Investments (Tables)
9 Months Ended
Sep. 30, 2012
Schedule of Amortized Cost and Fair Value of Securities

The following table provides amortized cost and fair value of securities by asset class at September 30, 2012.

 

            Gross         
     Amortized      Unrealized      Fair  
             Cost                      Gains                      Losses                      Value          

U.S. Treasury securities and obligations of U.S. Government

   $ 123,536       $ 15,002       $ 27       $ 138,511   

Federal agencies 1

     22,068         4,183         1         26,250   

Federal agency issued residential mortgage-backed securities 1

     91,963         9,272         -         101,235   
  

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     237,567         28,457         28         265,996   

Corporate obligations:

           

Industrial

     502,319         53,980         1,749         554,550   

Energy

     182,835         23,894         17         206,712   

Communications and technology

     200,756         24,554         -         225,310   

Financial

     304,512         26,232         1,907         328,837   

Consumer

     506,386         54,172         14         560,544   

Public utilities

     255,551         41,256         355         296,452   
  

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     1,952,359         224,088         4,042         2,172,405   

Corporate private-labeled residential mortgage-backed securities

     152,355         3,787         1,575         154,567   

Municipal securities

     146,616         27,755         5         174,366   

Other

     104,797         6,256         8,973         102,080   

Redeemable preferred stocks

     9,076         261         126         9,211   
  

 

 

    

 

 

    

 

 

    

 

 

 

Fixed maturity securities

     2,602,770         290,604         14,749         2,878,625   

Equity securities

     35,666         1,893         106         37,453   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 2,638,436       $ 292,497       $ 14,855       $ 2,916,078   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

1

Federal agency securities are not backed by the full faith and credit of the U.S. Government.

 

The following table provides amortized cost and fair value of securities by asset class at December 31, 2011.

 

            Gross         
     Amortized      Unrealized      Fair  
             Cost                      Gains                      Losses                      Value          

U.S. Treasury securities and obligations of U.S. Government

   $ 120,593       $ 13,856       $ 12       $ 134,437   

Federal agencies 1

     22,401         3,480         -         25,881   

Federal agency issued residential mortgage-backed securities 1

     109,738         9,901         2         119,637   
  

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     252,732         27,237         14         279,955   

Corporate obligations:

           

Industrial

     444,030         43,710         860         486,880   

Energy

     152,580         19,131         -         171,711   

Communications and technology

     184,983         16,566         156         201,393   

Financial

     308,813         15,155         5,890         318,078   

Consumer

     452,962         43,788         263         496,487   

Public utilities

     259,609         38,094         1,366         296,337   
  

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     1,802,977         176,444         8,535         1,970,886   

Corporate private-labeled residential mortgage-backed securities

     167,666         1,856         12,620         156,902   

Municipal securities

     150,267         18,316         61         168,522   

Other

     100,315         3,576         9,235         94,656   

Redeemable preferred stocks

     11,735         226         740         11,221   
  

 

 

    

 

 

    

 

 

    

 

 

 

Fixed maturity securities

     2,485,692         227,655         31,205         2,682,142   

Equity securities

     34,951         1,873         135         36,689   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 2,520,643       $ 229,528       $ 31,340       $ 2,718,831   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

1

Federal agency securities are not backed by the full faith and credit of the U.S. Government.

Schedule of Distribution of Maturities for Fixed Maturity Securities Available for Sale

securities available for sale at September 30, 2012. Expected maturities may differ from these contractual maturities since borrowers may have the right to call or prepay obligations.

 

     September 30, 2012  
     Amortized      Fair  
     Cost      Value  

Due in one year or less

   $ 123,131       $ 125,572   

Due after one year through five years

     633,896         693,388   

Due after five years through ten years

     1,037,386         1,165,940   

Due after ten years

     477,458         540,120   

Securities with variable principal payments

     321,823         344,394   

Redeemable preferred stocks

     9,076         9,211   
  

 

 

    

 

 

 
   $ 2,602,770       $ 2,878,625   
  

 

 

    

 

 

 
Schedule of Distribution of Maturities for Fixed Maturity Securities Available for Sale with Unrealized Losses

securities available for sale at September 30, 2012. Expected maturities may differ from these contractual maturities since borrowers may have the right to call or prepay obligations.

