225.8 | $ | 225.4 | 0.2 | % | $ | 453.4 | $ | 461.7 | -1.8 | % | ||||||||||||||||||||||||||
Net investment income | 109.2 | 80.4 | 35.8 | % | 204.7 | 162.7 | 25.8 | % | ||||||||||||||||||||||||||||||
Net investment gains (losses) | 4.9 | 3.2 | N.M. | (4.1) | (15.3) | N.M. | ||||||||||||||||||||||||||||||||
Other income | 7.2 | 5.9 | 22.0 | % | 15.1 | 13.1 | 15.3 | % | ||||||||||||||||||||||||||||||
Total revenues | 347.1 | 314.9 | 10.2 | % | 669.1 | 622.2 | 7.5 | % | ||||||||||||||||||||||||||||||
Benefits, claims and settlement expenses | 147.1 | 143.0 | 2.9 | % | 281.4 | 281.7 | -0.1 | % | ||||||||||||||||||||||||||||||
Interest credited | 51.2 | 50.7 | 1.0 | % | 101.8 | 102.2 | -0.4 | % | ||||||||||||||||||||||||||||||
Operating expenses | 60.5 | 55.7 | 8.6 | % | 118.5 | 116.4 | 1.8 | % | ||||||||||||||||||||||||||||||
DAC unlocking and amortization expense | 23.5 | 20.4 | 15.2 | % | 47.6 | 50.4 | -5.6 | % | ||||||||||||||||||||||||||||||
Intangible asset amortization expense | 3.2 | 3.7 | -13.5 | % | 6.5 | 7.4 | -12.2 | % | ||||||||||||||||||||||||||||||
Interest expense | 3.5 | 4.0 | -12.5 | % | 7.0 | 8.2 | -14.6 | % | ||||||||||||||||||||||||||||||
Total benefits, losses and expenses | 289.0 | 277.5 | 4.1 | % | 562.8 | 566.3 | -0.6 | % | ||||||||||||||||||||||||||||||
Income before income taxes | 58.1 | 37.4 | 55.3 | % | 106.3 | 55.9 | 90.2 | % | ||||||||||||||||||||||||||||||
Income tax expense | 11.4 | 6.9 | 65.2 | % | 20.3 | 6.9 | 194.2 | % | ||||||||||||||||||||||||||||||
Net income | $ | 46.7 | $ | 30.5 | 53.1 | % | $ | 86.0 | $ | 49.0 | 75.5 | % |
Premiums and Contract Charges Earned
For the three and six months ended June 30, 2021, premiums and contract charges earned increased $0.4 million and decreased $8.3 million, respectively. The decrease for the six months ended June 30, 2021 was primarily due to lower premiums earned by Property and Casualty.
Horace Mann Educators Corporation | 27 | Quarterly Report on Form 10-Q |
Net Investment Income
Excluding accreted investment income on the deposit asset on reinsurance, for the three and six months ended June 30, 2021, net investment income increased $27.6 million and $40.1 million, respectively, as more favorable returns on limited partnership interests more than offset slightly lower yields on fixed maturity securities. Current year private equity returns have been strong, reflecting the strength of the equity markets and the active IPO window. Investment yields continue to be impacted by the low interest rate environment of recent years. The annualized investment yield on the portfolio excluding limited partnership interests* was as follows:
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Investment yield, excluding limited partnership interests, pretax - annualized* | 4.3% | 4.4% | 4.3% | 4.5% | ||||||||||||||||||||||
Investment yield, excluding limited partnership interests, after tax - annualized* | 3.4% | 3.5% | 3.4% | 3.6% |
During the three and six months ended June 30, 2021, we continued to identify and purchase investments with attractive risk-adjusted yields relative to market conditions without venturing into asset classes or individual securities that would be inconsistent with our overall investment guidelines for the core portfolio. We also funded commercial mortgage loan funds and limited partnership interests in line with our intent to increase our allocation to this portion of our portfolio to increase yields while balancing principal protection and risk.
Net Investment Gains (Losses)
For the three and six months ended June 30, 2021, net investment gains (losses) were $1.7 million and $11.2 million higher than last year primarily due to favorable changes in fair value of equity securities and derivatives as well as gains realized from sales of fixed maturity securities. The breakdown of net investment gains (losses) by transaction type were as follows:
($ in millions) | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Impairments on investments recognized in net income | $ | — | $ | (0.5) | $ | (3.2) | $ | (4.2) | ||||||||||||||||||
Sales and other, net | 1.6 | 0.4 | (0.5) | 4.9 | ||||||||||||||||||||||
Change in fair value - equity securities | 4.3 | 6.6 | 1.5 | (7.9) | ||||||||||||||||||||||
Change in fair value and losses realized on settlements - derivatives | (1.0) | (3.3) | (1.9) | (8.1) | ||||||||||||||||||||||
Net investment gains (losses) | $ | 4.9 | $ | 3.2 | $ | (4.1) | $ | (15.3) |
From time to time, we may sell fixed maturity securities subsequent to the reporting date that were considered temporarily impaired at such reporting date. Such sales are due to issuer specific events occurring subsequent to the reporting date that result in a change in our intent to sell a fixed maturity security.
Other Income
For the three and six months ended June 30, 2021, other income increased $1.3 million and $2.0 million, respectively, compared to the prior year period due to the impact of the strong financial markets on asset based fees.
Benefits, Claims and Settlement Expenses
For the three and six months ended June 30, 2021, benefits, claims and settlement expenses increased $4.1 million and decreased $0.3 million. Benefit expense for the current quarter is up due to an increase in underlying automobile and property loss experience partially offset by lower catastrophe losses.
Interest Credited
For the three and six months ended June 30, 2021, interest credited was relatively flat compared to the prior year periods. Under the deposit method of accounting, the interest credited on the reinsured annuity block continues to be reported. The average deferred annuity credited rate, excluding the reinsured annuity block, was 2.4% and 2.5% at June 30, 2021 and June 30, 2020, respectively.
Horace Mann Educators Corporation | 28 | Quarterly Report on Form 10-Q |
Operating Expenses
For the three and six months ended June 30, 2021, operating expenses increased $4.8 million and $2.1 million, respectively. Targeted spend on product, distribution and infrastructure has increased, including costs incurred in performing due diligence on the planned acquisition of Madison National.
Deferred Policy Acquisition Costs (DAC) Unlocking and Amortization Expense
For the three and six months ended June 30, 2021, DAC unlocking and amortization expense increased $3.1 million and decreased $2.8 million, respectively, as market performance in the Retirement segment was more favorable in the prior year second quarter but more favorable for the first half of 2021.
Intangible Asset Amortization Expense
For the three and six months ended June 30, 2021, intangible asset amortization expense decreased $0.5 million and $0.9 million, respectively.
Interest Expense
For the three and six months ended June 30, 2021, interest expense decreased $0.5 million and $1.2 million, respectively, due to lower interest rates on our senior revolving credit facility.
Income Tax Expense
The effective income tax rate, including net investment gains (losses), was 19.1% and 12.3% for the six months ended June 30, 2021 and 2020, respectively. Income from investments in tax-advantaged securities reduced the effective income tax rates by 3.1 and 5.3 percentage points for the six months ended June 30, 2021 and 2020, respectively.
The tax effects of legislation enacted in 2020 due to the Coronavirus pandemic were reflected in our income tax expense calculations as of June 30, 2020. Total income tax expense for the six months ended June 30, 2020, included a benefit of $2.8 million (that reduced the effective income tax rate by 5.0 percentage points) to reflect a net operating loss carryback to taxable years for which the corporate rate was 35% as compared to the current corporate rate of 21%.
We record liabilities for uncertain tax filing positions where it is more likely than not that the position will not be sustainable upon audit by taxing authorities. These liabilities are reevaluated routinely and are adjusted appropriately based on changes in facts or law. We have no unrecorded liabilities from uncertain tax filing positions.
At June 30, 2021, our federal income tax returns for years prior to 2014 are no longer subject to examination by the Internal Revenue Service. We do not anticipate any assessments for tax years that remain subject to examination to have a material effect on our financial position or results of operations.
Outlook for 2021
The following discussion provides outlook information for our results of operations and capital position.
The impacts of the COVID-19 pandemic and related economic conditions on the Company’s results continue to be highly uncertain and outside the Company’s control. The scope, duration and magnitude of the direct and indirect effects of the pandemic continue to evolve in ways that are difficult or impossible to anticipate. For additional information on the risks posed by the pandemic, see “A large-scale pandemic, the occurrence of terrorism or military actions may have an adverse effect on our business” included in Part I—Item 1A—Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2020.
At the time of issuance of this Quarterly Report on Form 10-Q, we estimate that 2021 full-year net income will be within a range of $3.50 to $3.70 per diluted share, generating a core return on equity* of over 10%. The outlook assumes a federal statutory corporate tax rate of 21%. On July 1, 2021, we increased our guidance from the range included in our Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2021 because of strong second quarter net investment income and lower-than-guided second quarter catastrophe losses. The segment guidance discussed below also anticipates modest other changes in those businesses.
Horace Mann Educators Corporation | 29 | Quarterly Report on Form 10-Q |
Investments
For 2021, we now anticipate total net investment income to be in the range of $385 million to $405 million, including approximately $100 million of accreted investment income on the deposit asset on reinsurance in the Retirement segment. The increased range largely reflects strong second quarter net investment income in all segments. The increase in second quarter net investment income was primarily due to higher-than-anticipated returns in our growing alternative investments portfolio, with the most significant impact to the Property and Casualty segment. Segment ranges noted below reflect the higher anticipated level of net investment income.
Property and Casualty Segment
We continue to anticipate premiums written* for 2021 to be below 2020 levels. We expect new sales* will remain under pressure while COVID-19 vaccines are being rolled out across the country, with a return to pre-pandemic sales levels likely to begin in the fourth quarter.
