Kemper Independent Insurance Company

Quarterly Statement as of June 30, 2023 of the Kemper Independence Insurance Company

ASSETS

				Current Statement Date	4
			1	2	3
					Net Admitted	December 31
				Nonadmitted	Assets	Prior Year Net
			Assets	Assets	(Cols. 1 - 2)	Admitted Assets
1.	............................................................................................................................................Bonds	16,399,882	16,399,882	16,168,981
2.	Stocks:
	2.1	Preferred.................................................................................................................................stocks	............................... ...............................	...............................	................................
	2.2	Common stocks	............................... ...............................	...............................	................................
3.	Mortgage loans on real estate:
	3.1	First.................................................................................................................................liens	............................... ...............................	...............................	................................
	3.2	Other than rst liens	............................... ...............................	...............................	................................

4. Real estate:


4.1	Properties occupied by the company (less $	encumbrances)
4.2	Properties held for the production of income (less $	encumbrances)
4.3	Properties held for sale (less $	encumbrances)	........................... ............................... ............................... ............................... ................................

5. Cash ($ 25,761), cash equivalents ($ 5,473,003) and short-term investments

	(............................................................................................................................................$ )		5,498,764	5,498,764	................................21,504
6.	Contract loans (including $	premium notes)	............................... ...............................	...............................	................................
7.	Derivatives		............................... ...............................	...............................	................................
8.	Other invested assets		.........................................................................................	............................... ...............................	...............................	................................
9.	Receivables for securities	.........................................................................................	............................... ...............................	...............................	................................
10.	Securities lending reinvested collateral assets	............................... ...............................	...............................	................................
11.	Aggregatewrite-insfor invested.........................................................................................assets	............................... ...............................	...............................	................................
12.	......................................Subtotals, cash and invested assets (Lines 1 to 11)	21,898,646	21,898,646	16,190,485
13.	Title plants less $	charged off (for Title insurers only)	............................... ...............................	...............................	................................
14.	Investment income due and accrued	...............................154,243	...............................154,243	................................164,772

15. Premiums and considerations:

15.1	Uncollected premiums and agents' balances in the course of collection	5,642,040	...............................93,515	5,548,524	5,606,197
15.2	Deferred premiums, agents' balances and installments booked but
	deferred and not yet due (including $	earned but unbilled premiums)	41,854,314	...............................	41,854,314	43,376,821
15.3	Accrued retrospective premiums ($	) and contracts subject to
	redetermination ($ )	...............................	...............................	...............................	................................

16. Reinsurance:

	16.1 Amounts recoverable from reinsurers	...............................90,715	...............................	...............................90,715	................................181,521
	16.2 Funds held by or deposited with reinsured companies	...............................	...............................	...............................	................................
	16.3 Other amounts receivable under reinsurance contracts	...............................	...............................	...............................	................................
17.	Amounts receivable relating to uninsured plans	...............................	...............................	...............................	................................
18.1	Current federal and foreign income tax recoverable and interest thereon	...............................	...............................	...............................	................................
18.2	Net deferred tax asset	1,243,708	...............................992,221	...............................251,487	................................288,250
19.	Guaranty funds receivable or.........................................................................................on deposit	...............................18,353	...............................	...............................18,353	................................18,353
20.	Electronic data processing equipment and software	...............................	...............................	...............................	................................
21.	Furniture and equipment, including health care delivery assets......................................($ )	...............................17,430	...............................17,430	...............................-	................................-
22.	Net adjustment in assets and liabilities due to foreign exchange......................................rates	...............................	...............................	...............................	................................
23.	Receivables from parent, subsidiaries and a liates	...............................189,226	...............................	...............................189,226	................................461,324
24.	Health care ($ ) and other amounts receivable	...............................	...............................	...............................	................................
25.	Aggregate write-ins for other-than-invested assets	...............................375,380	...............................375,380	...............................-	................................121,955
26.	Total assets excluding Separate Accounts, Segregated Accounts and
	Protected Cell Accounts (Lines.........................................................................................12 to 25)	71,484,055	1,478,546	70,005,509	66,409,678
27.	From Separate Accounts, Segregated Accounts and Protected Cell Accounts	...............................	...............................	...............................	................................
28.	.........................................................................................Total (Lines 26 and 27)	71,484,055	1,478,546	70,005,509	66,409,678
Details of Write-Ins
1101.	............................................................................................................................................	...............................	...............................	...............................	................................
1102.	............................................................................................................................................	...............................	...............................	...............................	................................
1103.	............................................................................................................................................	...............................	...............................	...............................	................................
1198. Summary of remaining write-ins for Line 11 from over ow......................................page	...............................	...............................	...............................	................................
1199. Totals (Lines 1101 through 1103 plus 1198) (Line 11 above)	...............................	...............................	...............................	................................
2501. Premium Tax Receivable	...............................	...............................	...............................	................................121,955
2502. Prepaid Expense	...............................375,380	...............................375,380	...............................-	................................
2503.	............................................................................................................................................	...............................	...............................	...............................	................................
2598. Summary of remaining write-ins for Line 25 from over ow......................................page	...............................	...............................	...............................	................................
2599. Totals (Lines 2501 through 2503 plus 2598) (Line 25 above)	...............................375,380	...............................375,380	...............................-	................................121,955

