source of earnings - canadian institute of actuaries · and other changes xxx xxx earnings on...
TRANSCRIPT
1
Source of Earnings
Thomas Hinton, FCIA, FSA
With assistance from
Blake A. Hill, FCIA, FSA
Practice Education Course Cours orienté vers la pratique
CIA Practice Education Course
Finance/Investment June 1-4, 2014
Ottawa, ON
2
Background
Classic Financial Statements: • Point in Time:
– Balance Sheets • Change over Time
– Income Statements – Source of Earnings
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
3
Background
Income Statements: Revenue
– Premium – Investment Income
Less Dispositions – Expenses – Claims – Change in Reserves …
= Net Income Before Tax
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
4
Background
So what value does an SOE analysis provide over a traditional Income Statement?
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
5
Example: What happened here?
Actual Plan Premium 1,000 900 Investment Income 100 110 Claims 500 400 Surrenders 200 160 Change in Reserves 300 300 Net Income Before Tax 100 150
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
6
Background
SOE analysis should be: – Consistent with other reporting; – Easy to understand, produce, and replicate; – Well documented; – Contain all components of earnings/explain material
aspects of net income.
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
7
Components of an SOE
• Expected Earnings on In-force (EEOI) • Impact of New Business • Experience Gains/Losses • Changes in Assumptions • Other • Income on Surplus • Taxes
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
8
EEOI
Earnings that would be reflected if actual results matched valuation best estimate. Includes
– Expected release of PfAD – Expected Fee Income – Income from Funds on Deposit – Amortization of Balance Sheet Amounts
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
9
Impact of New Business
Gain/Strain from NB written = PV(Profit) – PfAD = - Time Zero Reserve Note impact of differences between pricing and valuation assumptions!
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
10
Experience G/L
Actual experience vs valuation best estimate over the reporting period.
– Mortality/Morbidity – Surrender – Investment and so on …
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
11
Experience G/L
Why can’t we just take Actual/Expected from plan or budget? Hint: what Income Statement Lines are impacted by variances in:
• New Business • Mortality Experience • Lapse • …
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
12
Changes in Assumptions and Other
– Best estimate assumptions and margins; – Changes in methodology; – Correction of errors; – Management actions.
Income on Surplus Taxes
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
13
Sample Report
Expected Profit on In-force Operations x,xxx x,xxx Impact of New Business xxx xxx Experience Gains & Losses xxx xxx Changes in Best Estimate Assumptions and Other Changes xxx xxx Earnings on Operations Before Taxes xxx xxx Earnings on Surplus xxx xxx Net Income Before Taxes x,xxx x,xxx Less: Taxes xxx xxx Net Income Before Minority Interests xxx xxx Less: Minority Interests xxx xxx Net Income xxx xxx
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
14
Other Considerations
Need to be able to differentiate PfAD from best estimate reserve. Approximations may be required to determine CALM reserve associated with NB. Order may matter in calculation due to inter-relationships. Par Business
Key is to explain items that effect net income. Experience passed through dividends would not be included.
Data used would be consistent with ledger and existing processes.
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
15
Example: Question 3 from 2010 Exam
As valuation actuary at SimplyLife Co, you are responsible for preparing the financial statements for the life insurance business unit. The business unit is closed to new business and at December 31, 2009 consists of two policies, both Non-Renewable 5-Year Term Insurance. Your business unit is not responsible for surplus management.
Policy 1 Policy 2
Face Amount $100,000 $50,000
Maturity Date Dec 31, 2011 Dec 31, 2012
Premium payable BOY $1,500 $600
Date of Birth Dec 31, 1939 Dec 31, 1938
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
16
Example: Question 3
Balance Sheet: Dec 31, 2009 Assets $5,420 Policy 1 Best-Estimate $2,153 Policy 1 PfAD $500 Policy 2 Best-Estimate $2,372 Policy 2 PfAD $395 Total Liabilities $5,420
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
17
Example: Question 3
Valuation assumptions: • Mortality MfAD is 10% of best estimate • q(71) = 0.027 • q(72) = 0.028 • q(73) = 0.030 • q(74) = 0.034 • Valuation Interest Rate = 5%
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
18
Example: Question 3
Assume: • No Taxes • No Expenses Experience: • Assets Earned 7% in 2010 • Policy 1 died Dec 31, 2010
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
19
Example: Solution
Please note: the solution that follows is not the only correct answer to the question! There are many equally correct ways to solve the question and receive full marks. A less ambiguous (and much easier to grade) question would have provided PfADed and Best-Estimate Reserves rather than have candidates calculate them.
