Edgar Filing: DELPHI FINANCIAL GROUP INC/DE

Large accelerated filer

Accelerated filer

Non-accelerated filer

¨ (Do not check if a smaller reporting company)

Smaller reporting company

Form 10-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-K

(Mark One)

x	ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Fiscal Year Ended December 31, 2011

¨	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File Number 001-11462

DELPHI FINANCIAL GROUP, INC.

(Exact name of registrant as specified in its charter)

Delaware

(302) 478-5142

13-3427277

(State or other jurisdiction of

incorporation or organization)

(Registrant’s telephone number,

including area code)

(I.R.S. Employer

Identification Number)


1105 North Market Street, Suite 1230, P. O. Box 8985, Wilmington, Delaware		19899
(Address of principal executive offices)		(Zip Code)

Securities registered pursuant to Section 12(b) of the Act:


Title of each class		Name of each exchange on which registered
Class A Common Stock, $.01 par value		New York Stock Exchange
7.376% Fixed-to-Floating Rate Junior Subordinated Debentures due May 1, 2067		NewYork Stock Exchange

Securities registered pursuant to Section 12(g) of the Act: None

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes x No ¨

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes ¨ No x

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to filing requirements for the past 90 days. Yes x No ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of the Registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. (as defined in Rule 12b-2 of the Act).

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x

The aggregate market value of the voting stock held by non-affiliates of the Registrant as of June 30, 2011 was $1,427,353,193.

As of February 2, 2012, the Registrant had 49,088,263 shares of Class A Common Stock and 6,111,557 shares of Class B Common Stock outstanding.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Proxy Statement for the Registrant’s 2012 Annual Meeting of Stockholders are incorporated by reference into Part III of this Form 10-K.

DELPHI FINANCIAL GROUP, INC.

ANNUAL REPORT ON FORM 10-K

FOR FISCAL YEAR ENDED DECEMBER 31, 2011

TABLE OF CONTENTS


			Page
PART I.

	Item 1.	Business		3

	Item 1A.	Risk Factors		20

	Item 1B.	Unresolved Staff Comments		26

	Item 2.	Properties		26

	Item 3.	Legal Proceedings		26

PART II.

	Item 5.	Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities		27

	Item 6.	Selected Financial Data		30

	Item 7.	Management’s Discussion and Analysis of Financial Condition and Results of Operation		34

	Item 7A.	Quantitative and Qualitative Disclosures about Market Risk		50

	Item 8.	Financial Statements and Supplementary Data		50

	Item 9.	Changes in and Disagreements With Accountants on Accounting and Financial Disclosure		51

	Item 9A.	Controls and Procedures		51

	Item 9B.	Other Information		54

PART III.

	Item 10.	Directors, Executive Officers and Corporate Governance		54

	Item 11.	Executive Compensation		54

	Item 12.	Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters		54

	Item 13.	Certain Relationships and Related Transactions, and Director Independence		54

	Item 14.	Principal Accountant Fees and Services		54

PART IV.

	Item 15.	Exhibits, Financial Statement Schedules		55

-2-

This document contains certain forward-looking statements as defined in the Securities Exchange Act of 1934, some of which may be identified by the use of terms such as “expects,” “believes,” “anticipates,” “intends,” “judgment,” “outlook,” “effort,” “attempt,” “achieve,” “project” or other similar expressions. These statements are subject to various uncertainties and contingencies which could cause actual results to differ materially from those expressed in such statements. See “Forward-Looking Statements and Cautionary Statements Regarding Certain Factors That May Affect Future Results” in Part II, Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations.

PART I

Item 1. Business

Overview

Delphi Financial Group, Inc. (the “Company” or “Delphi,” which term includes the Company and its consolidated subsidiaries unless the context indicates otherwise) is a financial services company focused on specialty insurance and insurance-related businesses. The Company was organized as a Delaware corporation in 1987 and completed the initial public offering of its Class A common stock in 1990. The Company manages all aspects of employee absence to enhance the productivity of its clients and provides the related group insurance coverages: long-term and short-term disability, life, excess workers’ compensation for self-insured employers, large casualty programs including large deductible workers’ compensation, travel accident, dental and limited benefit health insurance. The Company’s asset accumulation business emphasizes individual annuity products. The Company offers its products and services in all fifty states, the District of Columbia and Puerto Rico. The Company’s two reportable segments are group employee benefit products and asset accumulation products. See Notes A and P to the Consolidated Financial Statements included in this Form 10-K for additional information regarding the Company’s segments.

On December 21, 2011, Delphi entered into a merger agreement among Delphi, Tokio Marine Holdings, Inc., a Japanese corporation (“Tokio Marine”), and TM Investment (Delaware) Inc., a Delaware corporation and wholly owned subsidiary of Tokio Marine (“TM Sub”). The merger agreement provides that at the effective time of the merger, TM Sub will be merged with and into Delphi, with Delphi continuing as the surviving corporation and becoming an indirect wholly owned subsidiary of Tokio Marine. Pursuant to the merger agreement, at the effective time of the merger (1) each share of our Class A Common Stock (other than (i) shares of our Class A Common Stock owned by Delphi, Tokio Marine or any of their respective wholly owned subsidiaries, in each case not held on behalf of third parties, and (ii) shares in respect of which appraisal rights have been properly demanded and those demands not effectively withdrawn) will be converted into the right to receive $43.875 in cash, without interest and less any applicable withholding taxes, and (2) each share of our Class B Common Stock (other than (i) shares of our Class B Common Stock owned by Delphi, Tokio Marine or any of their respective wholly owned subsidiaries, in each case not held on behalf of third parties, and (ii) shares in respect of which appraisal rights have been properly demanded and those demands not effectively withdrawn) will be converted into the right to receive $52.875 in cash, without interest and less any applicable withholding taxes. In addition, the merger agreement provides that record holders of common stock immediately prior to the effective time of the merger will be entitled to receive a special dividend of $1.00 in cash per share that is contingent upon the completion of the merger and will be paid shortly after closing. The acquisition is subject to the approval of Delphi stockholders, including approval by the holders of a majority of the shares of our Class A Common Stock (other than shares of our Class A Common Stock owned, directly or indirectly, by holders of our Class B Common Stock, any holder of shares of our Class A Common Stock that were transferred to such holder by any holder of our Class B Common Stock after December 21, 2011, Tokio Marine, TM Sub or any officers or directors of Delphi, or any of their respective affiliates or “associates” (as defined in Section 12b-2 of the Securities Exchange Act of 1934, as amended)) and the approvals of various regulatory authorities in Japan and the U.S., as well as other customary closing conditions. We anticipate the completion of the merger in the second quarter of 2012, but we cannot be certain when or if the conditions to the closing of the merger will be satisfied or, to the extent permitted, waived.

The Company makes available free of charge on its website at www.delphifin.com/financial/secfilings.html its annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and all amendments to these reports as soon as reasonably possible after such material has been filed with or furnished to the Securities and Exchange Commission. Additional copies of the Company’s annual reports on Form 10-K may be obtained without charge by submitting a written request to the Investor Relations Department, Delphi Financial Group, Inc., 1105 North Market Street, Suite 1230, P.O. Box 8985, Wilmington, Delaware 19899.

-3-

Operating Strategy

The Company’s operating strategy is to offer financial products and services which have the potential for significant growth, which require specialized expertise to meet the individual needs of its customers and which provide the Company the opportunity to achieve superior operating earnings growth and returns on capital.

The Company has concentrated its efforts within certain niche insurance markets, primarily group employee benefits for small to mid-sized employers. The Company also markets its group employee benefit products and services to large employers, emphasizing unique programs that integrate both employee benefit insurance coverages and absence management services. The Company also operates an asset accumulation business that focuses primarily on offering fixed annuities to individuals planning for retirement.

The Company’s primary operating subsidiaries are as follows:

Reliance Standard Life Insurance Company (“RSLIC”), founded in 1907 and having administrative offices headquartered in Philadelphia, Pennsylvania, and its subsidiary, First Reliance Standard Life Insurance Company (“FRSLIC”), underwrite a diverse portfolio of disability, group life, travel accident, dental and limited benefit health insurance products targeted principally to the employee benefits market. RSLIC also markets asset accumulation products, primarily fixed annuities, to individuals and groups. The financial strength rating of RSLIC as of February 2012 as assigned by A.M. Best was A (Excellent). Financial strength ratings are based upon factors relevant to the Company’s insurance subsidiary policyholders and are not directed toward protection of investors in the Company. The Company, through Reliance Standard Life Insurance Company of Texas (“RSLIC-Texas”), acquired RSLIC and FRSLIC in 1987.

Safety National Casualty Corporation (“SNCC”) focuses primarily on providing excess workers’ compensation insurance to the self-insured market. Founded in 1942 and located in St. Louis, Missouri, SNCC is one of the oldest continuous writers of excess workers’ compensation insurance in the United States. The financial strength rating of SNCC as of February 2012 as assigned by A.M. Best was A (Excellent). The Company, through SIG Holdings, Inc. (“SIG”), acquired SNCC in 1996. In 2001, SNCC formed an insurance subsidiary, Safety First Insurance Company, which also focuses on selling excess workers’ compensation products to the self-insured market.

Matrix Absence Management, Inc. (“Matrix”), founded in 1987, provides integrated disability and absence management services to the employee benefits market across the United States. Headquartered in San Jose, California, Matrix was acquired by the Company in 1998.

Group Employee Benefit Products

The Company is a leading provider of disability, group life and excess workers’ compensation insurance products to small and mid-sized employers, with more than 40,000 policies in force. The Company also offers travel accident, voluntary accidental death and dismemberment, group dental and limited benefit health insurance products, as well as workers’ compensation and casualty treaty reinsurance. The Company markets its group products to employer-employee groups and associations in a variety of industries. The Company insures groups ranging from 2 to more than 5,000 individuals, although the size of an insured group generally ranges from 10 to 1,000 individuals. The Company markets its employee benefit products on an unbundled basis and as part of an Integrated Employee Benefit program that combines employee benefit insurance coverages and absence management services. The Integrated Employee Benefit program, which the Company believes helps to differentiate itself from competitors by offering clients improved productivity from reduced employee absence, has enhanced the Company’s ability to market its group employee benefit products to large employers. In addition, the Company offers a suite of voluntary disability, group life and accidental death and dismemberment insurance products that are purchased by employees on an elective basis at their worksite. These products allow the employees of the Company’s clients to choose, within specified parameters, the type and amount of insurance coverage, the premiums for which are collected through payroll deductions. The Company also offers a group limited benefit health insurance product which provides employee-paid coverage for hourly, part-time or other employees with seasonal or other irregular work schedules who would generally not be eligible for other employer-provided health insurance plans. In response to the federal health care reform legislation, the Company is generally issuing its new and renewal limited benefit health policies under a fixed indemnity benefit structure that is exempt from certain of the requirements of the legislation that became effective in September 2010. However, it is uncertain whether this product can be effectively marketed once the minimum medical coverage requirements of the legislation become effective in 2014, since this product’s coverage will not satisfy these requirements. In underwriting its group employee

-4-

benefit products, the Company attempts to avoid concentrations of business in any particular industry segment or geographic area; however, no assurance can be given that such efforts will be successful.

The Company’s group employee benefit products are primarily sold to employers and groups through independent brokers and agents. The Company’s products are marketed to brokers and agents by 146 sales representatives and managers. RSLIC had 119 group sales representatives and managers located in 32 sales offices nationwide at December 31, 2011. In addition, RSLIC had 10 sales representatives and managers devoted to its limited benefit health insurance product at December 31, 2011. At December 31, 2011, SNCC had 16 sales representatives and managers. The Company’s seven administrative offices and 32 sales offices also service existing business.

The following table sets forth for the periods indicated selected financial data concerning the Company’s group employee benefit products:


	Year Ended December 31,
	2011				2010				2009
					(dollars in thousands)
Insurance Premiums:
Core Products:
Disability	$	577,585	38.8	%	$	542,386	39.9	%	$	560,361	41.6	%
Life		417,867	28.1			388,247	28.6			393,173	29.2
Excess workers’ compensation		330,620	22.2			289,548	21.3			277,485	20.7
Workers’ compensation and casualty treaty reinsurance ⁽¹⁾		72,163	4.8			51,538	3.8			34,168	2.5
Limited benefit health insurance		42,510	2.8			40,772	3.0			31,987	2.4
Accident and dental		48,955	3.3			46,307	3.4			49,029	3.6

		1,489,700	100.0	%		1,358,798	100.0	%		1,346,203	100.0	%

Non Core Products		17,726				9,709				8,464

Total insurance premiums	$	1,507,426			$	1,368,507			$	1,354,667


Sales (new annualized gross premiums):
Core Products:
Disability	$	117,606	35.1	%	$	108,302	36.0	%	$	109,409	37.4	%
Life		78,457	23.4			90,626	30.1			70,526	24.1
Excess workers’ compensation		71,681	21.4			47,434	15.8			45,251	15.4
Workers’ compensation and casualty treaty reinsurance ⁽¹⁾		18,811	5.6			14,606	4.9			17,226	5.9
Limited benefit health insurance		17,811	5.3			13,324	4.4			20,141	6.9
Accident and dental		30,267	9.2			26,611	8.8			30,282	10.3

.		334,633	100.0	%		300,903	100.0	%		292,835	100.0	%

Non Core Products		14,198				8,055				6,468

Total sales	$	348,831			$	308,958			$	299,303

(1)	Previously referred to as “Assumed workers’ compensation and casualty reinsurance.”

The profitability of group employee benefit products is affected by, among other things, differences between actual and projected claims experience, the retention of existing customers, product mix and the Company’s ability to attract new customers, change premium rates and contract terms for existing customers and control administrative expenses. The Company transfers its exposure to a portion of its group employee benefit risks through reinsurance ceded arrangements with other insurance and reinsurance companies. Under these arrangements, another insurer indemnifies the Company for a specified portion of the Company’s losses and loss adjustment expenses in exchange for a specified portion of policy premiums. All insurance related revenue is reported by the Company net of the reinsurance premiums paid by the Company under these arrangements. The profitability of group employee benefit products is affected by the amount, cost and terms of reinsurance obtained by the Company. See “Reinsurance”. The profitability of those group employee benefit products for which reserves are discounted, in particular, the Company’s disability and excess workers’ compensation products, is also significantly affected by the difference between the yield achieved on invested assets and the discount rate used to calculate the related reserves.

-5-

The table below shows, for the periods indicated, the loss and expense ratios as a percent of premium income for the Company’s group employee benefit products and the operating income for these products.


	Year Ended December 31,
	2011			2010			2009
Loss ratio		70.2	%		68.7	%		68.5	%
Expense ratio		25.1			26.6			25.7

Combined ratio		95.3	%		95.3	%		94.2	%

Operating income (dollars in thousands) ⁽¹⁾	$	286,586		$	281,249		$	267,652

(1)	See Note P to the Consolidated Financial Statements included in this Form 10-K for information regarding the computation of operating income for this segment.

The loss and expense ratios are affected by, among other things, claims development related to insurance policies written in prior years, changes in the Company’s mix of products and the results with respect to the Company’s non-core group employee benefit products.

Group disability insurance products offered by the Company, principally long-term disability insurance, generally provide a specified level of periodic benefits during the period that a member of the insured group who, because of a medical condition or injury, is unable to work. Typically, long-term disability benefits are paid monthly and are limited for any one insured to two-thirds of the insured’s pre-disability earned income up to a specified maximum benefit. Long-term disability benefits are generally offset by income the claimant is entitled to receive from other sources, primarily Social Security disability benefits. The Company actively manages its disability claims, working with claimants in an effort to assist them in returning to work as quickly as possible. When claimants’ disabilities prevent them from returning to their original occupations, the Company, in appropriate cases, may provide assistance in developing new productive skills for an alternative career. Following the initial premium rate guarantee period for a new policy, typically two years in length, premium rates are generally re-determined annually for a group disability insurance policy and are based upon expected morbidity and mortality and the insured group’s emerging experience, as well as assumptions regarding operating expenses and future interest rates. The Company’s group long-term disability coverages are spread across many industries. In 2006, RSLIC purchased substantially all of the assets of a third-party administrator which had previously been administering business for RSLIC and contributed them to a newly established division of RSLIC, Custom Disability Solutions (“CDS”). In addition, RSLIC hired approximately 100 former employees of the third-party administrator in connection with the asset acquisition. CDS, whose operations are based in South Portland, Maine, is focused on expanding the Company’s presence in the turnkey group disability reinsurance market, while also continuing to service existing clients from an indemnity reinsurance arrangement. Turnkey group disability reinsurance is typically provided to other insurance companies to enable them to provide their clients a group disability insurance product to complement their other product offerings. Under these reinsurance arrangements, RSLIC typically assumes through reinsurance, on a quota share basis, a substantial majority in proportionate amount of the risk associated with the group disability insurance policies issued by such other insurers. CDS provides pricing, underwriting and claims management services to these insurers for such policies, utilizing the same policies and procedures as are applied with respect to RSLIC’s directly written group disability insurance policies. The Company cedes through indemnity reinsurance risks in excess of $7,500 in long-term disability benefits per individual per month. Effective October 1, 2011, the retention increased to a maximum of $8,000. See “Reinsurance” and “Liquidity and Capital Resources – Reinsurance” in Part II, Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The Company’s group life insurance products provide for the payment of a stated amount upon the death of a member of the insured group. Following the initial premium rate guarantee period for a new policy, typically two years in length, premium rates are generally re-determined annually for a group life insurance policy and are based upon expected mortality and morbidity and the insured group’s emerging experience, as well as assumptions regarding operating expenses and future interest rates. Accidental death and dismemberment insurance provides for the payment of a stated amount upon the accidental death or dismemberment of a member of the insured group. This coverage is frequently sold in conjunction with group life insurance policies and is included in premiums charged for group life insurance. The Company cedes through indemnity reinsurance risks in excess of $100,000 per individual for voluntary group term life insurance policies. The Company cedes through indemnity reinsurance risks in excess of $300,000 per individual and type of coverage for employer-paid group life insurance policies. See “Reinsurance”.

Excess workers’ compensation insurance products provide coverage against workers’ compensation risks to employers and groups who self-insure such risks. The coverage applies to losses in excess of the applicable self-insured retentions (“SIRs” or deductibles) of employers and groups, whose workers’ compensation claims are generally handled by third-party administrators (“TPAs”). These products are principally targeted to mid-sized employers, particularly small municipalities, hospitals and schools. These employers are believed to be less prone to catastrophic workers’

-6-

compensation exposures and less price sensitive than larger account business. Since claim payments under the Company’s excess workers’ compensation products do not begin until the self-insured’s total loss payments exceed the SIR, these payments are frequently made over long periods of time, although catastrophic claims can entail payments by the Company in shorter time frames. On average, over half of the Company’s total payments with respect to claims under these products are made during the period beginning with the seventeenth year following the incurrence of the claim. During this period, the payments are primarily for wage replacement, similar to the benefit provided under long-term disability coverage, and any medical payments tend to be relatively more stable and predictable in nature than at the inception of the workers’ compensation claim. This family of products also includes large deductible workers’ compensation insurance, which provides coverage similar to excess workers’ compensation insurance, and complementary products, including workers’ compensation self-insurance bonds.

In recent years the Company has benefited from the stable market conditions which have prevailed for its excess workers’ compensation products as to pricing and other contract terms. However, because pricing in the primary workers’ compensation market has been competitive, the demand for excess workers’ compensation products has not significantly increased. In addition, the downward pressure on employment and wage levels exerted by the recent recession has negatively affected premium levels for insurance products which are based upon employers’ payrolls, such as the Company’s excess workers’ compensation products. This effect has been ameliorated by the Company’s emphasis on municipalities, hospitals and schools, sectors whose payroll levels generally have been less adversely impacted by the recent recession. The Company has enhanced its focus on its sales and marketing function for these products and achieved significantly improved levels of new business production for these products in 2010 and 2011. For 2011, 2010 and 2009, new business production for excess workers’ compensation products was $71.7 million, $47.4 million and $45.3 million, respectively, and the retention of existing customers was strong.

The Company assumes certain workers’ compensation and casualty risks from other insurers through reinsurance treaties. In these arrangements, the Company provides coverage on an indemnity basis for losses in excess of specified amounts, subject to specified maximums. Coverage for losses as a result of nuclear, biological, chemical and radiological terrorism is excluded from these reinsurance treaties. The loss amounts at which the Company’s payment obligations attach under these arrangements range from $250,000 to $0.3 billion, with an average attachment point on a premium-weighted basis of $7.3 million and a median attachment point of $5.0 million. Aggregate exposures assumed by the Company under individual workers’ compensation and casualty reinsurance treaties generally range from $30,000 to $10 million, and the Company’s average per-treaty net exposure on a premium-weighted basis is equal to $4.4 million. The Company underwrites workers’ compensation and casualty treaty reinsurance using procedures similar to those it applies in connection with its directly written excess workers’ compensation products.

The Company from time to time replaces or modifies its existing reinsurance ceded arrangements for its excess workers’ compensation insurance products based on changing reinsurance market conditions. The Company presently cedes through indemnity reinsurance 100% of its excess workers’ compensation risks between $20.0 million and $150.0 million per occurrence, and 15% of its excess workers’ compensation risks between $200.0 million and $250.0 million, per occurrence. Effective July 1, 2011, the Company entered into a reinsurance agreement under which it cedes 50% (compared to 100% previously) of its excess workers’ compensation risks between $10.0 million and $20.0 million per occurrence and 100% (compared to 65% previously) of its excess workers’ compensation risks between $150.0 million and $200.0 million per occurrence. The Company cedes through indemnity reinsurance up to $20.0 million of coverage with respect to workers’ compensation and certain other losses resulting from certain naturally occurring catastrophic events. See “Reinsurance” and “Liquidity and Capital Resources – Reinsurance” in Part II, Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations.

A number of the Company’s reinsurance ceded arrangements exclude coverage for losses resulting from terrorism. However, the Terrorism Risk Insurance Act of 2002 (the “Terrorism Act”) applies to certain of the lines of property and casualty insurance directly written by SNCC (as opposed to business assumed by SNCC through reinsurance), including excess workers’ compensation. The Terrorism Act is presently scheduled to remain in effect through December 31, 2014. SNCC’s surety and commercial auto lines of business are not covered under the Terrorism Act. Under the Terrorism Act, the federal government would pay 85% of each loss from a covered act of terrorism and the insurer would pay the remaining 15%. Each insurer has a separate deductible before federal assistance becomes available for a covered act of terrorism. The deductible is 20% of the insurer’s direct earned premiums from the previous calendar year. The maximum after-tax loss to the Company for 2012 within the Terrorism Act deductible from property and casualty products is equal to approximately 2.6% of the Company’s shareholders’ equity as of December 31, 2011. Any payments made by the federal government under the Terrorism Act would be subject to recoupment via surcharges to policyholders when future premiums are billed. The Terrorism Act does not apply to the lines of insurance written by RSLIC, FRSLIC or RSLIC-Texas.

-7-

Business travel accident and voluntary accidental death and dismemberment group insurance policies pay a stated amount based on a predetermined schedule in the event of the accidental death or dismemberment of a member of the insured group. The Company cedes through indemnity reinsurance risks in excess of $150,000 per individual and type of coverage. Group dental insurance provides coverage for preventive, restorative and specialized dentistry up to a stated maximum benefit per individual per year. Under an indemnity reinsurance arrangement, the Company cedes risks under its group dental insurance policies in proportions which range from 50% to 100%. See “Reinsurance”.

The Company’s suite of voluntary disability, group life, accidental death and dismemberment, and limited benefit health insurance products are offered to employees on an elective basis at the worksite. Trends in the U.S. employment market, particularly the increasing cost of employer-provided medical benefits, are leading an increasing number of employers to offer new or additional benefits on a voluntary basis. The Company’s suite of voluntary products allows the employees of the Company’s clients to choose, within specified parameters, the type and amount of insurance coverage, the premiums for which are collected through payroll deductions. The Company’s group limited benefit health insurance product provides employee-paid coverage for hourly, part-time or other employees with seasonal or other irregular work schedules who would generally not be eligible for other employer-provided health insurance plans. In response to the federal health care reform legislation, the Company is generally issuing its new and renewal limited benefit health policies under a fixed indemnity benefit structure that is exempt from certain of the requirements of the legislation that became effective in September 2010. However, it is uncertain whether this product can be effectively marketed once the minimum medical coverage requirements of the legislation become effective in 2014, since this product’s coverage will not satisfy these requirements. Because the Company’s voluntary products are convenient to purchase and maintain, the Company believes that they are appealing to employees who might have little opportunity or inclination to purchase similar coverage on an individual basis. The Company believes that these products complement the Company’s core group employee benefit products and represent a significant growth opportunity.

Non-core group employee benefit products include certain products that have been discontinued, such as reinsurance facilities and excess casualty insurance, newer products which have not demonstrated their financial potential, products which are not expected to comprise a significant percentage of earned premiums and products for which sales are episodic in nature, such as loss portfolio transfers (“LPTs”). Pursuant to an LPT, the Company, in exchange for a specified one-time payment to the Company, assumes responsibility for making ongoing payments with respect to an existing block of disability or self-insured workers’ compensation claims that are in the course of being paid over time. These products are typically marketed to the same types of clients who have historically purchased the Company’s disability and excess workers’ compensation products. Non-core group employee benefit products also include primary workers’ compensation insurance products, which is generally written as a complement to the excess workers’ compensation products. Excess casualty insurance consists of a discontinued excess umbrella liability program. This program entails exposure to excess of loss liability claims from past years, including environmental and asbestos-related claims. Net incurred losses and loss adjustment expenses relating to this program totaled $6.0 million, $4.0 million and $1.0 million in 2011, 2010 and 2009, respectively. In addition, non-core group employee benefit products include commercial auto and general liability insurance, which is generally written as a complement to the excess workers’ compensation products, and bail bond insurance. Bail bond insurance is written through contracts with general agents who engage retail agents to write the bonds. If the defendant as to whom the bail bond is written does not appear in court, the Company is required to pay the bond amount. The general agent is obligated to indemnify the Company for any such payment; however, the Company remains responsible on the bail bond regardless of whether it is so indemnified.