 

     September 30, 2012  
     Amortized      Fair  
     Cost      Value  

Due in one year or less

   $ 123,131       $ 125,572   

Due after one year through five years

     633,896         693,388   

Due after five years through ten years

     1,037,386         1,165,940   

Due after ten years

     477,458         540,120   

Securities with variable principal payments

     321,823         344,394   

Redeemable preferred stocks

     9,076         9,211   
  

 

 

    

 

 

 
   $ 2,602,770       $ 2,878,625   
  

 

 

    

 

 

 

Unrealized Losses on Investments

The Company reviews all security investments, with particular attention given to those having unrealized losses. Further, the Company specifically assesses all investments with greater than 10% declines in fair value below amortized cost and, in general, monitors all security investments as to ongoing risk. These risks are fundamentally evaluated through both a qualitative and quantitative analysis of the issuer. The Company also prepares a formal review document no less often than quarterly of all investments where fair value is less than 80% of amortized cost for six months or more and selected investments that have changed significantly from a previous period and that have a decline in fair value greater than 10% of amortized cost.

 

The Company has a policy and process in place to identify securities that could potentially have an impairment that is other-than-temporary. This process involves monitoring market events and other items that could impact issuers. The Company considers relevant facts and circumstances in evaluating whether the impairment of a security is other-than-temporary. Relevant facts and circumstances considered are described in the Valuation of Investments section of Note 1 – Nature of Operations and Significant Accounting Policies of the Company’s 2011 Form 10-K.

To the extent the Company determines that a fixed maturity security is deemed to be other-than-temporarily impaired, the portion of the impairment that is deemed to be due to credit is charged to the Consolidated Statements of Comprehensive Income and the cost basis of the underlying investment is reduced. The portion of such impairment that is determined to be non-credit-related is deducted from net realized loss in the Consolidated Statements of Comprehensive Income and is reflected in other comprehensive income and accumulated other comprehensive income.

There are a number of significant risks and uncertainties inherent in the process of monitoring impairments, determining if an impairment is other-than-temporary, and determining the portion of an other-than-temporary impairment that is due to credit. These risks and uncertainties are described in the Valuation of Investments section of Note 1 of the Company’s 2011 Form 10-K.

Once a security is determined to have met certain of the criteria for consideration as being other-than-temporarily impaired, further information is gathered and evaluated pertaining to the particular security. If the security is an unsecured obligation, the additional research is a top-down approach with particular emphasis on the likelihood of the issuer to meet the contractual terms of the obligation. If the security is secured by an asset or guaranteed by another party, the value of the underlying secured asset or the financial ability of the third-party guarantor is evaluated as a secondary source of repayment. Such research is based upon a top-down approach, narrowing to the specific estimates of value and cash flow of the underlying secured asset or guarantor. If the security is a collateralized obligation, such as a mortgage-backed or other asset-backed instrument, research is also conducted to obtain and analyze the performance of the collateral relative to expectations at the time of acquisition and with regard to projections for the future. Such analyses are based upon historical results, trends, comparisons to collateral performance of similar securities, and analyses performed by third parties. This information is used to develop projected cash flows that are compared to the amortized cost of the security.

If a determination is made that an unsecured security, secured security, or security with a guaranty of payment by a third-party is other-than-temporarily impaired, an estimate is developed of the portion of such impairment that is due to credit. The estimate of the portion of impairment due to credit is based upon a comparison of ratings and maturity horizon for the security and relative historical default probabilities from one or more nationally recognized rating organizations. When appropriate for any given security, sector or period in the business cycle, the historical default probability is adjusted to reflect periods or situations of distress by adding to the default probability increments of standard deviations from mean historical results. The credit impairment analysis is supplemented by estimates of potential recovery values for the specific security, including the potential impact of the value of any secured assets, in the event of default. This information is used to determine the Company’s best estimate, derived from probability-weighted cash flows.

The evaluation of loan-backed and similar asset-backed securities, particularly including residential mortgage-backed securities, with significant indications of potential other-than-temporary impairment requires considerable use of estimates and judgment. Specifically, the Company performs discounted cash flow projections on these securities to evaluate whether the value of the investment is expected to be fully realized. Projections of expected future cash flows are based upon considerations of the performance of the actual underlying assets, including historical delinquencies, defaults, severity of losses incurred, and prepayments, along with the Company’s estimates of future results for these factors. The Company’s estimates of future results are based upon actual historical performance of the underlying assets relative to historical, current and expected general economic conditions, specific conditions related to the underlying assets, industry data, and other factors that are believed to be relevant. If the present value of the projected expected future cash flows is determined to be below the Company’s carrying value, the Company recognizes an other-than-temporary impairment on the portion of the carrying value that exceeds the projected expected future cash flows. To the extent that the loan-backed or other asset-backed securities were high quality investments at the time of acquisition, and they remain high quality investments and do not otherwise demonstrate characteristics of impairment, the Company performs other initial evaluations to determine whether other-than-temporary cash flow evaluations need to be performed.