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
20
Example: Solution to Part A
Part A – Construct the 2010 Income statement: • Premium Income
– Both policies pay premiums at the beginning of each year: – $1,500 + $600 = $2,100
• Investment Income – Actual Assets * Actual rate of return – ($5,420 + $1,500 + $600) * 7% = $526
• Claims – Policy 1 dies: $100,000.
• Change in Reserves – Closing Reserve – Opening Reserve – = ($0 + Policy 2 PfADed Rsv @2010/12/31) – $5,420 – = $2,059 – $5,420 – = -$3,361
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
21
Example: Solution to Part A
Policy 2 was born Dec 31, 1938. On Dec 31, 2011 life turned 73 years old. Policy could have died on Dec 31, 2011 and 2012 before policy expires on Dec 31, 2012. Policy 2 PfADed Rsv @ 2010/12/31: = PV (DB) – PV (Premium) = $50,000 * ( ( q(73) * 1.1 ) / (1+i) + (1 – ( q(73) * 1.1 ) ) * ( q(74) * 1.1 ) / (1+i)^2 ) - $600 * ( 1 + (1 – ( q(73) * 1.1) ) / (1+i) ) = $3,211.60 – $1,152.57 = $2,059
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
22
Example: Solution to Part A
While we’re here, calculate the best estimate reserve and PfADs for Pol. 2: Policy 2 B/E Rsv @ 2010/12/31: = PV (DB) – PV (Premium) = $50,000 * ( q(73) / (1+i) + (1 – q(73) ) * q(74) ) / (1+i)^2 ) - $600 * ( 1 + (1 – q(73) ) / (1+i) ) = $2,924.26 – $1,154.29 = $1,770 PfADs = PfADed Rsv – B/E Rsv = $2,059 – $1,770 = $289
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
23
Example: Solution to Part A
While we’re here, calculate the PfADed and B/E Reserves for Policy 1: Policy 1 PfADed Rsv @ 2010/12/31: = $100,000 * (q(72) * 1.1 / (1+i)) - $1,500 * ( 1 ) = $2,933 – $1,500 = $1,433 Policy 1 B/E Rsv @ 2010/12/31: = $100,000 * (q(72) / (1+i)) - $1,500 * ( 1 ) = $2,667 – $1,500 = $1,167 PfADs = PfADed Rsv – B/E Rsv = $1,433 – $1,167 = $267
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
24
Example: Summary
Policy 1 Best-Est PfAD Total 2009/12/31 $2,153 $500 $2,653 2010/12/31 $1,167 $267 $1,433 Policy 2 Best-Est PfAD Total 2009/12/31 $2,372 $395 $2,767 2010/12/31 $1,770 $289 $2,059
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
25
Example: Solution to Part A
Income Statement Premium $2,100 Investment Income $526 Revenue $2,626 Benefits $100,000 Change in Reserves -$3,361 Dispositions $96,639 Net Income -$94,013
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
26
Example: Additional Question
Exercise: Construct the best estimate Income Statement: Premium Income
= $1,500 + $600 = $2,100 Investment Income
= ($5,420 + $1,500 + $600) * 5% = $376 Expected Claims = 0.027 * $100,000 + 0.028 * $50,000 = $4,100 Expected Change in Reserves
= ((0.973 * $1,433) + (0.972 * $2,059)) - $5,420 = $3,396 - $5,420 = -$2,024
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
27
Example: Additional Question
B/E Income Statement Premium $2,100 Investment Income $376 Revenue $2,476 Benefits $4,100 Change in Reserves -$2,024 Dispositions $2,076 Net Income $400
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
28
Example: Homework Questions
What does the Income Statement look like if: • Policy 1 survives but Policy 2 dies on Dec 31, 2010? • Both Policies survive? • Both Policies die on Dec 31, 2010 • How would these income statements reflect lapses?
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
29
Example: Solution to Part B
Part B – Create an SOE Expected change in PfADs: = Rsv(0) - [ tPx * Rsv(1) ] = ($500 + $395) - ((0.973 * $267) + (0.972 * $289)) = $895 - $540 = $355 Interest on PfADs: = ($500 + $395) * 5% = $45 Expected Earnings on In-Force: = Expected PfAD Release + Interest on PfADs = $355 + $45 = $400 Question: Where have we seen this $400 before?