Asset Accumulation Products

The Company’s asset accumulation products consist mainly of fixed annuities, primarily single premium deferred annuities (“SPDAs”) and flexible premium annuities (“FPAs”). An SPDA provides for a single payment by an annuity holder to the Company and the crediting of interest by the Company on the annuity contract at the applicable crediting rate. An FPA provides for periodic payments by an annuity holder to the Company, the timing and amount of which are at the discretion of the annuity holder, and the crediting of interest by the Company on the annuity contract at the applicable crediting rate. Interest credited on SPDAs and FPAs is not paid currently to the annuity holder but instead is added to the annuity contract’s value and accumulates. This accumulation is tax deferred. The crediting rate may be increased or decreased by the Company subject to specified guaranteed minimum crediting rates, which currently range from 1.0% to 5.5% per annum. For most of the Company’s fixed annuity products, the crediting rate may be reset by the Company annually, typically on the policy anniversary date. The Company’s fixed annuity products also include multi-year interest guarantee products, in which the crediting rate is fixed at a stated rate for a specified period of years. Such periods range from three to seven years. At December 31, 2011, the weighted average crediting rate on the Company’s fixed annuity products was 3.7%, which includes the effects of the first year crediting rate bonus on certain newly issued

-8-

products. Withdrawals may be made by the annuity holder at any time, but withdrawals during the applicable surrender charge period in a single year that exceed 10% of the annuity value will result in the assessment of surrender charges, and withdrawals may also result in taxes and/or tax penalties to the holder on the withdrawn amount. In addition, for annuity products containing a market value adjustment (“MVA”) provision, which comprised approximately 64.4% of the Company’s policyholder account balances at December 31, 2011, the accumulated value of the annuity may be increased or decreased under such provision as a function of decreases or increases, respectively, in crediting rates for the Company’s newly issued annuities if it is surrendered during the surrender charge period. Under this MVA provision, the accumulated value is guaranteed to be at least equal to the annuity premium paid, plus credited interest at the specified minimum guaranteed crediting rate.

During the fourth quarter of 2007, the Company introduced an indexed SPDA that permits the annuity holder to elect that interest be credited to the contract in a manner that is either linked to any positive performance of the Standard & Poor’s 500 Index, excluding dividends (the “S&P 500 Index”), credited on a fixed interest rate basis, or a mix of both. For the interest component that is linked to the S&P 500 Index, credited interest is based, at the annuity holder’s election, either on a percentage, referred to as the participation rate, of the annual index return or on the amount of such return up to a specified maximum rate, referred to as the cap. The annual index return is based, also at the annuity holder’s election, either on the average monthly return for the year or on an annual point-to-point calculation. The annuity holder may change the elections as between the participation rate and capped interest crediting methods, and as between the average monthly return and annual point-to-point calculation methods, on an annual basis. The Company may change the levels of the participation rate and the cap on an annual basis, subject to contractually specified minimums. In the case of interest credited on a fixed rate basis, the crediting rate may be reset by the Company annually. A minimum guaranteed accumulation is also provided which applies at maturity or earlier termination of the annuity contract. The guaranteed accumulation amount presently ranges from 1.0% to 2.0% per annum. The Company purchases S&P 500 Index call options and other similar derivative instruments that are believed to be correlated to the annuity holders’ interest crediting elections in order to fund its obligations based on such elections.

These fixed annuity products are sold primarily to individuals through networks of independent insurance agents. In 2011, the Company’s SPDA products accounted for $495.7 million of asset accumulation product deposits, of which $346.7 million was attributable to the MVA annuity and $104.1 million was attributable to the indexed annuity. The Company’s FPA products accounted for $1.7 million of asset accumulation product deposits in 2011, substantially all of which had an MVA feature. Three networks of independent agents each accounted for over 10% of the deposits from these SPDA and FPA products during 2011. The Company believes that it has a good relationship with these agent networks.

During the first quarter of 2006, the Company issued $100.0 million in aggregate principal amount of fixed and floating rate funding agreements with maturities of three to five years in connection with the issuance by an unconsolidated special purpose vehicle of funding agreement-backed notes in a corresponding principal amount. In March 2009, the Company repaid $35.0 million in aggregate principal amount of the floating rate funding agreements at their maturity, resulting in a corresponding repayment of the funding agreement-backed notes. In March 2011, the Company repaid the remaining $65.0 million in aggregate principal amount of the floating rate funding agreements at their maturity. During the third quarter of 2008, the Company acquired a block of existing SPDA and FPA policies from another insurer through an indemnity assumed reinsurance transaction that resulted in the assumption by the Company of policyholder account balances in the amount of $135.0 million. The Company believes that its funding agreements and annuity reinsurance arrangements enhance the Company’s asset accumulation business by providing alternative sources of funds for this business. Deposits from the Company’s asset accumulation business are recorded as liabilities rather than as premiums. The Company’s liabilities for its funding agreements and annuity reinsurance arrangements are recorded in policyholder account balances.

The following table sets forth for the periods indicated selected financial data concerning the Company’s asset accumulation products:


	Year Ended December 31,
	2011		2010		2009
	(dollars in thousands)
Asset accumulation product deposits (sales)	$	507,656	$	377,358	$	248,595
Funds under management (at period end)	$	2,073,154	$	1,725,785	$	1,425,442
Operating income ⁽¹⁾	$	39,747	$	47,417	$	42,262

(1)	See Note P to the Consolidated Financial Statements included in this Form 10-K for information regarding the computation of operating income for this segment.

-9-

At December 31, 2011, funds under management consisted of $1,833.0 million of SPDA liabilities and $240.1 million of FPA liabilities. Of the SPDA and FPA liabilities, $1,552.9 million were subject to surrender charges averaging 6.9% at December 31, 2011, with the balance of these liabilities not subject to surrender charges having been in force, on average, for 18 years. $173.2 million of the SPDA and FPA liabilities have been assumed by the Company under various indemnity reinsurance transactions, including the 2008 transaction discussed above.

The Company prices its fixed annuity products based on assumptions concerning prevailing and expected interest rates and other factors that it believes will permit it to achieve a positive spread between its expected return on investments and the crediting rate. The Company attempts to achieve this spread by active portfolio management focusing on matching invested assets and related liabilities to minimize the exposure to fluctuations in market interest rates and by the periodic adjustment of the crediting rate on its fixed annuity products. In response to changes in interest rates, the Company increases or decreases the crediting rates on its fixed annuity products, subject to the terms of the policies. See “Asset/Liability Management and Market Risk” in Part II, Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations.

In light of the annuity holder’s ability to withdraw funds and the volatility of market interest rates, it is difficult to predict the timing of the Company’s payment obligations under its SPDAs and FPAs. Consequently, the Company maintains a portfolio of investments which are readily marketable and expected to be sufficient to satisfy liquidity requirements. See “Investments”.

Other Products and Services

The Company provides integrated disability and absence management services on a nationwide basis through Matrix, which was acquired in 1998. The Company’s comprehensive disability and absence management services are designed to assist clients in identifying and minimizing lost productivity and benefit payment costs resulting from employee absence due to illness, injury or personal leave. The Company offers services including event reporting, leave of absence management, claims and case management and return to work management. These services’ goal is to enhance employee productivity and provide more efficient benefit delivery and enhanced cost containment. The Company provides these services on an unbundled basis or in a unique Integrated Employee Benefit program that combines these services with various group employee benefit insurance coverages. The Company believes that these integrated disability and absence management services complement the Company’s core group employee benefit products, enhancing the Company’s ability to market these core products and providing the Company with a competitive advantage in the market for these products.

In 1991, the Company introduced a variable flexible premium universal life insurance policy under which the related assets are segregated in a separate account not subject to claims of general creditors. Policyholders may elect to deposit amounts in the account from time to time, subject to underwriting limits and a minimum initial deposit of $1.0 million. Both the cash values and death benefits of these policies fluctuate according to the investment experience of the assets in the separate account; accordingly, the investment risk with respect to these assets is borne by the policyholders. The Company earns fee income from the separate account in the form of charges for management and other administrative fees. The Company is not presently actively marketing this product. The Company reinsures risks in excess of $200,000 per individual under indemnity reinsurance arrangements with various reinsurance companies. See “Reinsurance”.

Underwriting Procedures

Premiums charged on insurance products are based in part on assumptions about the incidence, severity and timing of insurance claims. The Company follows detailed underwriting procedures designed to assess and qualify insurance risks before issuing its policies. To implement these procedures, the Company employs a professional underwriting staff.

In underwriting group coverage, the Company focuses on the overall risk characteristics of the group to be insured and the geographic concentration of its new and renewal business. A prospective group client is evaluated with particular attention paid to factors such as the claims experience of the group with prior carriers, if any, the occupations of the insureds, the nature of the business of the client, the current economic outlook of the client in relation to others in its industry and of the industry as a whole, the appropriateness of the benefits or SIR applied for and income from other sources during disability. The Company’s products generally afford it the flexibility, following any initial premium rate guarantee period, to seek on an annual basis to adjust premiums charged to its policyholders in order to reflect emerging mortality or morbidity experience.

-10-

Investments

The Company’s management of its investment portfolio is an important component of its profitability since a substantial portion of its operating income is generated from the difference between the yield achieved on invested assets and, in the case of asset accumulation products, the interest credited on policyholder funds and, in the case of the Company’s other products for which reserves are discounted, the discount rate used to calculate the related reserves. The Company’s overall investment strategy to achieve its objectives of safety and liquidity, while seeking the best available return, focuses on, among other things, matching of the Company’s interest-sensitive assets and liabilities and seeking to minimize the Company’s exposure to fluctuations in interest rates. In recent years, the financial markets have been the subject of extraordinary volatility. See Part I, Item 1A – Risk Factors. At the same time the overall level of risk-free interest rates has declined substantially. These market conditions have resulted in significant volatility in the carrying values of certain portions of the Company’s investment portfolio, including those investments whose changes in value, positive or negative, are included in the Company’s net investment income, such as investment funds organized as limited partnerships and limited liability companies and trading account securities.

In an effort to reduce fluctuations in its net investment income, the Company has repositioned its investment portfolio to reduce its holdings of these types of investments and, in particular, those investments whose performance had demonstrated the highest levels of variability, although the Company continues to maintain a substantial level of investments of these types. The total carrying value of such investments, at December 31, 2011, was $290.9 million. As part of this effort, the Company increased its investments in more traditional sectors of the fixed income market such as mortgage-backed securities and municipal bonds.

The Company has recently been engaged in efforts to deploy a significant portion of its short-term investments, which totaled $277.6 million and $334.2 million at December 31, 2011 and December 31, 2010, respectively, into longer-term fixed maturity securities which offer more attractive yields. However, since the recent market environment, in which low interest rates and tight credit spreads have been prevailing, has made it particularly challenging to make new investments on terms which the Company deems attractive, no assurance can be given as to the timing of the completion of these efforts or their ultimate outcome. The Company achieved significantly improved levels of net investment income in its repositioned investment portfolio in 2011 and 2010. However, market conditions may continue to be volatile and may result in significant fluctuations in net investment income, and as a result, in the Company’s results of operations. Accordingly, there can be no assurance as to the impact of the Company’s investment repositioning on the level or variability of its future net investment income.

In addition, while the levels of the Company’s realized investment losses from declines in market value relative to the amortized cost of various securities that it determined to be other than temporary decreased significantly during 2011 as compared to 2010 and 2009, in light of the continuing effects of the market conditions discussed above, investment losses may recur in the future and it is not possible to predict the timing or magnitude of such losses.

For information regarding the composition and diversification of the Company’s investment portfolio and asset/liability management, see “Liquidity and Capital Resources” in Part II, Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations and Notes A, B and C to the Consolidated Financial Statements.

The following table sets forth for the periods indicated the Company’s pretax investment results:


	Year Ended December 31,
	2011			2010			2009
	(dollars in thousands)
Average invested assets ⁽¹⁾	$	6,834,393		$	5,966,076		$	5,053,304
Net investment income ⁽²⁾		351,080			351,227			318,187
Tax equivalent weighted average annual yield ⁽³⁾		5.6	%		6.3	%		6.7	%

(1)

Average invested assets are computed by dividing the total of invested assets as reported on the balance sheet at the beginning of each year plus the individual quarter-end balances by five and deducting one-half of net investment income, increased, in the case of tax exempt interest income, to reflect the level of the tax benefit associated with such income.

(2)

Consists principally of interest and dividend income less investment expenses, along with the changes in value, positive or negative, of the Company’s investments in investment funds organized as limited partnerships and limited liability companies, trading account securities and hybrid financial instruments.

(3)

The tax equivalent weighted average annual yield on the Company’s investment portfolio for each period is computed by dividing net investment income, increased, in the case of tax exempt interest income, to reflect the level of the tax benefit associated with such income, by average invested assets for the period. See “Results of Operations” in Part II, Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations.

-11-

Reinsurance

The Company participates in various reinsurance arrangements both in ceding insurance risks to third parties and in assuming insurance risks from third parties. Arrangements in which the Company is the ceding insurer afford various levels of protection against loss by assisting the Company in diversifying its risks and by limiting its maximum loss on risks that exceed retention limits. Under indemnity reinsurance transactions in which the Company is the ceding insurer, the Company remains liable for policy claims whether or not the assuming company meets its obligations to the Company. In an effort to manage this risk, the Company monitors the financial position of its reinsurers, including, among other things, the companies’ financial ratings, and in certain cases receives collateral security from the reinsurer. Also, certain of the Company’s reinsurance agreements require the reinsurer to set up security arrangements for the Company’s benefit in the event of certain ratings downgrades. See “Group Employee Benefit Products”.

The Company cedes portions of the risks relating to its group employee benefit and variable life insurance products under indemnity reinsurance agreements with various unaffiliated reinsurers. The terms of these agreements, which management believes are typical for agreements of this type, provide, among other things, for the automatic acceptance by the reinsurer of ceded risks in excess of the Company’s retention limits stated in the agreements. The Company pays reinsurance premiums to these reinsurers which are, in general, based upon percentages of premiums received by the Company on the business reinsured less, in certain cases, ceding commissions and experience refunds paid by the reinsurer to the Company. These agreements are generally terminable as to new risks by either the Company or the reinsurer on appropriate notice; however, termination does not affect risks ceded during the term of the agreement, for which the reinsurer generally remains liable. See “Group Employee Benefit Products” and Note N to the Consolidated Financial Statements. A number of the Company’s reinsurance ceded arrangements exclude coverage for losses resulting from terrorism. See “The Company’s ability to reduce its exposure to risks depends on the availability and cost of reinsurance” in Item 1A - Risk Factors.

In 2004, RSLIC entered into an indemnity reinsurance arrangement under which it assumed risks relating to certain newly issued group disability insurance policies on an ongoing basis. Under this arrangement, RSLIC is responsible to the ceding companies for underwriting and claims management with respect to the reinsured policies and provides coverage primarily on a quota share basis up to a maximum of $7,500 in benefits per individual per month. Effective October 1, 2011, the quota share retention increased to a maximum of $8,000. In 2006, RSLIC purchased substantially all of the assets of the third-party administrator which had been administering this arrangement for RSLIC and contributed them to CDS. In addition, RSLIC hired approximately 100 former employees of the third-party administrator in connection with the asset acquisition. CDS, the operations of which are based in South Portland, Maine, is focused on expanding the Company’s presence in the turnkey group disability reinsurance market while also continuing to service existing clients from the indemnity reinsurance arrangement. Turnkey group disability reinsurance is typically provided to other insurance companies to enable them to provide their clients a group disability insurance product to complement their other product offerings. Under these reinsurance arrangements, RSLIC typically assumes through reinsurance, on a quota share basis, a substantial majority in proportionate amount of the risk associated with the group disability insurance policies issued by such other insurers. CDS provides pricing, underwriting and claims management services relating to such policies, utilizing the same policies and procedures as are applied with respect to RSLIC’s directly written group disability insurance policies. Premium income and fees from the Company’s turnkey disability business were $51.1 million in both 2011 and 2010 and $55.8 million in 2009, and incurred losses were $38.5 million, $37.5 million and $44.2 million in 2011, 2010 and 2009, respectively.

The Company had in the past participated as an assuming insurer in a number of reinsurance facilities. These reinsurance facilities generally are administered by TPAs or managing underwriters who underwrite risks, coordinate premiums charged and process claims. During 1999 and 2000, the Company terminated, on a prospective basis, its participations in all of these reinsurance facilities. However, the terms of such facilities provide for the continued assumption of risks by, and payments of premiums to, facility participants with respect to business written in the periods during which they participated in such facilities. Premiums from these reinsurance facilities were $0, $30,000 and $(1,000) in 2011, 2010 and 2009, respectively, and incurred losses from these facilities were $1.7 million, $2.2 million and $3.7 million in 2011, 2010 and 2009, respectively.

Life, Annuity, Disability and Accident Reserves

The Company carries as liabilities actuarially determined reserves for its life, annuity, disability and accident policy and contract obligations. These reserves, together with premiums to be received on policies in force and interest to be earned thereon at certain assumed rates, are calculated and established at levels believed to be sufficient to satisfy policy and contract obligations. The Company performs periodic studies to compare current experience for mortality, morbidity,

-12-

interest and lapse rates with the anticipated experience reflected in the reserve assumptions to determine future policy benefit reserves for these products. Reserves for future policy benefits and unpaid claims and claim expenses are estimated based on individual loss data, historical loss data and industry averages and indices and include amounts determined on the basis of individual and actuarially determined estimates of future losses. Therefore, the Company’s ultimate liability for future policy benefits and unpaid claims and claim expenses could deviate significantly from the amounts of the reserves currently reflected in the Consolidated Financial Statements. Under United States generally accepted accounting principles (“GAAP”), the Company’s policy and claim reserves are permitted to be discounted to reflect the time value of money, since the payments to which such reserves relate will be made in future periods. Such reserve discounting, which is common industry practice, is based on interest rate assumptions reflecting projected portfolio yield rates for the assets supporting the liabilities. See “Critical Accounting Policies and Estimates - Future Policy Benefits and Unpaid Claims and Claim Expenses” in Part II, Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations and Note A to the Consolidated Financial Statements for certain additional information regarding assumptions made by the Company in connection with the establishment of its insurance reserves. The assets selected to support the Company’s insurance liabilities produce cash flows that are intended to match the timing and amount of anticipated claim and claim expense payments. Differences between actual and expected claims experience are reflected currently in earnings for each period.

The life, annuity, disability and accident reserves carried in the Consolidated Financial Statements are calculated based on GAAP and differ from those reported by the Company for statutory financial statement purposes. These differences arise primarily from the use of different mortality and morbidity tables and interest assumptions.

Property and Casualty Insurance Reserves

The Company carries as liabilities actuarially determined reserves for anticipated claims and claim expenses for its excess workers’ compensation insurance and other property and casualty insurance products. Reserves for claim expenses represent the estimated costs of investigating those claims and, when necessary, defending lawsuits in connection with those claims. Reserves for claims and claim expenses are estimated based on individual loss data in the case of reported claims, historical loss data and industry averages and indices and include amounts determined on the basis of individual and actuarially determined estimates of future losses. Therefore, the Company’s ultimate liability for claims and claim expenses could deviate from the amounts of the reserves reflected in the Consolidated Financial Statements included in this Form 10-K, and such deviation could be significant.

Reserving practices under GAAP allow discounting of claim reserves related to excess workers’ compensation losses to reflect the time value of money. Reserve discounting for these types of claims is common industry practice, and the discount factors used are less than the annual tax-equivalent investment yield earned by the Company on its invested assets. The discount factors utilized by the Company are based on the expected duration and payment pattern of the claims at the time the claims are settled and the risk free rate of return for U.S. government securities with a comparable duration. The Company does not discount its reserves for claim expenses.

-13-

The following table provides a reconciliation of beginning and ending unpaid claims and claim expenses for the periods indicated:


	Year Ended December 31,
	2011			2010		2009
	(dollars in thousands)

Unpaid claims and claim expenses, net of reinsurance, beginning of period	$	1,191,499		$	1,078,578	$	951,342

Add provision for claims and claim expenses incurred, net of reinsurance, occurring during:
Current year		187,734			146,023		163,642
Prior years		81,716			49,923		21,556

		269,450			195,946		185,198

Add provision for assumed retroactive reinsurance claims and claim expenses incurred, net of reinsurance, occurring during the
Current year		46,436			14,220		38,346
Prior years		(4,200	)		1,824		—

		42,236			16,044		38,346
Incurred claims and claim expenses, net of reinsurance, during the current year		311,686			211,990		223,544

Deduct claims and claim expense payments, net of reinsurance, occurring during:
Current year		10,135			1,739		2,432
Prior years		108,864			93,237		90,047

		118,999			94,976		92,479

Deduct assumed retroactive reinsurance claims and claim expenses paid, occurring during the:
Current year		5,100			1,218		3,829
Prior years		5,084			2,875		—

		10,184			4,093		3,829

Total paid		129,183			99,069		96,308

Unpaid claims and claim expenses, net of reinsurance, end of period		1,374,002			1,191,499		1,078,578
Reinsurance receivables, end of period		132,127			123,411		109,236

Unpaid claims and claim expenses, gross of reinsurance, end of period	$	1,506,129		$	1,314,910	$	1,187,814

Provisions for claims and claim expenses incurred in prior years, as reflected in the above table, reflect the periodic accretion of the discount amounts previously established with respect to the claims reserves relating to the Company’s excess workers’ compensation line of business. During 2011, 2010 and 2009, $52.6 million, $48.4 million and $44.1 million, respectively, of such discount was accreted. Accordingly, of the Company’s provisions for prior years’ claims and claim expenses incurred, net of reinsurance, in 2011, 2010 and 2009, $24.9 million, $3.3 million and $(22.7) million, respectively, of such provisions were made based on new loss experience data that emerged during the respective years. The addition to such provisions resulted primarily from adverse loss experience in the Company’s excess workers’ compensation line, principally due to moderately increased claim frequency, relative to prior periods, for policies written in the 2002 through 2006 years, in the case of 2011, and 2001 through 2003 years, in the case of 2010, offset in both years by the accrual of additional discount with respect to prior years’ excess workers’ compensation claims reserves and favorable loss experience in the Company’s workers’ compensation and casualty treaty reinsurance line. The reduction to the Company’s provisions for prior years’ claims and claim expenses in 2009 arose primarily from additional discount with respect to prior years’ excess workers’ compensation claims reserves. In 2008, such accrual was based on a change to its assumptions regarding the payment pattern for such claims to reflect lengthening in the time periods over which such claims are paid. In 2009, 2010 and 2011, such accruals reflect a lengthening in time periods over which such claims are paid. In each of the three years, the changes were made in light of emerging claim payment experience, and the Company believes that such experience is due in part to the increases in the average SIR having occurred in recent years. In 2009, the additional provisions for prior years’ claims and claim expenses arose primarily from adverse loss experience in the Company’s excess workers’ compensation line, principally due to moderately increased claim frequency, relative to prior periods, for policies written during the 2000 to 2002 years. The additional provisions did not result from specific

-14-

changes in the Company’s key assumptions used to estimate the reserves since the preceding period end. Rather, they resulted from the Company’s application of the same estimating processes it has historically utilized to emerging experience data, including premium, loss and expense information, and the impact of these factors on inception-to-date experience. In each period, the Company makes its best estimate of reserves based on all of the information available to it at that time, which necessarily takes into account new experience emerging during the period. See “Critical Accounting Policies and Estimates - Future Policy Benefits and Unpaid Claims and Claim Expenses” in Part II, Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The effects of the accretion and accrual, as applicable, of discount to reflect the time value of money have been removed from the amounts set forth in the loss development table which follows in order to present the gross loss development, net of reinsurance. During 2011, 2010 and 2009, $55.7 million, $50.8 million and $46.6 million, respectively, of discount was accreted, and $162.2 million, $150.6 million and $142.0 million, respectively, of discount was accrued. The effects of accretions and accruals of discount are not reflected for these or any of the other years shown in the following table.

The loss development table below illustrates the development of reserves and is net of reinsurance


	December 31,
	2001		2002		2003		2004		2005		2006		2007		2008		2009		2010		2011
	(dollars in thousands)
Reserve for unpaid claims and claim expenses, net of reinsurance	$	638,189	$	680,835	$	744,760	$	853,515	$	1,011,699	$	1,175,979	$	1,341,764	$	1,544,282	$	1,766,862	$	1,979,566	$	2,268,642

Cumulative amount of liability paid:
One year later		61,954		57,235		64,170		81,847		92,760		90,963		77,170		90,055		96,110		113,948
Two years later		112,639		118,685		134,981		149,983		175,852		163,149		164,107		179,561		205,277
Three years later		169,890		187,303		198,133		222,440		241,235		246,895		249,607		278,728
Four years later		231,870		247,487		266,834		283,820		319,465		327,551		343,071
Five years later		283,783		311,350		323,461		357,611		394,654		415,970
Six years later		341,035		361,095		391,116		425,824		473,573
Seven years later		382,757		423,250		453,986		496,908
Eight years later.		435,326		478,798		516,364
Nine years later		480,753		533,310
Ten years later		526,094

Liability reestimated as of:
One year later		636,123		678,535		766,886		908,162		1,072,990		1,198,719		1,366,919		1,561,749		1,825,009		2,048,960
Two years later		634,576		714,303		838,458		1,007,198		1,122,567		1,264,493		1,445,876		1,686,692		1,942,750
Three years later		678,009		790,941		939,254		1,057,913		1,192,300		1,361,739		1,596,214		1,806,272
Four years later		754,717		881,073		991,103		1,120,868		1,299,511		1,513,109		1,707,504
Five years later		832,968		933,259		1,036,718		1,226,238		1,447,255		1,620,975
Six years later		878,948		975,524		1,137,342		1,358,141		1,541,779
Seven years later		914,362		1,064,638		1,254,354		1,444,158
Eight years later		977,152		1,166,709		1,326,841
Nine years later		1,062,279		1,231,385
Ten years later		1,095,515
Cumulative deficiency	$	(457,326)	$	(550,550)	$	(582,081)	$	(590,643)	$	(530,080)	$	(444,996)	$	(365,740)	$	(261,990)	$	(175,888)	$	(69,394)

The “Reserve for unpaid claims and claim expenses, net of reinsurance” line in the table above shows the estimated reserve for unpaid claims and claim expenses recorded at the end of each of the periods indicated. These net liabilities represent the estimated amount of losses and expenses for claims arising in the current year and all prior years that are unpaid at the end of each period. The “Cumulative amount of liability paid” lines of the table represent the cumulative amounts paid with respect to the liability previously recorded as of the end of each succeeding period. The “Liability reestimated” lines of the table show the reestimated amount relating to the previously recorded liability and is based upon experience as of the end of each succeeding period. This estimate may be either increased or decreased as additional information about the frequency and severity of claims for each succeeding period becomes available and is reviewed. The Company periodically reviews the estimated reserves for claims and claim expenses and any changes are reflected currently in earnings for each period. See “Critical Accounting Policies and Estimates – Future Policy Benefits and Unpaid Claims and Claim Expenses” in Part II, Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations. The “Cumulative deficiency” line in the table represents the aggregate change in the net estimated claim reserve liabilities from the dates indicated through December 31, 2011.

