62049 COLONIAL LIFE & ACCIDENT INSURANCE COMPANY Printbooks Quarter 3 Print Books
Total Page:16
File Type:pdf, Size:1020Kb
STATEMENT AS OF SEPTEMBER 30, 2018 OF THE COLONIAL LIFE & ACCIDENT INSURANCE COMPANY ASSETS Current Statement Date 4 1 2 3 December 31 Net Admitted Assets Prior Year Net Assets Nonadmitted Assets (Cols. 1 - 2) Admitted Assets 1. Bonds 2,541,134,792 2,541,134,792 2,413,184,086 2. Stocks: 2.1 Preferred stocks 20,528,279 20,528,279 20,761,737 2.2 Common stocks 2,829,500 2,829,500 2,829,500 3. Mortgage loans on real estate: 3.1 First liens 356,353,635 356,353,635 372,594,600 3.2 Other than first liens 4. Real estate: 4.1 Properties occupied by the company (less $ encumbrances) 40,564,585 40,564,585 32,760,596 4.2 Properties held for the production of income (less $ encumbrances) 18,013,766 18,013,766 18,169,100 4.3 Properties held for sale (less $ encumbrances) 5. Cash ($ (23,335,417) ), cash equivalents ($ 44,607,738 ) and short-term investments ($ 0 ) 21,272,321 21,272,321 (15,150,350) 6. Contract loans (including $ 0 premium notes) 53,396,063 53,396,063 52,398,568 7. Derivatives 8. Other invested assets 21,180,871 21,180,871 25,478,288 9. Receivables for securities 39,727 39,727 282,069 10. Securities lending reinvested collateral assets 60,500 11. Aggregate write-ins for invested assets 12. Subtotals, cash and invested assets (Lines 1 to 11) 3,075,313,539 3,075,313,539 2,923,368,695 13. Title plants less $ charged off (for Title insurers only) 14. Investment income due and accrued 35,133,002 35,133,002 37,154,021 15. Premiums and considerations: 15.1 Uncollected premiums and agents' balances in the course of collection 137,293,545 20,981,911 116,311,635 114,296,626 15.2 Deferred premiums, agents' balances and installments booked but deferred and not yet due (including $ 0 earned but unbilled premiums) 58,712,811 58,712,811 52,302,230 15.3 Accrued retrospective premiums ($ ) and contracts subject to redetermination ($ ) 16. Reinsurance: 16.1 Amounts recoverable from reinsurers 1,091,473 1,091,473 882,564 16.2 Funds held by or deposited with reinsured companies 16.3 Other amounts receivable under reinsurance contracts 305,599 305,599 123,390 17. Amounts receivable relating to uninsured plans 18.1 Current federal and foreign income tax recoverable and interest thereon 0 0 8,859,112 18.2 Net deferred tax asset 127,162,963 64,339,610 62,823,353 62,763,356 19. Guaranty funds receivable or on deposit 10,426,542 10,426,542 11,624,077 20. Electronic data processing equipment and software 21. Furniture and equipment, including health care delivery assets ($ 0 ) 3,022,365 3,022,365 0 0 22. Net adjustment in assets and liabilities due to foreign exchange rates 23. Receivables from parent, subsidiaries and affiliates 24. Health care ($ 0 ) and other amounts receivable 71,251,654 71,251,654 0 0 25. Aggregate write-ins for other than invested assets 10,273,265 1,964,709 8,308,557 8,587,661 26. Total assets excluding Separate Accounts, Segregated Accounts and Protected Cell Accounts (Lines 12 to 25) 3,529,986,759 161,560,249 3,368,426,510 3,219,961,731 27. From Separate Accounts, Segregated Accounts and Protected Cell Accounts 28. Total (Lines 26 and 27) 3,529,986,759 161,560,249 3,368,426,510 3,219,961,731 DETAILS OF WRITE-INS 1101. 1102. 1103. 1198. Summary of remaining write-ins for Line 11 from overflow page 1199. Totals (Lines 1101 through 1103 plus 1198)(Line 11 above) 2501. State premium tax credits 3,451,376 3,451,376 4,694,817 2502. Funds withheld - LNL 3,219,235 3,219,235 3,354,732 2503. Prepaid expenses 1,691,184 1,691,184 0 0 2598. Summary of remaining write-ins for Line 25 from overflow page 1,911,471 273,525 1,637,946 538,112 2599. Totals (Lines 2501 through 2503 plus 2598)(Line 25 above) 10,273,265 1,964,709 8,308,557 8,587,661 2 STATEMENT AS OF SEPTEMBER 30, 2018 OF THE COLONIAL LIFE & ACCIDENT INSURANCE COMPANY LIABILITIES, SURPLUS AND OTHER FUNDS 1 2 Current December 31 Statement Date Prior Year 1. Aggregate reserve for life contracts $ 1,205,332,509 less $ 0 included in Line 6.3 (including $ 0 Modco Reserve) 1,205,332,509 1,166,024,126 2. Aggregate reserve for accident and health contracts (including $ 0 Modco Reserve) 1,230,450,688 1,176,015,642 3. Liability for deposit-type contracts (including $ Modco Reserve) 4. Contract claims: 4.1 Life 47,610,133 50,623,537 4.2 Accident and health 138,626,711 138,946,543 5. Policyholders’ dividends $ and coupons $ due and unpaid 6. Provision for policyholders’ dividends and coupons