national life insurance company - login · payments on supplementary contracts with life...

ANNUAL STATEMENTOF THE

National Life Insurance Company

Of

Montpelier

in the state of VT

to the Insurance Departmentof the state of

For the Year EndedDecember 31, 2015

2015LIFE AND ACCIDENT AND HEALTH

Annual Statement for the year 2015 of the National Life Insurance Company

2

ASSETSCurrent Year Prior Year

1 2 3 4Net Admitted

Nonadmitted Assets NetAssets Assets (Cols. 1 - 2) Admitted Assets

1. Bonds (Schedule D)................................................................................................... ..........5,260,982,599 ...............................0 ..........5,260,982,599 ..........5,389,989,117

2. Stocks (Schedule D):

2.1 Preferred stocks................................................................................................ ...............10,000,000 ...............................0 ...............10,000,000 ...............................0

2.2 Common stocks................................................................................................ .............836,248,764 ...............................0 .............836,248,764 .............774,556,147

3. Mortgage loans on real estate (Schedule B):

3.1 First liens.......................................................................................................... .............551,901,903 ...............................0 .............551,901,903 .............522,440,017

3.2 Other than first liens.......................................................................................... ...............................0 ...............................0 ...............................0 ...............................0

4. Real estate (Schedule A):

4.1 Properties occupied by the company (less $............0encumbrances)................................................................................................. ...............52,725,460 ...............................0 ...............52,725,460 ...............53,707,384

4.2 Properties held for the production of income (less $............0encumbrances)................................................................................................. ...............20,821,306 ...............................0 ...............20,821,306 ...............24,919,196

4.3 Properties held for sale (less $..........0 encumbrances)..................................... .................6,750,608 ...............................0 .................6,750,608 .................7,880,608

5. Cash ($.....11,923,928, Schedule E-Part 1), cash equivalents ($..........0,Schedule E-Part 2) and short-term investments ($.....113,500,000, Schedule DA)..... .............125,423,928 ...............................0 .............125,423,928 ...............91,237,544

6. Contract loans (including $..........0 premium notes).................................................... .............533,874,512 ...............................0 .............533,874,512 .............546,739,136

7. Derivatives (Schedule DB).......................................................................................... ...............19,819,404 ...............................0 ...............19,819,404 ...............31,564,127

8. Other invested assets (Schedule BA)......................................................................... .............374,854,166 ...............................0 .............374,854,166 .............376,240,001

9. Receivables for securities........................................................................................... ...............................0 ...............................0 ...............................0 ......................11,844

10. Securities lending reinvested collateral assets (Schedule DL).................................... ...............................0 ...............................0 ...............................0 ...............................0

11. Aggregate write-ins for invested assets...................................................................... .................1,702,744 ...............................0 .................1,702,744 .................1,167,485

12. Subtotals, cash and invested assets (Lines 1 to 11)................................................... ..........7,795,105,393 ...............................0 ..........7,795,105,393 ..........7,820,452,606

13. Title plants less $..........0 charged off (for Title insurers only)..................................... ...............................0 ...............................0 ...............................0 ...............................0

14. Investment income due and accrued.......................................................................... ...............74,015,862 ...............................0 ...............74,015,862 ...............74,325,801

15. Premiums and considerations:

15.1 Uncollected premiums and agents' balances in the course of collection............ ...............10,587,671 ........................2,097 ...............10,585,574 ...............15,910,399

15.2 Deferred premiums, agents' balances and installments booked but deferredand not yet due (including $..........0 earned but unbilled premiums).................. ...............30,444,576 ...............................0 ...............30,444,576 ...............41,961,392

15.3 Accrued retrospective premiums ($..........0) and contracts subject toredetermination ($..........0)................................................................................ ...............................0 ...............................0 ...............................0 ...............................0

16. Reinsurance:

16.1 Amounts recoverable from reinsurers............................................................... .................2,546,149 ...............................0 .................2,546,149 .................1,862,259

16.2 Funds held by or deposited with reinsured companies...................................... ...............................0 ...............................0 ...............................0 ...............................0

16.3 Other amounts receivable under reinsurance contracts..................................... ...............................0 ...............................0 ...............................0 ...............................0

17. Amounts receivable relating to uninsured plans.......................................................... ...............................0 ...............................0 ...............................0 ...............................0

18.1 Current federal and foreign income tax recoverable and interest thereon................... ...............32,497,803 ...............................0 ...............32,497,803 ...............42,420,692

18.2 Net deferred tax asset................................................................................................ .............147,984,021 ...............16,745,902 .............131,238,119 .............142,598,544

19. Guaranty funds receivable or on deposit..................................................................... .................1,611,997 ...............................0 .................1,611,997 .................1,010,695

20. Electronic data processing equipment and software................................................... .............121,158,127 .............115,318,741 .................5,839,386 .................3,869,182

21. Furniture and equipment, including health care delivery assets ($..........0)................. .................6,188,884 .................6,188,884 ...............................0 ...............................0

22. Net adjustment in assets and liabilities due to foreign exchange rates........................ ...............................0 ...............................0 ...............................0 ...............................0

23. Receivables from parent, subsidiaries and affiliates................................................... ...............18,909,903 ...............................0 ...............18,909,903 .................3,200,556

24. Health care ($..........0) and other amounts receivable................................................ .................4,504,005 .................4,504,005 ...............................0 ...............................0

25. Aggregate write-ins for other than invested assets..................................................... .............330,767,663 .................5,544,082 .............325,223,581 .............284,606,226

26. Total assets excluding Separate Accounts, Segregated Accounts and ProtectedCell Accounts (Lines 12 to 25).................................................................................... ..........8,576,322,055 .............148,303,711 ..........8,428,018,343 ..........8,432,218,353