 

The discounted future cash flow calculation typically becomes the primary determinant of whether any portion and to what extent an unrealized loss is due to credit on loan-backed and similar asset-backed securities with significant indications of potential other-than-temporary impairment. Such indications typically include below investment grade ratings and significant unrealized losses for an extended period of time, among other factors. The Company identified 17 non-U.S. Agency mortgage-backed securities that had such indications at both September 30, 2012 and December 31, 2011. The discount rate used in calculating the present value of future cash flows was the investment yield at the time of purchase for each security. The initial default rates were assumed to remain constant over a 24-month time frame and grade down thereafter, reflecting the general perspective of a more stabilized residential housing environment in the future.

For loan-backed and similar asset-backed securities, the determination of any amount of impairment that is due to credit is based upon the present value of projected future cash flows being less than the amortized cost of the security. This amount is recognized as a realized loss in the Company’s Consolidated Statements of Comprehensive Income and the carrying value of the security is written down by the same amount. The portion of an impairment that is determined not to be due to credit is recorded as a component of accumulated other comprehensive income in the Consolidated Balance Sheets.

As part of the required accounting for unrealized gains and losses, the Company also adjusts the deferred acquisition costs (DAC) and value of business acquired (VOBA) assets to recognize the adjustment to those assets as if the unrealized gains and losses from securities classified as available for sale actually had been realized.

The following table provides information regarding fixed maturity and equity security investments available for sale with unrealized losses by length of time at September 30, 2012.

 

     Less Than 12 Months      12 Months or Longer      Total  
     Fair
Value
     Unrealized
Losses
     Fair
Value
     Unrealized
Losses
     Fair
Value
     Unrealized
Losses
 

U.S. Treasury securities and obligations of U.S. Government

   $ 1,362       $ 18       $ 784       $ 9       $ 2,146       $ 27   

Federal agency issued residential mortgage-backed securities 1

     10         -         293         1         303         1   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     1,372         18         1,077         10         2,449         28   

Corporate obligations:

                 

Industrial

     8,462         430         2,825         1,319         11,287         1,749   

Energy

     1,980         17         -         -         1,980         17   

Communications and technology

     -         -         -         -         -         -   

Financial

     1,502         1         15,053         1,906         16,555         1,907   

Consumer

     7,336         14         -         -         7,336         14   

Public utilities

     1,995         5         1,240         350         3,235         355   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     21,275         467         19,118         3,575         40,393         4,042   

Corporate private-labeled residential mortgage-backed securities

     -         -         52,908         1,575         52,908         1,575   

Municipal securities

     3,079         5         -         -         3,079         5   

Other

     -         -         43,087         8,973         43,087         8,973   

Redeemable preferred stocks

     -         -         2,521         126         2,521         126   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Fixed maturity securities

     25,726         490         118,711         14,259         144,437         14,749   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Equity securities

     -         -         1,151         106         1,151         106   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 25,726       $ 490       $ 119,862       $ 14,365       $ 145,588       $ 14,855   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

1

Federal agency securities are not backed by the full faith and credit of the U.S. Government.

 

The following table provides information regarding fixed maturity and equity security investments available for sale with unrealized losses by length of time at December 31, 2011.

 

     Less Than 12 Months      12 Months or Longer      Total  
     Fair      Unrealized      Fair      Unrealized      Fair      Unrealized  
     Value      Losses      Value      Losses      Value      Losses  

U.S. Treasury securities and obligations of U.S. Government

   $ -       $ -       $ 959       $ 12       $ 959       $ 12   

Federal agency issued residential mortgage-backed securities 1

     649         -         294         2         943         2   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     649         -         1,253         14         1,902         14   

Corporate obligations:

                 

Industrial

     25,455         860         -         -         25,455         860   

Communications and technology

     7,239         156         -         -         7,239         156   

Financial

     51,273         2,107         16,402         3,783         67,675         5,890   

Consumer

     11,765         119         3,689         144         15,454         263   

Public utilities

     4,710         344         11,152         1,022         15,862         1,366   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     100,442         3,586         31,243         4,949         131,685         8,535   

Corporate private-labeled residential mortgage-backed securities

     41,734         2,668         61,864         9,952         103,598         12,620   

Municipal securities

     -         -         3,909         61         3,909         61   

Other

     9,257         921         47,146         8,314         56,403         9,235   

Redeemable preferred stocks

     2,939         115         3,056         625         5,995         740   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Fixed maturity securities

     155,021         7,290         148,471         23,915         303,492         31,205   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Equity securities

     69         104         1,054         31         1,123         135   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 155,090       $ 7,394       $ 149,525       $ 23,946       $ 304,615       $ 31,340   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

1

Federal agency securities are not backed by the full faith and credit of the U.S. Government.