The pandemic’s impact on automobile loss costs continues in 2021, reflecting continued lower frequency related to new driving patterns, as well as a partial offset in severity, largely driven by inflation. Over the course of 2021, we anticipate loss ratios gradually rising toward our long-term target levels. Our outlook presumes that some changes to driving patterns will become permanent, but those would be offset by some of the non-inflationary factors that are increasing severity. Because of the inflationary component of the increase in loss costs over 2020, we are initiating appropriate rate filings in selected geographies.
For property, we anticipate the decrease in second quarter catastrophe costs will be offset by increases in the underlying loss ratio due to inflation and increased frequency of fire and non-weather water losses. To address this, we are now planning to file for property rate increases in the mid-single digits in many geographies in the second half of the year, above our original rate plan for 2021.
We continue to expect the Property and Casualty full-year combined ratio to be between 95% - 96%, which assumes catastrophe losses between $20 million and $25 million for the second half of the year. Primarily because of the impact of higher second quarter net investment income, net income for Property and Casualty for 2021 is now anticipated to be in the range of $66 million to $70 million.
Supplemental Segment
Our revised outlook for Supplemental's 2021 net income reflects a higher contribution from net investment income. We are also seeing the return to historical policyholder claims behavior occur more slowly than we had anticipated in this business. We now expect a full-year 2021 pre-tax profit margin better than our longer-term target of mid-20s percent. Including these factors, net income for Supplemental is now anticipated to be in the range of $41 million to $43 million.
Retirement Segment
We now expect Retirement to generate net income in the range of $43 to $45 million in 2021, above our original expectation because of higher net investment income from the alternatives portfolio.
Life Segment
We expect Life to generate net income between $14 million and $16 million in 2021, below our original expectation, as higher first quarter mortality costs offset the anticipated increases in full-year net investment income. Sales* are expected to gradually return to pre-pandemic levels.
As described in Critical Accounting Estimates, certain of our significant accounting measurements require the use of estimates and assumptions. As additional information becomes available, adjustments may be required. Those adjustments are charged or credited to net income for the period in which the adjustments are made and may impact actual results compared to our estimates above. Additionally, see Forward-looking Information in this Quarterly Report on Form 10-Q as well as Part I – Items 1 and 1A of our Annual Report on Form 10-K for the year ended December 31, 2020 concerning other important factors that could impact actual results. We believe that a projection of net income is not appropriate on a forward-looking basis because it is not possible to provide a valid forecast of net investment gains (losses), which can vary substantially from one period to another and may have a significant impact on net income.
Horace Mann Educators Corporation | 30 | Quarterly Report on Form 10-Q |
Critical Accounting Estimates
The preparation of consolidated financial statements in conformity with GAAP requires us to make estimates and assumptions based on information available at the time the consolidated financial statements are prepared. These estimates and assumptions affect the reported amounts of our consolidated assets, liabilities, shareholders' equity and net income. Certain accounting estimates are particularly sensitive because of their significance to our consolidated financial statements and because of the possibility that subsequent events and available information may differ markedly from management's judgments at the time the consolidated financial statements were prepared. We have discussed with the Audit Committee the quality, not just the acceptability, of our accounting principles as applied in our financial reporting. The discussions generally included such matters as the consistency of our accounting policies and their application, and the clarity and completeness of our consolidated financial statements, which include related disclosures. Information regarding our accounting policies pertaining to these topics is located in the Notes to the Consolidated Financial Statements contained in Part II - Item 8 of our Annual Report on Form 10-K for the year ended December 31, 2020.
We have identified the following accounting estimates as critical in that they involve a higher degree of judgment and are subject to a significant degree of variability:
•Valuation of hard-to-value fixed maturity securities, including evaluation of impairments
•Evaluation of goodwill and intangible assets for impairment
•Valuation of annuity and life deferred policy acquisition costs
•Valuation of liabilities for property and casualty unpaid claims and claim expenses
•Valuation of certain investment contract and policy reserves
Compared to December 31, 2020, at June 30, 2021, there were no material changes to accounting policies for areas most subject to significant management judgments identified above. In addition to disclosures in the Notes to Consolidated Financial Statements in our Annual Report on Form 10-K for the year ended December 31, 2020, discussion of accounting policies, including certain sensitivity information, was presented in Management's Discussion and Analysis of Financial Condition and Results of Operations -- Critical Accounting Estimates in that Form 10-K.
Results of Operations by Segment
Consolidated financial results primarily reflect the operating results of our four operating segments as well as the corporate and other segment. These reporting segments are defined based on financial information we use to evaluate performance and to determine the allocation of resources.
•Property and Casualty
•Supplemental
•Retirement
•Life
•Corporate and Other
The determination of segment data is described in more detail in Part I - Item 1, Note 9 of the Consolidated Financial Statements in this report. The following sections provide analysis and discussion of the results of operations for each of the reporting segments as well as investment results.
Horace Mann Educators Corporation | 31 | Quarterly Report on Form 10-Q |
Property and Casualty
(All comparisons vs. same periods in 2020, unless noted otherwise)
For the three and six months ended June 30, 2021, net income reflected the following factors:
•Substantial increase in net investment income due to more favorable returns on limited partnership interests
•$4.2 million of favorable prior years' reserve development recognized in the second quarter of 2021
•Lower level of catastrophe losses experienced in 2021
•An increase in underlying loss costs
Horace Mann Educators Corporation | 32 | Quarterly Report on Form 10-Q |
The following table provides certain financial information for Property and Casualty for the periods indicated.
($ in millions, unless otherwise indicated) | Three Months Ended June 30, | 2021-2020 | Six Months Ended June 30, | 2021-2020 | ||||||||||||||||||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | |||||||||||||||||||||||||||||||||
Financial Data: | ||||||||||||||||||||||||||||||||||||||
Premiums written*: | ||||||||||||||||||||||||||||||||||||||
Automobile | $ | 97.8 | $ | 96.7 | 1.1 | % | $ | 197.0 | $ | 206.1 | -4.4 | % | ||||||||||||||||||||||||||
Property and other | 57.8 | 59.4 | -2.7 | % | 100.4 | 103.6 | -3.1 | % | ||||||||||||||||||||||||||||||
Total premiums written | 155.6 | 156.1 | -0.3 | % | 297.4 | 309.7 | -4.0 | % | ||||||||||||||||||||||||||||||
Change in unearned premiums | (0.6) | 0.1 | N.M. | 13.4 | 13.0 | 3.1 | % | |||||||||||||||||||||||||||||||
Total premiums earned | 155.0 | 156.2 | -0.8 | % | 310.8 | 322.7 | -3.7 | % | ||||||||||||||||||||||||||||||
Incurred claims and claims expenses: | ||||||||||||||||||||||||||||||||||||||
Claims occurring in the current year | 118.2 | 109.2 | 8.2 | % | 212.9 | 214.6 | -0.8 | % | ||||||||||||||||||||||||||||||
Prior years' reserves favorable development | 4.2 | 1.0 | N.M. | 4.2 | 2.0 | 110.0 | % | |||||||||||||||||||||||||||||||
Total claims and claim expenses incurred | 114.0 | 108.2 | 5.4 | % | 208.7 | 212.6 | -1.8 | % | ||||||||||||||||||||||||||||||
Operating expenses, including DAC amortization | 39.9 | 40.9 | -2.4 | % | 79.4 | 84.1 | -5.6 | % | ||||||||||||||||||||||||||||||
Underwriting gain | 1.1 | 7.1 | -84.5 | % | 22.7 | 26.0 | -12.7 | % | ||||||||||||||||||||||||||||||
Net investment income | 21.7 | 6.3 | 244.4 | % | 32.5 | 16.6 | 95.8 | % | ||||||||||||||||||||||||||||||
Income before income taxes | 24.0 | 14.1 | 70.2 | % | 58.4 | 43.9 | 33.0 | % | ||||||||||||||||||||||||||||||
Net income / core earnings* | 19.3 | 11.3 | 70.8 | % | 47.2 | 37.9 | 24.5 | % | ||||||||||||||||||||||||||||||
Operating Statistics: | ||||||||||||||||||||||||||||||||||||||
Automobile | ||||||||||||||||||||||||||||||||||||||
Loss and loss adjustment expense ratio | 67.6 | % | 53.2 | % | 14.4 | pts | 63.3 | % | 59.8 | % | 3.5 | pts | ||||||||||||||||||||||||||
Expense ratio | 25.7 | % | 27.1 | % | -1.4 | pts | 25.4 | % | 26.5 | % | -1.1 | pts | ||||||||||||||||||||||||||
Combined ratio: | 93.3 | % | 80.3 | % | 13.0 | pts | 88.7 | % | 86.3 | % | 2.4 | pts | ||||||||||||||||||||||||||
Prior years' reserve development | -3.0 | % | — | % | -3.0 | pts | -1.5 | % | -0.5 | % | -1.0 | pts | ||||||||||||||||||||||||||
Catastrophe losses | 2.6 | % | 3.1 | % | -0.5 | pts | 1.5 | % | 1.5 | % | — | pts | ||||||||||||||||||||||||||
Underlying combined ratio* | 93.7 | % | 77.2 | % | 16.5 | pts | 88.7 | % | 85.3 | % | 3.4 | pts | ||||||||||||||||||||||||||
Property | ||||||||||||||||||||||||||||||||||||||
Loss and loss adjustment expense ratio | 84.8 | % | 99.1 | % | -14.3 | pts | 74.5 | % | 77.8 | % | -3.3 | pts | ||||||||||||||||||||||||||
Expense ratio | 26.0 | % | 24.8 | % | 1.2 | pts | 26.0 | % | 25.5 | % | 0.5 | pts | ||||||||||||||||||||||||||
Combined ratio: | 110.8 | % | 123.9 | % | -13.1 | pts | 100.5 | % | 103.3 | % | -2.8 | pts | ||||||||||||||||||||||||||
Prior years' reserve development | -2.3 | % | -1.8 | % | -0.5 | pts | -1.1 | % | -0.9 | % | -0.2 | pts | ||||||||||||||||||||||||||
Catastrophe losses | 27.9 | % | 57.9 | % | -30.0 | pts | 24.1 | % | 36.8 | % | -12.7 | pts | ||||||||||||||||||||||||||
Underlying combined ratio* | 85.2 | % | 67.8 | % | 17.4 | pts | 77.5 | % | 67.4 | % | 10.1 | pts | ||||||||||||||||||||||||||
Risks in force (in thousands) | ||||||||||||||||||||||||||||||||||||||
Automobile(1) | 387 | 418 | -7.4 | % | ||||||||||||||||||||||||||||||||||
Property | 180 | 191 | -5.8 | % | ||||||||||||||||||||||||||||||||||
Total | 567 | 609 | -6.9 | % |
(1) Includes assumed risks in force of 4.