27. From Separate Accounts, Segregated Accounts and Protected Cell Accounts........... .............720,709,837 ...............................0 .............720,709,837 .............777,726,412

28. TOTALS (Lines 26 and 27)......................................................................................... ..........9,297,031,892 .............148,303,711 ..........9,148,728,181 ..........9,209,944,765

DETAILS OF WRITE-INS1101. Other real estate deposits........................................................................................... .................1,702,744 ...............................0 .................1,702,744 .................1,167,4851102. ................................................................................................................................... ...............................0 ...............................0 ...............................0 ...............................01103. ................................................................................................................................... ...............................0 ...............................0 ...............................0 ...............................01198. Summary of remaining write-ins for Line 11 from overflow page................................. ...............................0 ...............................0 ...............................0 ...............................01199. Totals (Lines 1101 thru 1103 plus 1198) (Line 11 above)........................................... .................1,702,744 ...............................0 .................1,702,744 .................1,167,4852501. Corporate owned life insurance.................................................................................. .............255,718,587 ...............................0 .............255,718,587 .............233,092,6022502. Note receivable from NLVF........................................................................................ ...............33,623,247 ...............................0 ...............33,623,247 ...............33,623,2472503. Cash value of deferred compensation life insurance policies...................................... ...............13,514,030 ...............................0 ...............13,514,030 ...............14,119,1992598. Summary of remaining write-ins for Line 25 from overflow page................................. ...............27,911,799 .................5,544,082 ...............22,367,717 .................3,771,1782599. Totals (Lines 2501 thru 2503 plus 2598) (Line 25 above)........................................... .............330,767,663 .................5,544,082 .............325,223,581 .............284,606,226


3

LIABILITIES, SURPLUS AND OTHER FUNDS1 2

Current Year Prior Year1. Aggregate reserve for life contracts $.....2,649,605,912 (Exhibit 5, Line 9999999) less $..........0

included in Line 6.3 (including $.....19,257,319 Modco Reserve)........................................................................................... ................2,649,605,912 ................5,605,424,5972. Aggregate reserve for accident and health contracts (including $....398,739,791 Modco Reserve)....................................... ...................505,560,350 ...................513,719,4443. Liability for deposit-type contracts (Exhibit 7, Line 14, Col. 1) (including $..........0 Modco Reserve)..................................... ...................162,665,300 ...................287,216,5444. Contract claims:

4.1 Life (Exhibit 8, Part 1, Line 4.4, Col. 1 less sum of Cols. 9, 10 and 11)...................................................................... .....................10,242,977 .....................35,366,5044.2 Accident and health (Exhibit 8, Part 1, Line 4.4, sum of Cols. 9, 10 and 11).............................................................. .......................1,484,068 .......................1,638,497

5. Policyholders' dividends $.....1,808,036 and coupons $..........0 due and unpaid (Exhibit 4, Line 10)..................................... .......................1,808,036 .......................2,850,2926. Provision for policyholders' dividends and coupons payable in following calendar year - estimated amounts:

6.1 Dividends apportioned for payment (including $..........0 Modco)................................................................................ .....................13,168,825 .....................75,624,8986.2 Dividends not yet apportioned (including $..........0 Modco)........................................................................................ .....................................0 .....................................06.3 Coupons and similar benefits (including $..........0 Modco)......................................................................................... .....................................0 .....................................0

7. Amount provisionally held for deferred dividend policies not included in Line 6..................................................................... .....................................0 .....................................08. Premiums and annuity considerations for life and accident and health contracts received in advance less $..........0

discount; including $.....161,680 accident and health premiums (Exhibit 1, Part 1, Col. 1, sum of Lines 4 and 14)................ .......................1,046,908 .......................2,113,6609. Contract liabilities not included elsewhere:

9.1 Surrender values on canceled contracts.................................................................................................................... .....................................0 .....................................09.2 Provision for experience rating refunds, including the liability of $..........0 accident and health experience

rating refunds of which $..........0 is for medical loss ratio rebate per the Public Health Service Act........................... .....................................0 .....................................09.3 Other amounts payable on reinsurance, including $..........0 assumed and $..........0 ceded....................................... .....................................0 .....................................09.4 Interest Maintenance Reserve (IMR, Line 6).............................................................................................................. .....................30,202,316 .....................73,513,352

10. Commissions to agents due or accrued - life and annuity contracts $..........0, accident and health $.....42,724and deposit-type contract funds $..........0............................................................................................................................. .......................7,388,016 .......................6,895,146

11. Commissions and expense allowances payable on reinsurance assumed............................................................................ .....................................0 .....................................012. General expenses due or accrued (Exhibit 2, Line 12, Col. 6)............................................................................................... .....................49,486,264 .....................42,575,92313. Transfers to Separate Accounts due or accrued (net) (including $..........0 accrued for expense

allowances recognized in reserves, net of reinsured allowances)......................................................................................... ......................(1,958,836) ......................(3,349,538)14. Taxes, licenses and fees due or accrued, excluding federal income taxes (Exhibit 3, Line 9, Col. 5).................................... .......................1,609,429 .......................2,151,86315.1 Current federal and foreign income taxes, including $..........0 on realized capital gains (losses)........................................... .....................................0 .....................................015.2 Net deferred tax liability........................................................................................................................................................ .....................................0 .....................................016. Unearned investment income............................................................................................................................................... ..........................345,244 ............................25,88117. Amounts withheld or retained by company as agent or trustee............................................................................................. .........................(232,112) ..........................800,49018. Amounts held for agents' account, including $..........0 agents' credit balances..................................................................... .................................599 .................................21919. Remittances and items not allocated.................................................................................................................................... .....................20,572,075 .....................24,029,42020. Net adjustment in assets and liabilities due to foreign exchange rates.................................................................................. .....................................0 .....................................021. Liability for benefits for employees and agents if not included above.................................................................................... .....................73,834,539 .....................74,722,19722. Borrowed money $..........0 and interest thereon $..........0..................................................................................................... .....................................0 .....................................023. Dividends to stockholders declared and unpaid.................................................................................................................... .....................................0 .....................................024. Miscellaneous liabilities:

24.01 Asset valuation reserve (AVR Line 16, Col. 7)........................................................................................................... .....................78,770,838 .....................84,842,16324.02 Reinsurance in unauthorized and certified ($..........0) companies.............................................................................. .....................................0 .....................................024.03 Funds held under reinsurance treaties with unauthorized and certified ($..........0) reinsurers.................................... .....................................0 .....................................024.04 Payable to parent, subsidiaries and affiliates............................................................................................................. .....................25,288,826 .....................................024.05 Drafts outstanding..................................................................................................................................................... .....................................0 .....................................024.06 Liability for amounts held under uninsured plans....................................................................................................... .....................................0 .....................................024.07 Funds held under coinsurance................................................................................................................................... ................2,941,283,061 .....................................024.08 Derivatives................................................................................................................................................................ .......................3,785,277 .......................7,588,81424.09 Payable for securities................................................................................................................................................ ..........................516,353 ............................88,48624.10 Payable for securities lending.................................................................................................................................... .....................................0 .....................................024.11 Capital notes $..........0 and interest thereon $..........0............................................................................................... .....................................0 .....................................0

25. Aggregate write-ins for liabilities........................................................................................................................................... .....................79,625,567 .....................59,281,84426. Total liabilities excluding Separate Accounts business (Lines 1 to 25).................................................................................. ................6,656,099,833 ................6,897,120,69527. From Separate Accounts Statement..................................................................................................................................... ...................714,621,444 ...................771,668,63528. Total liabilities (Line 26 and 27)............................................................................................................................................ ................7,370,721,277 ................7,668,789,33029. Common capital stock.......................................................................................................................................................... .......................2,500,000 .......................2,500,00030. Preferred capital stock.......................................................................................................................................................... .....................................0 .....................................031. Aggregate write-ins for other than special surplus funds....................................................................................................... .....................................0 .....................................032. Surplus notes........................................................................................................................................................................ ...................190,330,000 ...................200,000,00033. Gross paid in and contributed surplus (Page 3, Line 33, Col. 2 plus Page 4, Line 51.1, Col. 1)............................................ ...................351,091,928 ...................194,091,92834. Aggregate write-ins for special surplus funds........................................................................................................................ .......................6,763,061 .......................6,741,11535. Unassigned funds (surplus).................................................................................................................................................. ................1,227,321,915 ................1,137,822,39236. Less treasury stock, at cost:

36.1 .....0.000 shares common (value included in Line 29 $..........0)................................................................................. .....................................0 .....................................036.2 .....0.000 shares preferred (value included in Line 30 $..........0)................................................................................ .....................................0 .....................................0

37. Surplus (Total Lines 31 + 32 + 33 + 34 + 35 - 36) (including $.....6,088,394 in Separate Accounts Statement)..................... ................1,775,506,904 ................1,538,655,43538. Totals of Lines 29, 30 and 37 (Page 4, Line 55).................................................................................................................... ................1,778,006,904 ................1,541,155,43539. Totals of Lines 28 and 38 (Page 2, Line 28, Col. 3).............................................................................................................. ................9,148,728,181 ................9,209,944,765

DETAILS OF WRITE-INS2501. Liability for pension and postretirement unfunded benefits.................................................................................................... .....................29,593,743 .....................34,129,3262502. Low income housing tax credits............................................................................................................................................ .....................15,869,908 .......................2,791,0842503. Reinsurance reserve adjustment........................................................................................................................................... .......................5,709,278 .....................12,024,5332598. Summary of remaining write-ins for Line 25 from overflow page........................................................................................... .....................28,452,638 .....................10,336,9012599. Totals (Lines 2501 thru 2503 plus 2598) (Line 25 above)...................................................................................................... .....................79,625,567 .....................59,281,8443101. ............................................................................................................................................................................................. .....................................0 .....................................03102. ............................................................................................................................................................................................. .....................................0 .....................................03103. ............................................................................................................................................................................................. .....................................0 .....................................03198. Summary of remaining write-ins for Line 31 from overflow page........................................................................................... .....................................0 .....................................03199. Totals (Lines 3101 thru 3103 plus 3198) (Line 31 above)...................................................................................................... .....................................0 .....................................03401. Separate account annuity mortality fluctuation fund.............................................................................................................. .......................6,088,394 .......................6,057,7773402. Permanent surplus (Guaranty Fund)..................................................................................................................................... ..........................500,000 ..........................500,0003403. Separate account special contingency fund.......................................................................................................................... ..........................174,667 ..........................183,3383498. Summary of remaining write-ins for Line 34 from overflow page........................................................................................... .....................................0 .....................................03499. Totals (Lines 3401 thru 3403 plus 3498) (Line 34 above)...................................................................................................... .......................6,763,061 .......................6,741,115


4

SUMMARY OF OPERATIONS1 2

Current Year Prior Year 1. Premiums and annuity considerations for life and accident and health contracts (Exhibit 1, Part 1, Line 20.4, Col. 1, less Col. 11) .........(2,918,970,314) .............411,816,955 2. Considerations for supplementary contracts with life contingencies..................................................................................................... .................1,023,679 .................1,631,8843. Net investment income (Exhibit of Net Investment Income, Line 17)................................................................................................... .............326,613,374 .............395,163,9794. Amortization of Interest Maintenance Reserve (IMR) (Line 5).............................................................................................................. .................5,961,182 .................5,086,8585. Separate Accounts net gain from operations excluding unrealized gains or losses.............................................................................. ....................520,989 .................1,895,9206. Commissions and expense allowances on reinsurance ceded (Exhibit 1, Part 2, Line 26.1, Col. 1)..................................................... ...............57,911,691 ...............11,487,3087. Reserve adjustments on reinsurance ceded........................................................................................................................................ ................(7,006,188) ................(9,082,039)8. Miscellaneous Income:

8.1 Income from fees associated with investment management, administration and contract guarantees from Separate Accounts ...............21,231,595 ...............22,286,7698.2 Charges and fees for deposit-type contracts................................................................................................................................. ...............................0 ...............................08.3 Aggregate write-ins for miscellaneous income.............................................................................................................................. .................2,094,021 ................(1,785,181)

9. Totals (Lines 1 to 8.3).......................................................................................................................................................................... .........(2,510,619,971) .............838,502,45310. Death benefits..................................................................................................................................................................................... ...............91,187,335 .............214,163,63211. Matured endowments (excluding guaranteed annual pure endowments)............................................................................................. .................4,757,513 .................5,528,77112. Annuity benefits (Exhibit 8, Part 2, Line 6.4, Cols. 4 + 8)..................................................................................................................... ...............37,256,211 ...............42,411,80013. Disability benefits and benefits under accident and health contracts.................................................................................................... ...............20,427,356 ...............21,472,80114. Coupons, guaranteed annual pure endowments and similar benefits.................................................................................................. ...............................0 ...............................015. Surrender benefits and withdrawals for life contracts........................................................................................................................... .............187,065,785 .............282,894,06216. Group conversions.............................................................................................................................................................................. ...............................0 ...............................017. Interest and adjustments on contract or deposit-type contract funds.................................................................................................... ..............(90,922,545) .................9,804,79618. Payments on supplementary contracts with life contingencies............................................................................................................. .................4,031,990 .................4,168,62619. Increase in aggregate reserves for life and accident and health contracts........................................................................................... .........(2,963,961,433) ..............(12,350,186)20. Totals (Lines 10 to 19)......................................................................................................................................................................... .........(2,710,157,788) .............568,094,30221. Commissions on premiums, annuity considerations and deposit-type contract funds (direct business only)

(Exhibit 1, Part 2, Line 31, Col. 1)........................................................................................................................................................ ...............53,102,284 ...............48,913,77422. Commissions and expense allowances on reinsurance assumed (Exhibit 1, Part 2, Line 26.2, Col. 1)................................................ ........................1,159 ........................1,70723. General insurance expenses (Exhibit 2, Line 10, Columns 1, 2, 3 and 4)............................................................................................ .............166,438,179 .............173,574,46924. Insurance taxes, licenses and fees, excluding federal income taxes (Exhibit 3, Line 7, Cols. 1 + 2 + 3).............................................. ...............10,826,730 ...............12,537,26925. Increase in loading on deferred and uncollected premiums................................................................................................................. ................(2,728,826) ...................(237,448)26. Net transfers to or (from) Separate Accounts net of reinsurance......................................................................................................... ..............(26,830,814) ..............(22,966,937)27. Aggregate write-ins for deductions...................................................................................................................................................... ...............37,103,150 .................2,963,10328. Totals (Lines 20 to 27)......................................................................................................................................................................... .........(2,472,245,925) .............782,880,23929. Net gain from operations before dividends to policyholders and federal income taxes (Line 9 minus Line 28)..................................... ..............(38,374,046) ...............55,622,21330. Dividends to policyholders................................................................................................................................................................... ..............(23,176,300) ...............73,816,87831. Net gain from operations after dividends to policyholders and before federal income taxes (Line 29 minus Line 30)........................... ..............(15,197,745) ..............(18,194,665)32. Federal and foreign income taxes incurred (excluding tax on capital gains)......................................................................................... ..............(53,511,509) ..............(50,381,003)33. Net gain from operations after dividends to policyholders and federal income taxes and before realized

capital gains or (losses) (Line 31 minus Line 32)................................................................................................................................. ...............38,313,764 ...............32,186,33834. Net realized capital gains (losses) (excluding gains (losses) transferred to the IMR) less capital gains tax of $.....13,171,155

(excluding taxes of $.....1,273,151 transferred to the IMR)................................................................................................................... ..............(26,304,961) ..............(13,107,389)35. Net income (Line 33 plus Line 34)....................................................................................................................................................... ...............12,008,803 ...............19,078,949

CAPITAL AND SURPLUS ACCOUNT36. Capital and surplus, December 31, prior year (Page 3, Line 38, Col. 2)............................................................................................... ...........1,541,155,435 ...........1,413,144,25737. Net income (Line 35)........................................................................................................................................................................... ...............12,008,803 ...............19,078,94938. Change in net unrealized capital gains (losses) less capital gains tax of $..........0............................................................................... ...............16,934,729 ...............61,657,71539. Change in net unrealized foreign exchange capital gain (loss) ........................................................................................................... ...............................0 ...............................040. Change in net deferred income tax...................................................................................................................................................... ................(9,962,088) .................7,102,94741. Change in nonadmitted assets............................................................................................................................................................ ..............(26,967,410) ................(9,421,089)42. Change in liability for reinsurance in unauthorized and certified companies......................................................................................... ...............................0 ...............................043. Change in reserve on account of change in valuation basis, (increase) or decrease............................................................................ ...............................0 ...............................044. Change in asset valuation reserve ...................................................................................................................................................... .................6,071,325 ................(3,197,412)45. Change in treasury stock, (Page 3, Lines 36.1 and 36.2 Col. 2 minus Col. 1)...................................................................................... ...............................0 ...............................046. Surplus (contributed to) withdrawn from Separate Accounts during period.......................................................................................... ...............................0 ...............................047. Other changes in surplus in Separate Accounts Statement................................................................................................................. ...................(490,372) ................(1,383,274)48. Change in surplus notes...................................................................................................................................................................... ................(9,670,000) ...............................049. Cumulative effect of changes in accounting principles......................................................................................................................... ...............................0 ...............................050. Capital changes:

50.1 Paid in........................................................................................................................................................................................ ...............................0 ...............................050.2 Transferred from surplus (Stock Dividend)................................................................................................................................. ...............................0 ...............................050.3 Transferred to surplus................................................................................................................................................................ ...............................0 ...............................0

51. Surplus adjustment:51.1 Paid in........................................................................................................................................................................................ .............157,000,000 ...............67,115,57251.2 Transferred to capital (Stock Dividend)...................................................................................................................................... ...............................0 ...............................051.3 Transferred from capital............................................................................................................................................................. ...............................0 ...............................051.4 Change in surplus as a result of reinsurance.............................................................................................................................. ...............................0 ...............................0

52. Dividends to stockholders.................................................................................................................................................................... ...............................0 ...............................053. Aggregate write-ins for gains and losses in surplus............................................................................................................................. ...............91,926,482 ..............(12,942,230)54. Net change in capital and surplus for the year (Lines 37 through 53)................................................................................................... .............236,851,470 .............128,011,17855. Capital and surplus, December 31, current year (Lines 36 + 54) (Page 3, Line 38)............................................................................. ...........1,778,006,904 ...........1,541,155,435

DETAILS OF WRITE-INS08.301. Miscellaneous income................................................................................................................................................................ ...............22,253,364 ...............20,386,10008.302. Change in corporate owned life insurance.................................................................................................................................. .................8,979,441 .................8,341,61508.303. MODCO interest....................................................................................................................................................................... ..............(29,138,785) ..............(30,512,896)08.398. Summary of remaining write-ins for Line 8.3 from overflow page............................................................................................... ...............................0 ...............................008.399. Totals (Lines 08.301 thru 08.303 plus 08.398) (Line 8.3 above)................................................................................................. .................2,094,021 ................(1,785,181)2701. Funds withheld expense............................................................................................................................................................. ...............73,777,578 ...............................02702. Change in agents deferred comp............................................................................................................................................... .................3,031,281 .................2,967,7872703. Fines and penalties.................................................................................................................................................................... ......................22,315 ...............................02798. Summary of remaining write-ins for Line 27 from overflow page................................................................................................ ..............(39,728,023) .......................(4,684)2799. Totals (Lines 2701 thru 2703 plus 2798) (Line 27 above)........................................................................................................... ...............37,103,150 .................2,963,1035301. Ceding commission.................................................................................................................................................................... ...............87,390,899 ...............................05302. Change in liability for pension and postretirement unfunded benefits......................................................................................... .................4,535,583 ..............(12,942,230)5303. ................................................................................................................................................................................................... ...............................0 ...............................05398. Summary of remaining write-ins for Line 53 from overflow page................................................................................................ ...............................0 ...............................05399. Totals (Lines 5301 thru 5303 plus 5398) (Line 53 above)........................................................................................................... ...............91,926,482 ..............(12,942,230)


5

CASH FLOW1 2

Current Year Prior Year CASH FROM OPERATIONS

1. Premiums collected net of reinsurance............................................................................................................................... ...................408,213,970 ...................416,135,2692. Net investment income....................................................................................................................................................... ...................351,457,999 ...................408,595,4323. Miscellaneous income......................................................................................................................................................... ...................161,622,018 .....................23,491,1204. Total (Lines 1 through 3)..................................................................................................................................................... ...................921,293,987 ...................848,221,8205. Benefit and loss related payments...................................................................................................................................... ...................503,157,896 ...................584,291,0076. Net transfers to Separate Accounts, Segregated Accounts and Protected Cell Accounts................................................... ....................(28,221,517) ....................(24,212,491)7. Commissions, expenses paid and aggregate write-ins for deductions................................................................................. ...................224,805,580 ...................217,096,2798. Dividends paid to policyholders........................................................................................................................................... .....................74,362,029 .....................80,513,5379. Federal and foreign income taxes paid (recovered) net of $.....13,171,155 tax on capital gains (losses)............................. ....................(48,990,092) ....................(49,518,390)

10. Total (Lines 5 through 9)..................................................................................................................................................... ...................725,113,896 ...................808,169,94211. Net cash from operations (Line 4 minus Line 10)................................................................................................................ ...................196,180,091 .....................40,051,878

CASH FROM INVESTMENTS12. Proceeds from investments sold, matured or repaid:

12.1 Bonds........................................................................................................................................................................ ...................650,465,161 ...................988,720,21812.2 Stocks....................................................................................................................................................................... .......................9,304,429 .....................10,466,96112.3 Mortgage loans......................................................................................................................................................... .....................80,618,744 .....................99,564,67412.4 Real estate................................................................................................................................................................ .......................6,584,605 ..........................475,00012.5 Other invested assets............................................................................................................................................... ...................101,897,496 .....................64,616,27812.6 Net gains or (losses) on cash, cash equivalents and short-term investments............................................................ ...................................14 .....................................012.7 Miscellaneous proceeds............................................................................................................................................ ..........................439,711 .....................................012.8 Total investment proceeds (Lines 12.1 to 12.7)......................................................................................................... ...................849,310,161 ................1,163,843,131

13. Cost of investments acquired (long-term only):13.1 Bonds........................................................................................................................................................................ ...................792,085,259 ...................975,412,54213.2 Stocks....................................................................................................................................................................... .....................30,400,714 .......................7,413,19913.3 Mortgage loans......................................................................................................................................................... ...................112,350,000 .....................18,157,69713.4 Real estate................................................................................................................................................................ .......................1,671,016 .......................2,593,86213.5 Other invested assets............................................................................................................................................... ...................106,075,443 ...................127,892,63813.6 Miscellaneous applications........................................................................................................................................ .......................9,579,757 .......................5,678,77513.7 Total investments acquired (Lines 13.1 to 13.6)........................................................................................................ ................1,052,162,189 ................1,137,148,713