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
30
Example: Solution to Part B
Investment Experience Gain/Loss = Actual Investment Income – Expected Investment Income = ($5,420 + $1,500 + $600) * (0.07 – 0.05) = $150
Mortality Experience Gain/Loss = (Expected Benefits – Expected Reserve Release) – (Actual Benefits - Actual Reserve Release) Expected Benefits = (0.027 * $100,000) + (0.028 * $50,000) = $2,700 + $1,400 = $4,100 Actual Benefits = $100,000
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
31
Example: Solution to Part B
Expected Reserve Release = qx(b/e) * B/E Rsv at End of Period = (0.027 * $1,167) + (0.28 * $1,770) = $81 Actual Reserve Release = (1 * $1,167) + (0 * $1,770) = $1,167 Mortality Gain / Loss = ($4,100 – $81) – ($100,000 – $1,167) = -$94,814
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
32
Example: Solution to Part B
Gain/Loss in PfADs: = Expected PfADs - Actual PfADs = ((0.973 * $267) + (0.972 * $289)) - ((0 * $267) + (1 * $289)) = $541 - $289 = $252 Note: if we had used reserves with PfADs (and not best estimate reserves) in the
calculation of Mortality Gain/Loss there would be no outstanding G/L on PfADs.
Question: what would be the rationale for aggregating all the PfAD G/L as one item
rather than embedding them in the respective source? Question: why would some want to report G/L on PfADs separately? What is different
between PfADs and Best-Estimate Reserves?
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
33
Example: Solution to Part B
SOE Report Expected Profit on In-force Operations $400 Impact of New Business $0 Investment $150 Mortality -$94,814 PfAD $252 Experience Gains & Losses -$94,412 Unexplained $0 Net Income -$94,012
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
34
Example: Solution to Part B
SOE (CIA Sample) Expected Profit on In-force Operations $400 Impact of New Business $0 Experience Gains & Losses -$94,412 Changes in Best Estimate Assumptions and Other Changes $0 Earnings on Operations Before Taxes -$94,012 Earnings on Surplus $0 Net Income Before Taxes $0 Less: Taxes $0 Net Income Before Minority Interests -$94,012 Less: Minority Interests $0 Net Income -$94,012
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
35
Example: Additional Exercise
What would our Best-Estimate Income Statement look like if we split out Expected Earnings on In-force from Revenues and Dispositions? That is: take the Income Statement from Page 25 and morph it into a Source of Earnings Statement.
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
36
Example: Additional Exercise
Income Statement (from Page 25) Premium $2,100 Investment Income $376 Revenue $2,476 Benefits $4,100 Change in Reserves -$2,024 Dispositions $2,076 Net Income $400
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
37
Example: Additional Exercise
From page 28: Expected Earnings on In-Force: = Expected PfAD Release + Interest on PfADs = $355 + $45 = $400 Change in Reserves + Expected PfAD Release (Watch the signs!) = -$2,024 + $355 = -$1,669 Investment Income – Interest on PfADs = $376 - $45 = $331
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
38
Example: Additional Exercise
Premium $2,100 Best-Est $331 PfAD $45
Investment Income $376 Revenue $2,476 Benefits $4,100 Best-Est -$1,669 PfAD -$355
Change in Reserves -$2,024 Dispositions $2,076 Net Income $400
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
39
Example: Additional Exercise
B/E Income Statement with EEOI broken out: Interest on PfADs $45 Change in PfADs $355 (subtracting a negative!) Expected Earnings on In-force $400 Premium $2,100 Investment Income (B/E) $331 Revenue $2,431 Benefits $4,100 Change in B/E Reserves -$1,669 Dispositions $2,431 Net Income $400
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
40
Example: Additional Exercise
More like an SOE: Interest on PfADs $45 Change in PfADs $355 Expected Earnings on In-force $400 Premium $2,100 Investment Income (B/E) $331 Benefits -$4,100 Change in B/E Reserves $1,669 Other $0 Net Income $400
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE
41
Example: a different perspective
So where did all the change in reserves go in the SOE? Income Statement Opening Closing Change PfADs $896 $289 -$607 Best Estimate $4,524 $1,770 -$2,754 Total Reserve $5,420 $2,059 -$3,341
Source of Earnings Opening Closing Change Expected Change in B/E Rsv $4,524 $2,856 -$1,669 Mortality G/L (Rsv only) - ($81 - $1,167) -$1,086 Best Estimate Rsv $4,524 $1,770 -$2,754 EEOI (PfAD Rsv only) $896 $541 -$355 PfAD G/L - -$252 -$252 PfADs $896 $289 -$607
Question: where does the “Expected Change in Reserves” appear in the SOE calculation? Hint: $1,669 + $355 = $2,024
CIA Practice Education Course – June 2014 Joint ILA - Finance/Investment – SOE