Fair Values of Financial Instruments | FAIR VALUES OF FINANCIAL INSTRUMENTS For financial instruments the FASB provides guidance which defines fair value, establishes a framework for measuring fair value under GAAP, and requires additional disclosures about fair value measurements. In compliance with this GAAP guidance, the Company has categorized its financial instruments, based on the priority of the inputs to the valuation technique, into a three level hierarchy. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities ("Level 1") and the lowest priority to unobservable inputs ("Level 3"). If the inputs used to measure fair value fall within different levels of the hierarchy, the category level is based on the lowest priority level input that is significant to the fair value measurement of the instrument. Financial assets and liabilities recorded at fair value on the Consolidated Balance Sheets are categorized as follows: Level 1: Fair value is based on unadjusted quoted prices in active markets that are accessible to the Company for identical assets or liabilities. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis. These generally provide the most reliable evidence and are used to measure fair value whenever available. The Company's Level 1 assets are equity securities that are traded in an active exchange market. Valuations are obtained from readily available pricing sources for market transactions involving identical assets. Level 2: Fair value is based upon significant inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable for substantially the full term of the asset or liability through corroboration with observable market data as of the reporting date. Level 2 inputs include quoted market prices in active markets for similar assets and liabilities, quoted market prices in markets that are not active for identical or similar assets or liabilities, model-derived valuations whose inputs are observable or whose significant value drivers are observable and other observable inputs. The Company’s Level 2 assets include fixed maturity debt securities (corporate and private bonds, government or agency securities, asset-backed and mortgage-backed securities). The Company's Level 2 liabilities include the embedded derivative on reinsurance. Valuations are generally obtained from third party pricing services for identical or comparable assets or determined through use of valuation methodologies using observable market inputs. Level 3: Fair value is based on significant unobservable inputs which reflect the entity’s or third party pricing service’s assumptions about the assumptions market participants would use in pricing an asset or liability. The Company’s Level 3 assets are debt securities available-for-sale, trading securities, over-the-counter derivative contracts and mortgage loans. The Company’s Level 3 liabilities consist of share-based compensation obligations, certain equity-index product-related embedded derivatives, and an embedded derivative on reinsurance. Valuations are estimated based on non-binding broker prices or internally developed valuation models or methodologies, discounted cash flow models and other similar techniques. The following tables set forth the Company’s assets and liabilities that are measured at fair value on a recurring basis as of the date indicated. December 31, 2022 Total Level 1 Level 2 Level 3 (In thousands) Debt securities, available-for-sale $ 7,611,633 — 7,148,838 462,795 Debt securities, trading 1,065,993 — 942,756 123,237 Equity securities 22,076 18,407 3,669 — Mortgage loans 19,334 — — 19,334 Derivatives, index options 23,669 — — 23,669 Short-term investments 3,937 — 3,937 — Total assets $ 8,746,642 18,407 8,099,200 629,035 Policyholder account balances (a) $ 62,258 — — 62,258 Other liabilities (b) (314,413) — (324,712) 10,299 Total liabilities $ (252,155) — (324,712) 72,557 December 31, 2021 Total Level 1 Level 2 Level 3 (In thousands) Debt securities, available-for-sale $ 9,068,946 — 8,741,984 326,962 Debt securities, trading 1,077,438 — 1,002,616 74,822 Equity securities 28,217 23,795 4,422 — Mortgage loans 8,469 — — 8,469 Derivatives, index options 101,622 — — 101,622 Total assets $ 10,284,692 23,795 9,749,022 511,875 Policyholder account balances (a) $ 142,761 — — 142,761 Other liabilities (76,856) — (84,725) 7,869 Total liabilities $ 65,905 — (84,725) 150,630 (a) Represents the fair value of certain product-related embedded derivatives that were recorded at fair value. (b) Represents the liability for share-based compensation and the embedded derivative for funds withheld. The following