In addition, the Company also considers as part of its monitoring and evaluation process the length of time the fair value of a security is below amortized cost. At September 30, 2012, the Company had 41 issues in its investment portfolio of fixed maturity and equity securities with unrealized losses. Included in this total, twelve security issues were below cost for less than one year; five security issues were below cost for one year or more and less than three years; and 24 security issues were below cost for three years or more. At December 31, 2011, the Company had 85 issues in its investment portfolio of fixed maturity and equity securities with unrealized losses. Included in this total, 46 security issues were below cost for less than one year; ten security issues were below cost for one year or more and less than three years; and 29 security issues were below cost for three years or more.

 

The following table provides the distribution of maturities for fixed maturity securities available for sale with unrealized losses at September 30, 2012 and December 31, 2011. Expected maturities may differ from these contractual maturities since borrowers may have the right to call or prepay obligations.

 

     September 30, 2012      December 31, 2011  
            Gross             Gross  
     Fair      Unrealized      Fair      Unrealized  
     Value      Losses      Value      Losses  

Fixed maturity security securities available for sale:

           

Due in one year or less

   $ -       $ -       $ 2,953       $ 48   

Due after one year through five years

     3,526         359         42,416         2,120   

Due after five years through ten years

     32,662         2,040         64,772         2,616   

Due after ten years

     52,516         10,648         82,816         13,061   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     88,704         13,047         192,957         17,845   

Securities with variable principal payments

     53,212         1,576         104,540         12,620   

Redeemable preferred stocks

     2,521         126         5,995         740   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 144,437       $ 14,749       $ 303,492       $ 31,205   
  

 

 

    

 

 

    

 

 

    

 

 

 
Schedule of Fixed Maturity and Equity Security Investments Available for Sale with Unrealized Losses

The following table provides information regarding fixed maturity and equity security investments available for sale with unrealized losses by length of time at September 30, 2012.

 

     Less Than 12 Months      12 Months or Longer      Total  
     Fair
Value
     Unrealized
Losses
     Fair
Value
     Unrealized
Losses
     Fair
Value
     Unrealized
Losses
 

U.S. Treasury securities and obligations of U.S. Government

   $ 1,362       $ 18       $ 784       $ 9       $ 2,146       $ 27   

Federal agency issued residential mortgage-backed securities 1

     10         -         293         1         303         1   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     1,372         18         1,077         10         2,449         28   

Corporate obligations:

                 

Industrial

     8,462         430         2,825         1,319         11,287         1,749   

Energy

     1,980         17         -         -         1,980         17   

Communications and technology

     -         -         -         -         -         -   

Financial

     1,502         1         15,053         1,906         16,555         1,907   

Consumer

     7,336         14         -         -         7,336         14   

Public utilities

     1,995         5         1,240         350         3,235         355   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     21,275         467         19,118         3,575         40,393         4,042   

Corporate private-labeled residential mortgage-backed securities

     -         -         52,908         1,575         52,908         1,575   

Municipal securities

     3,079         5         -         -         3,079         5   

Other

     -         -         43,087         8,973         43,087         8,973   

Redeemable preferred stocks

     -         -         2,521         126         2,521         126   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Fixed maturity securities

     25,726         490         118,711         14,259         144,437         14,749   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Equity securities

     -         -         1,151         106         1,151         106   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 25,726       $ 490       $ 119,862       $ 14,365       $ 145,588       $ 14,855   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

1

Federal agency securities are not backed by the full faith and credit of the U.S. Government.

 

The following table provides information regarding fixed maturity and equity security investments available for sale with unrealized losses by length of time at December 31, 2011.