14. Net increase (decrease) in contract loans and premium notes............................................................................................ ....................(12,864,624) ....................(12,783,870)15. Net cash from investments (Line 12.8 minus Lines 13.7 minus Line 14)............................................................................. ..................(189,987,405) .....................39,478,288

CASH FROM FINANCING AND MISCELLANEOUS SOURCES16. Cash provided (applied):

16.1 Surplus notes, capital notes...................................................................................................................................... ....................(15,079,113) .....................................016.2 Capital and paid in surplus, less treasury stock......................................................................................................... ...................109,000,000 .....................................016.3 Borrowed funds......................................................................................................................................................... .....................................0 .....................................016.4 Net deposits on deposit-type contracts and other insurance liabilities....................................................................... ....................(27,308,299) .........................(404,907)16.5 Dividends to stockholders......................................................................................................................................... .....................................0 .....................................016.6 Other cash provided (applied)................................................................................................................................... ....................(38,618,890) ....................(50,616,085)

17. Net cash from financing and miscellaneous sources (Lines 16.1 to 16.4 minus Line 16.5 plus Line 16.6)........................... .....................27,993,697 ....................(51,020,992)

RECONCILIATION OF CASH, CASH EQUIVALENTS AND SHORT-TERM INVESTMENTS18. Net change in cash, cash equivalents and short-term investments (Line 11 plus Line 15 plus Line 17)............................... .....................34,186,384 .....................28,509,17519. Cash, cash equivalents and short-term investments:

19.1 Beginning of year...................................................................................................................................................... .....................91,237,544 .....................62,728,369

19.2 End of year (Line 18 plus Line 19.1).......................................................................................................................... ...................125,423,928 .....................91,237,544

Note: Supplemental disclosures of cash flow information for non-cash transactions:20.0001 Affiliated noncash reinsurance transaction - Operating.............................................................................................. ................3,124,001,480 .....................................020.0002 Capital Contribution to subsidiary, LSW - cash settled in February - Operating......................................................... ....................(18,000,000) .....................................020.0003 Real estate acquired in satisfaction of debt - Investing.............................................................................................. .......................2,301,912 .....................................020.0004 Bonds transferred to affiliate as part of initial reinsurance transaction - Investing...................................................... ..................(279,961,439) .....................................020.0005 Capital Contribution from parent, NLVF - cash settled in February - Financing......................................................... .....................18,000,000 .....................................020.0006 Affiliated noncash reinsurance transaction - Financing.............................................................................................. ...............(2,844,040,041) .....................................020.0007 Surplus note acquired from parent as a capital contribution - Financing.................................................................... .....................30,000,000 .....................................0


6

ANALYSIS OF OPERATIONS BY LINES OF BUSINESS1 2 Ordinary 6 Group Accident and Health 12

3 4 5 Credit Life 7 8 9 10 11 Aggregate ofIndustrial Life Individual Supplementary (Group and Life Credit (Group All Other Lines

Total Life Insurance Annuities Contracts Individual) Insurance(a) Annuities Group and Individual) Other of Business1. Premiums and annuity considerations for life and accident and health contracts.......................................................................... ..(2,918,970,314) ......................0 (2,870,754,450) .....(69,850,757) ......................0 ......................0 ......................0 ......16,668,733 ......................0 ......................0 ........4,966,160 ..................02. Considerations for supplementary contracts with life contingencies............................................................................................... ..........1,023,679 ......................0 ......................0 ......................0 ........1,023,679 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................03. Net investment income.................................................................................................................................................................... ......326,613,374 ......................0 ....235,161,629 ......40,500,058 ........8,165,334 ......................0 ......................0 ........6,532,267 ......................0 ......................0 ......36,254,085 ..................04. Amortization of Interest Maintenance Reserve (IMR)..................................................................................................................... ..........5,961,182 ......................0 ........4,292,051 ...........739,187 ...........149,030 ......................0 ......................0 ...........119,224 ......................0 ......................0 ...........661,691 ..................05. Separate Accounts net gain from operations excluding unrealized gains or losses....................................................................... .............520,989 ......................0 ......................0 ...........520,989 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................06. Commissions and expense allowances on reinsurance ceded....................................................................................................... ........57,911,691 ......................0 ......53,098,233 ............(12,320) ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ........4,825,779 ..................07. Reserve adjustments on reinsurance ceded................................................................................................................................... .........(7,006,188) ......................0 .............11,106 ..........(636,251) ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 .......(6,381,043) ..................08. Miscellaneous Income:

8.1 Fees associated with income from investment management, administration and contract guarantees from S/A................. ........21,231,595 ......................0 ......18,372,172 ........2,859,424 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................08.2 Charges and fees for deposit-type contracts.......................................................................................................................... ........................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................08.3 Aggregate write-ins for miscellaneous income....................................................................................................................... ..........2,094,021 ......................0 ......23,973,781 ........2,781,695 ...........556,334 ......................0 ......................0 ...........445,067 ......................0 ......................0 .....(25,662,857) ..................0