-15-

The table below is gross of reinsurance and illustrates the effects of the accretion and accrual of discount, as applicable, to reflect the time value of money that was removed from the amounts set forth in the loss development table above.


	December 31,
	2001			2002			2003			2004			2005			2006			2007			2008			2009			2010			2011
	(dollars in thousands)
Reserve for unpaid claims and claim expenses before discount:
Net of reinsurance	$	638,189		$	680,835		$	744,760		$	853,515		$	1,011,699		$	1,175,979		$	1,341,764		$	1,544,282		$	1,766,862		$	1,979,566		$	2,268,642
Add reinsurance receivable		92,828			95,709			93,030			104,266			103,014			105,287			113,018			109,704			109,236			123,411			132,127
Deduct discount for time value of money		224,241			241,688			265,100			311,833			368,234			423,604			490,808			592,940			688,284			788,067			894,640

Unpaid claims and claim expenses as reported on balance sheets		506,776			534,856			572,690			645,948			746,479			857,662			963,974			1,061,046			1,187,814			1,314,910			1,506,129

Reestimated unpaid claims and claim expenses, gross of reinsurance, net of discount, as of December 31, 2011		1,090,044			1,166,693			1,190,576			1,235,109			1,264,767			1,276,967			1,287,664			1,303,763			1,368,270			1,402,666

Discounted cumulative deficiency, gross of reinsurance		(583,268	)		(631,837	)		(617,886	)		(589,161	)		(518,288	)		(419,305	)		(323,690	)		(242,717	)		(180,456	)		(87,756	)
Add accretion of discount and change in reinsurance receivable		125,942			81,287			35,805			(1,482	)		(11,792	)		(25,691	)		(42,050	)		(19,273	)		4,568			18,362

Cumulative deficiency, before discount, net of reinsurance	$	(457,326	)	$	(550,550	)	$	(582,081	)	$	(590,643	)	$	(530,080	)	$	(444,996	)	$	(365,740	)	$	(261,990	)	$	(175,888	)	$	(69,394	)

The excess workers’ compensation insurance reserves carried in the Consolidated Financial Statements are calculated in accordance with GAAP and, net of reinsurance, are approximately $397.0 million less than those reported by the Company for statutory financial statement purposes at December 31, 2011. This difference is primarily due to the use of different discount factors between GAAP and statutory accounting principles and differences in the bases against which such discount factors are applied. See “Critical Accounting Policies and Estimates - Future Policy Benefits and Unpaid Claims and Claim Expenses” in Part II, Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations and Note A to the Consolidated Financial Statements for certain additional information regarding reserve assumptions under GAAP.

Competition

The financial services industry is highly competitive. The Company competes with numerous other insurance and financial services companies both in connection with sales of insurance and asset accumulation products and integrated disability and absence management services and in acquiring blocks of business and companies. Many of these organizations have substantially greater asset bases, higher ratings from ratings agencies, larger and more diversified portfolios of insurance products and larger sales operations. Competition in asset accumulation product markets is also encountered from banks, securities brokerage firms and other financial intermediaries marketing various savings products, such as mutual funds, traditional bank investments such as certificates of deposit and retirement funding alternatives.

The Company believes that its reputation in the marketplace, quality of service and unique programs which integrate employee benefit products and absence management services have enabled it to compete effectively for new business in its targeted markets. The Company reacts to changes in the marketplace generally by focusing on products believed to provide adequate margins and attempting to avoid those with low margins. The Company believes that its smaller size, relative to some of its competitors, enables it to more easily tailor its products to the demands of customers.

Regulation

The Company’s insurance subsidiaries are regulated by state insurance authorities in the states in which they are domiciled and the states in which they conduct business. These regulations, among other things, limit the amount of dividends and other payments that can be made by the Company’s insurance subsidiaries without prior regulatory approval and impose restrictions on the amount and type of investments these subsidiaries may have. These regulations also affect many other aspects of the Company’s insurance subsidiaries’ business, including, for example, risk-based capital (“RBC”) requirements, various reserve requirements, the terms, conditions and manner of sale and marketing of

-16-

insurance products, claims-handling practices and the form and content of required financial statements. These regulations are intended to protect policyholders rather than investors. The Company’s insurance subsidiaries are required under these regulations to file detailed annual financial reports with the supervisory agencies in the various states in which they do business, and their business and accounts are subject to examination at any time by these agencies. To date, no examinations have produced any significant adverse findings or adjustments. The ability of the Company’s insurance subsidiaries to continue to conduct their businesses is dependent upon the maintenance of their licenses in these various states.

From time to time, increased scrutiny has been placed upon the insurance regulatory framework, and a number of state legislatures have considered or enacted legislative measures that alter, and in many cases increase, state authority to regulate insurance companies and, more recently, their non-insurance affiliates. In addition to legislative initiatives of this type, the National Association of Insurance Commissioners (the “NAIC”) and insurance regulators are continuously involved in a process of reexamining existing laws and regulations and their application to insurance companies and their affiliates. Furthermore, federal legislation and administrative policies in a number of areas, such as employee benefits and health care regulation, age, sex and disability-based discrimination, securities and financial services regulation and federal taxation, can significantly affect the insurance business. The Company’s group limited benefit health insurance product has been, and will likely in the future be, affected by the federal health care reform legislation adopted in 2010. See “Group Employee Benefit Products”. It is not possible to predict the future impact of changing regulation on the operations of the Company and its insurance subsidiaries.

The NAIC’s RBC requirements for insurance companies take into account asset risks, insurance risks, interest rate risks and other relevant risks with respect to the insurer’s business and specify varying degrees of regulatory action to occur to the extent that an insurer does not meet the specified RBC thresholds, with increasing degrees of regulatory scrutiny or intervention provided for companies in categories of lesser RBC compliance. The Company believes that its insurance subsidiaries are adequately capitalized under the RBC requirements and that the thresholds will not have any significant regulatory effect on the Company. However, were the insurance subsidiaries’ RBC positions to materially decline in the future, the insurance subsidiaries’ continued ability to pay dividends and the degree of regulatory supervision or control to which they are subjected may be affected.

The Company’s insurance subsidiaries can also be required, under solvency or guaranty laws of most states in which they do business, to pay assessments to fund policyholder losses or liabilities of insurance companies that become insolvent. These assessments may be deferred or forgiven under most solvency or guaranty laws if they would threaten an insurer’s financial strength and, in most instances, may be offset against future state premium taxes. SNCC’s expenses for these types of assessments were not material in 2011, 2010 or 2009. None of the Company’s life insurance subsidiaries has ever incurred any significant costs of this nature.

-17-

Executive Officers of the Company

The table below presents certain information concerning each of the executive officers of the Company:


Name	Age	Position
Robert Rosenkranz	69	Director of the Company; Chairman of the Board and Chief Executive Officer of the Company; Chairman of the Board of RSLIC

Donald A. Sherman	61	Director and President and Chief Operating Officer of the Company

Stephan A. Kiratsous	47	Executive Vice President and Chief Financial Officer of the Company

Chad W. Coulter	49	Senior Vice President, General Counsel and Secretary of the Company; Senior Vice President, General Counsel and Assistant Secretary of RSLIC

Thomas W. Burghart	53	Senior Vice President and Treasurer of the Company and Senior Vice President and Treasurer of RSLIC

Lawrence E. Daurelle	60	President and Chief Executive Officer of RSLIC

Mark A. Wilhelm	59	Chief Executive Officer of SNCC

Mr. Rosenkranz has served as Chief Executive Officer of the Company since May 1987 and as Chairman of the Board of Directors of the Company since April 1989. He served as President of the Company from May 1987 to April 2006. He also serves as Chairman of the Board or as a Director of the Company’s principal subsidiaries. Mr. Rosenkranz, by means of beneficial ownership of the general partner of Rosenkranz & Company, L.P. and direct or beneficial ownership, has the power to vote all of the outstanding shares of Class B Common Stock, which represent 49.9% of the aggregate voting power of the Company’s common stock as of February 2, 2012.

Mr. Sherman has served as the President and Chief Operating Officer of the Company and DCM since April 2006 and has served as a Director of the Company since August 2002. Mr. Sherman also serves as a Director of the Company’s principal subsidiaries. Mr. Sherman served as Chairman and Chief Executive Officer of Waterfield Mortgage Company, Inc. (“Waterfield”) from 1999 to 2006 and as President of Waterfield from 1989 to 1999. Prior to his service at Waterfield, Mr. Sherman served as President of Hyponex Corporation and was previously a partner in the public accounting firm of Coopers and Lybrand.

Mr. Kiratsous was appointed as Executive Vice President and Chief Financial Officer of the Company in June 2011. Mr. Kiratsous has over twenty years of experience with major global investment banks serving as a senior advisor to a wide variety of insurance companies on corporate and strategic matters, including mergers and acquisitions, divestitures and capital offerings and, most recently, had served since 2007 as Managing Director and head of the Insurance Investment Banking Group — Americas of Credit Suisse and, from 2005 to 2007, as Managing Director and co-head of the Financial Institutions Group — Americas of HSBC Securities (USA).

Mr. Coulter has served as Senior Vice President and General Counsel of the Company and as Senior Vice President, General Counsel and Assistant Secretary of RSLIC, FRSLIC and RSLIC-Texas since February 2007. He served as Vice President and General Counsel of the Company and as Vice President, General Counsel and Assistant Secretary of RSLIC, FRSLIC and RSLIC-Texas from January 1998 to February 2007, and has served as Secretary of the Company since May 2003. He also served for RSLIC in similar capacities from February 1994 to August 1997, and in various capacities from January 1991 to February 1994. From August 1997 to December 1997, Mr. Coulter was Vice President and General Counsel of National Life of Vermont.

Mr. Burghart has served as Senior Vice President and Treasurer of the Company since April 2008 and as Senior Vice President and Treasurer of RSLIC, FRSLIC and RSLIC-Texas since February 2008. From April 2001 to March 2008, he served as the Vice President and Treasurer of the Company. He served as Vice President and Treasurer of RSLIC, FRSLIC and RSLIC-Texas from October 2000 to February 2008. From March 1992 to September 2000, he served as the Second Vice President of RSLIC.

-18-

Mr. Daurelle has served as President and Chief Executive Officer of RSLIC, FRSLIC and RSLIC-Texas since October 2000. He also served as a Director of the Company from August 2002 to May 2009. He served as Vice President and Treasurer of the Company from August 1998 to April 2001. He also serves on the Board of Directors of RSLIC, FRSLIC and RSLIC-Texas. From May 1995 to October 2000, Mr. Daurelle was Vice President and Treasurer of RSLIC, FRSLIC and RSLIC-Texas.

Mr. Wilhelm was appointed as Chief Executive Officer of SNCC in January 2010. He served as President of SNCC from April 2008 to December 2009 and as Chief Underwriting Officer of SNCC from July 2007 to December 2009. Prior to July 2007, he served as Executive Vice President of Underwriting of SNCC, where he has been employed in various capacities since 1977.

Employees

The Company and its subsidiaries employed approximately 1,964 persons at December 31, 2011. The Company believes that it enjoys good relations with its employees.

Other Subsidiaries

The Company conducts certain of its investment management activities through its wholly-owned subsidiary, Delphi Capital Management, Inc. (“DCM”), and makes certain investments through other wholly-owned non-insurance subsidiaries.

Other Transactions

On May 23, 2007, the Company completed the issuance of $175.0 million aggregate principal amount of fixed-to-floating rate junior subordinated debentures (the “2007 Junior Debentures”), pursuant to an effective registration statement. The 2007 Junior Debentures bear interest at a fixed rate of 7.376%, payable quarterly in arrears until May 15, 2017, at which time the interest rate changes to a variable rate equal to LIBOR for three-month U.S. dollar deposits plus 3.19%, payable quarterly in arrears. The 2007 Junior Debentures were issued in denominations of $25 and multiples of $25 and are listed on the New York Stock Exchange under the symbol DFP. The 2007 Junior Debentures will become due on May 15, 2037, the scheduled maturity date, but only to the extent that the Company has received sufficient net proceeds from the sale of certain qualifying capital securities, as defined in the indenture governing the 2007 Junior Debentures. The Company will be required to use its commercially reasonable efforts, subject to certain market disruption events, to sell a sufficient amount of qualifying securities to permit repayment of the 2007 Junior Debentures in full on the scheduled maturity date or as soon thereafter as possible. Any remaining outstanding principal amount will be due on May 1, 2067, the final maturity date. Subject to certain exceptions and limitations, the Company may elect, on one or more occasions, to defer payment of interest on the 2007 Junior Debentures. The Company will not be required to settle deferred interest until it has deferred interest for five consecutive years or, if earlier, has made a payment of current interest during a deferral period. The Company may defer interest for a period of up to ten consecutive years without giving rise to an event of default. During any such deferral period, additional interest would accrue on the deferred interest at the same rate as on the 2007 Junior Debentures and the Company would not be permitted to, among other things, pay dividends on or make certain repurchases of its common stock. The Company may elect to redeem any or all of the 2007 Junior Debentures at any time, subject to compliance with a replacement capital covenant (the “Replacement Capital Covenant”) for the benefit of holders of one or more designated series of the Company’s indebtedness, which is currently the 7.875% 2020 Senior Notes due 2020. Under the terms of the Replacement Capital Covenant, neither the Company nor any of its subsidiaries will repay, redeem, defease or purchase the debentures before May 15, 2033, unless, subject to certain limitations, it has received qualifying proceeds from the sale of replacement capital securities, as defined in such covenant.

In the case of a redemption before May 15, 2017, the redemption price will be equal to the greater of 100% of the principal amount of the 2007 Junior Debentures being redeemed and the applicable make-whole amount, in each case plus any accrued and unpaid interest. In the case of a redemption on or after May 15, 2017, the redemption price will be equal to 100% of the principal amount of the debentures being redeemed plus any accrued and unpaid interest. The proceeds from this issuance were used primarily to repay the then outstanding borrowings under the Company’s bank credit facility and for other general corporate purposes. See Note H to the Consolidated Financial Statements.

-19-

public offering at a price to the public of $21.00 per share pursuant to an underwriting agreement dated August 18, 2009 also with Barclays Capital Inc., as underwriter. The total proceeds to the Company from these two offerings were $120.7 million, net of related underwriting discounts, commissions and expenses, and were used for general corporate purposes.

On January 20, 2010, the Company issued $250.0 million in aggregate principal amount of 7.875% senior notes with a maturity date of January 31, 2020 (the “2020 Senior Notes”) pursuant to an effective registration statement. The interest on the 2020 Senior Notes is paid semi-annually in arrears on January 31 and July 31. The Company used the proceeds from the issuance of the 2020 Senior Notes to repay in full the $222.0 million of outstanding bank credit facility borrowings and for general corporate purposes.

During the second quarter of 2010, the Company repurchased $5.0 million principal amount of its 8.00% Senior Notes due 2033 (the “2033 Senior Notes”). During the third quarter of 2010, the Company effected two partial redemptions of the 2033 Senior Notes totaling $70.0 million and in the fourth quarter of 2010 redeemed the remaining $68.8 million principal amount of the 2033 Senior Notes. The Company recognized a loss of $5.0 million, net of an income tax benefit of $2.7 million, in 2010 from the early retirement of the 2033 Senior Notes pursuant to these transactions. In addition, the redemption resulted in the redesignation of the series of covered debt benefiting from the replacement capital covenant into which the Company entered in connection with the issuance of the 2007 Junior Debentures. Accordingly, the 2020 Senior Notes became the covered debt under such covenant. The Company utilized bank credit facility borrowings and cash on hand to fund these redemptions and repurchases.

In December 2010, the Company entered into a Credit Agreement with Bank of America, N.A., as administrative agent, and a group of banking institutions (the “Credit Agreement”). The Credit Agreement provides for a revolving loan facility of $175 million which matures on December 22, 2013 and a term loan facility of $125 million which matures on December 22, 2015. Concurrently with consummating the Credit Agreement, the Company terminated the prior credit agreement, which was set to expire in October 2011. On June 7, 2011, a new lender was added to the revolving loan facility and its amount was increased to $205 million. The Company had outstanding borrowings of $125.0 million under the Credit Agreement at December 31, 2011 and 2010, and $222.0 million at December 31, 2009, under the prior credit agreement. Interest on borrowings under the Credit Agreement is payable, at the Company’s election, either at a floating rate based on LIBOR plus a specified margin which varies depending on the level of the specified rating agencies’ ratings of the Company’s senior unsecured debt, as in effect from time to time, or a base rate equal to the highest of Bank of America’s prime rate, LIBOR plus a specified margin or the federal funds rate plus a specified margin. The Credit Agreement contains various financial and other affirmative and negative covenants, along with various representations and warranties. The covenants include, among others, a maximum Company consolidated debt to capital ratio, a minimum Company consolidated net worth, minimum statutory risk-based capital requirements for RSLIC and SNCC, and certain limitations on subsidiary indebtedness. The weighted average interest rate on the outstanding borrowings under the Company’s bank credit agreements was 2.5%, 1.1% and 1.0% for the years ended December 31, 2011, 2010 and 2009, respectively. As of December 31, 2011, the Company was in compliance in all material respects with the financial and various other affirmative and negative covenants in the Credit Agreement.

Item 1A. Risk Factors.

The Company’s business faces various risks and uncertainties, which include those discussed below and elsewhere in this document. These risks and uncertainties could have a material adverse effect on the Company’s results of operations, liquidity and financial condition. However, these risks and uncertainties are not necessarily the only ones the Company faces. Other risks and uncertainties of which the Company is not presently aware, or that it does not now believe are significant, may adversely impact its business or the trading price of its securities. Investing in the Company’s securities involves risk and the following risk factors, together with the other information contained in this report and the other reports and documents filed by the Company with the SEC, should be considered carefully.

A number of risks and uncertainties are associated with the proposed merger with Tokio Marine.

As discussed above, on December 21, 2011, Delphi entered into a merger agreement with Tokio Marine and TM Sub pursuant to which all of Delphi’s outstanding shares will be acquired by Tokio Marine. A number of risks and uncertainties are associated with such merger. For example, the merger may not be consummated in the time frame or manner currently anticipated or at all, as a result of several factors, including, among other things, the failure of one or more of the merger agreement’s closing conditions or litigation relating to the merger. In addition, there can be no assurance that the approvals of Delphi’s shareholders, the relevant regulators of Delphi’s subsidiaries or the Financial Services Agency of Japan will be obtained, that the other conditions to closing of the merger will be satisfied or, to the extent permitted, waived or that other events will not intervene to delay or result in the termination of the merger. If the

-20-

merger is not completed, the price of Delphi’s Class A Common Stock may decrease to the extent that the current market price of such stock reflects an assumption that the merger will be consummated. Pending the closing of the merger, the merger agreement also restricts Delphi from engaging in certain actions without Tokio Marine’s consent, which could prevent the Company from pursuing opportunities that may arise prior to the closing of the merger. Any delay in closing or a failure to close could have a negative impact on Delphi’s business and Delphi’s stock price as well as the relationships of Delphi’s subsidiaries with customers or employees, as well as a negative impact on the Company’s ability to pursue alternative strategic transactions and/or the Company’s ability to implement alternative business plans. In addition, if the merger agreement is terminated under certain circumstances, Delphi would be required to pay a termination fee of $82 million to Tokio Marine.

The Company’s business could be adversely impacted as a result of uncertainty related to the proposed merger.

The proposed merger with Tokio Marine could cause disruptions to the Company’s business or business relationships, which could have an adverse impact on the Company’s results of operations, liquidity and financial condition. For example, the attention of the Company’s management may be directed to merger-related considerations; the Company’s employees may experience uncertainty about their future roles with Company, which may adversely affect its ability to hire and retain key personnel; and parties with which the Company has business relationships may experience uncertainty as to the future of such relationships and seek alternative relationships with third parties or seek to alter their present business relationships with the Company. In addition, the Company has incurred, and will continue to incur, significant costs, expenses and fees for professional services and other transaction costs in connection with the merger, and many of these fees and costs are payable regardless of whether or not the merger is consummated.

The recent financial crisis has resulted in volatile conditions in the capital markets.

Markets in the United States and elsewhere have been experiencing a high degree of volatility and disruption, due in part to the extraordinary stresses affecting the banking system, housing markets, European and other sovereign governments and the financial markets generally. These conditions have also resulted in significant volatility in global stock prices and reduced access to the capital markets for certain issuers. As a result, the market for virtually all fixed income instruments other than U.S. government-backed securities has experienced significant price volatility and many of such instruments have experienced credit downgrade events and increased probability of credit loss. Further discussions of the impact of these conditions on the Company’s investment portfolio in recent years and of certain of the potential future impacts of these conditions, are contained in the following risk factors and elsewhere in this report.

The U.S. federal government has taken, and may continue to take, initiatives intended to alleviate the crisis. However, such initiatives may have unintended consequences, including material effects on interest rates and inflation, which could materially adversely affect the Company’s results of operations, liquidity and financial condition.

The recent recession in the United States economy has adversely affected the Company’s ability to achieve premium growth, as well as its claims experience, and may continue to do so.

The United States and global economies recently experienced a particularly severe recession and the effects of such recession upon the labor market are continuing. The Company’s insurance products are marketed substantially entirely in the United States. Because the customer base for the Company’s group employee benefit products consists primarily of employers and employer associations and the premiums for these products are a function of, among other things, employee headcount and wage levels for covered employees, the Company’s ability to achieve growth in the premiums for these products has been, and is likely to continue to be, adversely affected by the downward pressure on employment and wage levels in the recent recession. In addition, economic conditions of this type can give rise to a higher incidence of claims on the Company’s insurance products; in particular, its disability products. During the fourth quarter of 2010, the Company experienced a higher incidence of long-term disability claims, which the Company believes is related to these economic conditions. Although the incidence of such claims moderated during 2011, if this claims experience were to re-emerge in the future, the Company’s results of operations, in addition to its liquidity and financial condition, may be materially adversely affected.

Reserves established for future policy benefits and claims may prove inadequate.

The Company’s reserves for future policy benefits and unpaid claims and claim expenses are estimates that entail many assumptions and judgments. See “Critical Accounting Policies and Estimates – Future Policy Benefits and Unpaid Claims and Claim Expenses” in Part II, Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations for a description of the most significant assumptions used in the estimation process. These estimates are subject to future revision, since the factors and events affecting the ultimate liability for claims have not all

-21-

taken place, and thus such liability cannot be evaluated with certainty. Moreover, under the Company’s actuarial methodologies, these estimates are subject to change based on developing trends with respect to the Company’s loss experience. Such trends may emerge over long periods of time, and changes in such trends cannot necessarily be identified or predicted at any given time by reference to current claims experience, whether favorable or unfavorable. If the Company’s actual claims experience is less favorable than the Company’s estimates, the Company’s reserves could be inadequate. In such event, the Company’s results of operations, in addition to its liquidity and financial condition, could be materially adversely affected.

The Company may be adversely affected by declines in the market values of its investments.

The market values of the Company’s investments vary depending on economic and market conditions, such as credit spreads and interest rates, and such values can decline as a result of changes in such conditions. Increasing interest rates or a widening in the spread between interest yields available on U.S. government-backed securities and other types of fixed maturity securities, such as corporate and municipal fixed maturity securities and non-agency mortgage-backed securities, will typically have an adverse impact on the market values of a substantial portion of the fixed maturity securities in the Company’s investment portfolio. If interest rates decline, the Company generally achieves a lower overall rate of return on investments of cash generated from the Company’s operations. In addition, in the event that investments are called, mature or are otherwise repaid, in whole or in part, including, in the case of mortgage-backed securities, through prepayments, the Company may be unable to reinvest the proceeds in securities with comparable interest rates. The Company is also exposed to risks associated with the fluctuations in foreign currency exchange rates against the U.S. dollar resulting from its holdings of non-U.S. dollar denominated investments. These risks relate to potential decreases in estimated fair value and income resulting from a strengthening or weakening in the values of foreign currencies relative to the U.S. dollar. In general, the weakening of foreign currencies versus the U.S. dollar will adversely affect the estimated fair value of our foreign currency denominated investments. The Company from time to time uses derivative instruments such as foreign currency forward contracts in an effort to mitigate foreign currency exchange risk; however, such efforts will not necessarily be effective and may result in losses in instances where foreign currencies strengthen relative to the U.S. dollar. The Company may in the future be required to, or determine to, sell certain investments, whether to meet contractual obligations to its policyholders or otherwise, at a price and a time when the market value of such investments is less than the book value of such investments, resulting in losses to the Company. In addition, the Company is exposed to interest rate and market risks associated with the investments of its pension plans. Sustained declines in long-term interest rates or equity returns are likely to have a negative effect on the funded status of these plans.

Declines in the fair value of investments below the Company’s amortized cost that are considered in the judgment of management to be other than temporary are reported as realized investment losses in the income statement. See “Critical Accounting Policies and Estimates – Investments” in Part II, Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations, for a description of management’s evaluation process in this regard. Declines that are considered to be temporary are included as a component of accumulated other comprehensive income or loss, net of the related income tax benefit and adjustment to cost of business acquired, on the Company’s balance sheet. In 2009, the Company experienced a significantly increased level of losses from declines in security values that it determined to be other than temporary and although the level of losses of this type moderated in 2010 and 2011, the Company may in the future experience additional losses of this type, and such losses may be significant. See “Overview”, “Results of Operations - 2011 Compared to 2010 and 2010 Compared to 2009” and “Liquidity and Capital Resources – Investments” in Part II, Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The Company continues to maintain a substantial level of investments in investment funds organized as limited partnerships and limited liability companies and trading account securities. The total carrying value of such investments, at December 31, 2011, was $290.9 million. Investments in such limited partnerships and limited liability companies are reflected in the Company’s financial statements under the equity method, and such trading account securities are carried in the financial statements at fair value. Positive or negative changes in the value of these investments are included in the Company’s net investment income. Thus, the Company’s results of operations, in addition to its liquidity and financial condition, could be materially adversely affected if these investments were to experience losses in their values.

The Company’s investment strategy exposes the Company to default and other risks.