 

     Less Than 12 Months      12 Months or Longer      Total  
     Fair      Unrealized      Fair      Unrealized      Fair      Unrealized  
     Value      Losses      Value      Losses      Value      Losses  

U.S. Treasury securities and obligations of U.S. Government

   $ -       $ -       $ 959       $ 12       $ 959       $ 12   

Federal agency issued residential mortgage-backed securities 1

     649         -         294         2         943         2   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     649         -         1,253         14         1,902         14   

Corporate obligations:

                 

Industrial

     25,455         860         -         -         25,455         860   

Communications and technology

     7,239         156         -         -         7,239         156   

Financial

     51,273         2,107         16,402         3,783         67,675         5,890   

Consumer

     11,765         119         3,689         144         15,454         263   

Public utilities

     4,710         344         11,152         1,022         15,862         1,366   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     100,442         3,586         31,243         4,949         131,685         8,535   

Corporate private-labeled residential mortgage-backed securities

     41,734         2,668         61,864         9,952         103,598         12,620   

Municipal securities

     -         -         3,909         61         3,909         61   

Other

     9,257         921         47,146         8,314         56,403         9,235   

Redeemable preferred stocks

     2,939         115         3,056         625         5,995         740   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Fixed maturity securities

     155,021         7,290         148,471         23,915         303,492         31,205   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Equity securities

     69         104         1,054         31         1,123         135   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 155,090       $ 7,394       $ 149,525       $ 23,946       $ 304,615       $ 31,340   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

1

Federal agency securities are not backed by the full faith and credit of the U.S. Government.

Reconciliation of Credit Losses Recognized in Earnings on Fixed Maturity Securities Held by the Company

The following table provides a reconciliation of credit losses recognized in earnings on fixed maturity securities held by the Company for which a portion of the other-than-temporary loss was recognized in other comprehensive income.

 

     Quarter Ended     Nine Months Ended  
     September 30     September 30  
     2012     2012  

Credit losses on securities held at beginning of the period in accumulated other comprehensive income

   $ 13,857      $ 13,559   

Additions for credit losses not previously recognized in other-than-temporary impairment

     -        29   

Additions for increases in the credit loss for which an other-than-temporary impairment was previously recognized when there was no intent to sell the security before recovery of its amortized cost basis

     650        927   

Reductions for securities sold during the period (realized)

     -        -   

Reductions for securities previously recognized in other comprehensive income because of intent to sell the security before recovery of its amortized cost basis

     -        -   

Reductions for increases in cash flows expected to be collected that are recognized over the remaining life of the security

     (5     (13
  

 

 

   

 

 

 

Credit losses on securities held at the end of the period in accumulated other comprehensive income

   $ 14,502      $ 14,502   
  

 

 

   

 

 

 
Schedule of Realized Investment Gains and Losses

The following table provides detail concerning realized investment gains and losses for the third quarters and nine months ended September 30, 2012 and 2011.

 

     Quarter Ended     Nine Months Ended  
     September 30     September 30  
             2012                     2011                     2012                     2011          

Gross gains resulting from:

        

Sales of investment securities

   $ 399      $ 292      $ 712      $ 3,944   

Investment securities called and other

     304        105        1,107        1,355   

Sales of real estate

     113        -        16,293        -   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total gross gains

     816        397        18,112        5,299   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross losses resulting from:

        

Sales of investment securities

     (44     (76     (76     (1,666

Investment securities called and other

     (236     (118     (440     (297

Mortgage loans

     -        -        (178     (3
  

 

 

   

 

 

   

 

 

   

 

 

 

Total gross losses

     (280     (194     (694     (1,966

Change in allowance for potential future losses on mortgage loans

     75        -        407        -   

Amortization of DAC and VOBA

     (5     7        (21     (218
  

 

 

   

 

 

   

 

 

   

 

 

 

Net realized investment gains, excluding impairment losses

     606        210        17,804        3,115   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net impairment losses recognized in earnings:

        

Total other-than-temporary impairment losses

     (697     (167     (1,153     (674

Portion of loss recognized in other comprehensive income

     47        17        197        131   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net impairment losses recognized in earnings

     (650     (150     (956     (543
  

 

 

   

 

 

   

 

 

   

 

 

 

Net realized investment gains (losses)

   $ (44   $ 60      $ 16,848      $ 2,572   
  

 

 

   

 

 

   

 

 

   

 

 

 
Schedule of Sales of Fixed Maturity and Equity Securities Excluding Maturities and Calls

The table below provides information regarding sales of fixed maturity and equity securities, excluding maturities and calls, for the third quarters and nine months ended September 30, 2012 and 2011.