tables provide additional information about fair value measurements for which significant unobservable inputs (Level 3) were utilized to determine fair value. December 31, 2022 Assets Debt Securities, Available-for-Sale Trading Securities Derivatives, Index Options Mortgage Loans Total Assets (In thousands) Beginning balance, January 1, 2022 $ 326,962 74,822 101,622 8,469 511,875 Total realized and unrealized gains (losses): Included in net earnings — (9,709) (86,866) (1,703) (98,278) Included in other comprehensive income (loss) (41,424) — — — (41,424) Purchases, sales, issuances and settlements, net: Purchases 209,616 58,389 54,190 12,693 334,888 Sales — — — — — Issuances — — — — — Settlements (32,359) (265) (45,277) (125) (78,026) Transfers into (out of) Level 3 — — — — — Balance at end of period December 31, 2022 $ 462,795 123,237 23,669 19,334 629,035 Change in unrealized gains or losses for the period included in earnings (or changes in net assets) for assets/liabilities held at the end of the reporting period: Net investment income — (9,709) (30,779) (1,703) (42,191) Benefits and expenses — — — — — Total $ — (9,709) (30,779) (1,703) (42,191) December 31, 2022 Total Liabilities Embedded Derivative on Funds Withheld Liability Policyholder Account Balances Share-based Comp Total Liabilities (In thousands) Beginning balance, January 1, 2022 $ — 142,761 7,869 150,630 Total realized and unrealized gains (losses): Included in net earnings (11,412) (89,416) 14,221 (86,607) Included in other comprehensive income (loss) — — — — Purchases, sales, issuances and settlements, net: Purchases — 54,190 — 54,190 Sales — — — — Issuances — — 1,015 1,015 Settlements — (45,277) (2,563) (47,840) Transfers into (out of) Level 3 1,169 — — 1,169 Balance at end of period December 31, 2022 $ (10,243) 62,258 20,542 72,557 Change in unrealized gains or losses for the period included in earnings (or changes in net assets) for assets/liabilities held at the end of the reporting period: Net investment income (11,412) — — (11,412) Benefits and expenses — (30,779) 14,221 (16,558) Total $ (11,412) (30,779) 14,221 (27,970) December 31, 2021 Assets Debt Securities, Available-for-Sale Trading Securities Derivatives, Index Options Mortgage Loans Total Assets (In thousands) Beginning balance, January 1, 2021 $ — — 132,821 — 132,821 Total realized and unrealized gains (losses): Included in net earnings — 757 120,717 412 121,886 Included in other comprehensive income (loss) 876 — — — 876 Purchases, sales, issuances and settlements, net: Purchases 245,456 75,265 47,203 8,103 376,027 Sales — — — — — Issuances — — — — — Settlements (13,031) (1,200) (199,119) (46) (213,396) Transfers into (out of) Level 3 93,661 — — — 93,661 Balance at end of period December 31, 2021 $ 326,962 74,822 101,622 8,469 511,875 Change in unrealized gains or losses for the period included in earnings (or changes in net assets) for assets/liabilities held at the end of the reporting period: Net investment income $ — 757 54,420 412 55,589 Benefits and expenses — — — — — Total $ — 757 54,420 412 55,589 December 31, 2021 Other Liabilities Policyholder Account Balances Share-based Comp Total Other Liabilities (In thousands) Beginning balance, January 1, 2021 $ 161,351 6,202 167,553 Total realized and unrealized gains (losses): Included in net earnings 133,326 5,581 138,907 Included in other comprehensive income (loss) — — — Purchases, sales, issuances and settlements, net: Purchases 47,203 — 47,203 Sales — — — Issuances — 182 182 Settlements (199,119) (4,096) (203,215) Transfers into (out of) Level 3 — — — Balance at end of period December 31, 2021 $ 142,761 7,869 150,630 Change in unrealized gains or losses for the period included in earnings (or changes in net assets) for assets/liabilities held at the end of the reporting period: Net investment income $ — — — Benefits and expenses 54,420 5,581 60,001 Total $ 54,420 5,581 60,001 The following table presents the valuation method for financial assets and liabilities categorized as level 3, as well as the unobservable inputs used in the valuation of those financial instruments: December 31, 2022 Fair Value Valuation Technique Unobservable Input Range (Weighted Average) (In thousands) Assets: Debt securities, available-for-sale $ 76,003 Discounted cash flow Discount rate 4.32% - 7.28% (5.79%) Derivatives, index options 23,669 Broker prices Implied volatility 12.94% - 34.75% (19.32%) Mortgage loans 19,334 Discounted cash flow Spread 150 - 300 bps Total assets $ 119,006 Liabilities: Policyholder account balances $ 62,258 Deterministic cash flow model Projected option