The management of the Company’s investment portfolio is an important component of the Company’s profitability since a substantial portion of the Company’s operating income is generated from the difference between the yield achieved on invested assets and, in the case of asset accumulation products, the interest credited on policyholder funds and, in the case of the Company’s other products for which reserves are discounted, the discount rate used to calculate the related

-22-

reserves. See “Liquidity and Capital Resources – Investments” in Part II, Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations, for a description of the Company’s investment portfolio and strategy.

The Company is subject to the risk of, among other things, defaults on principal and interest payments under the corporate and municipal fixed maturity securities and mortgage loans in the Company’s investment portfolio. The recent recession in the United States and in the global economy or any of the various other factors that affect corporate, municipal and governmental issuers’ abilities to pay or, in the case of structured securities such as mortgage-backed securities, the performance and value of the underlying collateral, could result in defaults and, as a result, losses on such investments. Because the Company’s investments consist primarily of fixed maturity securities, mortgage loans and short-term investments, such defaults could materially adversely affect the Company’s results of operations, liquidity and financial condition. The Company continually monitors its investment portfolio and attempts to ensure that the risks associated with concentrations of investments in either a particular sector of the market or a single entity are limited; however, such efforts may not be successful.

The Company is exposed to interest rate risks.

Because the Company’s primary assets and liabilities are financial in nature, the Company’s consolidated financial position and earnings are subject to risks resulting from changes in interest rates. The Company seeks to manage this risk through active portfolio management focusing on minimizing its exposure to fluctuations in interest rates by matching its invested assets and related liabilities and by periodically adjusting the crediting rates on its annuity products. See “Liquidity and Capital Resources – Asset/Liability Management and Market Risk” in Part II, Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations. The profitability of group employee benefit products for which the reserves are discounted, in particular, the Company’s disability and excess workers’ compensation products, is also affected by the difference between the yield achieved on invested assets and the discount rate used to calculate the related reserves. The Company manages this risk by seeking to adjust the prices charged for these products. There can be no assurance that the Company’s efforts to manage these risks will be successful.

The Company’s ability to reduce its exposure to risks depends on the availability and cost of reinsurance.

The Company transfers its exposure to some risks through reinsurance ceded arrangements with other insurance and reinsurance companies. Under the Company’s reinsurance ceded arrangements, another insurer assumes a specified portion of the Company’s risks under certain of its insurance policies in exchange for a specified portion of the premiums received by the Company under such policies. At December 31, 2011 and 2010, the Company had reinsurance receivables of $365.4 million and $360.3 million, respectively. The availability, amount, cost and terms of reinsurance varies significantly based on market conditions. Any decrease in the amount of the Company’s reinsurance ceded will increase the Company’s risk of loss and premium income, and any increase in the cost of such reinsurance will, absent a decrease in the reinsurance amount, reduce the Company’s premium income. Furthermore, the Company is subject to credit risk with respect to reinsurance ceded. The Company’s reinsurance ceded arrangements generally consist of indemnity reinsurance transactions in which the Company is liable for the transferred risks whether or not the reinsurers meet their financial obligations to the Company. Any failures on the part of such reinsurers to meet such obligations could materially affect the Company’s results of operations, in addition to its liquidity and financial condition.

Since the terrorist events of September 11, 2001, due to various factors, higher prices and less favorable terms and conditions have been offered in the reinsurance market. These market conditions are reflected in the terms of the reinsurance arrangements in effect for the Company’s excess workers’ compensation and long-term disability products. See “Liquidity and Capital Resources – Reinsurance” in Part II, Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations. In the future, the Company’s reinsurers may seek price increases or other unfavorable modifications to the terms, conditions or amounts of their reinsurance coverages, although the extent of any such actions cannot currently be predicted. In recent years, there has been significantly reduced availability of reinsurance covering risks such as terrorist and catastrophic events. As a result, the Company has not been able to obtain such coverages on acceptable terms, and it appears unlikely that the availability of such coverages will significantly improve in the future. The absence of these coverages would result in the Company bearing a higher portion of losses from such events if they occur. However, under the Terrorism Act, the federal government will pay 85% of the Company’s covered losses through 2014, relating to acts of domestic and international terrorism from certain property and casualty products directly written by SNCC above the Company’s annual deductible. See “Group Employee Benefit Products” in Item 1 - Business. The occurrence of a significant terrorist or catastrophic event could have a material adverse effect on the Company’s results of operations, in addition to its liquidity and financial condition.

-23-

The insurance business is a heavily regulated industry.

The Company’s insurance subsidiaries, like other insurance companies, are highly regulated by state insurance authorities in the states in which they are domiciled and the other states in which they conduct business. Such regulations, among other things, limit the amount of dividends and other payments that can be made by such subsidiaries without prior regulatory approval and impose restrictions on the amount and type of investments such subsidiaries may have. These regulations also affect many other aspects of the Company’s insurance subsidiaries’ businesses, including, for example, RBC requirements, various reserve requirements, the terms, conditions and manner of sale and marketing of insurance products, claims-handling practices and the form and content of required financial statements. These regulations are intended to protect policyholders rather than investors. The ability of the Company’s insurance subsidiaries to continue to conduct their businesses is dependent upon the maintenance of their licenses in these various states.

From time to time, increased scrutiny has been placed upon the insurance regulatory framework, and a number of state legislatures have considered or enacted legislative measures that alter, and in many cases increase, state authority to regulate insurance companies. In addition to legislative initiatives of this type, the NAIC and insurance regulators are continuously involved in a process of reexamining existing laws and regulations and their application to insurance companies. Furthermore, federal legislation and administrative policies (and court interpretations thereof) in a number of areas, such as employee benefits and health care regulation, age, sex and disability-based discrimination, securities and financial services regulation and federal taxation, significantly affect the insurance business. For example, in light of the federal health care reform legislation adopted in 2010, it is uncertain whether the Company’s limited benefit health insurance product can be effectively marketed once certain requirements of such legislation become effective in 2014. See “Group Employee Benefit Products”. It is not possible to predict the future impact of changing regulation on the operations of the Company and those of its insurance subsidiaries.

The Company’s financial position and results of operations may be adversely impacted by changes in accounting rules and in the interpretations of such rules.

The Company’s financial position and results of operations are reported in accordance with GAAP, in the case of the Company, and in accordance with statutory accounting principles, in the case of the statutory financial statements of its insurance subsidiaries. Changes in the applicable GAAP or statutory accounting rules, or in the interpretations of such rules, may adversely affect the Company’s and such subsidiaries’ reported financial positions and results of operations.

The financial services industry is highly competitive.

The Company competes with numerous other insurance and financial services companies. Many of these organizations have substantially greater assets, higher ratings from rating agencies, larger and more diversified portfolios of insurance products and larger agency sales operations than the Company. Competition in asset accumulation product markets is also encountered from banks, securities brokerage firms and other financial intermediaries marketing various savings products, such as mutual funds, traditional bank investments and retirement funding alternatives.

The Company may be adversely impacted by a decline in the ratings of its insurance subsidiaries or its own credit ratings.

Ratings with respect to claims-paying ability and financial strength have become an increasingly important factor impacting the competitive position of insurance companies. The financial strength ratings of RSLIC as of February 2012 as assigned by A.M. Best, Fitch, Moody’s and Standard & Poor’s were A (Excellent), A- (Strong), A3 (Good) and A (Strong), respectively. The financial strength ratings of SNCC as of February 2012 as assigned by A.M. Best, Fitch, Moody’s and Standard & Poor’s were A (Excellent), A- (Strong), A3 (Good) and A (Strong), respectively. These ratings are significantly influenced by the RBC ratios and levels of statutory capital and surplus of these subsidiaries. In addition, these rating agencies may implement changes to their internal models that have the effect of increasing or decreasing the amount of capital these subsidiaries must hold in order to maintain these ratings. Each of the rating agencies reviews its ratings of companies periodically and there can be no assurance that current ratings will be maintained in the future. In September 2010, Standard & Poor’s revised the outlook on its ratings relating to RSLIC, SNCC and the Company to stable from negative. In December 2009, A.M. Best revised the outlook on its rating relating to SNCC to stable from negative and in December 2010, revised the outlook on its rating related to RSLIC and the Company to stable from negative. In June 2010, Moody’s revised the outlook on its ratings relating to RSLIC, SNCC and the Company to stable from negative. In April 2009, Fitch Ratings downgraded its ratings relating to RSLIC and SNCC to A- (Good) from A

-24-

(Good). In December 2010, Fitch Ratings affirmed these ratings and, in January 2011, revised the outlook on these ratings to stable from negative. Claims-paying and financial strength ratings relating to the Company’s insurance subsidiaries are based upon factors relevant to the policyholders of such subsidiaries and are not directed toward protection of investors in the Company. Downgrades in the ratings of the Company’s insurance subsidiaries could adversely affect sales of their products, increase policyholder withdrawals and could have a material adverse effect on the results of the Company’s operations. In addition, downgrades in the Company’s credit ratings, which are based on factors similar to those considered by the rating agencies in their evaluations of its insurance subsidiaries, could materially adversely affect its ability to access the capital markets and could increase the cost of its borrowings under the Credit Agreement. In January 2010, Fitch Ratings downgraded its rating relating to the 2007 Junior Debentures to BB from BB+, and Standard & Poor’s downgraded its ratings relating to the Company’s senior unsecured debt to BBB from BBB+ and the 2007 Junior Debentures to BB+ from BBB-. In April 2009, Fitch Ratings downgraded its ratings relating to the Company’s senior unsecured debt to BBB- from BBB and to the 2007 Junior Debentures to BB from BBB. The Company’s senior unsecured debt ratings as of February 2012 from A.M. Best, Fitch, Moody’s and Standard & Poor’s were bbb, BBB-, Baa3 and BBB, respectively. The ratings for the 2007 Junior Debentures as of February 2012 from A.M. Best, Fitch, Moody’s and Standard & Poor’s were bb+, BB, Ba1 and BB+, respectively.

The Company may be required to recognize an impairment of goodwill.

Goodwill represents the excess of the amounts paid by the Company to acquire subsidiaries and other businesses over the fair value of their net assets at the date of acquisition. At December 31, 2011, the Company had $93.9 million of assets representing goodwill. See Note A to the Consolidated Financial Statements. The Company tests these assets at least annually for impairment. If it is determined that goodwill has been impaired, the Company must write down the goodwill by the amount of the impairment, with a corresponding charge to net income. These writedowns could have a material adverse effect on the Company’s results of operations and financial condition.

If the Company is unable to maintain the availability of computer systems and safeguard the security of data, its ability to conduct business and reputation may be harmed.

The Company utilizes computer systems to store and retrieve customer and company data. Its computers, information technology and telecommunications programs interface with and rely upon third-party systems. The Company’s business is highly dependent on the ability to access these systems to perform necessary business functions. Systems failures or outages could compromise the ability to timely perform these functions, which could harm the ability to conduct business and damage the Company’s business relationships. Despite the implementation of security and back-up measures, the Company’s computer systems may be vulnerable to physical or electronic intrusions, computer viruses or other attacks, programming errors and similar disruptive problems. In the event of a disaster such as a natural catastrophe, a blackout, a computer virus, a terrorist attack or war, computer systems may be inaccessible for an extended period of time. Any compromise of computer systems security that results in inappropriate disclosure of confidential information could damage the Company’s reputation and require the Company to incur significant technical, legal and other expenses.

Changes in tax laws or regulations could increase corporate taxes and make the Company’s annuity products less attractive.

Changes in tax laws and other regulations promulgated thereunder, or interpretations thereof, could increase corporate taxes. These changes could affect the value of the Company’s deferred tax assets and deferred tax liabilities. Further, the value of the Company’s deferred tax assets could be impacted by changes in future earnings levels.

Current United States federal income tax laws generally permit an annuity holder to defer taxation on the accumulation of the value of an annuity contract until contract payments are actually made. Congress, from time to time, considers legislation that could make our annuity products less attractive, including legislation that would reduce or eliminate the benefit of this deferral on some annuities, as well as other types of changes that could reduce or eliminate the attractiveness of annuities.

The large federal deficit, as well as the budget constraints faced by many states and localities, increases the likelihood that Congress and state and local governments will raise revenue by enacting legislation that increases the taxes paid by individuals and corporations. This can be accomplished either by raising rates or otherwise changing the tax rules. While higher tax rates increase the benefits of tax deferral on the accumulation of the value of annuities, making these products more attractive to consumers, legislation that reduces or eliminates deferral would have a potential negative effect on such products. In addition, changes in the tax rules that result in higher corporate taxes will increase the Company’s actual tax

-25-

expense, thereby reducing earnings. It is not possible to predict the impact on the Company or its subsidiaries of any tax legislation impacting corporate taxes or insurance products that may be enacted in the future.

Robert Rosenkranz has the power to vote all of Delphi’s Class B Common Stock, and his interests may differ from those of other Delphi securityholders.

Each share of Delphi’s Class A Common Stock entitles the holder to one vote per share and each share of Delphi’s Class B Common Stock entitles the holder to a number of votes per share equal to the lesser of (1) the number of votes such that the aggregate of all outstanding shares of Class B Common Stock will be entitled to cast 49.9% of all of the votes represented by the aggregate of all outstanding shares of Class A Common Stock and Class B Common Stock or (2) ten votes. Each share of Class B Common Stock is convertible at any time into one share of Class A Common Stock. The holders of the Class A Common Stock vote as a separate class to elect one director of Delphi. As of February 2, 2012, Mr. Robert Rosenkranz, Delphi’s Chairman and Chief Executive Officer, by means of beneficial ownership of the general partner of Rosenkranz & Company, L.P. and direct or beneficial ownership, had the power to vote all of the outstanding shares of Class B Common Stock, which as of such date represented 49.9% of the aggregate voting power of the Common Stock. Mr. Rosenkranz also beneficially owned or had the power to vote 303,464 shares of Class A Common Stock on such date. Holders of a majority of the aggregate voting power of our Class A Common Stock and Class B Common Stock have the power to elect all of the members of our Board of Directors (other than a single director separately elected by the holders of Class A Common Stock) and to determine the outcome of certain corporate transactions. Mr. Rosenkranz is party to an agreement with Delphi not to vote or cause to be voted certain shares of Class A or Class B Common Stock, as applicable, if and to the extent that such shares would cause him and Rosenkranz & Company, L.P., collectively, to have more than 49.9% of the combined voting power of Delphi’s stockholders. The Company is a party to consulting and other arrangements with certain affiliates of Mr. Rosenkranz under which various fees are paid to such affiliates, and which are expected to continue in accordance with their terms. As such, his interests may differ from those of other security holders of Delphi.

Item 1B. Unresolved Staff Comments.

None.

Item 2. Properties

The Company leases its principal executive office at 1105 North Market Street, Suite 1230, Wilmington, Delaware under an operating lease expiring in July 2016. RSLIC leases its administrative office at 2001 Market Street, Suite 1500, Philadelphia, Pennsylvania, under an operating lease expiring in December 2015. SNCC owns its home office building at 1832 Schuetz Road, St. Louis, Missouri. SNCC also owns land at this location. DCM and FRSLIC lease office space at 590 Madison Avenue, New York, New York on the 29^th and 30^th floors under an operating lease expiring in November 2016. Matrix leases its principal office at 181 Metro Drive, Suite 300, San Jose, CA 95110 under an operating lease expiring in March 2016. The Company also maintains sales and administrative offices throughout the country to provide nationwide sales support and service existing business. The Company believes that its properties and facilitates are suitable and adequate for current operations.

Item 3. Legal Proceedings

A putative class action, Moore v. Reliance Standard Life Insurance Company, was filed in the United States District Court for the Northern District of Mississippi in July 2008 against the Company’s subsidiary, RSLIC. The action challenges RSLIC’s ability to pay certain insurance policy benefits through a mechanism commonly known in the insurance industry as a retained asset account and contains related claims of breach of fiduciary duty and prohibited transactions under the federal Employee Retirement Income Security Act of 1974. The parties have entered into an agreement to settle this litigation, and the settlement has been finally approved by the court. This settlement will not have a material adverse effect on the Company’s results of operations, liquidity or financial condition.

The Company, Mr. Rosenkranz, certain other members of the Company’s management, the board of directors, Tokio Marine and TM Sub have been named as defendants in four lawsuits brought by and on behalf of the Company’s stockholders in the Chancery Court of the State of Delaware challenging the merger agreement among the Company, Tokio Marine and TM Sub. These lawsuits have been consolidated by the court into a single action known as In re Delphi Financial Group Shareholder Litigation, Consolidated C.A. No. 7144-VCG. On February 16, 2012, plaintiffs filed a second amended complaint in the consolidated action, which alleges, among other things, that Mr. Rosenkranz has breached his fiduciary duties by (1) engaging in improper related-party transactions and using the Company’s resources to

-26-

run a competing business, and (2) appropriating for himself a disproportionate amount of the merger consideration through (a) an incremental premium being paid to Class B stockholders and (b) an alleged agreement with Tokio Marine to compensate Mr. Rosenkranz in connection with the related-party transactions referred to above. The second amended complaint further alleges that the Company’s directors have breached their fiduciary duties by (1) approving the merger agreement, which the plaintiffs allege to be unfair to the Company’s public stockholders, (2) approving the payment of additional consideration to the Class B stockholders, and (3) structuring the vote on a proposed amendment to the Company’s certificate of incorporation in an improperly coercive manner. In addition, the complaint alleges that members of the Company’s management breached their fiduciary duties to the Company’s public stockholders by aiding Mr. Rosenkranz in seeking additional merger consideration. The complaint alleges that Mr. Rosenkranz and the Company breached the implied covenant of good faith allegedly inherent in the Company’s certificate of incorporation. The second amended complaint also alleges that Tokio Marine and TM Sub aided and abetted these alleged breaches. Finally, the second amended complaint alleges that the preliminary proxy statement omitted material information and provided materially misleading information. Based on these allegations, the second amended complaint in the consolidated action seeks, among other relief, certain injunctive relief, including enjoining the merger, and damages. It also purports to seek recovery of the costs of the actions, including attorneys’ fees. It is not anticipated that this action will have a material adverse effect on the Company’s results of operations, liquidity or financial condition.

PART II

Item 5. Market for the Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.

The closing price of the Company’s Class A Common Stock was $44.65 on February 2, 2012. There were approximately 2,600 holders of record of the Company’s Class A Common Stock as of February 2, 2012.

The Company’s Class A Common Stock is listed on the New York Stock Exchange under the symbol DFG. The following table sets forth the high and low closing sales prices for the Company’s Class A Common Stock and the cash dividends paid per share for the Company’s Class A and Class B Common Stock.


		High		Low		Dividends
2011:	First Quarter	$	31.19	$	28.56	$	0.11
	Second Quarter		32.43		26.46		0.12
	Third Quarter		30.31		20.57		0.12
	Fourth Quarter		44.43		20.38		0.12

2010:	First Quarter	$	25.16	$	19.21	$	0.10
	Second Quarter		28.44		23.96		0.10
	Third Quarter		26.04		22.08		0.11
	Fourth Quarter		29.53		24.67		0.11

Since 2001, the Company has paid a quarterly cash dividend on its Class A Common Stock and Class B Common Stock and, in recent years, has regularly increased the amount of such dividend, most recently by 9% to $0.12 per share during the second quarter of 2011. In the first quarter of 2012, the cash dividend declared by the Company’s Board of Directors was $0.12 per share, and will be paid on the Company’s Class A Common Stock and Class B Common Stock on March 6, 2012. The continuing declaration and payment of such dividends, including the amount and frequency of such dividends, is at the discretion of the Board and depends upon many factors, including the Company’s consolidated financial position, liquidity requirements, operating results and such other factors as the Board may deem relevant. However, under the merger agreement with Tokio Marine, such dividends are limited to quarterly dividends of $0.12 per share, with the timing of declaration, record and payment dates thereof consistent with the Company’s past practice. Cash dividend payments are permitted under the respective terms of the Credit Agreement, the 2007 Junior Debentures and the 2020 Senior Notes.

-27-

underwriter. On August 21, 2009, the Company sold an additional 3.5 million shares of its Class A Common Stock in a public offering at a price to the public of $21.00 per share pursuant to an underwriting agreement dated August 18, 2009 also with Barclays Capital Inc., as underwriter. The total proceeds to the Company from these two offerings were $120.7 million, net of related underwriting discounts, commissions and expenses. These proceeds were used for general corporate purposes.

On August 3, 2011, the Company’s Board of Directors authorized repurchases of the Company’s outstanding Class A Common Stock in a total amount of up to $50 million. The authorization replaced an existing share repurchase authorization which had 1.0 million shares remaining. During the third quarter of 2011, the Company repurchased 421,500 shares at a total cost of $9.7 million. In light of the Company’s proposed merger with Tokio Marine, it is not anticipated that further repurchases pursuant to this authorization will occur.

In addition, dividend payments by the Company’s insurance subsidiaries to the Company are subject to certain regulatory restrictions. See “Liquidity and Capital Resources” in Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations and “Regulation” in Part I, Item 1 - Business.

On December 21, 2011, Delphi entered into a merger agreement that provides that at the effective time of the merger, TM Sub will be merged with and into Delphi, with Delphi continuing as the surviving corporation and becoming an indirectly owned subsidiary of Tokio Marine. See Part I, Item 1 - Business - Recent Developments.

-28-

Performance Graph

In order to assist stockholders in analyzing the historical performance of the Company’s Class A Common Stock, a graph comparing the total return on the Company’s Class A Common Stock to the total return on the common stocks of the companies included in the Standard & Poor’s 500 Index (“S&P 500 Index”) and the companies included in the Standard & Poor’s 500 Insurance Index (“S&P Insurance Index”) has been provided. The S&P 500 Insurance Index includes companies in the life/health, multi-line and property-casualty insurance businesses, and insurance brokers. The graph reflects a $100 investment in the Company’s Class A Common Stock and the indices reflected therein as of December 31, 2006, and reflects the value of that investment, assuming the reinvestment of all dividends, on various dates through December 31, 2011. The historical information set forth below is not indicative of future performance.

LOGO


	2006		2007		2008		2009		2010		2011
Delphi		100		88		47		58		76		119
S&P 500 Index		100		105		66		84		97		99
S&P Insurance Index		100		94		39		45		52		47

-29-

Item 6. Selected Financial Data

The selected financial data below should be read in conjunction with Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations and the Consolidated Financial Statements and related notes. Prior periods have been restated to reflect the Company’s early adoption of FASB guidance for accounting for costs associated with acquiring or renewing insurance contracts.


	Year Ended December 31,
	2011			2010			2009			2008			2007
	(dollars and shares in thousands, except per share data)
Income Statement Data:
Insurance premiums and fee income:
Core group employee benefit products	$	1,489,700		$	1,358,798		$	1,346,203		$	1,332,376		$	1,245,548
Non-core group employee benefit products ⁽¹⁾		17,726			9,709			8,464			10,647			22,044
Asset accumulation products		3,678			2,004			1,641			1,918			2,666
Other		53,135			49,051			44,733			39,949			33,903

		1,564,239			1,419,562			1,401,041			1,384,890			1,304,161
Net investment income ⁽²⁾		351,080			351,227			318,187			134,850			270,547
Net realized investment losses ⁽³⁾		(14,909	)		(25,875	)		(147,543	)		(88,177	)		(1,897	)
Loss on early retirement of senior notes and junior subordinated deferrable interest debentures ⁽⁴⁾		—			(7,666	)		—			(598	)		(2,192	)

Total revenue		1,900,410			1,737,248			1,571,685			1,430,965			1,570,619
Net income attributable to shareholders ⁽⁵⁾		178,696			168,911			91,177			25,046			152,101

Basic Results Per Share ⁽⁵⁾:
Net income attributable to shareholders	$	3.19		$	3.05		$	1.77		$	0.52		$	3.03
Weighted average shares outstanding		55,961			55,327			51,532			48,278			50,269

Diluted Results Per Share ⁽⁵⁾:
Net income attributable to shareholders	$	3.16		$	3.03		$	1.76		$	0.51		$	2.95
Weighted average shares outstanding		56,608			55,750			51,811			48,963			51,579

Other Data:
Operating earnings ⁽⁶⁾	$	193,921		$	190,713		$	187,080		$	82,750		$	154,759
Operating earnings per share ⁽⁶⁾		3.43			3.42			3.61			1.69			3.00
Cash dividends paid per share ⁽⁷⁾		0.47			0.42			0.40			0.39			0.35
Diluted book value per share ⁽⁸⁾		31.60			27.09			23.37			15.98			22.53

	December 31,
	2011			2010			2009			2008			2007
				(dollars in thousands)
Balance Sheet Data:
Total investments	$	7,469,728		$	6,549,983		$	5,749,318		$	4,654,923		$	4,987,868
Total assets ⁽⁹⁾		8,634,408			7,661,549			6,829,065			5,901,799			6,032,599
Corporate debt		375,000			375,000			365,750			350,750			217,750
Junior subordinated debentures ⁽¹⁰⁾		175,000			175,000			175,000			175,000			175,000
Junior subordinated deferrable interest debentures underlying company-obligated mandatorily redeemable capital securities issued by unconsolidated subsidiaries ⁽¹¹⁾		—			—			—			—			20,619
Shareholders’ equity ⁽¹²⁾		1,772,021			1,530,496			1,299,018			768,505			1,100,953
Corporate debt to total capitalization ratio ⁽¹³⁾		16.1	%		18.0	%		19.9	%		27.1	%		14.4	%

(1)

Non-core group employee benefit products include LPTs, primary workers’ compensation insurance, bail bond insurance and reinsurance facilities, among others. Beginning in 2009, the payments received by the Company in connection with LPTs, which are episodic in nature, are recorded as liabilities rather than as premiums. In prior years, premiums from non-core group employee benefit products included deposits from LPTs, of $3.3 million and $14.7 million in 2008 and 2007, respectively. See “Group Employee Benefit Products” and “Reinsurance” in Part I, Item 1- Business.

-30-

(2)	Extraordinary volatility in the investment markets resulted in a significant decrease in net investment income in 2008. See “Overview” in Part II, Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations.

(3)

In 2011, 2010 and 2009, the Company recognized $33.9 million, $77.4 million and $180.2 million of losses due to the other than temporary declines in the market values of certain fixed maturity securities and other investments, of which $29.9 million, $61.1 million and $144.7 million were recognized as credit-related realized investment losses in its earnings and $4.0 million, $16.3 million and $35.5 million remained as a component of accumulated other comprehensive income, respectively. In 2008 and 2007, the Company recognized in its earnings pre-tax losses of $78.6 million and $4.1 million, respectively, due to the other than temporary declines in the market values of certain securities, which are reported as net realized investment losses.