Quarterly Statement as of June 30, 2023 of the Kemper Independence Insurance Company

LIABILITIES, SURPLUS AND OTHER FUNDS

				1	2
				Current	December 31,
				Statement Date	Prior Year
1.	Losses (current accident year $ )	..............................	..............................-
2.	Reinsurance payable on paid losses and loss adjustment expenses	..............................	..............................
3.	Loss adjustment expenses	..............................	..............................
4.	Commissions payable, contingent commissions and other......................................................................................................similar charges	2,699,790	3,517,836
5.	Other expenses (excluding taxes, licenses and fees)	......................................................................................................	..............................438,527	..............................114,288
6.	Taxes, licenses and fees (excluding federal and foreign income......................................................................................................taxes)	..............................887,121	..............................803,661
7.1	Current federal and foreign income taxes (including $	on realized capital gains (losses))	..............................667,466	..............................664,629
7.2	Net deferred tax liability	..............................	..............................
8.	Borrowed money $	and interest thereon $	......................................................................................................	..............................	..............................

9. Unearned premiums (after deducting unearned premiums for ceded reinsurance of $ 109,231,084 and including


	warranty reserves of $	and accrued accident and health experience rating refunds including $	for medical
	loss ratio rebate per the Public Health Service Act)	..............................
10.	Advance premium		.........................................................................................................................................................	2,727,181	1,858,878
11.	Dividends declared and unpaid:
	11.1	Stockholders		..............................	..............................
	11.2	Policyholders		..............................	..............................
12.	Ceded reinsurance premiums payable (net of ceding commissions)	47,547,794	49,140,151
13.	Funds held by company under reinsurance treaties	..............................
14.	Amounts withheld or retained by company for account of others	..............................
15.	Remittances and items not allocated	..............................176,940	..............................170,839
16.	Provision for reinsurance (including $	certi ed)	..............................
17.	Net adjustments in assets and liabilities due to foreign exchange......................................................................................................rates	..............................
18.	Drafts outstanding		.........................................................................................................................................................	..............................	..............................
19.	Payable to parent, subsidiaries.........................................................................................................................................................and a	liates	6,403,640	5,502,208
20.	Derivatives			..............................	..............................
21.	Payable for securities	.........................................................................................................................................................	..............................23,377	..............................23,377
22.	Payable for securities lending	..............................	..............................
23.	Liability for amounts held under uninsured plans	..............................
24.	Capital notes $	and interest.........................................................................................................................................................thereon $	..............................
25.	Aggregatewrite-insfor liabilities	..............................570	..............................570
26.	Total liabilities excluding protected cell liabilities (Lines 1 through......................................................................................................25)	61,572,407	61,796,438
27.	Protected cell liabilities	.........................................................................................................................................................	..............................	..............................
28.	Total liabilities (Lines 26 and.........................................................................................................................................................27)	61,572,407	61,796,438
29.	Aggregatewrite-insfor special.........................................................................................................................................................surplus funds	..............................
30.	Common capital stock	.........................................................................................................................................................	3,000,000	3,000,000
31.	Preferred capital stock	.........................................................................................................................................................	..............................	..............................
32.	Aggregatewrite-insforother-than-specialsurplus funds	..............................
33.	Surplus............................................................................................................................................................................................................notes			..............................	..............................
34.	Gross paid in and contributed.........................................................................................................................................................surplus	4,709,291	4,709,291
35.	Unassigned funds (surplus)	..............................723,810	(3,096,052)