 

     Quarter Ended     Nine Months Ended  
     September 30     September 30  
             2012                     2011                     2012                     2011          

Proceeds

   $ 5,378      $ 9,714      $ 13,994      $ 61,255   

Gross realized gains

     399        292        712        3,944   

Gross realized losses

     (44     (76     (76     (1,666
Gross Mortgage Loan Principal Outstanding and Allowance for Potential Future Losses

The following table identifies the gross mortgage loan principal outstanding and the allowance for potential future losses at September 30, 2012 and December 31, 2011.

 

     September 30     December 31  
     2012     2011  

Principal outstanding

   $ 563,214      $ 604,772   

Allowance for potential future losses

     (2,442     (2,849
  

 

 

   

 

 

 

Carrying value

   $ 560,772      $ 601,923   
  

 

 

   

 

 

 
Schedule of Amount of Mortgage Loans

origination. Purchased loans are shown in the year acquired by the Company, although the individual loans may have been initially originated in prior years.

 

     September 30      %      December 31      %  
     2012      of Total      2011      of Total  

Prior to 2002

   $ 19,905         4%       $ 28,437         5%   

2003

     33,447         6%         42,112         7%   

2004

     24,587         4%         29,966         5%   

2005

     50,964         9%         54,802         9%   

2006

     39,896         7%         42,676         7%   

2007

     34,066         6%         35,323         6%   

2008

     36,261         6%         44,285         7%   

2009

     42,897         8%         50,574         8%   

2010

     95,687         17%         133,684         22%   

2011

     133,823         24%         142,913         24%   

2012

     51,681         9%         -         -   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 563,214         100%       $ 604,772         100%   
  

 

 

       

 

 

    
Schedule of Mortgage Loans by Geographic Location and Property Type

The following table identifies gross mortgage loans by geographic region at September 30, 2012 and December 31, 2011.

 

     September 30      %      December 31      %  
     2012      of Total      2011      of Total  

Pacific

   $ 127,975         23%       $ 138,529         23%   

West north central

     102,206         18%         130,481         22%   

West south central

     106,981         19%         98,036         16%   

Mountain

     81,540         14%         82,029         14%   

South atlantic

     59,017         10%         63,125         10%   

Middle atlantic

     37,429         7%         42,112         7%   

East north central

     29,784         5%         30,482         5%   

East south central

     18,282         4%         19,978         3%   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 563,214         100%       $ 604,772         100%   
  

 

 

       

 

 

    

 

The following table identifies the concentration of gross mortgage loans by state greater than 5% of total at September 30, 2012 and December 31, 2011.

 

     September 30      %      December 31      %  
     2012      of Total      2011      of Total  

California

   $ 108,622         19%       $ 117,261         19%   

Texas

     94,762         17%         84,724         14%   

Minnesota

     63,671         11%         64,952         11%   

Florida

     32,889         6%         31,310         5%   

All others

     263,270         47%         306,525         51%   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 563,214         100%       $ 604,772         100%   
  

 

 

       

 

 

    

The following table identifies gross mortgage loans by property type at September 30, 2012 and December 31, 2011. The Other category consists of apartments and retail properties.

 

     September 30      %      December 31      %  
     2012      of Total      2011      of Total  

Industrial

   $ 240,010         43%       $ 251,839         42%   

Office

     217,223         39%         243,885         40%   

Medical

     41,405         7%         43,089         7%   

Other

     64,576         11%         65,959         11%   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 563,214         100%       $ 604,772         100%   
  

 

 

       

 

 

    
Schedule of Concentration of Mortgage Loans by State Greater than Five Percent

The following table identifies the concentration of gross mortgage loans by state greater than 5% of total at September 30, 2012 and December 31, 2011.

 

     September 30      %      December 31      %  
     2012      of Total      2011      of Total  

California

   $ 108,622         19%       $ 117,261         19%   

Texas

     94,762         17%         84,724         14%   

Minnesota

     63,671         11%         64,952         11%   

Florida

     32,889         6%         31,310         5%   

All others

     263,270         47%         306,525         51%   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 563,214         100%       $ 604,772         100%   
  

 

 

       

 

 

    
Schedule of Carrying Amount of Mortgage Loans by Maturity

The table below identifies the carrying amount of gross mortgage loans by maturity at September 30, 2012 and December 31, 2011.

 

     September 30      %      December 31      %  
     2012      of Total      2011      of Total  

Due in one year or less

   $ 335         -         $ 2,356         -     

Due after one year through five years

     174,437         31%         153,822         25%   

Due after five years through ten years

     226,483         40%         255,615         42%   

Due after ten years

     161,959         29%         192,979         33%   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 563,214         100%       $ 604,772         100%