Horace Mann Educators Corporation | 33 | Quarterly Report on Form 10-Q |
On a reported basis, the 2.4 point increase in the automobile combined ratio for the six months ended June 30, 2021 was mainly attributable to a 4.5 point increase in the automobile underlying loss ratio*. The increase in the automobile underlying loss ratio reflects a return to more normal driving patterns plus inflationary pressures that are increasing automobile loss costs in 2021. The reported property combined ratio improved 2.8 points for the six months ended June 30, 2021 due to lower catastrophe losses. However, the property underlying loss ratio* increased 9.6 points for the six months ended June 30, 2021 reflecting higher non-catastrophe fire losses and non-weather water losses as well as overall inflation due to the cost of labor and materials.
For the three and six months ended June 30, 2021, total premiums written* decreased $0.5 million and $12.3 million, respectively. For the remainder of 2021, we anticipate average rate increases in the low-single digits (including states with no rate actions) for both automobile and property for the full year. Average approved rate changes for the six months ended June 30, 2021 were insignificant. Sales* has slowed due to COVID-19.
For the three and six months ended June 30, 2021, automobile premiums written* increased $1.1 million and decreased $9.1 million, respectively, as the number of automobile risks in force has declined. Average premium written and average premium earned was down slightly, in part due to changes in miles driven. Educator risks as a percentage of overall automobile risks remained stable at 83.9% as of June 30, 2021.
For the three and six months ended June 30, 2021, property and other premiums written* decreased $1.6 million and $3.2 million, respectively, as the number of property risks in force has declined. Average premium written and average premium earned increased slightly in the first six months of 2021, but with inflationary pressure continuing, adjustments to coverage values and rates are expected to play a greater role in the coming quarters. Educator risks as a percentage of overall property risks remained stable at 81.6% as of June 30, 2021.
We continue to evaluate and implement actions to further mitigate our exposure in catastrophe-prone areas of the country. Such actions could include, but are not limited to, non-renewal of property policies, restricted agent geographic placement, limitations on agent new business sales, further tightening of underwriting standards and increased utilization of third-party vendor products.
Horace Mann Educators Corporation | 34 | Quarterly Report on Form 10-Q |
Supplemental
(All comparisons vs. same periods in 2020, unless noted otherwise)
For the three and six months ended June 30, 2021, net income reflected the following factors:
•Favorable business trends including short-term benefit from changes in policyholder behavior due to COVID-19
•Improved net investment income driven by more favorable returns on limited partnership interests
The following table provides certain information for Supplemental for the periods indicated.
($ in millions, unless otherwise indicated) | Three Months Ended June 30, | 2021-2020 | Six Months Ended June 30, | 2021-2020 | ||||||||||||||||||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | |||||||||||||||||||||||||||||||||
Financial Data: | ||||||||||||||||||||||||||||||||||||||
Premiums written and contract deposits* | $ | 31.7 | $ | 33.7 | -5.9 | % | $ | 63.3 | $ | 66.3 | -4.5 | % | ||||||||||||||||||||||||||
Premiums and contract charges earned | 31.6 | 33.3 | -5.1 | % | 63.3 | 66.3 | -4.5 | % | ||||||||||||||||||||||||||||||
Net investment income | 6.3 | 4.0 | 57.5 | % | 11.6 | 7.5 | 54.7 | % | ||||||||||||||||||||||||||||||
Benefits and settlement expenses | 9.9 | 12.5 | -20.8 | % | 19.6 | 23.0 | -14.8 | % | ||||||||||||||||||||||||||||||
Operating expenses (includes DAC unlocking and amortization expense) | 10.2 | 10.1 | 1.0 | % | 20.6 | 20.2 | 2.0 | % | ||||||||||||||||||||||||||||||
Intangible asset amortization expense | 3.0 | 3.2 | -6.3 | % | 5.9 | 6.4 | -7.8 | % | ||||||||||||||||||||||||||||||
Income before income taxes | 15.4 | 12.1 | 27.3 | % | 30.0 | 25.5 | 17.6 | % | ||||||||||||||||||||||||||||||
Net income / core earnings* | 12.0 | 9.5 | 26.3 | % | 23.4 | 20.0 | 17.0 | % | ||||||||||||||||||||||||||||||
Operating Statistics: | ||||||||||||||||||||||||||||||||||||||
Supplemental insurance in force (thousands) | 282 | 298 | -5.4 | % | ||||||||||||||||||||||||||||||||||
Benefits ratio(1) | 31.3 | % | 37.5 | % | -6.2 | pts | 31.0 | % | 34.7 | % | -3.7 | pts | ||||||||||||||||||||||||||
Operating expense ratio(2) | 26.5 | % | 26.6 | % | -0.1 | pts | 27.0 | % | 26.9 | % | 0.1 | pts | ||||||||||||||||||||||||||
Pretax profit margin(2) | 40.0 | % | 31.9 | % | 8.1 | pts | 39.4 | % | 34.0 | % | 5.4 | pts | ||||||||||||||||||||||||||
Persistency | 90.7 | % | 89.3 | % | 1.4 | pts |
(1) Benefits ratio measured to earned premium.
(2) Operating expense ratio and pretax profit margin measured to total revenues.
For the three and six months ended June 30, 2021, Supplemental sales* were $1.2 million and $2.2 million, respectively, which continues to reflect limited school access because of the COVID-19 pandemic. Sales growth is expected to accelerate through the second half of 2021 with the anticipated return to in-person learning this fall. Persistency was up 1.4 points at 90.7%.
Net income reflected higher net investment income as well as favorable business trends including some continued short-term benefit from changes in policyholder behavior due to COVID-19. Segment expenses include the non-cash impact of amortization of intangible assets under purchase accounting that reduced net income by $3.0 million pretax. The pretax profit margin remains above management’s longer-term expectations because of the pandemic-related changes in policyholder behavior.
Horace Mann Educators Corporation | 35 | Quarterly Report on Form 10-Q |
Retirement
(All comparisons vs. same periods in 2020, unless noted otherwise)
For the three and six months ended June 30, 2021, net income reflected the following factors:
•Strong annualized net interest spread on fixed annuities of 259 bps
•Continued growth in net annuity contract deposits* that increased $15.8 million for the six months ended June 30, 2021
Horace Mann Educators Corporation | 36 | Quarterly Report on Form 10-Q |
The following table provides certain information for Retirement for the periods indicated.