36. Less treasury stock, at cost:

36.1	shares common (value included in Line 30	$	)	..............................	..............................
36.2	shares preferred (value included in Line 31	$	)	..............................	..............................
......................................................................................................37. Surplus as regards policyholders (Lines 29 to 35, less 36)	8,433,102	4,613,239
.........................................................................................................................................................38. Totals (Page 2, Line 28, Col. 3)		70,005,509	66,409,678
Details of Write-Ins
2501. Other............................................................................................................................................................................................................Liabilities		..............................570	..............................570
2502			..............................	..............................
2503			..............................	..............................
2598. Summary of remainingwrite-insfor Line 25 from over ow......................................................................................................page	..............................	..............................
2599. Totals (Lines 2501 through 2503 plus 2598) (Line 25 above)	..............................570	..............................570
2901			..............................	..............................
2902			..............................	..............................
2903			..............................	..............................
2998. Summary of remainingwrite-insfor Line 29 from over ow......................................................................................................page	..............................	..............................
2999. Totals (Lines 2901 through 2903 plus 2998) (Line 29 above)	..............................	..............................
3201			..............................	..............................
3202			..............................	..............................
3203			..............................	..............................
3298. Summary of remainingwrite-insfor Line 32 from over ow......................................................................................................page	..............................	..............................
3299. Totals (Lines 3201 through 3203 plus 3298) (Line 32 above)	..............................	..............................

Quarterly Statement as of June 30, 2023 of the Kemper Independence Insurance Company

STATEMENT OF INCOME

1	2	3
		Prior Year Ended
Current Year to Date	Prior Year to Date	December 31

Underwriting Income

1. Premiums earned:

1.1.	Direct (written $ 115,078,152)	......................................116,430,019	......................................118,806,986	......................................240,743,769
1.2.	Assumed (written $ )	......................................	......................................	......................................
1.3.	Ceded (written $ 115,078,152)	......................................116,430,019	......................................118,806,986	......................................240,743,769
1.4	Net............................................................................................................................................(written $ 0)	......................................-	......................................	......................................-

Deductions:

2. Losses incurred (current accident year $ ):

	2.1	Direct	......................................83,936,359	......................................76,633,429	......................................143,107,436
	2.2	Assumed	......................................	......................................	......................................
	2.3	Ceded	......................................83,936,359	......................................76,633,429	......................................143,107,436
	2.4	Net	......................................-	......................................	......................................-
3.	Loss adjustment expenses incurred	......................................	......................................	......................................-
4.	Other underwriting expenses incurred	......................................	......................................	......................................-
5.	Aggregatewrite-insfor underwriting....................................................................................................deductions	......................................	......................................	......................................
6.	Total underwriting deductions (Lines....................................................................................................2 through 5)	......................................-	......................................	......................................-
7.	Net income of protected cells	......................................	......................................	......................................
8.	.................................................Net underwriting gain (loss) (Line 1 minus Line 6 + Line 7)	......................................-	......................................	......................................-
		Investment Income
9.	Net investment income earned	......................................243,157	......................................259,858	......................................487,337
10.	Net realized capital gains (losses) less capital gains tax of $	......................................	......................................(145,902)	......................................(152,209)
11.	....................................................................................................Net investment gain (loss) (Lines 9 + 10)	......................................243,157	......................................113,956	......................................335,128
		Other Income

12. Net gain or (loss) from agents' or premium balances charged off (amount recovered $

	amount charged off $ )	...................................... ...................................... ......................................
13.	Finance and service charges not included in premiums	...................................... ...................................... ......................................
14.	Aggregatewrite-insfor miscellaneous....................................................................................................income	......................................-
15.	....................................................................................................Total other income (Lines 12 through 14)	......................................-