9. Totals (Lines 1 to 8.3)...................................................................................................................................................................... ..(2,510,619,971) ......................0 (2,535,845,478) .....(23,097,976) ........9,894,377 ......................0 ......................0 ......23,765,292 ......................0 ......................0 ......14,663,815 ..................010. Death benefits.................................................................................................................................................................................. ........91,187,335 ......................0 ......91,187,335 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................011. Matured endowments (excluding guaranteed annual pure endowments)....................................................................................... ..........4,757,513 ......................0 ........4,757,513 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................012. Annuity benefits............................................................................................................................................................................... ........37,256,212 ......................0 ......................0 ......23,973,655 ......................0 ......................0 ......................0 ......13,282,557 ......................0 ......................0 ......................0 ..................013. Disability benefits and benefits under accident and health contracts.............................................................................................. ........20,427,356 ......................0 ........6,157,695 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......14,269,662 ..................014. Coupons, guaranteed annual pure endowments and similar benefits............................................................................................ ........................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................015. Surrender benefits and withdrawals for life contracts...................................................................................................................... ......187,065,784 ......................0 ....115,333,050 ......71,420,472 ......................0 ......................0 ......................0 ...........312,262 ......................0 ......................0 ......................0 ..................016. Group conversions........................................................................................................................................................................... ........................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................017. Interest and adjustments on contract or deposit-type contract funds.............................................................................................. .......(90,922,545) ......................0 .....(94,608,772) ........3,686,227 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................018. Payments on supplementary contracts with life contingencies....................................................................................................... ..........4,031,990 ......................0 ......................0 ......................0 ........4,031,990 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................019. Increase in aggregate reserves for life and accident and health contracts..................................................................................... ..(2,963,961,433) ......................0 (2,847,116,382) ...(113,977,892) .......(1,829,852) ......................0 ......................0 ........7,121,787 ......................0 ......................0 .......(8,159,094) ..................020. Totals (Lines 10 to 19)..................................................................................................................................................................... ..(2,710,157,788) ......................0 (2,724,289,561) .....(14,897,538) ........2,202,138 ......................0 ......................0 ......20,716,606 ......................0 ......................0 ........6,110,568 ..................021. Commissions on premiums, annuity considerations and deposit-type contract funds (direct business only)................................ ........53,102,284 ......................0 ......51,004,254 ........1,302,653 ......................0 ......................0 ......................0 ...............4,666 ......................0 ......................0 ...........790,711 ..................022. Commissions and expense allowances on reinsurance assumed.................................................................................................. .................1,159 ......................0 ...............1,159 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................023. General insurance expenses........................................................................................................................................................... ......166,438,179 ......................0 ....156,113,108 .............54,292 ........5,574,904 ......................0 ......................0 ........4,459,923 ......................0 ......................0 ...........235,952 ..................024. Insurance taxes, licenses and fees, excluding federal income taxes............................................................................................ ........10,826,730 ......................0 ......10,356,650 ...........259,083 ......................0 ......................0 ......................0 ............(61,826) ......................0 ......................0 ...........272,823 ..................025. Increase in loading on deferred and uncollected premiums............................................................................................................ .........(2,728,826) ......................0 .......(2,728,826) ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................026. Net transfers to or (from) Separate Accounts net of reinsurance.................................................................................................... .......(26,830,814) ......................0 .......(2,267,832) .....(23,812,982) ......................0 ......................0 ......................0 ..........(750,000) ......................0 ......................0 ......................0 ..................027. Aggregate write-ins for deductions.................................................................................................................................................. ........37,103,150 ......................0 ......35,282,969 ........1,820,181 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................028. Totals (Lines 20 to 27)..................................................................................................................................................................... ..(2,472,245,925) ......................0 (2,476,528,078) .....(35,274,312) ........7,777,042 ......................0 ......................0 ......24,369,369 ......................0 ......................0 ........7,410,054 ..................029. Net gain from operations before dividends to policyholders and federal income taxes (Line 9 minus Line 28)............................. .......(38,374,046) ......................0 .....(59,317,400) ......12,176,336 ........2,117,335 ......................0 ......................0 ..........(604,078) ......................0 ......................0 ........7,253,761 ..................030. Dividends to policyholders............................................................................................................................................................... .......(23,176,300) ......................0 .....(23,264,910) .............28,509 .............60,101 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................031. Net gain from operations after dividends to policyholders and before federal income taxes (Line 29 minus Line 30)................... .......(15,197,745) ......................0 .....(36,052,490) ......12,147,828 ........2,057,234 ......................0 ......................0 ..........(604,078) ......................0 ......................0 ........7,253,761 ..................032. Federal income taxes incurred (excluding tax on capital gains)..................................................................................................... .......(53,511,509) ......................0 .....(60,810,670) ........4,251,740 ...........720,032 ......................0 ......................0 ..........(211,427) ......................0 ......................0 ........2,538,816 ..................033. Net gain from operations after dividends to policyholders and federal income taxes and before realized

capital gains or (losses) (Line 31 minus Line 32)............................................................................................................................ ........38,313,764 ......................0 ......24,758,180 ........7,896,088 ........1,337,202 ......................0 ......................0 ..........(392,651) ......................0 ......................0 ........4,714,944 ..................0DETAILS OF WRITE-INS

08.301. Miscellaneous income............................................................................................................................................................. ........22,253,364 ......................0 ......16,022,422 ........2,759,417 ...........556,334 ......................0 ......................0 ...........445,067 ......................0 ......................0 ........2,470,123 ..................008.302. Change in COLI....................................................................................................................................................................... ..........8,979,441 ......................0 ........8,979,441 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................008.303. MODCO interest...................................................................................................................................................................... .......(29,138,785) ......................0 .......(1,028,082) .............22,278 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 .....(28,132,980) ..................008.398. Summary of remaining write-ins for Line 8.3 from overflow page........................................................................................... ........................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................008.399. Total (Lines 08.301 thru 08.303 plus 08.398) (Line 8.3 above).............................................................................................. ..........2,094,021 ......................0 ......23,973,781 ........2,781,695 ...........556,334 ......................0 ......................0 ...........445,067 ......................0 ......................0 .....(25,662,857) ..................02701. IMR transferred to reinsurer.................................................................................................................................................... .......(39,714,276) ......................0 .....(39,572,341) ..........(141,935) ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................02702. Changes in agents deferred comp.......................................................................................................................................... ..........3,031,281 ......................0 ........3,031,281 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................02703. Fines and penalties................................................................................................................................................................. ...............22,315 ......................0 .............22,315 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................02798. Summary of remaining write-ins for Line 27 from overflow page............................................................................................ ........73,763,831 ......................0 ......71,801,714 ........1,962,117 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................02799. Total (Lines 2701 thru 2703 plus 2798) (Line 27 above)........................................................................................................ ........37,103,150 ......................0 ......35,282,969 ........1,820,181 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ......................0 ..................0

(a) Includes the following amounts for FEGLI/SGLI: Line 1..........0 Line 10..........0 Line 16..............0 Line 23..........0 Line 24..........0.