cost 0.00% - 6.07% (0.65%) Share based compensation 20,542 Black-Scholes model Expected term 0.9 to 10.0 years Expected volatility 36.18% Total liabilities $ 82,800 December 31, 2021 Fair Value Valuation Technique Unobservable Input Range (Weighted Average) (In thousands) Assets: Debt securities, available-for-sale $ 113,268 Discounted cash flow Discount rate 2.40% - 6.14% (4.06%) Derivatives, index options 101,622 Broker prices Implied volatility 11.76% - 16.54% (14.55%) Mortgage loans 8,469 Discounted cash flow Spread 100 - 250 bps Total assets $ 223,359 Liabilities: Policyholder account balances $ 142,761 Deterministic cash flow model Projected option cost 0.03% - 14.49% (2.65%) Share based compensation 7,869 Black-Scholes model Expected term 1.9 to 10.0 years Expected volatility 35.05% Total liabilities $ 150,630 The tables above exclude certain securities for which fair values are obtained and unadjusted from third party vendors, including the funds withheld trading debt securities supporting the embedded derivative liability. Realized gains (losses) on debt securities are reported in the Consolidated Statements of Earnings as Net realized investment gains (losses) with liabilities reported as expenses. Unrealized gains (losses) on available-for-sale debt securities are reported as Other comprehensive income (loss) within the stockholders’ equity section of the Consolidated Balance Sheets. Unrealized gains (losses) on trading debt securities are reported in the Consolidated Statements of Earnings as Net investment income. The fair value hierarchy classifications are reviewed each reporting period. Reclassification of certain financial assets and liabilities may result based on changes in the observability of valuation attributes. Reclassifications are reported as transfers into and out of Level 3 at the beginning fair value for the reporting period in which the changes occur. GAAP defines fair value, establishes a framework for measuring fair value, and requires additional disclosures about fair value measurements. Fair value is based on an exit price, which is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The objective of a fair value measurement is to determine that price for each financial instrument at each measurement date. GAAP also establishes a hierarchical disclosure framework which prioritizes and ranks the level of market price observability used in measuring financial instruments at fair value. Market price observability is affected by a variety of factors including the type of instrument and the characteristics of instruments. Financial instruments with readily available active quoted prices or those for which fair value can be measured from actively quoted prices generally will have a higher degree of market price observability and a lesser degree of judgment used in measuring fair value. It is the Company’s policy to maximize the use of observable inputs and minimize the use of unobservable inputs when developing fair value measures. The following methods and assumptions were used in estimating the fair value of financial instruments and liabilities during the periods presented in the Consolidated Financial Statements. Fixed maturity securities. Fair values for debt securities are based on quoted market prices, where available. For securities not actively traded, fair values are estimated using values obtained from various independent pricing services with any adjustments based upon observable data. In the cases where prices are unavailable for these sources, values are estimated by discounting expected future cash flows using a current market rate applicable to the yield, credit quality, and maturity of the investments. Equity securities. Fair values for equity securities are based upon quoted market prices, where available. For equity securities that are not actively traded, estimated values are based on values of comparable issues or audited financial statements of the issuer. Cash and cash equivalents. The carrying amounts reported in the Consolidated Balance Sheets for these instruments approximate their fair values due to the relatively short time between the purchase of the instrument and its expected repayment or maturity. Mortgage and other loans. The fair values of performing mortgage and other loans are estimated by discounting scheduled cash flows through the scheduled maturities of the loans, using interest rates currently being offered for similar loans to borrowers with similar credit ratings. Fair values for significant nonperforming loans are based on recent internal or external appraisals. If appraisals