16. Net income before dividends to policyholders, after capital gains tax and before all other federal

	and foreign income taxes (Lines 8....................................................................................................+ 11 + 15)	......................................243,157	......................................113,956	......................................335,128
17.	Dividends to policyholders	......................................	......................................	......................................
18.	Net income, after dividends to policyholders, after capital gains tax and before all other federal
	and foreign income taxes (Line 16....................................................................................................minus Line 17)	......................................243,157	......................................113,956	......................................335,128
19.	Federal and foreign income taxes....................................................................................................incurred	......................................2,837	......................................142,474	......................................84,778
20.	....................................................................................................Net income (Line 18 minus Line 19) (to Line 22)	......................................240,320	......................................(28,518)	......................................250,350
21.	Capital and Surplus Account
Surplus as regards policyholders, December 31 prior year	......................................4,613,239	......................................8,194,917	......................................8,194,917
22.	Net income (from Line 20)	......................................240,320	......................................(28,518)	......................................250,350
23.	Net transfers (to) from Protected....................................................................................................Cell accounts	......................................	......................................	......................................
24.	Change in net unrealized capital gains or (losses) less capital gains.................................................tax of $	......................................1	......................................	......................................-
25.	Change in net unrealized foreign exchange capital gain (loss)	......................................	......................................	......................................
26.	Change in net deferred income tax	......................................33,437	......................................80,575	......................................(29,730)
27.	Change in nonadmitted assets	......................................3,546,106	......................................(72,123)	......................................(3,422,299)
28.	Change in provision for reinsurance	......................................	......................................	......................................
29.	Change in surplus notes	......................................	......................................	......................................
30.	Surplus (contributed to) withdrawn from protected cells	......................................	......................................	......................................
31.	Cumulative effect of changes in accounting principles	......................................	......................................	......................................
32.	Capital changes:
	32.1. Paid............................................................................................................................................in	......................................	......................................	......................................
	32.2. Transferred from surplus (Stock Dividend)	......................................	......................................	......................................
	32.3. Transferred to surplus	......................................	......................................	......................................
33.	Surplus adjustments:
	33.1. Paid............................................................................................................................................in	......................................-	......................................	......................................-
	33.2. Transferred to capital (Stock Dividend)	......................................	......................................	......................................
	33.3. Transferred from capital	......................................	......................................	......................................
34.	Net remittances from or (to) Home....................................................................................................O ce	......................................	......................................	......................................
35.	Dividends to stockholders	......................................	......................................	......................................(380,000)
36.	Change in treasury stock	......................................	......................................	......................................
37.	Aggregatewrite-insfor gains and....................................................................................................losses in surplus	......................................	......................................	......................................
38.	.................................................Change in surplus as regards policyholders (Lines 22 through 37)	......................................3,819,864	......................................(20,066)	......................................(3,581,678)
39.	.................................................Surplus as regards policyholders, as of statement date (Lines 21 plus 38)	......................................8,433,102	......................................8,174,851	......................................4,613,239
Details of Write-Ins
0501.	.......................................................................................................................................................	......................................	......................................	......................................
0502.	.......................................................................................................................................................	......................................	......................................	......................................
0503.	.......................................................................................................................................................	......................................	......................................	......................................
0598.	Summary of remaining write-ins for Line 5 from over ow page	......................................	......................................	......................................
0599.	Totals (Lines 0501 through 0503 plus 0598) (Line 5 above)	......................................	......................................	......................................
1401.	Suspense.......................................................................................................................................................-DED	......................................-	......................................	......................................
1402.	Suspense.......................................................................................................................................................-Expe	......................................-	......................................	......................................
1403.	.......................................................................................................................................................	......................................	......................................	......................................
1498.	Summary of remaining write-ins for Line 14 from over ow page	......................................	......................................	......................................
1499.	Totals (Lines 1401 through 1403 plus 1498) (Line 14 above)	......................................-	......................................	......................................
3701.	.......................................................................................................................................................	......................................	......................................	......................................
3702.	.......................................................................................................................................................	......................................	......................................	......................................
3703.	.......................................................................................................................................................	......................................	......................................	......................................
3798.	Summary of remaining write-ins for Line 37 from over ow page	......................................	......................................	......................................
3799.	Totals (Lines 3701 through 3703 plus 3798) (Line 37 above)	......................................	......................................	......................................