(4)

In the first quarter of 2007, the Company redeemed $36.0 million of junior subordinated deferrable interest debentures, resulting in a pre-tax loss of $2.2 million. During the third quarter of 2008, the Company redeemed $20.6 million of floating rate junior subordinated deferrable interest debentures, resulting in a pre-tax loss of $0.6 million. In 2010, the Company redeemed or repurchased $143.8 million outstanding principal amount of the 2033 Senior Notes, resulting in a pre-tax loss of $7.7 million.

(5)

Due to the adoption of new FASB guidance limiting the extent to which an insurer may capitalize costs incurred in the acquisition of an insurance contract net income attributable to shareholders was reduced by $4.2 million, $7.9 million, $11.6 million and $12.4 million or $0.08 per basic and diluted share, $0.15 per basic and diluted share, $0.24 per basic and diluted share, and $0.24 per basic and diluted share for 2010, 2009, 2008 and 2007, respectively. Net income attributable to shareholders includes net realized investment losses, net of a federal income tax benefit and the loss on early retirement of the 2033 Senior Notes and junior subordinated deferrable interest debentures, net of a federal income tax benefit, as follows:


	Year Ended December 31,
	2011			2010			2009			2008			2007
	(dollars in thousands, except per share data)
Net realized investment losses, net of taxes	$	(9,691	)	$	(16,819	)	$	(95,903	)	$	(57,315	)	$	(1,233	)

Basic per share amount		(0.17	)		(0.30	)		(1.86	)		(1.19	)		(0.03	)

Diluted per share amount		(0.17	)		(0.30	)		(1.85	)		(1.17	)		(0.02	)
Loss on early retirement of senior notes and junior subordinated deferrable interest debentures, net of taxes	$	—		$	(4,983	)	$	—		$	(389	)	$	(1,425	)
Basic per share amount		—			(0.09	)		—			(0.01	)		(0.03	)
Diluted per share amount		—			(0.09	)		—			(0.01	)		(0.03	)

-31-

(6)

Operating earnings, which is a non-GAAP financial measure, consist of net income attributable to shareholders excluding after-tax realized investment gains and losses, losses on early retirement of senior notes and junior subordinated deferrable interest debentures, merger-related corporate expenses and results from discontinued operations, as applicable. The Company believes that because these excluded items arise from events that are largely within management’s discretion and whose fluctuations can distort comparisons between periods, a measure excluding their impact is useful in analyzing the Company’s operating trends. Investment gains or losses are realized based on management’s decision to dispose of an investment, and investment losses are realized based on management’s judgment that a decline in the market value of an investment is other than temporary. Early retirement of senior notes and junior subordinated deferrable interest debentures occurs based on management’s decision to redeem or repurchase these notes and debentures prior to maturity. Merger-related corporate expenses represent costs incurred during 2011, primarily for external legal and financial advisory services, relating to the proposed merger with Tokio Marine. Discontinued operations result from management’s decision to exit or sell a particular business. Thus, these excluded items are not reflective of the Company’s ongoing earnings capacity, and trends in the earnings of the Company’s underlying insurance operations can be more clearly identified without their effects. For these reasons, management uses the measure of operating earnings to assess performance and make operating plans and decisions, and the Company believes that analysts and investors typically utilize measures of this type as one element of their evaluations of insurers’ financial performance. However, gains and losses associated with these excluded items, particularly as to investments, can occur frequently and should not be considered as non-recurring items. Further, operating earnings should not be considered a substitute for net income attributable to shareholders, the most directly comparable GAAP measure, as an indication of the Company’s overall financial performance and may not be calculated in the same manner as similarly titled measures utilized by other companies. For reconciliations of the respective operating earnings amounts to the corresponding net income amounts attributable to shareholders for the indicated periods, see the table captioned “Non-GAAP Financial Measures – Reconciliation to GAAP” which follows. All per share amounts are on a diluted basis.

Non-GAAP Financial Measures – Reconciliation to GAAP


	Year Ended December 31,
	2011			2010			2009			2008			2007
	(dollars in thousands, except per share data)
Operating earnings ^(A)	$	193,921		$	190,713		$	187,080		$	82,750		$	154,759
Net realized investment losses, net of taxes ^(B)		(9,691	)		(16,819	)		(95,903	)		(57,315	)		(1,233	)
Loss on early retirement of senior notes and junior subordinated deferrable interest debentures, net of taxes ^(C)		—			(4,983	)		—			(389	)		(1,425	)
Merger-related corporate expenses		(5,534	)		—			—			—			—

Net income attributable to shareholders ^(A)	$	178,696		$	168,911		$	91,177		$	25,046		$	152,101


	Year Ended December 31,
	2011			2010			2009			2008			2007
	(dollars in thousands, except per share data)
Diluted results per share of common stock
Operating earnings^(A)	$	3.43		$	3.42		$	3.61		$	1.69		$	3.00
Net realized investment losses, net of taxes ^(B)		(0.17	)		(0.30	)		(1.85	)		(1.17	)		(0.02	)
Loss on early retirement of senior notes and junior subordinated deferrable interest debentures, net of taxes ^(C)		—			(0.09	)		—			(0.01	)		(0.03	)
Merger-related corporate expenses		(0.10	)		—			—			—			—

Net income attributable to shareholders ^(A)	$	3.16		$	3.03		$	1.76		$	0.51		$	2.95

(A)

Due to the adoption of new FASB guidance limiting the extent to which an insurer may capitalize costs incurred in the acquisition of an insurance contract operating earnings and net income attributable to shareholders were reduced by $4.2 million, $7.9 million, $11.6 million and $12.4 million or $0.08 per diluted share, $0.15 per diluted share, $0.24 per diluted share, and $0.24 per diluted share for 2010, 2009, 2008 and 2007, respectively.

(B)

Net of an income tax benefit of $5.2 million, $9.1 million, $51.6 million, $30.9 million and $0.7 million, or $0.09 per diluted share, $0.16 per diluted share, $1.00 per diluted share, $0.63 per diluted share and $0.01 per diluted share for 2011, 2010, 2009, 2008 and 2007, respectively. The tax effect is calculated using the Company’s statutory tax rate of 35%.

(C)	Net of an income tax benefit of $2.7 million, $0.2 million and $0.8 million, or $0.05 per diluted share, $0.00 per diluted share and $0.01 per diluted share for 2010, 2008 and 2007, respectively. The tax effect is calculated using the Company’s statutory tax rate of 35%.

(7)

During the second quarter of 2007, the Company’s Board of Directors increased the cash dividend from $0.08 per share to $0.09 per share. During the second quarter of 2008, the Company’s Board of Directors further increased the cash dividend to $0.10 per share. During the third quarter of 2010, the Company’s Board of Directors further increased the cash dividend to $0.11 per share and subsequently increased it to $0.12 per share in the second quarter of 2011. During 2011, 2010, 2009, 2008 and 2007, the Company paid cash dividends on its outstanding capital stock in the amount of $26.3 million, $23.2 million, $20.2 million, $18.4 million and $17.2 million, respectively. See Note I to the Consolidated Financial Statements.

(8)

Diluted book value per share is calculated by dividing shareholders’ equity (as determined in accordance with GAAP), as increased by the proceeds and tax benefit from the assumed exercise of outstanding in-the-money stock options, by total shares outstanding, also increased by shares issued upon the assumed exercise of the options and deferred shares. Due to the adoption of new FASB guidance limiting the extent to which an insurer may capitalize costs incurred in the acquisition of an insurance contract, diluted book value per share was reduced by $1.07 per share, $1.05 per share, $1.07 per share, and $0.75 per share for the years 2010, 2009, 2008 and 2007, respectively.

(9)

Due to the adoption of new FASB guidance limiting the extent to which an insurer may capitalize costs incurred in the acquisition of an insurance contract, total assets of the Company were reduced by $98.8 million, $92.3 million, $52.1 million and $62.2 million at 12/31/2010, 12/31/2009, 12/31/2008 and 12/31/2007, respectively.

-32-

(10)	In May 2007, the Company issued $175.0 million of 2007 Junior Debentures. See “Other Transactions” in Part I, Item 1 - Business and Note H to the Consolidated Financial Statements.

(11)

In March 2007, the Company redeemed the remaining $37.1 million in principal amount of its 9.31% junior subordinated deferrable interest debentures, Series A, due 2027 (the “Junior Debentures”), resulting in the concurrent redemption by Delphi Funding, L.L.C. (“Delphi Funding”) of the remaining $36.0 million in liquidation amount of its 9.31% Capital Securities, Series A (the “Capital Securities”). The redemption price was $1,046.55 per Capital Security plus accrued dividends. As a result, the Junior Debentures ceased to be outstanding and interest on the Junior Debentures ceased to accrue.

(12)

Due to the adoption of new FASB guidance limiting the extent to which an insurer may capitalize costs incurred in the acquisition of an insurance contract, shareholders’ equity of the Company was reduced by $64.2 million, $60.0 million, $52.1 million and $40.4 million at 12/31/2010, 12/31/2009, 12/31/2008 and 12/31/2007, respectively. In addition, due to the adoption of FASB guidance relating to the accounting for deferred policy acquisition costs in connection with internal replacements, the Company made a reduction to its retained earnings at January 1, 2007 in the amount of $82.6 million, net of an income tax benefit of $44.5 million, which represents the net reduction in the deferred policy acquisition cost from internal replacements included in cost of business acquired on the consolidated balance sheet.

(13)

The corporate debt to total capitalization ratio is calculated by dividing long-term corporate debt by the sum of the Company’s long-term corporate debt, junior subordinated debentures, junior subordinated deferrable interest debentures underlying company-obligated mandatorily redeemable capital securities issued by unconsolidated subsidiaries/company-obligated mandatorily redeemable capital securities of subsidiaries and shareholders’ equity. Due to the adoption of new FASB guidance limiting the extent to which an insurer may capitalize costs incurred in the acquisition of an insurance contract, the corporate debt to total capitalization ratio increased by 0.5%, 0.6%, 1.0% and 0.4% for the years ended 12/31/2010, 12/31/2009, 12/31/2008 and 12/31/2007, respectively.

-33-

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Overview

The Company, through its subsidiaries, underwrites a diverse portfolio of group employee benefit products, primarily long-term and short-term disability, life, excess workers’ compensation insurance for self-insured employers, large casualty programs including large deductible workers’ compensation, workers’ compensation and casualty treaty reinsurance, travel accident, dental and limited benefit health insurance. Revenues from this group of products are primarily comprised of earned premiums and investment income. The profitability of group employee benefit products is affected by, among other things, differences between actual and projected claims experience, the retention of existing customers, product mix and the Company’s ability to attract new customers, change premium rates and contract terms for existing customers and control administrative expenses. The Company transfers its exposure to a portion of its group employee benefit risks through reinsurance ceded arrangements with other insurance and reinsurance companies. Accordingly, the profitability of the Company’s group employee benefit products is affected by the amount, cost and terms of reinsurance it obtains. The profitability of those group employee benefit products for which reserves are discounted, in particular, the Company’s disability and excess workers’ compensation products, is also significantly affected by the difference between the yield achieved on invested assets and the discount rate used to calculate the related reserves.

In recent years, the Company has benefited from the stable market conditions which prevailed for its excess workers’ compensation products as to pricing and other contract terms and has enhanced its leadership position in the market for these products. However, because pricing in the primary workers’ compensation market has been increasingly competitive, the demand for excess workers’ compensation products has not significantly increased. In addition, the downward pressure on employment and wage levels exerted by the recent recession and its aftereffects has negatively affected premium levels for insurance products which are based upon employers’ payrolls, such as the Company’s excess workers’ compensation products. This effect has been ameliorated by the Company’s emphasis on municipalities, hospitals and schools; sectors whose payroll levels generally have been less adversely affected by the recent recession. The Company has enhanced its focus on its sales and marketing function for these products. During 2011, the Company achieved improved levels of new business production, as well as improvements in pricing, for these products.

For its other group employee benefit products, the Company is continuing to experience challenging market conditions from a competitive standpoint, particularly as to pricing. These conditions, in addition to the continuing effects of the recent recession on employment and wage levels have, in recent years, adversely impacted the Company’s ability to achieve higher levels of new business production and growth in premiums for these products. For these products, the Company is continuing to enhance its focus on the small case niche (insured groups of 10 to 500 individuals), including employers which are first-time providers of these employee benefits, which the Company believes to offer opportunities for superior profitability. The Company is also emphasizing its suite of voluntary group insurance products, which includes, among others, its group limited benefit health insurance product. The Company is generally marketing this product with a fixed indemnity benefit structure that is exempt from certain of the requirements of the federal health care reform legislation; however, it is uncertain whether this product can be effectively marketed once the minimum medical coverage requirements of the legislation become effective in 2014, since this product’s coverage will not satisfy these requirements. The Company markets its other group employee benefit products on an unbundled basis and as part of an integrated employee benefit program that combines employee benefit insurance coverages and absence management services. This integrated employee benefit program, which the Company believes helps to differentiate itself from competitors by offering clients improved productivity from reduced employee absence, has enhanced the Company’s ability to market its other group employee benefit products to large employers.

The Company also operates an asset accumulation business that focuses primarily on offering fixed annuities to individuals. Beginning in the second half of 2010, the Company has experienced particularly advantageous conditions in the fixed annuity marketplace resulting from various competitors having terminated their marketing of comparable fixed annuity products and, in some cases, having experienced ratings downgrades. From time to time, the Company acquires blocks of existing SPDA and FPA policies from other insurers through indemnity assumed reinsurance transactions and issues funding agreements. The Company believes that annuity reinsurance arrangements and funding agreements enhance the Company’s asset accumulation business by providing alternative sources of funds for this business. The Company’s liabilities for its annuity reinsurance arrangements and funding agreements are recorded in policyholder account balances. Deposits from the Company’s asset accumulation business are recorded as liabilities rather than as premiums. The profitability of asset accumulation products is primarily dependent on the spread achieved between the return on investments and the interest credited with respect to these products. The Company sets the crediting rates offered on its asset accumulation products in an effort to achieve its targeted interest rate spreads on these products, and is willing to accept lower levels of sales on these products when market conditions make these targeted spreads more difficult to achieve.

-34-

The management of the Company’s investment portfolio is an important component of its profitability. In recent years, the Company has repositioned its investment portfolio to reduce its holdings of those investments whose changes in value, positive or negative, are included in the Company’s net investment income, such as investment funds organized as limited partnerships and limited liability companies and trading account securities. See Part I, Item 1A – Risk Factors. As part of this effort, the Company increased its investments in more traditional sectors of the fixed income market such as mortgage-backed securities and municipal bonds. In addition, the Company has been maintaining a significant portion of its portfolio in short-term investments, which totaled $277.6 million and $334.2 million at December 31, 2011 and 2010, respectively. The Company has made progress in its recent efforts to deploy a significant portion of these short-term investments into longer-term fixed maturity securities which offer more attractive yields. However, since the market environment continues to be challenging from the standpoint of making new investments on attractive terms, no assurance can be given as to the timing of the completion of these efforts or their ultimate outcome or variability of its future net investment income.

The Company achieved improved levels of investment income in its repositioned investment portfolio in 2010 and 2011. However, in light of the continuing volatility in financial market conditions, significant fluctuations in the Company’s net investment income, and as a result, in its results of operations may occur. Accordingly, there can be no assurance as to the impact of the Company’s investment repositioning on the level or variability of its future net investment income. In addition, while the levels of the Company’s realized investment losses from declines in market value relative to the amortized cost of various securities that it determined to be other than temporary decreased significantly in 2011 as compared to 2010 and 2009, investment losses may recur in the future and it is not possible to predict the timing or magnitude of such losses.

Recent Developments

On December 21, 2011, Delphi entered into a merger agreement which provides that at the effective time of the merger, TM Sub will be merged with and into Delphi, with Delphi continuing as the surviving corporation and becoming an indirect wholly owned subsidiary of Tokio Marine. Pursuant to the merger agreement, at the effective time of the merger (1) each share of our Class A Common Stock (other than (i) shares of our Class A Common Stock owned by Delphi, Tokio Marine or any of their respective wholly owned subsidiaries, in each case not held on behalf of third parties, and (ii) shares in respect of which appraisal rights have been properly demanded and those demands not effectively withdrawn) will be converted into the right to receive $43.875 in cash, without interest and less any applicable withholding taxes, and (2) each share of Class B Common Stock (other than (i) shares of our Class B Common Stock owned by Delphi, Tokio Marine or any of their respective wholly owned subsidiaries, in each case not held on behalf of third parties, and (ii) shares in respect of which appraisal rights have been properly demanded and those demands not effectively withdrawn) will be converted into the right to receive $52.875 in cash, without interest and less any applicable withholding taxes. In addition, the merger agreement provides that record holders of common stock immediately prior to the effective time of the merger will be entitled to receive a special dividend of $1.00 in cash per share that is contingent upon the completion of the merger and will be paid shortly after closing. The acquisition is subject to the approval of Delphi shareholders, including approval by the holders of a majority of the outstanding shares of our Class A Common Stock (other than shares of our Class A Common Stock owned, directly or indirectly, by holders of our Class B Common Stock, any holder of shares of our Class A Common Stock that were transferred to such holder by any holder of our Class B Common Stock after December 21, 2011, Tokio Marine, TM Sub or any officers or directors of Delphi, or any of their respective affiliates or “associates” (as defined in Section 12b-2 of the Securities Exchange Act of 1934, as amended)) and the approvals of various regulatory authorities in Japan and the U.S., as well as other customary closing conditions. We anticipate the completion of the merger in the second quarter of 2012, but we cannot be certain when or if the conditions to the closing of the merger will be satisfied or, to the extent permitted, waived.

Delphi has filed a definitive proxy statement with the Securities and Exchange Commission which contains detailed information about the merger and the board and special committee process conducted in connection with the merger. The definitive proxy statement was filed with the Securities and Exchange Commission on February 21, 2012.

The following discussion and analysis of the results of operations and financial condition of the Company should be read in conjunction with the Consolidated Financial Statements and related notes included in this report. The preparation of financial statements in conformity with GAAP requires management, in some instances, to make judgments about the application of these principles. The amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period could differ materially from the amounts reported if different conditions existed or different judgments were utilized. A discussion of how management applies certain critical accounting policies and makes certain estimates is presented below in the “Critical Accounting Policies and Estimates” section and should be read in conjunction with the following discussion and analysis of results of operations

-35-

and financial condition of the Company. In addition, a discussion of uncertainties and contingencies which can affect actual results and could cause future results to differ materially from those expressed in certain forward-looking statements contained in this Management’s Discussion and Analysis of Financial Condition and Results of Operations can be found in Part I, Item 1A - Risk Factors. See “Forward-Looking Statements And Cautionary Statements Regarding Certain Factors That May Affect Future Results”.

Results of Operations

2011 Compared to 2010

Summary of Results. Net income attributable to shareholders was $178.7 million, or $3.16 per diluted share, in 2011 as compared to $168.9 million, or $3.03 per diluted share, in 2010. Net income in 2011 and 2010 included net realized investment losses, net of the related income tax benefit, of $9.7 million, or $0.17 per diluted share, and $16.8 million, or $0.30 per diluted share, respectively. Net income in 2011 as compared to 2010 benefited from growth in income from the Company’s group employee benefit products and decreases in the levels of realized investment losses and interest expense. Net realized investment losses included losses resulting from other than temporary declines in the market values of various fixed maturity and other securities. For 2011 and 2010 these losses, net of the related income tax benefit, totaled $19.5 million, or $0.34 per diluted share, and $39.7 million, or $0.71 per diluted share, respectively. The decrease in interest expense was primarily due to the early retirement of the 2033 Senior Notes during 2010. The 2010 results included losses, net of the related income tax benefit, of $5.0 million associated with the early retirement of the 2033 Senior Notes.

The Company believes the non-GAAP financial measure of “operating earnings” is informative when analyzing the trends relating to the Company’s insurance operations. Operating earnings consist of net income attributable to shareholders excluding after-tax realized investment gains and losses, losses on early retirement of senior notes and junior subordinated deferrable interest debentures, merger-related corporate expenses and results from discontinued operations, as applicable. The Company believes that because these excluded items arise from events that are largely within management’s discretion and whose fluctuations can distort comparisons between periods, a measure excluding their impact is useful in analyzing the Company’s operating trends. Investment gains or losses are realized based on management’s decision to dispose of an investment, and investment losses are realized based on management’s judgment that a decline in the market value of an investment is other than temporary. Early retirement of senior notes occurs based on management’s decision to redeem or repurchase these notes prior to maturity. Merger-related corporate expenses represent costs incurred during 2011, primarily for external legal and financial advisory services, relating to the proposed merger with Tokio Marine. Discontinued operations results from management’s decision to exit or sell a particular business. Thus, these excluded items are not reflective of the Company’s ongoing earnings capacity, and trends in the earnings of the Company’s underlying insurance operations can be more clearly identified without the effects. For these reasons, management uses the measure of operating earnings to assess performance and make operating plans and decisions, and the Company believes that analysts and investors typically utilize measures of this type as one element of their evaluations of insurers’ financial performance. However, gains or losses from the excluded items, particularly as to investments, can occur frequently and should not be considered as nonrecurring items. Further, operating earnings should not be considered a substitute for net income attributable to shareholders, the most directly comparable GAAP measure, as an indication of the Company’s overall financial performance and may not be calculated in the same manner as similarly titled measures utilized by other companies. For reconciliations of the respective operating earnings amounts to the corresponding net income amounts for the indicated periods, see the table on page 32 captioned “Non-GAAP Financial Measures – Reconciliation to GAAP” which can be found in Part II, Item 6 – Selected Financial Data.

Operating earnings for the Company were $193.9 million, or $3.43 per diluted share, in 2011 as compared to $190.7 million, or $3.42 per diluted share, in 2010.

Premium and Fee Income. Premium and fee income was $1,564.2 million in 2011 as compared to $1,419.6 million in 2010, an increase of 10%. Premiums from core group employee benefit products, which include disability, life, excess workers’ compensation, travel accident and dental insurance, limited benefit health insurance and workers’ compensation and casualty treaty reinsurance, increased 10% to $1,489.7 million in 2011 from $1,358.8 million in 2010, reflecting higher new business production, price increases and improved persistency. Premiums from excess workers’ compensation insurance for self-insured employers were $330.6 million in 2011 as compared to $289.5 million in 2010, an increase of 14%. Excess workers’ compensation new business production, which represents the amount of new annualized premium sold, increased 51% to $71.7 million in 2011 from $47.4 million in 2010. Premiums from workers’ compensation and casualty treaty reinsurance increased 40% to $72.2 million in 2011 from $51.5 million in 2010. This product was renamed by the Company in the third quarter of 2011, and was previously known as assumed workers’

-36-

compensation and casualty reinsurance. Workers’ compensation and casualty treaty reinsurance production increased 29% to $18.8 million in 2011 from $14.6 million in 2010. The retention of existing excess workers’ compensation customers in 2011 remained strong.

Premiums from the Company’s other core group employee benefit products were $1,086.9 million in 2011 as compared to $1,017.7 million in 2010, an increase of 7%. Premiums from the Company’s group life products were increased 8% to $417.9 million in 2011 from $388.2 million in 2010. Premiums from the Company’s group disability products were $577.6 million in 2011 as compared to $542.4 million in 2010, an increase of 6%. Premiums from the Company’s turnkey disability business were $49.4 million and $49.5 million in 2011 and 2010, respectively. New business production for the Company’s other core group employee benefit products was $244.1 million in 2011 and $238.9 million in 2010. The level of production achieved from these other core group employee products reflects the Company’s focus on the small case niche (insured groups of 10 to 500 individuals). The Company continues to implement price increases for certain group disability and group life insurance customers; in particular, where warranted in particular instances due to adverse claims experience. In addition, the Company has increased pricing levels for new long-term disability insurance customers as a result of the decrease in the discount rate for its disability reserves that was implemented in 2010. The payments received by the Company in connection with LPT’s, which are episodic in nature and are recorded as liabilities rather than as premiums, were $55.4 million in 2011 as compared to $16.0 million in 2010.

Deposits from the Company’s asset accumulation products, consisting of annuity sales, increased 34% to $507.7 million in 2011 from $377.4 million in 2010. The increase reflects the continuation of the advantageous conditions for the Company in the fixed annuity marketplace which emerged during the second half of 2010. See “Overview”. Deposits from the Company’s asset accumulation products are recorded as liabilities rather than as premiums. The Company is continuing to maintain its discipline in setting the crediting rates offered on its asset accumulation products in an effort to achieve its targeted interest rate spreads on these products. The Company’s funds under management increased 20% to $2,073.2 million in 2011 from $1,725.8 million in 2010.

Net Investment Income. Net investment income in 2011 was $351.1 million as compared to $351.2 million in 2010. This level of net investment income reflects a 15% increase in average invested assets to $6,834.4 million in 2011 from $5,966.1 million in 2010, a higher level of investment income from the Company’s fixed maturity security portfolio, offset by adverse performance on the part of the Company’s investments in investment funds organized as limited partnerships and limited liability companies. The tax equivalent weighted average annualized yield on invested assets was 5.6% and 6.3% for 2011 and 2010, respectively.

Net Realized Investment Losses. Net realized investment losses were $14.9 million in 2011 as compared to $25.9 million in 2010. The Company monitors its investments on an ongoing basis. When the fair value of an available for sale security declines below its amortized cost, the decline is included as a component of accumulated other comprehensive income or loss, net of the related income tax benefit and adjustment to cost of business acquired, on the Company’s balance sheet. In the case of a fixed maturity security, if management judges the decline to be other than temporary, the portion of the decline representing credit loss is recognized as a realized investment loss in the Company’s income statement and the remaining portion of the decline continues to be included as a component of accumulated other comprehensive income or loss. For all other types of investments, the entire amount of the decline is recognized as a realized investment loss. The Company recognized $33.9 million and $77.4 million of losses in 2011 and 2010, respectively, due to the other than temporary declines in the fair values of certain fixed maturity and other investments, of which $29.9 million and $61.1 million was recognized as credit-related realized investment losses and $4.0 million and $16.3 million remained as a component of accumulated other comprehensive income. See “Overview”. The Company’s investment strategy results in periodic sales of securities and, therefore, the recognition of realized investment gains and losses. During 2011 and 2010, the Company recognized $15.0 million and $35.2 million, respectively, of net gains on the sales of securities.