are not available, estimated cash flows are discounted using a rate commensurate with the risk associated with the estimated cash flows. Assumptions regarding credit risk, cash flows, and discount rates are judgmentally determined using available market information and specific borrower information. Policy Loans. Policy loans with fixed interest rates are classified within Level 3. The estimated fair values for these loans are determined using a discounted cash flow model applied to groups of similar policy loans determined by the nature of the underlying insurance liabilities. Cash flow estimates are developed by applying a weighted-average interest rate to the outstanding principal balance of the respective group of policy loans and an estimated average maturity. These cash flows are discounted using current risk-free interest rates with no adjustment for borrower credit risk as these loans are collateralized by the cash surrender value of the underlying insurance policy. Derivatives. Fair values for index (call) options are based on counterparty market prices. The counterparties use market standard valuation methodologies incorporating market inputs for volatility and risk free interest rates in arriving at a fair value for each option contract. Prices are monitored for reasonableness by the Company using analytical tools. There are no performance obligations related to the call options purchased to hedge the Company’s fixed-index life and annuity policy liabilities. Fair values for embedded derivatives on reinsurance contracts are classified consistently with the underlying assets withheld under coinsurance funds withheld agreements, which were Level 2 fixed maturity securities. Valuations are obtained from third party pricing services for identical or comparable assets or determined through use of valuation methodologies using observable market inputs. Life interest in Libbie Shearn Moody Trust. The fair value of the life interest asset is determined annually based on assumptions as to future distributions from the trust over the life expectancy of Robert L. Moody, Sr., Chairman Emeritus of the Board of Directors of NWLGI. These estimated cash flows are discounted at a rate consistent with uncertainties relating to the amount and timing of future cash distributions subject to the maximum amount to be received by the Company from life insurance proceeds in the event of Mr. Moody's death. The carrying value or cost basis of the life interest asset is amortized ratably over the remaining expected life of Mr. Moody, updated for changes in expected mortality. Annuity and supplemental contracts. Fair values for the Company's insurance contracts other than annuity contracts are not required to be disclosed. This includes the Company's traditional and universal life products. Fair values for immediate annuities without mortality features are based on the discounted future estimated cash flows using current market interest rates for similar maturities. Fair values for deferred annuities, including fixed-index annuities, are determined using estimated projected future cash flows discounted at the rate that would be required to transfer the liability in an orderly transaction. The fair values of liabilities under all insurance contracts are taken into consideration in the Company's overall management of interest rate risk, which minimizes exposure to changing interest rates through the matching of investment maturities with the duration of amounts due under insurance and annuity contracts. The Company utilizes independent third-party pricing services to determine the majority of its fair values of investment securities. The independent pricing services provide quoted market prices when available or otherwise incorporate a variety of observable market data in their valuation techniques including reported trading prices, broker-dealer quotes, bids and offers, benchmark securities, benchmark yields, credit ratings, and other reference data. The Company reviews prices received from service providers for unusual fluctuations to ensure that the prices represent a reasonable estimate of fair value but generally accepts the price identified from the primary pricing service. When quoted market prices in active markets are unavailable, the Company determines fair values using various valuation techniques and models based on a range of observable market inputs including pricing models, quoted market price of publicly traded securities with similar duration and yield, time value, yield curve, prepayment speeds, default rates, and discounted cash flow. In most