Quarterly Statement as of June 30, 2023 of the Kemper Independence Insurance Company

CASH FLOW

		1		2	3
					Prior Year Ended
		Current Year To Date	Prior Year To Date	December 31
	Cash from Operations
1.	Premiums collected net of reinsurance	......................................	891,893	1,125,181	......................................(350,679)
2.	Net investment income	......................................	264,448	274,817	......................................526,482
3.	Miscellaneous income	......................................	-	......................................	......................................
4.	Total..........................................................................................................................................................(Lines 1 to 3)		1,156,340	1,399,999	175,803
5.	Bene t and loss related payments	......................................	(90,806)	(48,108)	......................................(126,183)
6.	Net transfers to Separate Accounts, Segregated Accounts and Protected Cell Accounts.	......................................	......................................	......................................
7.	Commissions, expenses paid and aggregate write-ins for deductions	......................................	410,348	1,959,591	......................................1,473,669
8.	Dividends paid to policyholders	......................................	......................................	......................................
9.	Federal and foreign income taxes paid (recovered) net of $ tax on capital gains (losses) .	......................................	-	100,000	......................................(65,160)
10.	Total (Lines 5 through 9)	......................................	319,542	2,011,483	......................................1,282,326
11.	Net cash from operations (Line 4.......................................................................................................minus Line 10)		836,798	(611,484)	(1,106,524)
	Cash from Investments
12.	Proceeds from investments sold, matured or repaid:
	12.1 Bonds	......................................	1,873	3,993,842	......................................3,684,462
	12.2 Stocks	......................................	......................................	......................................
	12.3 Mortgage..................................................................................................................................................loans	......................................	......................................	......................................
	12.4 Real..................................................................................................................................................estate	......................................	......................................	......................................
	12.5 Other invested assets	......................................	......................................	......................................
	12.6 Net gains or (losses) on cash, cash equivalents and short-term investments	......................................	......................................	......................................
	12.7 Miscellaneous proceeds	......................................	-	23,377	......................................23,377
	12.8 Total investment proceeds (Lines.....12.1.........................................................................................to 12.7)	......................................	1,873	4,017,219	......................................3,707,839
13.	Cost of investments acquired (long-term only):
	13.1 Bonds	......................................	243,539	......................................	......................................
	13.2 Stocks	......................................	......................................	......................................
	13.3 Mortgage..................................................................................................................................................loans	......................................	......................................	......................................
	13.4 Real..................................................................................................................................................estate	......................................	......................................	......................................
	13.5 Other invested assets	......................................	......................................	......................................
	13.6 Miscellaneous applications	......................................	-	......................................	......................................-
	13.7 Total investments acquired (Lines......13.1........................................................................................to 13.6)		243,539		-
14.	Net increase (or decrease) in contract loans and premium notes	......................................	......................................	......................................
15.	Net cash from investments (Line 12.8 minus Line 13.7 and Line 14)		(241,666)	4,017,219	3,707,839
	Cash from Financing and Miscellaneous Sources
16.	Cash provided (applied):
	16.1 Surplus notes, capital notes	......................................	......................................	......................................
	16.2 Capital and paid in surplus, less treasury...............................................................................................stock	......................................	-	......................................	......................................-
	16.3 Borrowed..................................................................................................................................................funds	......................................	......................................	......................................
	16.4 Net deposits on deposit-type contracts and other insurance liabilities	......................................	......................................	......................................
	16.5 Dividends to stockholders	......................................	......................................	......................................333,750
	16.6 Other cash provided (applied)	......................................	4,882,128	186,240	......................................1,260,258
17.	Net cash from nancing and miscellaneous sources (Line 16.1 through Line 16.4 minus Line 16.5
	plus..........................................................................................................................................................Line 16.6)	......................................	4,882,128	186,240	......................................926,508
	Reconciliation of Cash, Cash Equivalents and Short-Term Investments
18.	Net change in cash, cash equivalents and short-term investments (Line 11, plus Lines 15 and 17) .	......................................	5,477,261	3,591,976	......................................3,527,824
19.	Cash, cash equivalents and short-term investments:
	19.1 Beginning..................................................................................................................................................of year	......................................	21,504	(3,506,320)	......................................(3,506,320)
	19.2 End of period (Line 18 plus Line 19...1)	......................................	5,498,764	85,656	......................................21,504
Note: Supplemental disclosures of cash ow information for non-cash transactions:
...............................................................................................20.0001. Intercompany Asset Transfer	......................................	......................................	......................................316,121
20.0002. Dividend securities to Parent	......................................	......................................	......................................46,250

Attachments

Disclaimer

Kemper Corporation published this content on 22 August 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 22 August 2023 20:02:41 UTC.

Kemper Independent Insurance Company

Advisor News

Annuity News

Health/Employee Benefits News

Life Insurance News

Kemper Independent Insurance Company

Advisor News

Annuity News

Health/Employee Benefits News

Life Insurance News

Sign in with your Insider Pro Account