7

ANALYSIS OF INCREASE IN RESERVES DURING THE YEAR1 2 Ordinary 6 Group

3 4 5 Credit Life 7 8Industrial Supplementary (Group and

Total Life Life Insurance Individual Annuities Contracts Individual) Life Insurance Annuities

Involving Life or Disability Contingencies (Reserves)

(Net of Reinsurance Ceded)

1. Reserve December 31, prior year.................................................................................................. ................5,605,424,597 ....................................0 ...............4,678,433,833 ..................793,610,423 ....................30,947,698 ....................................0 ....................................0 ..................102,432,644

2. Tabular net premiums or considerations........................................................................................ ...................314,220,552 ....................................0 ..................273,373,425 ....................24,338,203 ......................1,019,467 ....................................0 ....................................0 ....................15,489,457

3. Present value of disability claims incurred..................................................................................... ....................................0 ....................................0 - .................................. - .................................. ...............XXX................. ....................................0 ....................................0 ....................................0

4. Tabular interest............................................................................................................................. ...................168,403,479 ....................................0 ..................133,154,862 ....................29,771,422 ......................3,821,993 ....................................0 ....................................0 ......................1,655,202

5. Tabular less actual reserve released............................................................................................. .....................(2,915,545) ....................................0 - .................................. ........................(450,895) .....................(2,464,650) ....................................0 ....................................0 ....................................0

6. Increase in reserve on account of change in valuation basis.......................................................... ....................................0 ....................................0 - .................................. - .................................. ....................................0 ....................................0 ....................................0 ....................................0

7. Other increases (net)..................................................................................................................... ..............(2,998,570,699) ....................................0 ..............(2,907,427,595) ...................(91,143,637) ....................................0 ....................................0 ....................................0 ................................533

8. Totals (Lines 1 to 7)....................................................................................................................... ................3,086,562,384 ....................................0 ...............2,177,534,525 ..................756,125,516 ....................33,324,508 ....................................0 ....................................0 ..................119,577,836

9. Tabular cost................................................................................................................................... ...................146,312,304 ....................................0 ..................146,312,304 ....................................0 ...............XXX................. ....................................0 ....................................0 ....................................0

10. Reserves released by death.......................................................................................................... ....................40,492,483 ....................................0 ....................40,492,483 ...............XXX................. ...............XXX................. ....................................0 ....................................0 ...............XXX.................

11. Reserves released by other terminations (net)............................................................................... ...................252,661,974 ....................................0 ..................159,678,166 ....................93,707,246 ....................................0 ....................................0 ....................................0 ........................(723,438)

12. Annuity, supplementary contract, and disability payments involving life contingencies.................. ....................23,860,718 ....................................0 ....................................0 ......................6,371,501 ......................4,206,660 ....................................0 ....................................0 ....................13,282,557

13. Net transfers to or (from) Separate Accounts................................................................................. ...................(26,371,007) ....................................0 ........................(249,531) ...................(23,585,762) ....................................0 ....................................0 ....................................0 .....................(2,535,714)

14. Total deductions (Lines 9 to 13)..................................................................................................... ...................436,956,472 ....................................0 ..................346,233,422 ....................76,492,985 ......................4,206,660 ....................................0 ....................................0 ....................10,023,405

15. Reserve December 31, current year.............................................................................................. ................2,649,605,912 ....................................0 ...............1,831,301,103 ..................679,632,531 ....................29,117,848 ....................................0 ....................................0 ..................109,554,431


8

EXHIBIT OF NET INVESTMENT INCOME1 2

Collected EarnedDuring Year During Year

1. U.S. government bonds................................................................................................................................................... (a).........................11,513,353 .............................11,295,7691.1 Bonds exempt from U.S. tax............................................................................................................................................ (a)........................................0 .............................................01.2 Other bonds (unaffiliated)................................................................................................................................................ (a).......................272,182,477 ...........................271,802,1331.3 Bonds of affiliates............................................................................................................................................................ (a)..............................491,508 ..................................491,5082.1 Preferred stocks (unaffiliated).......................................................................................................................................... (b)........................................0 .............................................02.11 Preferred stocks of affiliates............................................................................................................................................. (b)........................................0 .............................................02.2 Common stocks (unaffiliated).......................................................................................................................................... ...............................1,491,271 ...............................1,491,2712.21 Common stocks of affiliates............................................................................................................................................. .............................................0 .............................................03. Mortgage loans................................................................................................................................................................ (c).........................33,818,042 .............................33,818,0424. Real estate...................................................................................................................................................................... (d).........................14,331,877 .............................14,331,8775. Contract loans................................................................................................................................................................. .............................29,233,518 .............................28,669,5896. Cash, cash equivalents and short-term investments........................................................................................................ (e)...............................14,426 ....................................14,4957. Derivative instruments..................................................................................................................................................... (f)..........................(9,134,307) ............................(10,331,349)8. Other invested assets...................................................................................................................................................... .............................27,987,057 .............................28,818,3229. Aggregate write-ins for investment income...................................................................................................................... ..................................389,5

national life insurance company - login · payments on supplementary contracts with life...

Documents