($ in millions, unless otherwise indicated) | Three Months Ended June 30, | 2021-2020 | Six Months Ended June 30, | 2021-2020 | ||||||||||||||||||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | |||||||||||||||||||||||||||||||||
Financial Data: | ||||||||||||||||||||||||||||||||||||||
Contract charges earned | $ | 9.2 | $ | 6.7 | 37.3 | % | $ | 17.8 | $ | 14.1 | 26.2 | % | ||||||||||||||||||||||||||
Net investment income | 62.0 | 55.1 | 12.5 | % | 122.4 | 108.6 | 12.7 | % | ||||||||||||||||||||||||||||||
Interest credited | 40.0 | 39.4 | 1.5 | % | 79.3 | 79.7 | -0.5 | % | ||||||||||||||||||||||||||||||
Net interest margin without net investment gains (losses) | 22.8 | 16.7 | 36.5 | % | 45.0 | 30.8 | 46.1 | % | ||||||||||||||||||||||||||||||
Net interest margin - reinsured block | (0.8) | (1.0) | 20.0 | % | (1.9) | (1.9) | — | % | ||||||||||||||||||||||||||||||
Mortality loss and other reserve charges | 1.6 | 1.2 | 33.3 | % | 2.7 | 2.8 | -3.6 | % | ||||||||||||||||||||||||||||||
Operating expenses | 15.7 | 13.9 | 12.9 | % | 31.7 | 30.1 | 5.3 | % | ||||||||||||||||||||||||||||||
DAC and intangible asset amortization expense, excluding DAC unlocking | 5.1 | 4.8 | 6.3 | % | 10.6 | 10.0 | 6.0 | % | ||||||||||||||||||||||||||||||
DAC unlocking | (0.2) | (4.6) | 95.7 | % | (1.0) | (0.6) | -66.7 | % | ||||||||||||||||||||||||||||||
Income before income taxes | 13.9 | 11.2 | 24.1 | % | 26.5 | 10.1 | 162.4 | % | ||||||||||||||||||||||||||||||
Net income | 11.5 | 9.7 | 18.6 | % | 22.1 | 8.8 | 151.1 | % | ||||||||||||||||||||||||||||||
Core earnings* | 11.5 | 9.7 | 18.6 | % | 22.1 | 8.8 | 151.1 | % | ||||||||||||||||||||||||||||||
Operating Statistics: | ||||||||||||||||||||||||||||||||||||||
Net annuity contract deposits* | ||||||||||||||||||||||||||||||||||||||
Variable | $ | 67.6 | $ | 52.3 | 29.3 | % | $ | 129.2 | $ | 110.1 | 17.3 | % | ||||||||||||||||||||||||||
Fixed | 49.8 | 49.3 | 1.0 | % | 94.0 | 97.3 | -3.4 | % | ||||||||||||||||||||||||||||||
Total | 117.4 | 101.6 | 15.6 | % | 223.2 | 207.4 | 7.6 | % | ||||||||||||||||||||||||||||||
Single | 63.6 | 48.8 | 30.3 | % | 120.8 | 102.2 | 18.2 | % | ||||||||||||||||||||||||||||||
Recurring | 53.8 | 52.8 | 1.9 | % | 102.4 | 105.2 | -2.7 | % | ||||||||||||||||||||||||||||||
Total | 117.4 | 101.6 | 15.6 | % | 223.2 | 207.4 | 7.6 | % | ||||||||||||||||||||||||||||||
Assets under administration (AUA) | ||||||||||||||||||||||||||||||||||||||
Annuity assets under management(1) | 5,173.1 | 4,324.3 | 19.6 | % | ||||||||||||||||||||||||||||||||||
Broker and advisory assets under administration | 2,516.4 | 2,168.0 | 16.1 | % | ||||||||||||||||||||||||||||||||||
Recordkeeping assets under administration | 1,629.9 | 1,460.5 | 11.6 | % | ||||||||||||||||||||||||||||||||||
Total | 9,319.4 | 7,952.8 | 17.2 | % | ||||||||||||||||||||||||||||||||||
Persistency | ||||||||||||||||||||||||||||||||||||||
Variable annuities | 94.8 | % | 94.9 | % | -0.1 | pts | ||||||||||||||||||||||||||||||||
Fixed annuities | 95.0 | % | 94.2 | % | 0.8 | pts | ||||||||||||||||||||||||||||||||
Total | 94.9 | % | 94.5 | % | 0.4 | pts | ||||||||||||||||||||||||||||||||
Annuity contracts in force (thousands) | 229 | 230 | -0.4 | % | ||||||||||||||||||||||||||||||||||
Net interest spread on fixed annuities - YTD annualized (basis points) | 259 | 168 | 91 | bps |
(1) Amounts reported as of June 30, 2021 and June 30, 2020 exclude $818.9 million and $627.6 million, respectively, of assets under management held under modified coinsurance reinsurance.
For the six months ended June 30, 2021, net annuity contract deposits for variable and fixed annuities increased $15.8 million. Our relationships with educators often begins with our 403(b) retirement savings products, including our attractive annuity products, and we are encouraged by the cross-sell opportunities they provide. Cash value persistency remained strong at 94.8% for variable annuities and 95.0% for fixed annuities.
At June 30, 2021, annuity assets under management and variable assets under management, excluding amounts held under the modified coinsurance agreement, were up $848.8 million and $748.5, respectively, compared to a year ago primarily due to market appreciation and positive net inflows. Assets under administration, which includes Retirement Advantage® and other advisory and recordkeeping assets were up $1.4 billion from a year ago, as assets under management rose primarily due to strong market appreciation over the past 12 months. The year-to-date annualized net interest spread on fixed annuities, excluding reinsurance, increased 91 basis points, reflecting higher net investment income primarily due to returns on limited partnership interests.
Horace Mann Educators Corporation | 37 | Quarterly Report on Form 10-Q |
We actively manage our interest rate risk exposure, considering a variety of factors, including earned interest rates, credited interest rates and the relationship between the expected durations of assets and liabilities. We estimate that over the next 12 months approximately $489.2 million of the Retirement and Life combined investment portfolio and related investable cash flows will be reinvested at current market rates. As interest rates remain at low levels, borrowers may prepay or redeem the securities with greater frequency in order to borrow at lower market rates, which could increase investable cash flows and exacerbate the reinvestment risk.
As a general guideline, for a 100 basis point decline in the average reinvestment rate and based on our existing policies and investment portfolio, the impact from investing in that lower interest rate environment could further reduce Retirement net investment income by approximately $1.9 million in year one and $5.6 million in year two, further reducing the annualized net interest spread on fixed annuities by approximately 6 basis points and 19 basis points in the respective periods, compared to the current period annualized net interest spread on fixed annuities. We could also consider potential changes in rates credited to policyholders, tempered by any restrictions on the ability to adjust policyholder rates due to minimum guaranteed crediting rates.
The expectation for future annualized net interest spreads on fixed annuities is also an important component in the amortization of DAC. In terms of the sensitivity of this amortization to the annualized net interest spread on fixed annuities, based on DAC as of June 30, 2021 and assuming all other assumptions are met, a 10 basis point deviation in the current year targeted annualized net interest rate spread on the fixed annuities assumption would impact amortization between $0.3 million and $0.4 million. This result may change depending on the magnitude and direction of any actual deviations but represents a range of reasonably likely experience for the noted assumption.
The annuity reinsurance agreement entered in the second quarter of 2019, which reinsured the $2.2 billion block of in force fixed annuities with a minimum crediting rate of 4.5%, helps mitigate the risk of not being able to generate appropriate spreads on the annuity business. Information regarding the interest crediting rates and balances equal to the minimum guaranteed rate for deferred annuity account values excluding the reinsured block is shown below.
($ in millions) | June 30, 2021 | |||||||||||||||||||||||||||||||
Total Deferred Annuities | Deferred Annuities at Minimum Guaranteed Rate | |||||||||||||||||||||||||||||||
Percent of Total | Accumulated Value (AV) | Percent of Total Deferred Annuities AV | Percent of Total | Accumulated Value | ||||||||||||||||||||||||||||
Minimum guaranteed interest rates: | ||||||||||||||||||||||||||||||||
Less than 2% | 55.1 | % | $ | 1,386.0 | 60.3 | % | 43.5 | % | $ | 835.2 | ||||||||||||||||||||||
Equal to 2% but less than 3% | 11.4 | % | 286.8 | 83.5 | % | 12.5 | % | 239.4 | ||||||||||||||||||||||||
Equal to 3% but less than 4% | 24.8 | % | 624.7 | 99.9 | % | 32.6 | % | 624.3 | ||||||||||||||||||||||||
Equal to 4% but less than 5% | 6.7 | % | 169.3 | 100.0 | % | 8.8 | % | 169.3 | ||||||||||||||||||||||||
5% or higher | 2.0 | % | 50.0 | 100.0 | % | 2.6 | % | 50.0 | ||||||||||||||||||||||||
Total | 100.0 | % | $ | 2,516.8 | 76.2 | % | 100.0 | % | $ | 1,918.2 |
We will continue to be disciplined in executing strategies to mitigate the negative impact on profitability of a sustained low interest rate environment. However, the success of these strategies may be affected by the factors discussed in Part I - Item 1A in our Annual Report on Form 10-K for the year ended December 31, 2020 and other factors in this report.
Horace Mann Educators Corporation | 38 | Quarterly Report on Form 10-Q |
Life
(All comparisons vs. same periods in 2020, unless noted otherwise)
For the three and six months ended June 30, 2021, net income reflected the following factors:
•Higher net investment income driven by favorable returns on limited partnership interests
•Higher premiums and contract charges earned
•Higher mortality costs for the six month period
The following table provides certain information for Life for the periods indicated.
($ in millions, unless otherwise indicated) | Three Months Ended June 30, | 2021-2020 | Six Months Ended June 30, | 2021-2020 | ||||||||||||||||||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | |||||||||||||||||||||||||||||||||
Financial Data: | ||||||||||||||||||||||||||||||||||||||
Premiums written and contract deposits* | $ | 29.5 | $ | 27.6 | 6.9 | % | $ | 54.7 | $ | 52.4 | 4.4 | % | ||||||||||||||||||||||||||
Premiums and contract charges earned | 30.0 | 29.2 | 2.7 | % | 61.5 | 58.6 | 4.9 | % | ||||||||||||||||||||||||||||||
Net investment income | 19.8 | 15.6 | 26.9 | % | 39.4 | 31.2 | 26.3 | % | ||||||||||||||||||||||||||||||
Benefits and settlement expenses | 21.6 | 21.1 | 2.4 | % | 50.4 | 43.3 | 16.4 | % | ||||||||||||||||||||||||||||||
Interest credited | 11.2 | 11.3 | -0.9 | % | 22.4 | 22.5 | -0.4 | % | ||||||||||||||||||||||||||||||
Operating expenses | 9.2 | 8.3 | 10.8 | % | 17.5 | 17.4 | 0.6 | % | ||||||||||||||||||||||||||||||
DAC amortization expense, excluding unlocking | 2.0 | 2.0 | — | % | 3.8 | 3.9 | -2.6 | % | ||||||||||||||||||||||||||||||
DAC unlocking | (0.2) | (0.2) | — | % | — | (0.3) | 100.0 | % | ||||||||||||||||||||||||||||||
Income before income taxes | 6.1 | 2.3 | 165.2 | % | 7.0 | 3.0 | 133.3 | % | ||||||||||||||||||||||||||||||
Net income / core earnings* | 5.0 | 1.9 | 163.2 | % | 5.7 | 2.5 | 128.0 | % | ||||||||||||||||||||||||||||||
Operating Statistics: | ||||||||||||||||||||||||||||||||||||||
Life insurance in force | $ | 20,122 | $ | 19,565 | 2.8 | % | ||||||||||||||||||||||||||||||||
Number of policies in force (thousands) | 200 | 201 | -0.5 | % | ||||||||||||||||||||||||||||||||||
Average face amount in force (in dollars) | $ | 100,529 | $ | 97,306 | 3.3 | % | ||||||||||||||||||||||||||||||||
Lapse ratio (ordinary life insurance in force) | 4.0 | % | 4.2 | % | -0.2 | pts | ||||||||||||||||||||||||||||||||
Mortality costs | $ | 23.1 | $ | 19.3 | 19.7 | % |
For the three and six months ended June 30, 2021, annualized sales* were unchanged on steady new sales of recurring term and whole life policies. Full-year persistency for life products of 96.0% remains in line with prior year periods. Mortality costs returned to historical levels for the current quarter, compared to higher mortality costs experienced in the first quarter of 2021.