cases, these estimates are determined based on independent third party valuation information, and the amounts are disclosed in Level 2 of the fair value hierarchy. Generally, the Company obtains a single price or quote per instrument from independent third parties to assist in establishing the fair value of these investments. Fair value measurements for investment securities where there exists limited or no observable data are calculated using the Company’s estimates based on current interest rates, credit spreads, liquidity premium or discount, the economic and competitive environment, unique characteristics of the security, and other pertinent factors. These estimates are derived a number of ways including, but not limited to, pricing provided by brokers where the price indicates reliability as to value, fair values of comparable securities incorporating a spread adjustment (for maturity differences, credit quality, liquidity, and collateralization), discounted cash flow models and margin spreads, bond yield curves, and observable market prices and exchange transaction information not provided by external pricing services. The resulting prices may not be realized in an actual sale or immediate settlement and there may be inherent weaknesses in any calculation technique. In addition, changes in underlying assumptions used, including discount rates and estimates of future cash flows, could significantly affect the results of current or future values. The following table presents, by pricing source and fair value hierarchy level, the Company’s assets that are measured at fair value on a recurring basis: December 31, 2022 Total Level 1 Level 2 Level 3 (In thousands) Debt securities, available-for-sale: Priced by third-party vendors $ 7,535,630 — 7,148,838 386,792 Priced internally 76,003 — — 76,003 Subtotal 7,611,633 — 7,148,838 462,795 Debt securities, trading: Priced by third-party vendors 1,065,993 — 942,756 123,237 Subtotal 1,065,993 — 942,756 123,237 Equity securities: Priced by third-party vendors 22,076 18,407 3,669 — Priced internally — — — — Subtotal 22,076 18,407 3,669 — Mortgage loans: Priced internally 19,334 — — 19,334 Subtotal 19,334 — — 19,334 Derivatives, index options: Priced by third-party vendors 23,669 — — 23,669 Subtotal 23,669 — — 23,669 Short-term Investments: Priced by third-party vendors 3,937 — 3,937 — Subtotal 3,937 — 3,937 — Total $ 8,746,642 18,407 8,099,200 629,035 Percent of total 100.0 % 0.2 % 92.6 % 7.2 % The carrying amounts and fair values of the Company's financial instruments are as follows: December 31, 2022 Fair Value Hierarchy Level Carrying Fair Level 1 Level 2 Level 3 (In thousands) ASSETS Debt securities, available-for-sale $ 7,611,633 7,611,633 — 7,148,837 462,796 Debt securities, trading 1,065,993 1,065,993 — 942,756 123,237 Cash and cash equivalents 295,270 295,270 295,270 — — Mortgage loans 505,730 457,873 — — 457,873 Real estate 27,712 47,867 — — 47,867 Policy loans 70,495 87,478 — — 87,478 Other loans 31,586 31,915 — — 31,915 Derivatives, index options 23,669 23,669 — — 23,669 Equity securities 22,076 22,076 18,407 3,669 — Short-term investments 3,937 3,937 — 3,937 — Life interest in Libbie Shearn Moody Trust 7,100 12,775 — — 12,775 Other investments 4,513 26,230 — — 26,230 LIABILITIES Deferred annuity contracts $ 6,054,030 4,405,510 — — 4,405,510 Immediate annuity and supplemental contracts 397,318 373,346 — — 373,346 December 31, 2021 Fair Value Hierarchy Level Carrying Fair Level 1 Level 2 Level 3 (In thousands) ASSETS Debt securities, available-for-sale $ 9,068,946 9,068,946 — 8,741,984 326,962 Debt securities, trading 1,077,438 1,077,438 — 1,002,616 74,822 Cash and cash equivalents 714,624 714,624 702,632 11,992 — Mortgage loans 487,304 513,246 — — 513,246 Real Estate 28,606 47,027 — — 47,027 Policy loans 71,286 110,492 — — 110,492 Other loans 24,266 25,085 — — 25,085 Derivatives, index options 101,622 101,622 — — 101,622 Equity Securities 28,217 28,217 23,795 4,422 — Life interest in Libbie Shearn Moody Trust 8,254 12,775 — — 12,775 Other investments 4,537 24,876 — — 24,876 LIABILITIES Deferred annuity contracts $ 6,463,314 4,703,331 — — 4,703,331 Immediate annuity and supplemental contracts 422,209 457,787 — — 457,787 Fair value estimates are made at a specific point in time based on relevant market information and information about the financial instruments. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company's entire holdings of a particular financial instrument. Because no market exists for a portion of the Company's financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates. |