The Company may continue to recognize losses due to other than temporary declines in security fair values in the future, and such losses may be significant. See Part I, Item 1A – Risk Factors and “Overview”. The extent of such losses will depend on, among other things, future developments in the United States and global economies, financial and credit markets, credit spreads, interest rates, foreign currency exchange rates, expected future cash flows from structured securities, the outlook for the performance by the security issuers of their obligations and changes in security values. The Company continuously monitors its investments in securities whose fair values are below the Company’s amortized cost pursuant to its procedures for evaluation for other than temporary impairment in valuation. See Note B to the Consolidated Financial Statements and “Critical Accounting Policies and Estimates” for a description of these procedures, which take into account a number of factors. It is not possible to predict the extent of any future changes in value, positive or negative, or the results of the future application of these procedures, with respect to these securities. For

-37-

further information concerning the Company’s investment portfolio, see “Liquidity and Capital Resources – Investments”.

Loss on early retirement of 2033 Senior Notes. During 2010, the Company recognized a loss of $5.0 million, net of an income tax benefit of $2.7 million, on the early retirement of $143.8 million in aggregate principal amount of the 2033 Senior Notes.

Benefits and Expenses. Policyholder benefits and expenses were $1,630.7 million in 2011 as compared to $1,474.5 million in 2010. This increase reflects the increase in premiums from the Company’s group employee benefit products discussed above, as well as additions to reserves for prior years’ claims and claim expenses of $24.9 million in 2011. There can be no assurance as to whether future periods will include further additions to reserves in respect of prior periods or the amount thereof, which will depend on the Company’s future loss development. If the Company were to experience significant adverse loss development in the future, the Company’s results of operations could be materially adversely affected. The combined ratio (loss ratio plus expense ratio) for group employee benefits products was 95.3% in both 2011 and 2010. The weighted average annual crediting rate on the Company’s asset accumulation products, which reflects the effects of the first year bonus crediting rate on certain newly issued products, was 3.7% and 3.8% in 2011 and 2010, respectively.

Interest Expense. Interest expense was $37.2 million in 2011 as compared to $43.1 million in 2010, a decrease of $5.9 million. This decrease resulted primarily from the early retirement of the 2033 Senior Notes during 2010, partially offset by an increase in interest expense associated with the 2020 Senior Notes, which were issued by the Company in the first quarter of 2010, as well as increased interest paid on the Company’s new bank credit facility.

Income Tax Expense. Income tax expense was $52.7 million in 2011 as compared to $49.6 million in 2010. The Company’s effective tax rate was 22.8% in 2011 compared to 22.7% in 2010.

2010 Compared to 2009

Summary of Results. Net income attributable to shareholders was $168.9 million, or $3.03 per diluted share, in 2010 as compared to $91.2 million, or $1.76 per diluted share, in 2009. Net income in 2010 and 2009 included net realized investment losses, net of the related income tax benefit, of $16.8 million, or $0.30 per diluted share, and $95.9 million, or $1.85 per diluted share, respectively. Net income in 2010 compared to 2009 benefited from a significant increase in net investment income, a decreased level of realized investment losses and growth in income from the Company’s core group employee benefit products, and was adversely impacted by a significant increase in interest expense and, on a per share basis, the Company’s two Class A Common Stock offerings completed during 2009. Net income in 2010 was also adversely impacted by a loss on the early retirement of the 2033 Senior Notes. Net investment income in 2010, which increased 10% from 2009, reflects an 18% increase in average invested assets. Net realized investment losses in 2010 and 2009 included losses, net of the related income tax benefit, of $39.7 million, or $0.71 per diluted share, and $94.1 million, or $1.82 per diluted share, respectively, due to the other than temporary declines in the market values of various fixed maturity and other securities.

The Company believes the non-GAAP financial measure of “operating earnings” is informative when analyzing the trends relating to the Company’s insurance operations. Operating earnings consist of net income attributable to shareholders excluding after-tax realized investment gains and losses, losses on early retirement of senior notes and junior subordinated deferrable interest debentures, merger-related corporate expenses and results from discontinued operations, as applicable. The Company believes that because these excluded items arise from events that are largely within management’s discretion and whose fluctuations can distort comparisons between periods, a measure excluding their impact is useful in analyzing the Company’s operating trends. Investment gains or losses are realized based on management’s decision to dispose of an investment, and investment losses are realized based on management’s judgment that a decline in the market value of an investment is other than temporary. Early retirement of senior notes occurs based on management’s decision to redeem or repurchase these notes prior to maturity. The Company did not incur any merger-related corporate expenses in 2010 or 2009. Discontinued operations results from management’s decision to exit or sell a particular business. Thus, these excluded items are not reflective of the Company’s ongoing earnings capacity, and trends in the earnings of the Company’s underlying insurance operations can be more clearly identified without the effects. For these reasons, management uses the measure of operating earnings to assess performance and make operating plans and decisions, and the Company believes that analysts and investors typically utilize measures of this type as one element of their evaluations of insurers’ financial performance. However, gains or losses from the excluded items, particularly as to investments, can occur frequently and should not be considered as nonrecurring items. Further, operating earnings should not be considered a substitute for net income attributable to shareholders, the most directly comparable GAAP measure, as an indication of the Company’s overall financial performance and may not be calculated

-38-

in the same manner as similarly titled measures utilized by other companies. For reconciliations of the respective operating earnings amounts to the corresponding net income amounts for the indicated periods, see the table on page 32 captioned “Non-GAAP Financial Measures – Reconciliation to GAAP” which can be found in Part II, Item 6 – Selected Financial Data.

Operating earnings for the Company were $190.7 million, or $3.42 per diluted share, in 2010 as compared to $187.1 million, or $3.61 per diluted share, in 2009.

Premium and Fee Income. Premium and fee income was $1,419.6 million and $1,401.0 million in 2010 and 2009, respectively. Premiums from core group employee benefit products, which include disability, life, excess workers’ compensation, travel accident and dental insurance and workers’ compensation and casualty treaty reinsurance, increased to $1,358.8 million in 2010 from $1,346.2 million in 2009. Premiums from excess workers’ compensation insurance for self-insured employers were $289.5 million in 2010 as compared to $277.5 million in 2009, an increase of 4%. Excess workers’ compensation new business production, which represents the amount of new annualized premium sold, increased 5% to $47.4 million in 2010 from $45.3 million in 2009. Premiums from workers’ compensation and casualty treaty reinsurance increased 51% to $51.5 million in 2010 from $34.2 million in 2009. Workers’ compensation and casualty treaty reinsurance production was $14.6 million and $17.2 million in 2010 and 2009, respectively. The retention of existing excess workers’ compensation customers in 2010 remained strong.

Premiums from the Company’s other core group employee benefit products were $1,017.7 million and $1,034.6 million in 2010 and 2009, respectively. During 2010 and 2009, premiums from the Company’s group life products were $388.2 million and $393.2 million, respectively, and premiums from the Company’s group disability products were $542.4 million and $560.4 million, respectively. Premiums from the Company’s turnkey disability business were $49.5 million and $54.0 million in 2010 and 2009, respectively. New business production for the Company’s other core group employee benefit products increased 4% to $238.9 million in 2010 from $230.4 million in 2009. The level of production achieved from these other core group employee products reflects the Company’s focus on the small case niche (insured groups of 10 to 500 individuals). The payments received by the Company in connection with LPT’s, which are episodic in nature and are recorded as liabilities rather than as premiums, were $16.0 million in 2010 as compared to $40.0 million in 2009.

Deposits from the Company’s asset accumulation products, consisting of annuity sales, increased 52% to $377.4 million in 2010 from $248.6 million in 2009. The increase in deposits is attributable to, among other things, particularly advantageous conditions for the Company in the fixed annuity marketplace during the second half of 2010 due to various competitors having either terminated their marketing of comparable fixed annuity products or experienced ratings downgrades. Deposits from the Company’s asset accumulation products are recorded as liabilities rather than as premiums. The Company is continuing to maintain its discipline in setting the crediting rates offered on its asset accumulation products in an effort to achieve its targeted interest rate spreads on these products.

Net Investment Income. Net investment income in 2010 was $351.2 million as compared to $318.2 million in 2009, an increase of 10%. This increase reflects an 18% increase in average invested assets to $5,966.1 million in 2010 from $5,053.3 million in 2009, as well as a higher level of investment income from the Company’s fixed maturity security portfolio resulting from the portfolio repositioning discussed above. See “Overview”. Both years benefited from strong performance on the part of the Company’s investments in investment funds organized as limited partnerships and limited liability companies and trading account securities. The tax equivalent weighted average annual yield on invested assets was 6.3% and 6.7% in 2010 and 2009, respectively.

Net Realized Investment Losses. Net realized investment losses were $25.9 million in 2010 as compared to $147.5 million in 2009. The Company monitors its investments on an ongoing basis. When the fair value of a security declines below its amortized cost, the decline is included as a component of accumulated other comprehensive income or loss, net of the related income tax benefit and adjustment to cost of business acquired, on the Company’s balance sheet. In the case of a fixed maturity security, if management judges the decline to be other than temporary, the portion of the decline representing credit losses is recognized as a realized investment loss in the Company’s income statement and the remaining portion of the decline continues to be included as a component of accumulated other comprehensive income or loss. For all other types of investments, the entire amount of the decline is recognized as a realized investment loss. Due to the continuing effects of the adverse market conditions for financial assets described above, the Company recognized $77.4 million and $180.2 million of losses in 2010 and 2009, respectively, due to the other than temporary declines in the fair values of certain fixed maturity and other investments, of which $61.1 million and $144.7 million was recognized as credit-related realized investment losses and $16.3 million and $35.5 million remained as a component of accumulated other comprehensive income. The Company’s investment strategy results in periodic sales of securities and, therefore, the

-39-

recognition of realized investment gains and losses. During 2010 and 2009, the Company recognized $35.2 million and $(2.8) million, respectively, of net gains (losses) on the sales of securities.

Loss on early retirement of 2033 Senior Notes. During 2010, the Company recognized a loss of $5.0 million, net of an income tax benefit of $2.7 million on the early retirement of $143.8 million in aggregate principal amount of the 2033 Senior Notes.

Benefits and Expenses. Policyholder benefits and expenses were $1,474.5 million in 2010 as compared to $1,436.8 million in 2009. This increase reflects the increase in premiums from the Company’s group employee benefit products discussed above, as well as additions to reserves for prior years’ claims and claim expenses of $3.3 million in 2010. There can be no assurance as to whether future periods will include further additions to reserves in respect of prior periods or the amount thereof, which will depend on the Company’s future loss development. If the Company were to experience significant adverse loss development in the future, the Company’s results of operations could be materially adversely affected. The combined ratio (loss ratio plus expense ratio) for group employee benefits products was 95.3% and 94.2% in 2010 and 2009, respectively. The increase in the combined ratio in 2010 reflects an increased incidence of long-term disability claims at RSLIC, a higher level of commissions at RSLIC resulting from changes in its product mix and increased expenses associated with new product development at SNCC. The weighted average annual crediting rate on the Company’s asset accumulation products, which reflects the effects of the first year bonus crediting rate on certain newly issued products, was 3.8% and 4.3% in 2010 and 2009, respectively.

Interest Expense. Interest expense was $43.1 million in 2010 as compared to $28.5 million in 2009, an increase of $14.6 million. This increase primarily reflects interest expense associated with the 2020 Senior Notes, which were issued by the Company in the first quarter of 2010, partially offset by a decrease in the weighted average borrowings under the prior credit agreement and a decrease in interest expense associated with the 2033 Senior Notes as a result of their early retirement during 2010.

Income Tax Expense. Income tax expense was $49.6 million in 2010 as compared to $15.0 million in 2009, primarily due to the decrease in the income tax benefit resulting from realized investment losses. The Company’s effective tax rate was 22.7% in 2010 compared to 14.1% in 2009.

Liquidity and Capital Resources

General. The Company’s current liquidity needs include principal and interest payments on outstanding borrowings under its bank credit facility and interest payments on the 2020 Senior Notes and 2007 Junior Debentures, as well as funding its operating expenses and dividends to stockholders. The 2007 Junior Debentures will become due on May 15, 2037, but only to the extent that the Company has received sufficient net proceeds from the sale of certain specified qualifying capital securities. Any remaining outstanding principal amount will be due on May 1, 2067. During the first quarter of 2010, the Company issued the 2020 Senior Notes, which will mature in January 2020 and pay interest semi-annually in arrears. The Company used the proceeds from the 2020 Senior Notes to repay in full the $222.0 million of outstanding borrowings under its prior bank credit agreement during January 2010 and for general corporate purposes. The 2007 Junior Debentures and 2020 Senior Notes are not subject to any sinking fund requirements. The 2020 Senior Notes and 2007 Junior Debentures contain certain provisions permitting their early redemption by the Company. For descriptions of these provisions, see Notes E and H, respectively, to the Consolidated Financial Statements included in this Form 10-K.

In December 2010, the Company entered into a Credit Agreement with Bank of America, N.A. as administrative agent and a group of banking institutions (the “Credit Agreement”) providing for a revolving loan facility of $175 million which matures on December 22, 2013 and a term loan facility of $125 million which matures on December 22, 2015. Concurrently with the consummation of the Credit Agreement, the Company terminated its prior bank credit agreement, which was scheduled to expire in October 2011. On June 7, 2011, a new lender was added to the revolving loan facility and its amount was increased to $205 million. Interest on borrowings under the Credit Agreement is payable, at the Company’s election, either at a floating rate based on LIBOR plus a specified margin which varies based upon the specified ratings of the Company’s senior unsecured debt, as in effect from time to time, or a base rate equal to the highest of Bank of America’s prime rate, LIBOR plus a specified margin or the federal funds rate plus a specified margin. The Credit Agreement contains various financial and other affirmative and negative covenants, along with various representations and warranties. The covenants include, among others, a maximum Company consolidated debt to capital ratio, a minimum Company consolidated net worth, minimum statutory risk-based capital requirements for RSLIC and SNCC, and certain limitations on subsidiary indebtedness. As of December 31, 2011, the Company was in compliance in all material respects with the financial and various other affirmative and negative covenants in the Credit Agreement. At

-40-

December 31, 2011, the Company had $125.0 million of outstanding borrowings and $205.0 million of borrowings remaining available under the Credit Agreement.

As a holding company that does not conduct business operations in its own right, substantially all of the assets of the Company are comprised of its ownership interests in its insurance subsidiaries. In addition, the Company held approximately $172.7 million of financial resources available at the holding company level at December 31, 2011, primarily comprised of short-term investments, equity securities and investments in investment subsidiaries whose assets are primarily invested in investment funds organized as limited partnerships and limited liability companies. Other sources of liquidity at the holding company level include dividends paid from subsidiaries, primarily generated from operating cash flows and investments, and borrowings under the Credit Agreement. During 2012, the Company anticipates that its insurance subsidiaries will be permitted, without prior regulatory approval, to make dividend payments totaling $91.1 million, in addition to the dividend payments of $58.0 million made in February 2012. See “Regulation” in Part I, Item 1 - Business. However, the level of dividends that could be paid consistent with maintaining the insurance subsidiaries’ RBC and other measures of capital adequacy at levels consistent with its current claims-paying and financial strength ratings from rating agencies is likely to be substantially lower than such amount. In general, dividends from the Company’s non-insurance subsidiaries are not subject to regulatory or other restrictions. In addition, the Company is presently categorized as a well known seasoned issuer under Rule 405 of the Securities Act. As such, the Company has the ability to file automatically effective shelf registration statements for unspecified amounts of different securities, allowing for immediate, on-demand offerings.

During the first quarter of 2006, the Company issued $100.0 million in aggregate principal amount of fixed and floating rate funding agreements which had maturities of three to five years in connection with the issuance by an unconsolidated special purpose vehicle of funding agreement-backed notes in a corresponding principal amount. During 2009, the Company repaid $35.0 million in aggregate principal amount of floating rate funding agreements at their maturity and in the first quarter of 2011 repaid the remaining $65.0 million in aggregate principal amount of fixed rate funding agreements at their maturity.

On May 1, 2009, the Company sold 3.0 million shares of its Class A Common Stock in a public offering at a price to the public of $17.50 per share pursuant to an underwriting agreement dated April 28, 2009 with Barclays Capital Inc. as underwriter. On August 21, 2009, the Company sold an additional 3.5 million shares of its Class A Common Stock in a public offering at a price to the public of $21.00 per share pursuant to an underwriting agreement dated August 18, 2009 also with Barclays Capital Inc., as underwriter. The total proceeds to the Company from these two offerings were $120.7 million, net of related underwriting discounts, commissions and expenses.

On February 7, 2012, the Company’s Board of Directors declared a cash dividend of $0.12 per share on the Company’s Class A Common Stock and Class B Common Stock, which will be paid on March 6, 2012.

-41-

The following table summarizes the Company’s significant contractual obligations at December 31, 2011 and the future periods in which such obligations are expected to be settled in cash. The 2020 Senior Notes and 2007 Junior Debentures are assumed to be repaid on their respective maturity dates. Additional details regarding these obligations are provided in the notes to the Consolidated Financial Statements, as referenced in the table:

Contractual Obligations


	Payments Due by Period
	Total		Less than 1 Year		1 -3 Years		3 - 5 Years		More than 5 Years
			(dollars in thousands)
Other long-term liabilities ⁽¹⁾
Life	$	1,670,395	$	370,177	$	349,889	$	233,751	$	716,578
Casualty		2,400,769		162,621		260,618		227,743		1,749,787
Annuity		2,753,261		212,878		460,885		502,451		1,577,047
Corporate debt (Note E)		375,000		—		39,063		85,937		250,000
Interest on corporate debt (Note E)⁽²⁾		179,710		23,614		45,926		41,263		68,907
Advances from Federal Home Loan Bank (Note F)		55,000		—		—		—		55,000
Interest on advances from Federal
Home Loan Bank (Note F)		34,979		4,106		8,211		8,211		14,451
Junior subordinated debentures (Note H)		175,000		—		—		—		175,000
Interest on junior subordinated debentures (Note H)⁽³⁾		329,082		12,908		25,816		25,816		264,542
Operating lease obligations (Note K)		62,051		15,195		26,967		18,245		1,644

Total contractual obligations	$	8,035,247	$	801,499	$	1,217,375	$	1,143,417	$	4,872,956

(1)

Other long-term liabilities consist of future policy benefits and unpaid claims and claim expenses relating to the Company’s insurance products, as well as policyholder account balances. Substantially all of the amounts reflected in this table with respect to such liabilities consist of estimates by the Company’s management based on various actuarial and other assumptions relating to the Company’s insurance products and, as to policyholder account balances, the periods for which the related annuity and other contracts will remain in force and the crediting rates to be applied thereto in the future. In accordance with GAAP, a substantial portion of such liabilities, as they relate to the Company’s insurance products, are carried on a discounted basis on its consolidated balance sheet; however, the amounts contained in this table are presented on an undiscounted basis. The actual payments relating to these liabilities will differ, both in amount and timing, from those indicated in this table and such differences are likely to be significant. See “Critical Accounting Policies and Estimates – Future Policy Benefits and Unpaid Claims and Claim Expenses”.

(2)	Primarily includes interest on the 2020 Senior Notes.

(3)	Interest on the 2007 Junior Debentures is fixed at 7.376% until May 15, 2017.

Sources of liquidity available to the Company on a parent company-only basis, including dividends from its subsidiaries, borrowings available under the Credit Agreement and financial resources available at the holding company level are expected to exceed the Company’s current and long-term cash requirements. The Company from time to time engages in discussions with respect to acquiring blocks of business and insurance and financial services companies, any of which could, if consummated, be material to the Company’s operations.

The principal liquidity requirements of the Company’s insurance subsidiaries are their contractual obligations to policyholders and other financing sources and operating expenses. The primary sources of funding for these obligations, in addition to operating earnings, are the marketable investments included in the investment portfolios of these subsidiaries. The Company actively manages its investment portfolio in an effort to match its invested assets and related liabilities. The Company regularly analyzes the results of its asset/liability matching through cash flow analysis and duration matching under multiple interest rate scenarios. See “Asset/Liability Management and Market Risk.” Therefore, the Company believes that these sources of funding will be adequate for its insurance subsidiaries to satisfy, on both a short-term and long-term basis, these contractual obligations throughout their estimated or stated period. However, if such contractual obligations were to arise more rapidly or in greater amounts than anticipated in the Company’s asset/liability matching analysis, the Company could be required to sell securities earlier than anticipated, potentially resulting in the realization of capital losses, or to borrow funds from available credit sources, in order to fund the payment of such obligations. In any of such events, the Company’s results of operations, liquidity and financial condition could be materially adversely affected.

Cash Flows. Operating activities increased cash by $476.9 million, $362.8 million and $460.5 million in 2011, 2010 and 2009, respectively. Net investing activities used $748.5 million of cash during 2011 primarily for the purchase of securities. Financing activities provided $292.6 million of cash during 2011, principally from deposits to policyholder accounts, partially offset by the repayment of $65.0 million in aggregate principal amount of fixed rate funding

-42-

agreements at their maturity and acquisition of treasury stock. Net investing activities used $623.7 million of cash during 2010 primarily for the purchase of securities. Financing activities provided $268.3 million of cash during 2010, principally from deposits to policyholder accounts, proceeds from the issuance of 2020 Senior Notes and an increase in the Company’s bank credit facility borrowings, partially offset by the repayment in full of the $272.0 million of outstanding borrowings under the prior credit agreement at its termination in December 2010.

Share Repurchases. On August 3, 2011, the Company’s Board of Directors authorized repurchases of the Company’s outstanding Class A Common Stock in a total amount of up to $50 million. The authorization replaced an existing share repurchase authorization which had 1.0 million shares remaining. During the third quarter of 2011, the Company repurchased 421,500 shares at a total cost of $9.7 million. In light of the Company’s proposed merger with Tokio Marine, it is not anticipated that further repurchases pursuant to this authorization will occur.

Investments. The Company’s overall investment strategy emphasizes safety and liquidity, while seeking the best available return, by focusing on, among other things, managing the Company’s interest-sensitive assets and liabilities and seeking to minimize the Company’s exposure to fluctuations in interest rates. The Company’s investment portfolio, which totaled $7,469.7 million at December 31, 2011, consists primarily of investments in fixed maturity securities, short-term investments, mortgage loans and equity securities. The Company’s investment portfolio also includes investments in investment funds organized as limited partnerships and limited liability companies and trading account securities which collectively totaled $290.9 million at December 31, 2011.

During 2011, the fair value of the Company’s available for sale investment portfolio, in relation to its amortized cost, increased by $146.8 million from year-end 2010, before the related decrease in the cost of business acquired of $12.1 million and a decrease in the income tax provision of $47.1 million. At December 31, 2011, gross unrealized appreciation and gross unrealized depreciation, before the related income tax expense or benefit and the related adjustment to cost of business acquired, with respect to the fixed maturity securities in the Company’s portfolio totaled $364.9 million (of which $322.2 million was attributable to investment grade securities) and $149.8 million (of which $62.9 million was attributable to investment grade securities), respectively. In addition, the Company recognized pre-tax net investment losses of $14.9 million in 2011. The weighted average credit rating of the securities in the Company’s fixed maturity portfolio having ratings by nationally recognized statistical rating organizations, based upon the highest of the ratings assigned to the respective securities, was “A” at December 31, 2011. While ratings of this type are intended to address credit risk, they do not address other risks, such as prepayment and extension risks, which are discussed below. See “Forward-Looking Statements and Cautionary Statements Regarding Certain Factors That May Affect Future Results” and Part I, Item 1A – Risk Factors for a discussion of various risks relating to the Company’s investment portfolio.

At December 31, 2011, approximately 23% of the Company’s total invested assets were comprised of corporate fixed maturity securities. Eighty-nine percent of the Company’s corporate fixed maturity portfolio, based on fair values, has been rated investment grade by nationally recognized statistical rating organizations. Investment grade corporate fixed maturity securities are distributed among the various rating categories as follows: AAA – 5%, AA – 11%, A – 34%, and BBB – 39%. Corporate fixed maturity securities subject the Company to credit risk and, to a lesser extent, interest rate risk. To manage its exposure to corporate credit risk, the Company attempts to diversify its investments across economic sectors, industry classes and issuers.

Mortgage-backed securities comprised 21% of the Company’s total invested assets at December 31, 2011. Sixty five percent of the Company’s mortgage-backed securities portfolio, based on fair values, has been rated as investment grade by nationally recognized statistical rating organizations. These ratings do not take into account the diminished probability of losses in those instances where the securities were purchased at discounts to their face values, as was a substantial portion of the Company’s mortgage-backed securities portfolio. Pursuant to the NAIC’s process in which, among other things, such discounts are taken into account along with modeling of potential losses with respect to the securities’ underlying collateral, the percentage of the Company’s mortgage-backed securities portfolio having received an NAIC rating equivalent to an investment grade rating, based on fair values, was 95%. Mortgage-backed securities subject the Company to a degree of interest rate risk, including prepayment and extension risk, which is generally a function of the sensitivity of each security’s underlying collateral to prepayments under varying interest rate environments and the repayment priority of the securities in the particular securitization structure, and can subject the Company to credit risk, depending on the nature of the underlying collateral, the characteristics of the underlying borrowers and such repayment priority. The Company seeks to manage this risk by emphasizing the more predictable payment classes and securities with stable collateral. See Part I, Item 1A – Risk Factors and “Overview”. At December 31, 2011, the market value of this portfolio was $1,585.9 million, as compared with a total amortized cost of $1,522.0 million.

At December 31, 2011, municipal fixed maturity securities represented approximately 34% of the Company’s total invested assets, of which approximately 18% were collateralized by obligations issued or guaranteed by U.S. government

-43-

agencies, and 33% were insured by third-party financial guarantors. See Note B to the Consolidated Financial Statements included herein. As part of its investment portfolio repositioning discussed above, the Company has increased the portfolio’s allocation to municipal securities. See “Overview”. Due in particular to the adverse impacts that the recent economic recession has had and are likely to continue to have on the finances of state and local governments, and the uncertainties associated with the abilities of the financial guarantors to meet their insurance obligations relating to these securities, such securities subject the Company to a degree of credit risk and the extent of this risk may increase in the future. Based upon the highest of the ratings assigned to the respective securities by nationally recognized statistical rating organizations, the Company’s municipal securities had a weighted average credit rating of “A” at December 31, 2011. Credit enhancements provided by financial guarantors did not increase the weighted average credit rating at December 31, 2011.