Horace Mann Educators Corporation | 39 | Quarterly Report on Form 10-Q |
Corporate and Other
(All comparisons vs. same periods in 2020, unless noted otherwise)
The following table provides certain financial information for Corporate and Other for the periods indicated.
($ in millions) | Three Months Ended June 30, | 2021-2020 | Six Months Ended June 30, | 2021-2020 | ||||||||||||||||||||||||||||||||||
2021 | 2020 | Change % | 2021 | 2020 | Change % | |||||||||||||||||||||||||||||||||
Interest expense | $ | 3.5 | $ | 3.9 | -10.3 | % | $ | 6.9 | $ | 7.9 | -12.7 | % | ||||||||||||||||||||||||||
Net investment gains (losses) pretax | 4.9 | 3.2 | N.M. | (4.1) | (15.3) | N.M. | ||||||||||||||||||||||||||||||||
Tax on net investment gains (losses) | 1.0 | 0.7 | N.M. | (0.9) | (3.3) | N.M. | ||||||||||||||||||||||||||||||||
Net investment gains (losses) after tax | 3.9 | 2.5 | N.M. | (3.2) | (12.0) | N.M. | ||||||||||||||||||||||||||||||||
Net loss | (1.1) | (1.9) | 42.1 | % | (12.4) | (20.2) | 38.6 | % | ||||||||||||||||||||||||||||||
Core earnings (loss)* | (5.0) | (4.4) | -13.6 | % | (9.2) | (8.2) | -12.2 | % |
For the three and six months ended June 30, 2021, the net losses decreased primarily due to changes in net investment gains (losses).
Investment Results
(All comparisons vs. same periods in 2020, unless noted otherwise)
Our investment strategy is primarily focused on generating income to support product liabilities, and balances principal protection and risk. Total net investment income includes net investment income from our investment portfolio as well as accreted investment income from the deposit asset on reinsurance related to our reinsured block of approximately $2.4 billion of fixed annuity liabilities related to legacy individual policies written in 2002 or earlier.
($ in millions) | Three Months Ended June 30, | 2021-2020 | Six Months Ended June 30, | 2021-2020 | ||||||||||||||||||||||||||||||||||
2021 | 2020 | Change % | 2021 | 2020 | Change % | |||||||||||||||||||||||||||||||||
Net investment income - investment portfolio | $ | 84.1 | $ | 56.5 | 48.8 | % | $ | 155.2 | $ | 115.1 | 34.8 | % | ||||||||||||||||||||||||||
Investment income - deposit asset on reinsurance | 25.1 | 23.9 | 5.0 | % | 49.5 | 47.6 | 4.0 | % | ||||||||||||||||||||||||||||||
Total net investment income | 109.2 | 80.4 | 35.8 | % | 204.7 | 162.7 | 25.8 | % | ||||||||||||||||||||||||||||||
Pretax net investment gains (losses) | 4.9 | 3.2 | N.M. | (4.1) | (15.3) | N.M. | ||||||||||||||||||||||||||||||||
Pretax net unrealized investment gains on fixed maturity securities | 505.6 | 417.6 | 21.1 | % |
Excluding accreted investment income on the deposit asset on reinsurance, net investment income increased $27.6 million and $40.1 million for the three and six months ended June 30, 2021, as more favorable returns on limited partnership interests continued to offset slightly lower yields on fixed maturity securities.
For the three and six months ended June 30, 2021, pretax net investment gains (losses) increased $1.7 million and $11.2 million primarily because of favorable changes in fair value of equity securities and derivatives as well as gains realized from the sale of fixed maturity securities. Pretax net unrealized investment gains on fixed maturity securities were down $51.1 million compared to December 31, 2020, reflecting a 56 basis points increase in the 10-year U.S. Treasury yield that more than offset tighter credit spreads across most asset classes.
Horace Mann Educators Corporation | 40 | Quarterly Report on Form 10-Q |
Fixed Maturity and Equity Securities Portfolios
The table below presents our fixed maturity and equity securities portfolios by major asset class, including the 10 largest sectors of our corporate bond holdings (based on fair value).
($ in millions) | June 30, 2021 | |||||||||||||||||||||||||
Number of Issuers | Fair Value | Amortized Cost, net | Pretax Net Unrealized Gain (Loss) | |||||||||||||||||||||||
Fixed maturity securities | ||||||||||||||||||||||||||
Corporate bonds | ||||||||||||||||||||||||||
Banking and Finance | 151 | $ | 514.0 | $ | 471.0 | $ | 43.0 | |||||||||||||||||||
Insurance | 54 | 198.4 | 174.0 | 24.4 | ||||||||||||||||||||||
Energy(1) | 82 | 193.7 | 176.1 | 17.6 | ||||||||||||||||||||||
Healthcare, Pharmacy | 89 | 179.6 | 164.4 | 15.2 | ||||||||||||||||||||||
Real Estate | 45 | 138.6 | 131.0 | 7.6 | ||||||||||||||||||||||
Utilities | 74 | 137.9 | 126.6 | 11.3 | ||||||||||||||||||||||
Transportation | 52 | 127.0 | 117.5 | 9.5 | ||||||||||||||||||||||
Miscellaneous | 32 | 123.2 | 122.2 | 1.0 | ||||||||||||||||||||||
Food and Beverage | 38 | 100.3 | 87.8 | 12.5 | ||||||||||||||||||||||
Technology | 47 | 96.0 | 89.9 | 6.1 | ||||||||||||||||||||||
All other corporates(2) | 367 | 600.1 | 550.8 | 49.3 | ||||||||||||||||||||||
Total corporate bonds | 1,031 | 2,408.8 | 2,211.3 | 197.5 | ||||||||||||||||||||||
Mortgage-backed securities | ||||||||||||||||||||||||||
U.S. Government and federally sponsored agencies | 261 | 467.4 | 426.8 | 40.6 | ||||||||||||||||||||||
Commercial(3) | 130 | 328.6 | 298.1 | 30.5 | ||||||||||||||||||||||
Other | 40 | 42.4 | 42.6 | (0.2) | ||||||||||||||||||||||
Municipal bonds(4) | 612 | 1,799.1 | 1,598.6 | 200.5 | ||||||||||||||||||||||
Government bonds | ||||||||||||||||||||||||||
U.S. | 39 | 456.2 | 430.5 | 25.7 | ||||||||||||||||||||||
Foreign | 7 | 44.4 | 40.2 | 4.2 | ||||||||||||||||||||||
Collateralized loan obligations(5) | 177 | 671.4 | 668.3 | 3.1 | ||||||||||||||||||||||
Asset-backed securities | 107 | 336.7 | 333.0 | 3.7 | ||||||||||||||||||||||
Total fixed maturity securities | 2,404 | $ | 6,555.0 | $ | 6,049.4 | $ | 505.6 | |||||||||||||||||||
Equity securities | ||||||||||||||||||||||||||
Non-redeemable preferred stocks | 26 | $ | 114.3 | |||||||||||||||||||||||
Common stocks | 93 | 9.1 | ||||||||||||||||||||||||
Closed-end fund | 1 | 22.3 | ||||||||||||||||||||||||
Total equity securities | 120 | $ | 145.7 | |||||||||||||||||||||||
Total | 2,524 | $ | 6,700.7 |
(1)At June 30, 2021, the fair value amount included $372.6 million which were non-investment grade.
(2)The All other corporates category contains 20 additional industry sectors. Broadcasting and media, consumer products, telecommunications, metal and mining, and retail represented $292.2 million of fair value at June 30, 2021, with the remaining 15 sectors each representing less than $258.8 million.
(3)At June 30, 2021, 100% were investment grade, with an overall credit rating of AA+, and the positions were well diversified by property type, geography and sponsor.
(4)Holdings are geographically diversified, 50.9% are tax-exempt and 77.0% are revenue bonds tied to essential services, such as mass transit, water and sewer. The overall credit quality of the municipal bond portfolio was AA- at June 30, 2021.
(5)Based on fair value, 93.7% of the collateralized loan obligation securities were rated investment grade by Standard and Poor's Global Inc. (S&P), Moody's Investors Service, Inc. (Moody's) and/or Fitch Ratings, Inc. (Fitch) at June 30, 2021.
Horace Mann Educators Corporation | 41 | Quarterly Report on Form 10-Q |
At June 30, 2021, our diversified fixed maturity securities portfolio consisted of 3,822 investment positions, issued by 2,404 entities, and totaled approximately $6.6 billion in fair value. This portfolio was 87.8% investment grade, based on fair value, with an average quality rating of A+. Our investment guidelines target single corporate issuer concentrations to 0.5% of invested assets for AAA or AA rated securities, 0.35% of invested assets for A or BBB rated securities, and $5.0 million for non-investment grade securities.
Rating of Fixed Maturity Securities and Equity Securities(1)
The following table presents the composition and fair value of our fixed maturity and equity securities portfolios by rating category. At June 30, 2021, 87.4% of these combined portfolios were investment grade, based on fair value, with an overall average quality rating of A+. We have classified the entire fixed maturity securities portfolio as available for sale, which is carried at fair value.