payable in following calendar year - estimated amounts: 6.1 Dividends apportioned for payment (including $ Modco) 6.2 Dividends not yet apportioned (including $ Modco) 6.3 Coupons and similar benefits (including $ Modco) 7. Amount provisionally held for deferred dividend policies not included in Line 6 8. Premiums and annuity considerations for life and accident and health contracts received in advance less $ 0 discount; including $ 5,584,246 accident and health premiums 5,786,062 7,102,020 9. Contract liabilities not included elsewhere: 9.1 Surrender values on canceled contracts 9.2 Provision for experience rating refunds, including the liability of $ accident and health experience rating refunds of which $ is for medical loss ratio rebate per the Public Health Service Act 9.3 Other amounts payable on reinsurance, including $ 65,992 assumed and $ 749,832 ceded 815,824 593,810 9.4 Interest Maintenance Reserve 8,874,304 9,529,960 10. Commissions to agents due or accrued-life and annuity contracts $ 4,955,217 , accident and health $ 45,919,777 and deposit-type contract funds $ 0 50,874,993 44,063,815 11. Commissions and expense allowances payable on reinsurance assumed 12. General expenses due or accrued 8,303,989 7,560,678 13. Transfers to Separate Accounts due or accrued (net) (including $ accrued for expense allowances recognized in reserves, net of reinsured allowances) 14. Taxes, licenses and fees due or accrued, excluding federal income taxes 9,088,012 11,559,849 15.1 Current federal and foreign income taxes, including $ (4,798,918) on realized capital gains (losses) 14,200,707 0 15.2 Net deferred tax liability 16. Unearned investment income 100,964 123,351 17. Amounts withheld or retained by company as agent or trustee 11,259 20,555 18. Amounts held for agents' account, including $ agents' credit balances 19. Remittances and items not allocated 60,386,715 53,699,999 20. Net adjustment in assets and liabilities due to foreign exchange rates 21. Liability for benefits for employees and agents if not included above 107,762 116,057 22. Borrowed money $ and interest thereon $ 23. Dividends to stockholders declared and unpaid 24. Miscellaneous liabilities: 24.01 Asset valuation reserve 29,126,700 28,487,183 24.02 Reinsurance in unauthorized and certified ($ ) companies 24.03 Funds held under reinsurance treaties with unauthorized and certified ($ ) reinsurers 24.04 Payable to parent, subsidiaries and affiliates 19,271,054 22,359,377 24.05 Drafts outstanding 24.06 Liability for amounts held under uninsured plans 24.07 Funds held under coinsurance 24.08 Derivatives 24.09 Payable for securities 24.10 Payable for securities lending 0 60,500 24.11 Capital notes $ and interest thereon $ 25. Aggregate write-ins for liabilities 12,600,609 12,723,037 26. Total liabilities excluding Separate Accounts business (Lines 1 to 25) 2,841,568,994 2,729,610,040 27. From Separate Accounts Statement 28. Total liabilities (Lines 26 and 27) 2,841,568,994 2,729,610,040 29. Common capital stock 15,076,209 15,076,209 30. Preferred capital stock 31. Aggregate write-ins for other than special surplus funds 32. Surplus notes 33. Gross paid in and contributed surplus 2,369,298 2,369,298 34. Aggregate write-ins for special surplus funds 35. Unassigned funds (surplus) 509,412,010 472,906,184 36. Less treasury stock, at cost: 36.1 shares common (value included in Line 29 $ ) 36.2 shares preferred (value included in Line 30 $ ) 37. Surplus (Total Lines 31+32+33+34+35-36) (including $ in Separate Accounts Statement) 511,781,308 475,275,482 38. Totals of Lines 29, 30 and 37 526,857,517 490,351,691 39. Totals of Lines 28 and 38 (Page 2, Line 28, Col. 3) 3,368,426,511 3,219,961,731 DETAILS OF WRITE-INS 2501. Reserve for unclaimed property 9,560,233 8,984,959 2502. Unfunded commitments 2,584,214 3,134,726 2503. Other miscellaneous liabilities 456,162 603,353 2598. Summary of remaining write-ins for Line 25 from overflow page 2599. Totals (Lines 2501 through 2503 plus 2598)(Line 25 above) 12,600,609 12,723,037 3101. 3102. 3103. 3198. Summary of remaining write-ins for Line 31 from overflow page 3199. Totals (Lines 3101 through 3103 plus 3198)(Line 31 above) 3401. 3402. 3403. 3498. Summary of remaining write-ins for Line 34 from overflow page 3499. Totals (Lines 3401 through 3403 plus 3498)(Line 34 above) 3 STATEMENT AS OF SEPTEMBER 30, 2018 OF THE COLONIAL LIFE & ACCIDENT INSURANCE COMPANY SUMMARY OF OPERATIONS 1 2 3 Current Year Prior Year Prior Year Ended To Date To Date December 31 1.