The following table provides the amortized cost and fair value of obligations of U.S. states, municipalities and political subdivisions denominated as special revenue bonds and general obligation bonds as follows:


	December 31, 2011
	Amortized Cost		Fair Value
	(dollars in thousands)
Special revenue bonds:
Development	$	72,277	$	74,601
Education		277,966		291,422
Facilities		69,146		70,437
Housing		520,262		544,044
Medical		284,752		299,427
Refunding Bonds		59,887		63,867
Transportation		91,716		97,598
Utilities		284,387		297,719
Other		40,297		42,184

Total special revenue bonds		1,700,690		1,781,299

General obligation bonds		702,029		753,369

Total obligations of U.S. states, municipalities and political subdivisions	$	2,402,719	$	2,534,668

At December 31, 2011, the Company had investments in general obligation bonds of the state of California and special revenue bonds of municipalities and other political subdivisions within California which had a total fair value of $303.0 million and an amortized cost of $280.6 million, substantially all of which have investment grade ratings.

The Company, through its insurance subsidiaries, maintains a program in which investments are financed using advances from various Federal Home Loan Banks. The Company has utilized this program to manage the duration of its liabilities and to earn spread income, which is the difference between the financing cost and the earnings from the investments purchased with those funds. At December 31, 2011, the Company had an outstanding advance of $55 million. The advance was obtained at a fixed rate and has a term to maturity of 8.5 years. In addition, the Company has from time to time utilized reverse repurchase agreements, futures and option contracts and interest rate and credit default swaps in connection with its investment strategy. These transactions may require the Company to maintain securities or cash on deposit with the applicable counterparty as collateral. As the market value of the collateral or contracts changes, the Company may be required to deposit additional collateral or be entitled to have a portion of the collateral returned to it.

The types and amounts of investments made by the Company’s insurance subsidiaries are subject to the insurance laws and regulations of their respective states of domicile. Each of these states has comprehensive investment regulations. The Company also continually monitors its investment portfolio and attempts to ensure that the risks associated with concentrations of investments in either a particular sector of the market or a single entity are limited.

Asset/Liability Management and Market Risk. Because the Company’s primary assets and liabilities are financial in nature, the Company’s consolidated financial position and earnings are subject to risks resulting from changes in interest rates. The Company seeks to manage this risk by active portfolio management focusing on minimizing its exposure to fluctuations in interest rates by matching its invested assets and related liabilities and by periodically adjusting the crediting rates on its annuity products and the discount rate used to calculate reserves on the Company’s other products. In its asset/liability matching process, the Company determines and monitors on a quarterly basis the duration of its insurance liabilities in the aggregate and the duration of the investment portfolio supporting such liabilities in order to ensure that the difference between such durations, or the “duration gap,” remains below an internally specified maximum,

-44-

and similarly determines and monitors the duration gap as between its interest-sensitive liabilities, substantially all of which relate to its asset accumulation products, and the components of its investment portfolio supporting such liabilities in relation to a separate internally specified maximum. As of December 31, 2011, the Company maintained these duration gaps within these maximums. In addition, the Company, at times, has utilized futures and option contracts and interest rate or credit default swap agreements, primarily to reduce the risk associated with changes in the value of its fixed maturity portfolio. At December 31, 2011, the Company had no material outstanding futures or option contracts or interest rate or credit default swap agreements. The Company, at times, may also invest in foreign currency denominated fixed maturity securities that expose it to fluctuations in the values of certain foreign currencies relative to the U.S. dollar, and therefore, may use derivative instruments such as foreign currency forward contracts in an effort to mitigate this risk; however, such efforts will not necessarily be effective and may result in losses in instances where foreign currencies strengthen relative to the U.S. dollar. The Company’s investment in foreign currency denominated fixed maturity securities at December 31, 2011 was less than 5% of total invested assets.

The Company regularly analyzes the results of its asset/liability matching through cash flow analysis and duration matching under multiple interest rate scenarios. These analyses assist the Company in estimating the potential gain or loss in fair value of its interest-rate sensitive financial instruments due to hypothetical changes in interest rates. Based on these analyses, if interest rates were to immediately increase by 10% from their year-end levels, the fair value of the Company’s interest-sensitive assets, net of corresponding changes in the fair value of cost of business acquired and insurance and investment-related liabilities, would decline by approximately $10.1 million at December 31, 2011 as compared to a decline of approximately $77.0 million at December 31, 2010. These analyses incorporate numerous assumptions and estimates and assume no changes in the composition of the Company’s investment portfolio in reaction to such interest rate changes. Consequently, the results indicated by these analyses will likely be materially different from the actual changes in the value of the Company’s assets that will be experienced under given interest rate scenarios.

The Company manages the composition of its borrowed capital by considering factors such as the ratio of borrowed capital to total capital, its and its insurance subsidiaries’ current and future capital requirements, the interest rate environment and other market conditions. At December 31, 2011, a hypothetical 10% decrease in market interest rates would cause a corresponding $2.7 million increase in the fair value of the 2020 Senior Notes. Because interest expense on borrowings under the Credit Agreement that were outstanding at December 31, 2011 would have fluctuated as prevailing interest rates changed, changes in market rates would not have materially affected their fair value. At December 31, 2011, a hypothetical 10% decrease in market interest rates would cause a corresponding $5.9 million increase in the fair value of the 2007 Junior Debentures as compared to an increase of $8.8 million at December 31, 2010.

Off-Balance Sheet Arrangements

The Company has no off-balance sheet arrangements (as defined in the rules and regulations of the Securities and Exchange Commission) that have or are reasonably likely to have a material current or future effect on its financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

Critical Accounting Policies and Estimates

The preparation of financial statements in conformity with GAAP requires the Company’s management, in some instances, to make judgments about the application of these principles. The amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period could differ materially from the amounts reported if different conditions existed or different judgments were utilized. Management’s judgment is most critical in the estimation of its liabilities for future policy benefits and unpaid claims and claim expenses and its assets for cost of business acquired and in the valuation of its investments. A discussion of how management applies these critical accounting policies follows.

Future Policy Benefits and Unpaid Claims and Claim Expenses. The Company establishes reserves that are intended to be sufficient to fund the future policy benefits and unpaid claims and claim expenses relating to its insurance products. These reserves, which totaled $3,219.4 million at December 31, 2011, represent management’s best estimate of future policy benefits and unpaid claims and claim expenses. The reserves are calculated using various generally recognized actuarial methodologies and are based upon assumptions and estimates that management believes are appropriate and which vary by type of product. Annually, external actuarial experts also review the Company’s property and casualty reserve methodologies, assumptions and the resulting reserves. The Company’s projected ultimate insurance liabilities and associated reserves are estimates, which are subject to future revision since the factors and events affecting the ultimate liability for claims have not all taken place, and thus such liability cannot be evaluated with certainty. As a result, actual future ultimate losses will not develop exactly as projected and may vary significantly from the projections.

-45-

The estimation process is complex and involves information obtained from company-specific and industry-wide data, as well as general economic information. The Company’s insurance reserves are based upon management’s informed estimates and judgments using currently available data. As additional experience emerges and other data become available, these estimates and judgments are reviewed and may be revised. The methods and assumptions used to establish the Company’s insurance reserves are continually reviewed and updated based on current circumstances, and any resulting adjustments may result in reserve increases or decreases that would be reflected in the Company’s results of operations for the periods in which such revisions are made. As discussed above, the Company assumptions with regard to the claims payment pattern for its excess workers’ compensation insurance products were modified in 2008. See “Property and Casualty Insurance Reserves” in Part I, Item 1 – Business. Also, for disability claims incurred on and after July 1, 2010, the Company made various adjustments, both upward and downward, with respect to the claim termination rates applicable to such claims. No material changes in the actuarial methods and/or assumptions from those used in the previous periods were made in 2011. The most significant assumptions made in the estimation process for future policy benefits and unpaid claims and claim expenses for the Company’s disability and accident products relate to mortality, morbidity, claim termination and discount rates. Mortality and morbidity assumptions are based on various actuarial tables that are generally utilized in the industry, modified as believed to be necessary for possible variations. The claim termination rate represents the probability that a disability claim will close or change due to maximum benefits being paid under the policy, the recovery or death of the claimant, or a change in status in any given period. Establishing claim termination rates is complex and involves many factors, including the cause of disability, the claimant’s age and the type of contractual benefits provided. The Company uses its extensive claim experience database to develop its claim termination rate assumptions, which are applied as an average to its large population of active claims. A one percent aggregate increase or decrease in the group long-term disability claim termination rates established by the Company, which the Company believes is a reasonable range of variance in this regard, would have decreased or increased, respectively, the reserves established for claims incurred in 2011 by approximately $0.9 million, which would in turn have increased or decreased, respectively, its 2011 net income by $0.6 million. Disability reserves are discounted using interest rate assumptions based upon projected portfolio yield rates for the assets supporting the liabilities. The Company’s discount rate assumptions are discussed in further detail below.

The Company’s reserves for unpaid claims and claim expenses for its disability, accident and property and casualty products are determined on an individual basis for reported claims, for which case reserves are established, and estimates of incurred but not reported (“IBNR”) losses are developed on the basis of past experience. The unpaid claims and claim expense reserves carried for the Company’s casualty insurance products represent the difference between the selected ultimate loss amount and the loss amount paid to date. The unpaid claims and claim expense reserves carried for the Company’s disability and accident insurance products are established by the incurred loss development method (as described below) utilizing various mathematic tools in order to project future loss experience based on the Company’s historical loss experience. The difference between total unpaid claims and claim expense reserves and case unpaid claims and claim expense reserves represent the IBNR reserve.

The following table summarizes the composition of the Company’s total reserves for disability, accident and property and casualty claims and claim expenses, split between case and IBNR reserves, as of December 31, 2011 (dollars in millions):


Balance, net of reinsurance:
Case reserves:
Disability and accident	$	1,006.6
Property and casualty		428.7
IBNR reserves:
Disability and accident		224.7
Property and casualty		945.3

Total reserves		2,605.3
Reinsurance receivables		228.4

Balance, gross of reinsurance	$	2,833.7


Balance Sheets:
Future policy benefits:
Disability and accident	$	845.8
Unpaid claims and claim expenses:
Disability and accident		481.8
Property and casualty		1,506.1

	$	2,833.7

-46-

The most significant assumptions made in the estimation process for unpaid claims and claim expenses for the Company’s property and casualty insurance products are the trend in loss costs, the expected frequency and severity of claims, the expected timing of claims payments, changes in the timing of the reporting of losses from the loss date to the notification date, and expected costs to settle unpaid claims. Other assumptions include that the coverages under these insurance products will not be expanded by future legislative action or judicial interpretation and that extraordinary classes of losses not previously in existence will not arise in the future. The assumptions vary based on the year in which the claim is incurred. At December 31, 2011, disability and primary and excess workers’ compensation reserves for unpaid claims and claim expenses with a carrying value of $1,778.2 million have been discounted at a weighted average rate of 5.3%, with the rates ranging from 1.5% to 7.5%. For disability claims incurred on and after July 1, 2010, the Company reduced the discount rate to 4.75% from the 5.5% rate previously utilized. Disability reserves for unpaid claims and claim expenses are discounted using interest rate assumptions based upon projected portfolio yield rates for the assets supporting the liabilities. The assets selected to support these liabilities produce cash flows that are intended to match the timing and amount of anticipated claim and claim expense payments. Excess and primary workers’ compensation claim reserves are discounted using interest rate assumptions based on the risk-free rate of return for U.S. Government securities with a duration comparable to the expected duration and payment pattern of the claims. The rates used to discount reserves are determined annually. The level of the rate utilized to discount reserves in a particular period directly impacts the level of the reserves established for such period. For example, a 25 basis point increase in the discount rates the Company applied to disability and primary and excess workers’ compensation claims incurred in 2011 would have decreased the amount of the reserves it established with respect to such claims by approximately $5.5 million, and a 25 basis point decrease in such rates would have increased the amount of such reserves by $4.9 million. In both cases, discount rate changes of this type and magnitude would be intended to reasonably reflect corresponding changes in market interest rates. These levels of change to the Company’s discount rate would have increased, in the first case, or decreased, in the second case, its 2011 net income by $3.6 million and $3.2 million, respectively.

The primary actuarial methods used to establish the Company’s reserves for unpaid claims and claim expenses for its property and casualty insurance products are the incurred loss development method and the Bornhuetter-Ferguson expected loss method. Under the incurred loss development method, various mathematic tools are utilized in order to project future loss experience based on the Company’s historical loss experience. This method is utilized for accident years as to which management believes a sufficient level of historical loss experience exists. For more recent years for which this level of experience does not exist, management utilizes the Bornhuetter-Ferguson expected loss method to establish loss reserves. Under this method, in addition to historical loss experience, the Company also takes into account an expected loss ratio based on information determined during the initial pricing of the business, including, among other factors, changes in rates and terms and conditions.

The Company’s actuaries select an ultimate loss reserve amount for its property and casualty insurance products by reviewing the results of the actuarial methods described above, as well as other tertiary methods which serve to provide supplemental data points, and applying judgments to achieve a point estimate for the ultimate loss amount, rather than calculating ranges around the reserves. Reserves for unpaid claims and claim expenses for such products represent management’s best estimate and are based upon this actuarially derived point estimate. In reviewing and determining the adequacy of this estimate, management considers numerous factors such as historical results, changes to policy pricing, terms and conditions, deductibles, SIR levels and attachment points, claims-handling staffing, practices and procedures, effects of claim inflation, industry loss trends, reinsurance coverages, underwriting initiatives, and changes in state legislative and regulatory environments.

For the Company’s property and casualty insurance products, a review of the ten most recent years’ historical loss development variation reflects an annual range of –2.4% to + 6.6%. The average annual increase reflected in such review was +3.3% and the average decrease was –1.1%. If the Company were to assume subsequent loss development of +3.3% or –1.1%, each of which are within historical variation, the estimated unpaid claims and claims expense reserves, net of reinsurance, established for such products as of December 31, 2011 would be increased by $44.8 million in the first case, which would have decreased its 2011 net income by $29.1 million, or decreased by $14.6 million in the second, which would have increased its 2011 net income by $9.5 million. Management believes that while fluctuations of this magnitude could have a material impact on the Company’s results of operations, they would not be likely to materially affect its financial condition or liquidity. However, it is possible that, using other assumptions or variables that are outside of the range of historical variation, the level of the Company’s unpaid claims and claim expenses could be changed by an amount that could be material to the Company’s results of operations, financial condition and liquidity.

-47-

For the reasons described above, if the Company’s actual loss experience is less favorable than the Company’s assumptions or estimates, the Company’s reserves could be inadequate. In such event, the Company’s results of operations, in addition to its liquidity and financial condition, could be materially adversely affected.

Deferred Acquisition Costs. Costs related to the acquisition of new insurance business, such as commissions, certain costs associated with policy issuance and underwriting, and certain sales support expenses, are deferred when incurred. The unamortized balance of these deferred acquisition costs is included in cost of business acquired on the consolidated balance sheet.

On January 1, 2011, the Company adopted, on a retrospective basis, guidance issued by the Financial Accounting Standards Board (“FASB”) limiting the extent to which an insurer may capitalize costs incurred in the acquisition of an insurance contract. The guidance provides that, in order to be capitalized, such costs must be incremental and directly related to the acquisition of a new or renewal insurance contract. Insurers may only capitalize costs related to successful efforts in attaining a contract and advertising costs may only be capitalized if certain direct response advertising criteria are met. As a result of its adoption of this guidance, the Company made an after-tax reduction to its retained earnings at January 1, 2009 in the amount of $52.1 million, net of an income tax benefit of $28.0 million, which represented the net reduction in deferred policy acquisition cost included in cost of business acquired on the consolidated balance sheet, and net income attributable to shareholders was reduced by $4.2 million or $0.08 per diluted share and $7.9 million or $0.15 per diluted share for the years ended December 31, 2010 and 2009, respectively.

Deferred acquisition costs related to group life, disability and accident products, which totaled $51.0 million at December 31, 2011, are amortized over the anticipated premium-paying period of the related policies in proportion to the ratio of the present value of annual expected premium income to the present value of the total expected premium income. Persistency, which measures the rate at which the Company’s policyholders elect to renew their insurance policies, was the sole key assumption used in calculating the amortization of deferred acquisition costs for the Company’s group life, disability and accident products in 2011, 2010 and 2009. The actual persistency of these products has not fluctuated significantly in recent years, nor has the level of future persistency of these products assumed by the Company for purposes of such calculations. Deferred acquisition costs related to casualty insurance products, which totaled $18.6 million at December 31, 2011, are amortized ratably over the period in which the related premium is earned, which is generally one year.

Deferred acquisition costs related to annuity products, which totaled $87.1 million at December 31, 2011, are amortized over the anticipated lives of the annuity policies in relation to the expense margins. The amortization is a constant percentage of estimated future gross profits based on the ratio of the present value of amounts deferred as compared to the present value of estimated future gross profits. The key assumptions utilized in the Company’s estimates of future gross profits in 2011, 2010 and 2009 relate to the underlying annuity policies’ future crediting rates and persistency, the Company’s future yield on investments supporting the policies and level of expense necessary to maintain the policies over their entire lives. Adjustments are made, generally on an annual basis, to reflect the actual gross profits to date as compared to assumed experience and any changes in the remaining expected future gross profits. As a result of this process, known as “unlocking”, the Company records an adjustment to its deferred acquisition costs balance, which may be positive or negative, in order to reflect any changes in the amounts reflected in its key assumptions. A negative adjustment results in a corresponding benefit to the Company’s net income, while a positive adjustment results in a corresponding charge to net income. Changes in the Company’s deferred acquisition cost balance due to unlocking were $(2.9) million, $0.2 million and $(1.8) million for the 2011, 2010 and 2009 years. If significant changes in the levels of the Company’s key assumptions relating to its deferred acquisition costs balance were to occur in the future, such changes could result in a large unlocking event that would materially affect the Company’s results of operations and financial condition. If estimated gross profits for all future years on business in force at December 31, 2011 were to increase or decrease by 10%, the deferred policy acquisition costs balance at December 31, 2011 would increase, in the first case, by $4.6 million or decrease, in the second case, by $4.8 million.

The unamortized balance of deferred policy acquisition costs related to certain asset accumulation products is adjusted for the impact on estimated future gross profits as if net unrealized appreciation and depreciation on available for sale securities had been realized at the balance sheet date. The impact of this adjustment, net of the related income tax expense or benefit, is included in net unrealized appreciation and depreciation as a component of other comprehensive income or loss in shareholders’ equity.

Deferred acquisition costs are charged to current earnings to the extent that it is determined that future premiums or estimated gross profits will not be adequate to cover the amounts deferred. The amortization of deferred acquisition costs totaled $78.9 million, $72.5 million and $66.8 million in 2011, 2010 and 2009, respectively. These amounts represented

-48-

51%, 52% and 52% of the total amounts of the deferred acquisition cost balances outstanding at the beginning of the respective periods. Prior periods have been restated to reflect the Company’s early adoption of FASB guidance for accounting for costs associated with acquiring or renewing insurance contracts.

Investments. Investments are primarily carried at fair value with unrealized appreciation and depreciation included as a component of other comprehensive income or loss in shareholders’ equity, net of the related income tax benefit or expense and the related adjustment to cost of business acquired. Substantially all of the securities in the Company’s fixed maturity and equity securities portfolio are actively traded in a liquid market or have other liquidity mechanisms. The Company measures the fair values of its investments based on the framework set forth in the GAAP fair value accounting guidance. This framework establishes a fair value hierarchy of three levels based upon the transparency and availability of information used in measuring the fair value of assets or liabilities as of the measurement date. See Notes A and C to the Consolidated Financial Statements included in this Form 10-K.

The Company regularly evaluates its investment portfolio utilizing its established methodology to determine whether declines in the fair values of its investments are other than temporary. Under this methodology, management evaluates, among other things, the financial position and prospects of the issuer, conditions in the issuer’s industry and geographic area, liquidity of the investment, changes in the amount or timing of expected future cash flows from the investment, recent changes in credit ratings of the issuer by nationally recognized rating agencies, and loan to collateral value ratios and current levels of subordination and vintages of its residential and commercial mortgage-backed securities to determine if and when a decline in the fair value of an investment below amortized cost is other than temporary. Management also considers the length of time and extent to which the fair value of the investment is lower than its amortized cost and evaluates whether the Company intends to, or will more likely than not be required to, sell the investment before the anticipated recovery in the investment’s fair value.

If the fair value of a fixed maturity security declines in value below the Company’s amortized cost and the Company intends to sell, or determines that it will more likely than not be required to sell, the security before recovery of its amortized cost basis, management considers the security to be other than temporarily impaired and reports its decline in fair value as a realized investment loss. If, however, the Company does not intend to sell the security and determines that it is not more likely than not that it will not be required to do so, declines in the security’s fair value that management judges to be other than temporary are separated into the amounts representing credit losses and the amounts related to other factors. Amounts representing credit losses are reported as realized investment losses in the income statement and amounts related to other factors are included as a component of accumulated other comprehensive income or loss, net of the related income tax benefit and the related adjustment to cost of business acquired. The amount of credit loss is determined by discounting the security’s expected cash flows at its effective interest rate, taking into account the security’s purchase price. Declines in the fair value of all investments other than fixed maturity securities that are considered in the judgment of management to be other than temporary are reported as realized investment losses. In 2011, the Company recognized $22.1 million of after-tax other than temporary impairment losses, of which $19.5 million was recognized as after-tax realized investment losses in the income statement related to credit losses and $2.6 million was recognized as a component of accumulated other comprehensive income on the balance sheet related to noncredit losses net of the related income tax benefit. In 2010, the Company recognized $50.3 million of after-tax other than temporary impairment losses, of which $39.7 million was recognized as after-tax realized investment losses in the income statement related to credit losses and $10.6 million was recognized as a component of accumulated other comprehensive income on the balance sheet related to noncredit losses net of the related income tax benefit. In 2009, the Company recognized $117.2 million of after-tax other than temporary impairment losses, of which $94.1 million was recognized as after-tax realized investment losses in the income statement related to credit losses and $23.1 million was recognized as a component of accumulated other comprehensive income on the balance sheet related to noncredit losses net of the related income tax benefit. Investment grade and non-investment grade fixed maturity securities comprised 76% and 11%, respectively, of the Company’s total investment portfolio at December 31, 2011. Gross unrealized appreciation and gross unrealized depreciation, before the related income tax expense or benefit and the related adjustment to cost of business acquired, attributable to investment grade fixed maturity securities totaled $322.2 million and $62.8 million, respectively, at December 31, 2011. Gross unrealized appreciation and gross unrealized depreciation, before the related income tax expense or benefit and the related adjustment to cost of business acquired, attributable to non-investment grade fixed maturity securities totaled $42.7 million and $87.0 million, respectively, at December 31, 2011. Unrealized appreciation and depreciation, net of the related income tax expense or benefit and the related adjustment to cost of business acquired, has been reflected on the Company’s balance sheet as a component of accumulated other comprehensive income or loss. The Company may recognize additional losses due to other than temporary declines in security market values in the future. The extent of any such losses will depend on, among other things, future developments in the United States and global economies, financial and credit markets, credit spreads, interest rates, foreign currency exchange rates, the outlook for the performance by the issuers of their obligations under such securities, changes in the expected amount or timing of

-49-

future cash flows from securities and changes in security values. The Company continuously monitors its investments in securities whose fair values are below the Company’s amortized cost pursuant to its procedures for evaluation for other than temporary impairment in valuation. While it is not possible to predict the extent of any future changes in value or the results of the future application of these procedures with respect to these securities, significant losses due to impairments of this type may occur in the future. There can be no assurance that the Company will realize investment gains in the future that would ameliorate the effect of any such losses.

The Company also invests in certain investment funds organized as limited partnerships and limited liability companies which invest in various financial instruments. For a discussion of the Company’s repositioning of its investment portfolio to reduce the level of investments of this type, see “Overview”. These investments are reflected in the Company’s financial statements under the equity method; accordingly, positive or negative changes in the value of the investees’ underlying investments are included in net investment income. For this purpose, the Company estimates the values of its investments in these entities based on values provided by their managers. The Company believes that its estimates reasonably reflect the values of its investments in these fund entities; however, there can be no assurance that such values will ultimately be realized upon liquidation of such investments, which generally can occur only through a redemption or withdrawal from the various fund entities, since no trading market exists for these investments. Such redemptions and withdrawals are generally available only at specified intervals upon the giving of specified prior notice to the applicable entity.

Forward-Looking Statements And Cautionary Statements Regarding Certain Factors That May Affect Future Results

In connection with, and because it desires to take advantage of, the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, the Company cautions readers regarding certain forward-looking statements in the above “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and elsewhere in this Form 10-K and in any other statement made by, or on behalf of, the Company, whether in future filings with the Securities and Exchange Commission or otherwise. Forward-looking statements are statements not based on historical information and which relate to future operations, strategies, financial results, prospects, outlooks or other developments. Some forward-looking statements may be identified by the use of terms such as “expects,” “believes,” “anticipates,” “intends,” “judgment,” “outlook,” “effort,” “attempt,” “achieve,” “project” or other similar expressions. Forward-looking statements are necessarily based upon estimates and assumptions that are inherently subject to significant business, economic, competitive and other uncertainties and contingencies, many of which are beyond the Company’s control and many of which, with respect to future business decisions, are subject to change. Examples of such uncertainties and contingencies include, among other important factors, those affecting the insurance industry generally, such as the economic and interest rate environment, federal and state legislative and regulatory developments, including but not limited to changes in financial services, employee benefit, health care and tax laws and regulations, changes in accounting rules and interpretations thereof, market pricing and competitive trends relating to insurance products and services, acts of terrorism or war, and the availability and cost of reinsurance, and those relating specifically to the Company and its business, such as the level of its insurance premiums and fee income, the claims experience, persistency and other factors affecting the profitability of its insurance products, the performance of its investment portfolio and changes in the Company’s investment strategy, acquisitions of companies or blocks of business, ratings by major rating organizations of the Company and its insurance subsidiaries, customer loss and business disruption, including but not limited to difficulties in maintaining relationships with employees, customers or suppliers, which may be greater than expected following the announcement of the merger with Tokio Marine, the retention of certain key employees at the Company, that the conditions to the completion of the merger with Tokio Marine may not be satisfied, or the regulatory approvals required for the merger may not be obtained on the terms expected or on the anticipated schedule and that the parties to the merger may not be able to meet expectations regarding the timing, completion and accounting and tax treatments of the merger. These uncertainties and contingencies can affect actual results and could cause actual results to differ materially from those expressed in any forward-looking statements made by, or on behalf of, the Company. Certain of these uncertainties and contingencies are described in more detail in Part I, Item 1A - Risk Factors. The Company disclaims any obligation to update forward-looking information.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

The information required by Item 7A is included in this Form 10-K under the heading “Liquidity and Capital Resources - Asset/Liability Management and Market Risk.” beginning on page 44 of this Form 10-K.