($ in millions) | Percent of Portfolio Fair Value | June 30, 2021 | ||||||||||||||||||||||||
December 31, 2020 | June 30, 2021 | Fair Value | Amortized Cost, net | |||||||||||||||||||||||
Fixed maturity securities | ||||||||||||||||||||||||||
AAA | 11.6 | % | 10.2 | % | $ | 667.9 | $ | 643.7 | ||||||||||||||||||
AA(2) | 40.0 | % | 38.1 | % | 2,495.9 | 2,278.5 | ||||||||||||||||||||
A | 18.7 | % | 17.6 | % | 1,153.6 | 1,045.3 | ||||||||||||||||||||
BBB | 21.2 | % | 22.0 | % | 1,440.7 | 1,311.6 | ||||||||||||||||||||
BB | 2.4 | % | 2.8 | % | 182.5 | 172.4 | ||||||||||||||||||||
B | 1.1 | % | 1.3 | % | 90.1 | 88.3 | ||||||||||||||||||||
CCC or lower | 0.1 | % | 0.1 | % | 5.3 | 5.5 | ||||||||||||||||||||
Not rated(3) | 4.9 | % | 7.9 | % | 519.0 | 504.1 | ||||||||||||||||||||
Total fixed maturity securities | 100.0 | % | 100.0 | % | $ | 6,555.0 | $ | 6,049.4 | ||||||||||||||||||
Equity securities | ||||||||||||||||||||||||||
AAA | — | % | — | % | $ | — | ||||||||||||||||||||
AA | — | % | — | % | — | |||||||||||||||||||||
A | 0.7 | % | 0.5 | % | 0.8 | |||||||||||||||||||||
BBB | 62.2 | % | 68.2 | % | 99.3 | |||||||||||||||||||||
BB | 10.9 | % | 9.1 | % | 13.2 | |||||||||||||||||||||
B | — | % | — | % | — | |||||||||||||||||||||
CCC or lower | — | % | — | % | — | |||||||||||||||||||||
Not rated | 26.2 | % | 22.2 | % | 32.4 | |||||||||||||||||||||
Total equity securities | 100.0 | % | 100.0 | % | $ | 145.7 | ||||||||||||||||||||
Total | $ | 6,700.7 |
(1)Ratings are as assigned primarily by S&P when available, with remaining ratings as assigned on an equivalent basis by Moody's or Fitch. Ratings for publicly traded securities are determined when the securities are acquired and are updated monthly to reflect any changes in ratings.
(2)At June 30, 2021, the AA rated fair value amount included $446.7 million of U.S. Government and federally sponsored agency securities and $668.6 million of mortgage-backed and other asset-backed securities issued by U.S. Government and federally sponsored agencies.
(3)This category primarily represents private placement and municipal securities not rated by either S&P, Moody's or Fitch.
At June 30, 2021, the fixed maturity securities portfolio had $23.7 million of pretax gross unrealized investment losses on $734.7 million of fair value related to 421 positions. Of the investment positions with gross unrealized losses, there were 14 trading below 80.0% of the carrying value at June 30, 2021.
We view the pretax gross unrealized investment losses of all our fixed maturity securities at June 30, 2021 as temporary. Future changes in circumstances related to these and other securities could require subsequent recognition of impairment.
Horace Mann Educators Corporation | 42 | Quarterly Report on Form 10-Q |
Liquidity and Capital Resources
Off-Balance Sheet Arrangements
At June 30, 2021 and 2020, we did not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities, which would have been established for the purpose of facilitating off-balance sheet arrangements or for other contractually narrow or limited purposes. As such, we are not exposed to any financing, liquidity, market or credit risk that could arise if we engaged in such relationships.
Investments
Information regarding our investment portfolio, which is comprised primarily of investment grade fixed maturity securities, is presented in Part I - Item 1, Note 2 of the Consolidated Financial Statements as well as Part I - Item 2 - Investments Results in this report.
Cash Flow
Our short-term liquidity requirements, within a 12 month operating cycle, are for the timely payment of claims and benefits to policyholders, operating expenses, interest payments and federal income taxes. Cash flow generated from operations has been, and is expected to be, adequate to meet our operating cash needs in the next 12 months. Cash flow in excess of operational needs has been used to fund business growth, pay dividends to shareholders and repurchase shares of our common stock. Long-term liquidity requirements, beyond one year, are principally for the payment of future insurance and annuity policy claims and benefits, as well as retirement of debt. The following table summarizes our consolidated cash flows activity for the periods indicated.
($ in millions) | Six Months Ended June 30, | 2021-2020 | ||||||||||||||||||
2021 | 2020 | Change % | ||||||||||||||||||
Net cash provided by operating activities | $ | 116.6 | $ | 165.6 | -29.6 | % | ||||||||||||||
Net cash used in investing activities | (343.1) | (195.0) | -75.9 | % | ||||||||||||||||
Net cash provided by financing activities | 233.6 | 86.3 | 170.7 | % | ||||||||||||||||
Net increase in cash | 7.1 | 56.9 | -87.5 | % | ||||||||||||||||
Cash at beginning of period | 22.3 | 25.5 | -12.5 | % | ||||||||||||||||
Cash at end of period | $ | 29.4 | $ | 82.4 | -64.3 | % |
Operating Activities
As a holding company, we conduct our principal operations in the personal lines segment of the property and casualty, supplemental and life insurance industries through our subsidiaries. Our insurance subsidiaries generate cash flow from premium and investment income, generally well in excess of their immediate needs for policy obligations, operating expenses and other cash requirements. Cash provided by operating activities primarily reflects net cash flows generated by the insurance subsidiaries.
For the six months ended June 30, 2021, net cash provided by operating activities decreased $49.0 million, primarily due to higher claims paid on insurance policies partially offset by higher investment income collected.
Investing Activities
Our insurance subsidiaries maintain significant investments in fixed maturity securities to meet future contractual obligations to policyholders. In conjunction with our management of liquidity and other asset/liability management objectives, we, from time to time, will sell fixed maturity securities prior to maturity, and reinvest the proceeds into other investments with different interest rates, maturities or credit characteristics. Accordingly, we have classified the entire fixed maturity securities portfolio as available for sale.
Horace Mann Educators Corporation | 43 | Quarterly Report on Form 10-Q |
Financing Activities
Financing activities include primarily payment of dividends, receipt and withdrawal of funds by annuity contractholders, changes in the deposit asset on reinsurance, issuances and repurchases of our common stock, fluctuations in book overdraft balances, and borrowings, repayments and repurchases related to debt facilities.
For the six months ended June 30, 2021, net cash provided by financing activities increased $147.3 million compared to the prior year period, primarily due to a $267.0 million increase in cash inflows from advances received under Federal Home Loan Bank of Chicago (FHLB) funding agreements partially offset by a $25.0 million principal repayment on FHLB borrowings.
The following table shows activity from FHLB funding agreements for the periods indicated.
($ in millions) | Six Months Ended June 30, | 2021-2020 | 2021-2020 | |||||||||||||||||||||||
2021 | 2020 | Change $ | Change % | |||||||||||||||||||||||
Balance at beginning of the period | $ | 590.5 | $ | 495.0 | $ | 95.5 | 19.3 | % | ||||||||||||||||||
Advances received from FHLB funding agreements | 267.0 | 95.5 | 171.5 | 179.6 | % | |||||||||||||||||||||
Principal repayments on FHLB funding agreements | — | — | — | N.M. | ||||||||||||||||||||||
Balance at end of the period | $ | 857.5 | $ | 590.5 | $ | 267.0 | 45.2 | % |
Horace Mann Educators Corporation | 44 | Quarterly Report on Form 10-Q |
Liquidity Sources and Uses
Our potential sources and uses of funds principally include the following activities:
Property and Casualty | Supplemental | Retirement | Life | Corporate and Other | ||||||||||||||||||||||||||||
Activities for potential sources of funds | ||||||||||||||||||||||||||||||||
Receipt of insurance premiums, contractholder charges and fees | ☑ | ☑ | ☑ | ☑ | ||||||||||||||||||||||||||||
Recurring service fees, commissions and overrides | ☑ | ☑ | ☑ | ☑ | ☑ | |||||||||||||||||||||||||||
Contractholder fund deposits | ☑ | ☑ | ☑ | |||||||||||||||||||||||||||||
Reinsurance and indemnification program recoveries | ☑ | ☑ | ☑ | ☑ | ||||||||||||||||||||||||||||
Receipts of principal, interest and dividends on investments | ☑ | ☑ | ☑ | ☑ | ☑ | |||||||||||||||||||||||||||
Sales of investments | ☑ | ☑ | ☑ | ☑ | ☑ | |||||||||||||||||||||||||||
Funds from FHLB and line of credit agreements | ☑ | ☑ | ☑ | ☑ | ☑ | |||||||||||||||||||||||||||
Intercompany loans | ☑ | ☑ | ☑ | ☑ | ☑ | |||||||||||||||||||||||||||
Capital contributions from parent | ☑ | ☑ | ☑ | ☑ | ||||||||||||||||||||||||||||
Dividends or return of capital from subsidiaries | ☑ | |||||||||||||||||||||||||||||||
Tax refunds/settlements | ☑ | ☑ | ☑ | ☑ | ☑ | |||||||||||||||||||||||||||
Funds from periodic issuance of additional securities | ☑ | |||||||||||||||||||||||||||||||
Proceeds from debt issuances | ☑ | |||||||||||||||||||||||||||||||
Receipt of intercompany settlements related to employee benefit plans | ☑ | |||||||||||||||||||||||||||||||
Activities for potential uses of funds | ||||||||||||||||||||||||||||||||
Payment of claims and related expenses | ☑ | ☑ | ☑ | ☑ | ||||||||||||||||||||||||||||
Payment of contract benefits, surrenders and withdrawals | ☑ | ☑ | ☑ | |||||||||||||||||||||||||||||
Reinsurance cessions and indemnification program payments | ☑ | ☑ | ☑ | ☑ | ||||||||||||||||||||||||||||
Operating costs and expenses | ☑ | ☑ | ☑ | ☑ | ☑ | |||||||||||||||||||||||||||
Purchase of investments | ☑ | ☑ | ☑ | ☑ | ☑ | |||||||||||||||||||||||||||
Repayment of FHLB and line of credit agreements | ☑ | ☑ | ☑ | ☑ | ☑ | |||||||||||||||||||||||||||
Payment or repayment of intercompany loans | ☑ | ☑ | ☑ | ☑ | ☑ | |||||||||||||||||||||||||||
Capital contributions to subsidiaries | ☑ | |||||||||||||||||||||||||||||||
Dividends or return of capital to shareholders/parent company | ☑ | ☑ | ☑ | ☑ | ☑ | |||||||||||||||||||||||||||
Tax payments/settlements | ☑ | ☑ | ☑ | ☑ | ☑ | |||||||||||||||||||||||||||
Common share repurchases | ☑ | |||||||||||||||||||||||||||||||
Debt service expenses and repayment | ☑ | |||||||||||||||||||||||||||||||
Payments related to employee benefit plans | ☑ | |||||||||||||||||||||||||||||||
Payments for acquisitions | ☑ |
We actively manage our financial position and liquidity levels in light of changing market, economic and business conditions. Liquidity is managed at both the entity and enterprise level across HMEC and is assessed on both base and stressed level liquidity needs. We believe we have sufficient liquidity to meet these needs. Additionally, we have existing intercompany agreements in place that facilitate liquidity management across HMEC to enhance flexibility.
Horace Mann Educators Corporation | 45 | Quarterly Report on Form 10-Q |
As of June 30, 2021, we held $1.2 billion of cash, U.S. government and agency fixed maturity securities and public equity securities (excluding non-redeemable preferred stocks and foreign equity securities) which, under normal market conditions, could be rapidly liquidated.
Certain remote events and circumstances could constrain our liquidity. Those events and circumstances include, for example, a catastrophe resulting in extraordinary losses, a downgrade of our Senior Notes rating to non-investment grade status or a downgrade in our insurance subsidiaries' financial strength ratings. The rating agencies also consider the interdependence of our individually rated entities; therefore, a rating change in one entity could potentially affect the ratings of other related entities.
Capital Resources
We have determined the amount of capital that is needed to adequately fund and support business growth, primarily based on risk-based capital formulas, including those developed by the National Association of Insurance Commissioners. Historically, our insurance subsidiaries have generated capital in excess of such needed levels. These excess amounts have been paid to us through dividends. We have then utilized these dividends and our access to the capital markets to fund growth initiatives, service and retire debt, pay dividends to our shareholders, repurchase shares of our common stock and for other corporate purposes. If necessary, we also have other potential sources of liquidity that could provide for additional funding to meet corporate obligations or pay shareholder dividends, including a revolving line of credit, as well as issuances of various securities.
The insurance subsidiaries are subject to various regulatory restrictions that limit the amount of annual dividends or other distributions, including loans or cash advances, available to us without prior approval of the insurance regulatory authorities. The aggregate amount of dividends that may be paid in 2021 from all of our insurance subsidiaries without prior regulatory approval is $161.9 million, excluding the impact and timing of prior dividends, of which $24.0 million was paid during the six months ended June 30, 2021. We anticipate that our sources of capital will continue to generate sufficient capital to meet the needs for business growth, debt interest payments, shareholder dividends and our share repurchase program. Additional information is contained in Part II - Item 8, Note 13 of the Consolidated Financial Statements in our Annual Report on Form 10-K for the year ended December 31, 2020.
Total capital was $2,230.1 million at June 30, 2021, including $413.5 million of short-term and long-term debt. Total debt represented 18.5% of total capital including net unrealized investment gains on fixed maturity securities (21.8% excluding net unrealized investment gains on fixed maturity securities*) at June 30, 2021, which was below our long-term target of 25%.
Shareholders' equity was $1,816.6 million at June 30, 2021, including net unrealized investment gains on fixed maturity securities of $332.2 million after taxes and the related impact of DAC associated with annuity contracts and life insurance products with account values. The market value of our common stock and the market value per share were $1,552.6 million and $37.42, respectively, at June 30, 2021. Book value per share was $43.78 at June 30, 2021 ($35.78 excluding net unrealized investment gains on fixed maturity securities*).
Additional information regarding net unrealized investment gains on fixed maturity securities at June 30, 2021 is included in Part I - Item 1, Note 2 of the Consolidated Financial Statements as well as in Part I - Item 2 - Investment Results in this report.
Total shareholder dividends paid was $25.7 million for the six months ended June 30, 2021. In March and May 2021, the Board of Directors (Board) approved regular quarterly dividends of $0.31 per share.
For the six months ended June 30, 2021, we repurchased 39,685 shares of our common stock at an average price per share of $38.43 under our share repurchase program, which is further described in Part II - Item 8, Note 12 of the Consolidated Financial Statements in our Annual Report on Form 10-K for the year ended December 31, 2020. As of June 30, 2021, $19.1 million remained authorized for future share repurchases under the share repurchase program.
Horace Mann Educators Corporation | 46 | Quarterly Report on Form 10-Q |
The following table summarizes our debt obligations.
($ in millions) | Interest Rates | Final Maturity | June 30, 2021 | December 31, 2020 | ||||||||||||||||||||||
Short-term debt | ||||||||||||||||||||||||||
Bank Credit Facility | Variable | 2024 | $ | 135.0 | $ | 135.0 | ||||||||||||||||||||
Long-term debt(1) | ||||||||||||||||||||||||||
4.50% Senior Notes, Aggregate principal amount of $250.0 less unaccrued discount of $0.3 and $0.4 and unamortized debt issuance costs of $1.2 and $1.3 | 4.50% | 2025 | 248.5 | 248.3 | ||||||||||||||||||||||
FHLB borrowings | 0.37% | 2022 | 30.0 | 54.0 | ||||||||||||||||||||||
Total | $ | 413.5 | $ | 437.3 |
(1) We designate debt obligations as "long-term" based on maturity date at issuance.
As of June 30, 2021, we had outstanding $250.0 million aggregate principal amount of 4.50% Senior Notes (Senior Notes), which will mature on December 1, 2025, issued at a discount resulting in an effective yield of 4.53%. Interest on the Senior Notes is payable semi-annually at a rate of 4.50%. Detailed information regarding the redemption terms of the Senior Notes is contained in the Part II - Item 8, Note 9 of the Consolidated Financial Statements in our Annual Report on Form 10-K for the year ended December 31, 2020. The Senior Notes are traded in the open market (HMN 4.50).
As of June 30, 2021, we had $30.0 million of borrowings outstanding with FHLB. The Board has authorized a maximum amount equal to 15% of net aggregate admitted assets less separate account assets of the insurance subsidiaries for FHLB borrowing and funding agreements which is below our maximum FHLB borrowing capacity. For the total $30.0 million received, $5.0 million matures on May 16, 2022 and $25.0 million matures on December 2, 2022. Interest on the borrowings accrue at an annual weighted average rate of 0.37% as of June 30, 2021. The $30.0 million of FHLB borrowings is reported as Long-term debt in the Consolidated Balance Sheets.
On June 21, 2019, we, as borrower, replaced our current line of credit with a new five-year Credit Agreement (Bank Credit Facility). The new Bank Credit Facility increased the amount available on this senior revolving credit facility to $225.0 million from $150.0 million. PNC Capital Markets, LLC and JPMorgan Chase Bank, N.A. served as joint leads on the new agreement, with The Northern Trust Company, U.S. Bank National Association, KeyBank National Association, Comerica Bank and Illinois National Bank participating in the syndicate. Terms and conditions of the new Bank Credit Facility are substantially consistent with the prior agreement, with an interest rate based on LIBOR plus 115 basis points.
As of June 30, 2021, the amount outstanding on the senior revolving credit facility was $135.0 million. The $90.0 million unused portion of the Bank Credit Facility is available for use and subject to a variable commitment fee, which was 0.15% on an annual basis at June 30, 2021.
Effective July 12, 2021, we amended our Bank Credit Facility to increase the line of credit available under the senior revolving credit facility from $225.0 million to $325.0 million. We expect to utilize the senior revolving credit facility to fund a portion of the acquisition of Madison National, as well as to be available for ongoing working capital, capital expenditures and general corporate expenditures.
To provide additional capital management flexibility, we filed a "universal shelf" registration statement on Form S-3 with the Securities and Exchange Commission (SEC) on March 10, 2021. The registration statement, which registered the offer and sale from time to time of an indeterminate amount of various securities, which may include debt securities, common stock, preferred stock, depositary shares, warrants, delayed delivery contracts and/or units that include any of these securities, was automatically effective on March 10, 2021. Unless withdrawn by us earlier, this registration statement will remain effective through March 10, 2024. No securities associated with the registration statement have been issued at the time of issuance of this Quarterly Report on Form 10-Q.
On March 13, 2018, we filed a "shelf" registration statement on Form S-4 with the SEC which became effective on May 2, 2018. Under this registration statement, we may from time to time offer and issue up to 5,000,000 shares of our common stock in connection with future acquisitions of other businesses, assets or securities. Unless withdrawn by us, this registration statement will remain effective indefinitely. No securities associated with the registration statement have been issued at the time of issuance of this Quarterly Report on Form 10-Q.
Horace Mann Educators Corporation | 47 | Quarterly Report on Form 10-Q |
Financial Ratings
Our principal insurance subsidiaries are rated by AM Best Company, Inc. (AM Best), Fitch, Moody's and S&P. These rating agencies have also assigned ratings to our Senior Notes. The ratings that are assigned by these agencies, which are subject to change, can impact, among other things, our access to sources of capital, cost of capital, and competitive position. These ratings are not a recommendation to buy or hold any of our securities.
Following our July 14 announcement of the planned acquisition of Madison National, AM Best, Fitch and Moody's affirmed our ratings. Among other observations, the agencies noted that, following the close of the transaction, capitalization and leverage metrics are expected to remain in line with rating expectations and the addition of Madison National is expected to improve Horace Mann's value proposition for the education market and further diversify the business.
All four agencies currently have assigned equivalent insurance financial strength ratings to our Property and Casualty and Life insurance subsidiaries. Only AM Best currently rates our Supplemental segment's subsidiaries, and the firm upgraded those ratings on July 14 to align with those of our other subsidiaries. AM Best noted that the upgrade reflects NTA Life's balance sheet strength as well as the support it receives from the parent company and the full integration of their operations within Horace Mann. Assigned ratings and respective affirmation/review dates as of July 31, 2021 were as follows:
Insurance Financial | Affirmed/ | |||||||||||||||||||||||||||||||
Strength Ratings (Outlook) | Debt Ratings (Outlook) | Reviewed | ||||||||||||||||||||||||||||||
AM Best | 7/14/2021 | |||||||||||||||||||||||||||||||
HMEC (parent company) | N.A. | bbb | (stable) | |||||||||||||||||||||||||||||
HMEC's Life subsidiary | A | (stable) | N.A. | |||||||||||||||||||||||||||||
HMEC's Property and Casualty subsidiaries | A | (stable) | N.A. | |||||||||||||||||||||||||||||
HMEC's Supplemental subsidiaries | A | (stable) | N.A. | |||||||||||||||||||||||||||||
Fitch | A | (stable) | BBB | (stable) | 7/14/2021 | |||||||||||||||||||||||||||
Moody's | A2 | (stable) | Baa2 | (stable) | 7/14/2021 | |||||||||||||||||||||||||||
S&P | A | (stable) | BBB | (stable) | 2/18/2021 |
Reinsurance Programs
Information regarding the reinsurance programs for our Property and Casualty, Supplemental, Retirement and Life segments is located in Part II - Item 8, Note 5 and Note 8 of the Consolidated Financial Statements in our Annual Report on Form 10-K for the year ended December 31, 2020.
ITEM 3. I Quantitative and Qualitative Disclosures about Market Risk
Market value risk, our primary market risk exposure, is the risk that our invested assets will decrease in value. This decrease in value may be due to (1) a change in the yields realized on our assets and prevailing market yields for similar assets, (2) an unfavorable change in the liquidity of an investment, (3) an unfavorable change in the financial prospects of the issuer of an investment, or (4) a downgrade in the credit rating of the issuer of an investment. Also see Consolidated Results of Operations in Part I - Item 2 of this report regarding net investment gains (losses).
Horace Mann Educators Corporation | 48 | Quarterly Report on Form 10-Q |
Significant changes in interest rates expose us to the risk of experiencing losses or earning a reduced level of income based on the difference between the interest rates earned on our investments and the credited interest rates on our insurance and investment contract liabilities. Also see Consolidated Results of Operations in Part I - Item 2 of this report regarding interest credited to policyholders.
We seek to manage our market value risk by coordinating the projected cash inflows of assets with the projected cash outflows of liabilities. For all of our assets and liabilities, we seek to maintain reasonable durations, consistent with the maximization of income without sacrificing investment quality, while providing for liquidity and diversification. The investment risk associated with variable annuity deposits and the underlying mutual funds is assumed by those contractholders, and not by us. Certain fees that we earn from variable annuity deposits are based on the market value of the funds deposited.
More detailed descriptions of our exposure to market value risks and the management of those risks is contained in Part II - Item 7A of our Annual Report on Form 10-K for the year ended December 31, 2020.
ITEM 4. I Controls and Procedures
Management's Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures
Under the supervision and with the participation of our management, including our chief executive officer and chief financial officer, we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, as such term is defined in Rule 13a-15(e) of the Securities Exchange Act of 1934 as amended (Exchange Act), as of June 30, 2021. Based on this evaluation, the chief executive officer and chief financial officer concluded that our disclosure controls and procedures are effective in timely alerting them to material information relating to us (including our consolidated subsidiaries) that is required to be included in our periodic SEC filings. No material weaknesses in our disclosure controls and procedures were identified in the evaluation and therefore, no corrective actions were taken. There were no significant changes in our internal controls or in other factors that could significantly affect these controls subsequent to the date of their evaluation.
Changes in Internal Control Over Financial Reporting
There were no changes in our internal control over financial reporting during the period covered by this Quarterly Report on Form 10-Q that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Horace Mann Educators Corporation | 49 | Quarterly Report on Form 10-Q |
PART II: OTHER INFORMATION
ITEM 1A. I Risk Factors
At the time of issuance of this Quarterly Report on Form 10-Q, we believe there are no material changes from the risk factors as previously disclosed in Part I - Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2020.
ITEM 2. I Unregistered Sales of Equity Securities and Use of Proceeds
Issuer Purchases of Equity Securities
On September 30, 2015, the Board authorized a share repurchase program allowing repurchases of up to $50.0 million of our common stock, par value $0.001 (Program). The Program authorizes the repurchase of our common stock in open market or privately negotiated transactions, from time to time, depending on market conditions. The Program does not have an expiration date and may be limited or terminated at any time without notice. During the three months ended June 30, 2021, we repurchased shares of our common stock under the Program as follows:
Period | Total Number of Shares Purchased | Average Price Paid per Share | Total Number of Shares Purchased under the Program | Approximate Dollar Value of Shares that may yet be Purchased under the Program | ||||||||||||||||||||||
April 1 - 30 | — | — | — | $ | 19.1 | million | ||||||||||||||||||||
May 1 - 31 | — | — | — | $ | 19.1 | million | ||||||||||||||||||||
June 1 - 30 | 200 | $ | 37.01 | 200 | $ | 19.1 | million | |||||||||||||||||||
Total | 200 | $ | 37.01 | 200 | $ | 19.1 | million |
ITEM 5. I Other Information
Not applicable.
ITEM 6. I Exhibits
The following items are filed as Exhibits. Management contracts and compensatory plans are indicated by an asterisk (*).
Exhibit | ||||||||
No. | Description | |||||||
(3) Articles of incorporation and bylaws: | ||||||||
3.1 | ||||||||
3.2 |
Horace Mann Educators Corporation | 50 | Quarterly Report on Form 10-Q |
(4) Instruments defining the rights of security holders, including indentures: | ||||||||
4.1 | ||||||||
4.1(a) | ||||||||
4.2 | ||||||||
4.3 | ||||||||
(10) Material contracts: | ||||||||
10.1 | ||||||||
10.1(a) | ||||||||
10.1(b) | ||||||||
10.2* | ||||||||
10.2(a)* | ||||||||
10.2(b)* | ||||||||
10.2(c)* | ||||||||
10.2(d)* |
Horace Mann Educators Corporation | 51 | Quarterly Report on Form 10-Q |
10.2(e)* | ||||||||
10.3* | ||||||||
10.3(a)* | ||||||||
10.3(b)* | ||||||||
10.3(c)* | ||||||||
10.3(d)* | ||||||||
10.3(e)* | ||||||||
10.3(f)* | ||||||||
10.3(g)* | ||||||||
10.4* | ||||||||
10.5* | ||||||||
10.6* | ||||||||
Horace Mann Educators Corporation | 52 | Quarterly Report on Form 10-Q |
10.7* | ||||||||
10.8* | ||||||||
10.9* | ||||||||
10.10* | ||||||||
10.10(a)* | ||||||||
10.11* | ||||||||
10.11(a)* | ||||||||
10.11(b)* | ||||||||
10.12 | ||||||||
10.13 | ||||||||
10.14 | ||||||||
(31) Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002: | ||||||||
31.1 | ||||||||
31.2 | ||||||||
(32) Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002: |
Horace Mann Educators Corporation | 53 | Quarterly Report on Form 10-Q |
32.1 | ||||||||
32.2 | ||||||||
(99) Additional exhibits: | ||||||||
99.1 | ||||||||
(101) Interactive Data File: | ||||||||
101.INS | XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document | |||||||
101.SCH | XBRL Taxonomy Extension Schema | |||||||
101.CAL | XBRL Taxonomy Extension Calculation Linkbase | |||||||
101.DEF | XBRL Taxonomy Extension Definition Linkbase | |||||||
101.LAB | XBRL Taxonomy Extension Label Linkbase | |||||||
101.PRE | XBRL Taxonomy Extension Presentation Linkbase |
Horace Mann Educators Corporation | 54 | Quarterly Report on Form 10-Q |
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 thereunto duly authorized.
HORACE MANN EDUCATORS CORPORATION | |||||||||||
(Registrant) | |||||||||||
Date | August 6, 2021 | /s/ Marita Zuraitis | |||||||||
Marita Zuraitis | |||||||||||
President and Chief Executive Officer | |||||||||||
Date | August 6, 2021 | /s/ Bret A. Conklin | |||||||||
Bret A. Conklin | |||||||||||
Executive Vice President and | |||||||||||
Chief Financial Officer | |||||||||||
Date | August 6, 2021 | /s/ Kimberly A. Johnson | |||||||||
Kimberly A. Johnson | |||||||||||
Senior Vice President, Controller and | |||||||||||
Principal Accounting Officer |
Horace Mann Educators Corporation | 55 | Quarterly Report on Form 10-Q |