Item 8. Financial Statements and Supplementary Data

The information required by Item 8 is included in this Form 10-K beginning on page 59 of this Form 10-K.

-50-

Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

None.

Item 9A. Controls and Procedures

As of the end of the period covered by this report, an evaluation was performed under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in the rules and regulations of the Securities and Exchange Commission). Based on that evaluation, the Company’s management, including the CEO and CFO, concluded that the Company’s disclosure controls and procedures were effective. There were no changes in the Company’s internal control over financial reporting during the fourth fiscal quarter of 2011 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting. The Company filed its annual certifications by the Chief Executive Officer and the Chief Financial Officer required by Section 302 of the Sarbanes-Oxley Act of 2002 as exhibits to this Form 10-K.

Management’s annual report on internal control over financial reporting and the attestation report of the Company’s registered public accounting firm are included below.

-51-

MANAGEMENT’S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

The Company’s management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rules 13a-15(f) and 15d-15(f). Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of the effectiveness of our internal control over financial reporting as of December 31, 2011 based on the framework in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on that evaluation, our management concluded that our internal control over financial reporting was effective as of December 31, 2011.

A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements. Because of inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

The effectiveness of our internal control over financial reporting as of December 31, 2011 has been audited by Ernst & Young LLP, an independent registered public accounting firm, as stated in such firm’s report which is included elsewhere herein.

-52-

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors and Shareholders of Delphi Financial Group, Inc.

We have audited Delphi Financial Group, Inc. and its subsidiaries’ (collectively, the “Company”) internal control over financial reporting as of December 31, 2011, based on criteria established in Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (the “COSO criteria”). The Company’s management is responsible for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management’s Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2011, based on the COSO criteria.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of the Company as of December 31, 2011 and 2010, and the related consolidated statements of income, equity, and cash flows for each of the three years in the period ended December 31, 2011 of the Company and our report dated February 29, 2012 expressed an unqualified opinion thereon.

/s/ ERNST & YOUNG LLP

Philadelphia, Pennsylvania

February 29, 2012

-53-

Item 9B. Other Information

None.

PART III

Item 10. Directors, Executive Officers and Corporate Governance

The information required by Item 10 is included in the Company’s definitive Proxy Statement, to be filed pursuant to Regulation 14A of the Securities Exchange Act of 1934 in connection with the Company’s 2012 Annual Meeting of Stockholders, under the captions “Election of Directors,” “Section 16(a) Beneficial Ownership Reporting Compliance,” and “Code of Ethics” and is incorporated herein by reference, and in Item 1 in Part I of this Form 10-K.

On June 6, 2011, Robert Rosenkranz, the Company’s Chairman and Chief Executive Officer, submitted to the NYSE the Written Affirmation required by the rules of the NYSE certifying that he was not aware of any violations by the Company of NYSE corporate governance listing standards.

Item 11. Executive Compensation

The information required by Item 11 is included in the Company’s definitive Proxy Statement, to be filed pursuant to Regulation 14A of the Securities Exchange Act of 1934 in connection with the Company’s 2012 Annual Meeting of Stockholders, under the caption “Executive Compensation” and is incorporated herein by reference.

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

The information required by Item 12 is included in the Company’s definitive Proxy Statement, to be filed pursuant to Regulation 14A of the Securities Exchange Act of 1934 in connection with the Company’s 2012 Annual Meeting of Stockholders, under the captions “Security Ownership of Certain Beneficial Owners and Management” and “Equity Compensation Plan Information” and is incorporated herein by reference.

Item 13. Certain Relationships and Related Transactions, and Director Independence

The information required by Item 13 is included in the Company’s definitive Proxy Statement, to be filed pursuant to Regulation 14A of the Securities Exchange Act of 1934 in connection with the Company’s 2012 Annual Meeting of Stockholders, under the caption “Certain Relationships and Related Transactions” and is incorporated herein by reference.

Item 14. Principal Accountant Fees and Services

The information required by Item 14 is included in the Company’s definitive Proxy Statement, to be filed pursuant to Regulation 14A of the Securities Exchange Act of 1934 in connection with the Company’s 2012 Annual Meeting of Stockholders, under the caption “Independent Auditor” and is incorporated herein by reference.

-54-

Part IV

Item 15. Exhibits, Financial Statement Schedules

(a)	The financial statements and financial statement schedules filed as part of this report are listed in the Index to Consolidated Financial Statements and Financial Statement Schedules on page 60 of this Form 10-K.

(b)	The following Exhibits are numbered in accordance with the Exhibit Table of Item 601 of Regulation S-K:


2.1		Agreement and Plan of Merger, dated October 5, 1995, among the Company, SIG Holdings Acquisition Corp. and SIG Holdings, Inc.⁽³⁾

2.2		Agreement and Plan of Merger, dated June 11, 1998, by and among Delphi Financial Group, Inc., Matrix Absence Management, Inc. and the Shareholders named therein ⁽⁵⁾

2.3		Agreement and Plan of Merger, dated December 21, 2011, among Delphi Financial Group, Inc., Tokio Marine Holdings, Inc. and TM Investment (Delaware) Inc. (Exhibit 2.1)⁽³²⁾

2.4		Voting and Support Agreement, dated December 21, 2011, among Tokio Marine Holdings, Inc., Delphi Financial Group, Inc., Rosenkranz & Company, L.P., R & Co. Capital Management LLC, Pergamon Enhanced Partners, L.P., and Robert Rosenkranz (Exhibit 2.2)⁽³²⁾

3.1		Amendment to Restated Certificate of Incorporation of Delphi Financial Group, Inc. (Exhibit 3.2)⁽²⁾

3.2		Certificate of Amendment of Restated Certificate of Incorporation of Delphi Financial Group, Inc. (Exhibit 3.1)⁽⁴⁾

3.3		Certificate of Amendment of Restated Certificate of Incorporation of Delphi Financial Group, Inc. (Exhibit 3.1)⁽¹⁰⁾

3.4		Amended and Restated By-laws of Delphi Financial Group, Inc. (Exhibit 3.1)⁽²⁶⁾

3.5		Amendment to the Amended and Restated By-Laws of Delphi Financial Group, Inc., (Exhibit 3.1)⁽³¹⁾

4.1		Junior Subordinated Indenture, dated as of May 23, 2007, between the Registrant and U.S. Bank National Association, as trustee (Exhibit 4.1)⁽¹⁴⁾

4.2		First Supplemental Indenture, dated as of May 23, 2007, between the Registrant and U.S. Bank National Association, as trustee (Exhibit 4.2)⁽¹⁴⁾

4.3		Form of Junior Subordinated Debentures (Exhibit 4.3)⁽¹⁴⁾

4.4		Senior Notes Indenture, dated January 20, 2010, between the Company and U.S. Bank National Association, as trustee (Exhibit 4.1)⁽¹⁵⁾

4.5		First Supplemental Indenture, dated as of January 20, 2010, between the Company and U.S. Bank National Association, as trustee (Exhibit 4.2)⁽¹⁵⁾

4.6		Form of 7.875% Senior Note due 2020 (Exhibit 4.3)⁽¹⁵⁾

10.1		Delphi Financial Group, Inc. Second Amended and Restated Nonqualified Employee Stock Option Plan, as amended May 23, 2001 (Exhibit 10.1)⁽⁶⁾

10.2		The Delphi Capital Management, Inc. Pension Plan for Robert Rosenkranz ⁽¹⁾

10.3		Second Amendment to the Delphi Capital Management, Inc. Pension Plan for Robert Rosenkranz (Exhibit 10.2)⁽⁷⁾

10.4		Investment Consulting Agreement, dated as of November 6, 1988, between Rosenkranz Asset Managers, LLC (as assignee of Rosenkranz, Inc.) and Reliance Standard Life Insurance Company (Exhibit 10.9)⁽²⁾

10.5		Stockholders Agreement, dated as of October 5, 1995, among the Company and the affiliate stockholders named therein (Exhibit 10.30)⁽³⁾

10.6		Reliance Standard Life Insurance Company Nonqualified Deferred Compensation Plan (Exhibit 10.14)⁽³⁾

10.7		Reliance Standard Life Insurance Company Supplemental Executive Retirement Plan (Exhibit 10.15)⁽³⁾

10.8		Reliance Standard Life Insurance Company Amended and Restated Management Incentive Compensation Plan (Exhibit 10.2)⁽¹³⁾

10.9		Stock Option Award Agreement, dated May 19, 2004, for Lawrence E. Daurelle (Exhibit 10.1)⁽⁸⁾

10.10		Stock Option Award Agreement, dated January 4, 2006, for Lawrence E. Daurelle (Exhibit 10.19)⁽¹¹⁾

10.11		Delphi Financial Group, Inc. Second Amended and Restated Directors Stock Plan (Exhibit 10.1)⁽¹³⁾

10.12		Employment letter, dated April 19, 2006, for Donald A. Sherman (Exhibit 10.1)⁽¹²⁾

10.13		Form of Restricted Share Unit Award Agreement (Exhibit 99.1)⁽⁹⁾

10.14		Delphi Financial Group, Inc. Second Amended and Restated Long-Term Performance Based Incentive Plan (Exhibit 10.1)⁽¹⁶⁾

10.15		Amendment and Consolidation of Prior Stock Option Award Agreements for Lawrence E. Daurelle dated May 12, 2008 (Exhibit 10.1)⁽¹⁷⁾

10.16		Amendment and Consolidation of Prior Stock Option Award Agreements for Thomas W. Burghart dated May 12, 2008 (Exhibit 10.2)⁽¹⁷⁾

10.17		Amendment to Second Amended and Restated Employee Stock Option Plan dated May 7, 2008 (Exhibit

-55-

10.4)⁽¹⁷⁾

10.18

Amendment to Employee Stock Purchase Plan dated May 7, 2008 (Exhibit 10.5)⁽¹⁸⁾

10.19

Restated Investment Consulting Agreement, dated as of August 14, 2008, between Rosenkranz Asset Managers, LLC and the Registrant (Exhibit 10.1)⁽¹⁸⁾

10.20

Amendment to Second Amended and Restated Long-Term Performance-Based Incentive Plan dated August 12, 2008 (Exhibit 10.2)⁽¹⁸⁾

10.21

Stock Option Award Agreement for Robert Rosenkranz dated August 14, 2008 (Exhibit 10.3)⁽¹⁸⁾

10.22

Amended and Restated Reliance Standard Life Insurance Company Supplemental Executive Retirement Plan dated August 14, 2008 (Exhibit 10.4)⁽¹⁸⁾

10.23

Amended and Restated Reliance Standard Life Insurance Company Nonqualified Deferred Compensation Plan dated August 14, 2008 (Exhibit 10.5)⁽¹⁸⁾

10.24

Amended and Restated Pension Plan for Robert Rosenkranz dated December 18, 2008 (Exhibit 10.1)⁽¹⁹⁾

10.25

Amended and Restated Nonqualified Deferred Compensation Plan - Reliance Standard Life Insurance Company dated December 18, 2008 (Exhibit 10.2)⁽¹⁹⁾

10.26

Amendment, Restatement and Consolidation of Prior Award Agreements for Robert Rosenkranz dated December 22, 2008 (Exhibit 10.3)⁽¹⁹⁾

10.27

Amendment and Restatement of Restricted Share Unit Award Agreement for Donald A. Sherman dated December 22, 2008 (Exhibit 10.4)⁽¹⁹⁾

10.28

Amendment to Safety National Casualty Corporation Stock Option Award Agreement dated December 19, 2008 (Exhibit 10.5)⁽¹⁹⁾

10.29

Underwriting Agreement dated April 28, 2009 between Delphi Financial Group, Inc. and Barclays Capital Inc. (Exhibit 10.1)⁽²⁰⁾

10.30

Delphi Financial Group, Inc. 2003 Employee Long-Term Incentive and Share Award Plan, as amended (Exhibit 10.1)⁽²¹⁾

10.31

Delphi Financial Group, Inc. Annual Incentive Compensation Plan (Exhibit 10.2)⁽²¹⁾

10.32

General Form of RSL Performance-Contingent Incentive Option Award Agreement (Exhibit 10.1)⁽²²⁾

10.33

Underwriting Agreement dated August 18, 2009 between Delphi Financial Group, Inc. and Barclays Capital Inc (Exhibit 10.1)⁽²³⁾

10.34

Amendment 2009-1 to the Reliance Standard Life Insurance Company Supplemental Executive Retirement Plan (Exhibit 10.1)⁽²⁴⁾

10.35

Amendment to the Delphi Capital Management, Inc. Pension Plan for Robert Rosenkranz (Exhibit 10.2)⁽²⁴⁾

10.36

Amendment 2009-1 to the Reliance Standard Life Insurance Company Nonqualified Deferred Compensation Plan (Exhibit 10.3)⁽²⁴⁾

10.37

Underwriting Agreement, dated January 14, 2010, among the Company and Banc of America Securities LLC and Wells Fargo Securities, LLC, as representatives of the underwriters named therein (Exhibit 1.1)⁽¹⁵⁾

10.38

Delphi Financial Group, Inc. 2010 Outside Directors Stock Plan (Exhibit A)⁽²⁵⁾

10.39

Delphi Financial Group, Inc. 2010 Employee Share Purchase Plan (Exhibit B)⁽²⁵⁾

10.40

Credit Agreement, dated December 22, 2010, among Delphi Financial Group, Inc., Bank of America, N.A., as Administrative Agent, and the other lenders party thereto. (Exhibit 10.1)⁽²⁷⁾

10.41

General Form of Amended and Restated RSL Performance-Contingent Incentive Award Agreement (Exhibit 10.1)⁽²⁸⁾

10.42

Employment Agreement, dated February 14, 2008, for Mark A. Wilhelm (Exhibit 10.44)⁽²⁹⁾

10.43

Stock Option Award Agreement, dated February 21, 2008, for Mark A. Wilhelm (Exhibit 10.45)⁽²⁹⁾

10.44

Amendment of Stock Option Award Agreement, dated December 19, 2008, for Mark A. Wilhelm (Exhibit 10.46)⁽²⁹⁾

10.45

Second Amendment to Stock Option Award Agreement for Mark Wilhelm (Exhibit 10.47)⁽²⁹⁾

10.46

Employment Agreement, dated April 27, 2011, for Stephan A. Kiratsous. (Exhibit 10.1)⁽³⁰⁾

10.47

Assignment and Assumption Agreement, dated December 21, 2011, among Rosenkranz Asset Managers, LLC, Acorn Advisory Capital L.P. and Delphi Financial Group, Inc., (Exhibit 10.1)⁽³²⁾

10.48

Assignment and Assumption Agreement, dated December 21, 2011, among Rosenkranz Asset Managers, LLC, Acorn Advisory Capital L.P. and Reliance Standard Life Insurance Company. (Exhibit 10.2)⁽³²⁾

11.1	Computation of Results per Share of Common Stock⁽³³⁾

21.1	List of Subsidiaries of the Company⁽³⁴⁾

23.1	Consent of Ernst & Young LLP⁽³⁴⁾

24.1	Powers of Attorney⁽³⁴⁾

31.1	Certification by the Chairman of the Board and Chief Executive Officer of Periodic Report Pursuant to Rule 13a-14(a) or 15d-14(a)⁽³⁴⁾

31.2	Certification by the Executive Vice President and Chief Financial Officer of Periodic Report Pursuant to Rule 13a-14(a) or 15d-14(a)⁽³⁴⁾

-56-

32.1

Certification of Periodic Report Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002⁽³⁴⁾

101.

The following financial information from the Company’s Annual Report on Form 10-K for the year ended December 31, 2011, formatted in XBRL: (i) Consolidated Statements of Income for the years ended December 31, 2011, 2010 and 2009; (ii) Consolidated Balance Sheets at December 31, 2011 and 2010; (iii) Consolidated Statement of Equity for years ended December 31, 2011, 2010 and 2009; (iv) Consolidated Statements of Cash Flows for the years ended December 31, 2011, 2010 and 2009; and (v) Notes to Consolidated Financial Statements.⁽³⁵⁾

(1)	Incorporated herein by reference to the designated exhibit to the Company’s Form 10-K for the year ended December 31, 1992.

(2)	Incorporated herein by reference to the designated exhibit to the Company’s Registration Statement on Form S-1 dated March 13, 1990 (Registration No. 33-32827).

(3)	Incorporated herein by reference to the designated exhibit to the Company’s Registration Statement on Form S-4 dated January 30, 1996 (Registration No. 33-99164).

(4)	Incorporated herein by reference to the designated exhibit to the Company’s Form 10-Q for the quarter ended June 30, 1997.

(5)	Incorporated herein by reference to the designated exhibit to the Company’s Form 10-K for the year ended December 31, 1998.

(6)	Incorporated herein by reference to the designated exhibit to the Company’s Form 10-Q for the quarter ended June 30, 2001.

(7)	Incorporated herein by reference to the designated exhibit to the Company’s Form 10-Q for the quarter ended September 30, 2002.

(8)	Incorporated herein by reference to the designated exhibit to the Company’s Form 10-Q for the quarter ended June 30, 2004.

(9)	Incorporated herein by reference to the designated exhibit to the Company’s Current Report on Form 8-K dated February 9, 2005.

(10)	Incorporated herein by reference to the designated exhibit to the Company’s Form 10-Q for the quarter ended June 30, 2005.

(11)	Incorporated herein by reference to the designated exhibit to the Company’s Form 10-K for the year ended December 31, 2005.

(12)	Incorporated herein by reference to the designated exhibit to the Company’s Form 10-Q for the quarter ended June 30, 2006.

(13)	Incorporated herein by reference to the designated exhibit to the Company’s Form 10-Q for the quarter ended March 31, 2007.

(14)	Incorporated herein by reference to the designated exhibit to the Company’s Current Report on Form 8-K dated May 23, 2007.

(15)	Incorporated herein by reference to the designated exhibit to the Company’s Current Report on Form 8-K dated January 14, 2010.

(16)	Incorporated herein by reference to the designated exhibit to the Company’s Current Report on Form 8-K dated August 23, 2007.

(17)	Incorporated herein by reference to the designated exhibit to the Company’s Current Report on Form 8-K dated May 7, 2008.

(18)	Incorporated herein by reference to the designated exhibit to the Company’s Current Report on Form 8-K dated August 12, 2008.

(19)	Incorporated herein by reference to the designated exhibit to the Company’s Current Report on Form 8-K dated December 17, 2008.

(20)	Incorporated herein by reference to the designated exhibit to the Company’s Current Report on Form 8-K dated April 28, 2009.

(21)	Incorporated herein by reference to the designated exhibit to the Company’s Current Report on Form 8-K dated June 15, 2009.

(22)	Incorporated herein by reference to the designated exhibit to the Company’s Current Report on Form 8-K dated August 11, 2009.

(23)	Incorporated herein by reference to the designated exhibit to the Company’s Current Report on Form 8-K dated August 18, 2009.

(24)	Incorporated herein by reference to the designated exhibit to the Company’s Current Report on Form 8-K dated December 31, 2009.

(25)	Incorporated herein by reference to the designated exhibit to the Company’s 2010 proxy statement on Schedule 14A filed on April 8, 2010.

(26)	Incorporated herein by reference to the designated exhibit to the Company’s Form 10-Q for the quarter ended September 30, 2010.

(27)	Incorporated herein by reference to the designated exhibit to the Company’s Current Report on Form 8-K dated December 21, 2010.

(28)	Incorporated herein by reference to the designated exhibit to the Company’s Current Report on Form 8-K dated December 29, 2010.

(29)	Incorporated herein by reference to the designated exhibit to the Company’s Form 10-K for the year ended December 31, 2010.

(30)	Incorporated herein by reference to the designated exhibit to the Company’s Current Report on Form 8-K dated June 20, 2011.

(31)	Incorporated herein by reference to the designated exhibit to the Company’s Form 10-Q for the quarter ended September 30, 2011

(32)	Incorporated herein by reference to the designated exhibit to the Company’s Current Report on Form 8-K dated December 21, 2011.

(33)	Incorporated herein by reference to Note M to the Consolidated Financial Statements included elsewhere herein.

(34)	Filed herewith.

(35)	This exhibit is being furnished rather than filed and shall not be deemed incorporated by reference into any filing, in accordance with Item 601 of Regulation S-K.

(c)

The financial statement schedules listed in the Index to Consolidated Financial Statements and Financial Statement Schedules on page 60 of this Form 10-K are included under Item 8 and are presented beginning on page 99 of this Form 10-K. All other schedules for which provision is made in the applicable accounting regulations of the Securities and Exchange Commission are not required under the related instructions or are inapplicable, and therefore have been omitted.

-57-

DELPHI FINANCIAL GROUP, INC. AND SUBSIDIARIES

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


Delphi Financial Group, Inc.

By:		/s/ ROBERT ROSENKRANZ
		Chairman of the Board and
		Chief Executive Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, this report has been signed by the following persons on behalf of the registrant and in the capacities and on the dates indicated.


	Name	Capacity	Date

	/s/ ROBERT ROSENKRANZ	Chairman of the Board and Chief Executive Officer (Principal Executive Officer)	February 29, 2012
	(Robert Rosenkranz)

	*	Director	February 29, 2012
	(Kevin R. Brine)

	*	Director	February 29, 2012
	(Edward A. Fox)

	*	Director	February 29, 2012
	(Steven A. Hirsh)

	*	Director	February 29, 2012
	(James M. Litvack)

	*	Director	February 29, 2012
	(James N. Meehan)

	*	Director	February 29, 2012
	(Philip R. O’Connor)

	/s/ DONALD A. SHERMAN	Director, President and Chief Operating Officer	February 29, 2012
	(Donald A. Sherman)	Director, President and Chief Operating Officer

	*	Director	February 29, 2012
	(Robert F. Wright)

	/s/ STEPHAN A. KIRATSOUS	Executive Vice President and Chief Financial Officer	February 29, 2012
	(Stephan A. Kiratsous)	Executive Vice President and Chief Financial Officer

	/s/ THOMAS W. BURGHART	Senior Vice President and Treasurer	February 29, 2012
	(Thomas W. Burghart)	Senior Vice President and Treasurer

* BY:	/s/ ROBERT ROSENKRANZ
	Attorney-in-Fact

-58-

DELPHI FINANCIAL GROUP, INC. AND SUBSIDIARIES

SELECTED QUARTERLY FINANCIAL RESULTS (Unaudited)

(Dollars in Thousands, Except Per Share Data)


	Year Ended December 31, 2011
	First Quarter			Second Quarter			Third Quarter			Fourth Quarter
Revenues excluding net realized investment (losses) gains	$	468,693		$	468,203		$	478,721		$	499,702
Net realized investment (losses) gains		(1,972	)		1,123			(5,002	)		(9,058	)

Total revenues		466,721			469,326			473,719			490,644
Operating income		76,018			75,026			58,528			60,141
Net income attributable to shareholders		50,224			49,427			41,035			38,010

Basic results per share of common stock:
Net income attributable to shareholders	$	0.90		$	0.88		$	0.73		$	0.68

Diluted results per share of common stock:
Net income attributable to shareholders	$	0.89		$	0.87		$	0.73		$	0.67

	Year Ended December 31, 2010
	First Quarter			Second Quarter			Third Quarter			Fourth Quarter
Revenues excluding net realized investment (losses) gains and loss on early retirement of senior notes	$	431,813		$	430,800		$	443,905		$	464,271
Net realized investment (losses) gains		(15,106	)		(13,874	)		1,192			1,913
Loss on early retirement of senior notes		—			(212	)		(3,760	)		(3,694	)

Total revenues		416,707			416,714			441,337			462,490
Operating income		57,057			55,567			71,140			78,954
Net income attributable to shareholders		36,516			34,662			44,808			52,925

Basic results per share of common stock:
Net income attributable to shareholders	$	0.66		$	0.63		$	0.81		$	0.95

Diluted results per share of common stock:
Net income attributable to shareholders	$	0.66		$	0.62		$	0.80		$	0.95

Computations of results per share for each quarter are made independently of results per share for the year. Due to transactions affecting the weighted average number of shares outstanding in each quarter, the sum of quarterly results per share does not always equal results per share for the year.

Results for the first, second, third and fourth quarters of 2011 include credit-related realized investment losses of $9.0 million, $5.3 million, $9.4 million and $6.2 million, respectively, due to the other than temporary declines in the market values of various fixed maturity securities. Results for the first, second, third and fourth quarters of 2010 include credit-related realized investment losses of $23.0 million, $20.8 million, $6.4 million and $10.9 million, respectively, due to the other than temporary declines in the market values of various fixed maturity securities. See “Results of Operations” in Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations and Note B to the Consolidated Financial Statements.

-59-

DELPHI FINANCIAL GROUP, INC. AND SUBSIDIARIES

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

AND FINANCIAL STATEMENT SCHEDULES


	Page
Audited Consolidated Financial Statements of Delphi Financial Group, Inc. and Subsidiaries:

Report of Independent Registered Public Accounting Firm		61

Consolidated Statements of Income - Years Ended December 31, 2011, 2010 and 2009		62

Consolidated Balance Sheets - December 31, 2011 and 2010		63

Consolidated Statements of Equity - Years Ended December 31, 2011, 2010 and 2009		64

Consolidated Statements of Cash Flows - Years Ended December 31, 2011, 2010 and 2009		65

Notes to Consolidated Financial Statements		66

Financial Statement Schedules of Delphi Financial Group, Inc. and Subsidiaries:

Schedule I, Summary of Investments Other Than Investments in Related Parties		99

Schedule II, Condensed Financial Information of Registrant		100

Schedule III, Supplementary Insurance Information		104

Schedule IV, Reinsurance		105

Schedule VI, Supplemental Information Concerning Property-Casualty Insurance Operations		106

-60-

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors and Shareholders of

Delphi Financial Group, Inc.

We have audited the accompanying consolidated balance sheets of Delphi Financial Group, Inc. and subsidiaries (the “Company”) as of December 31, 2011 and 2010, and the related consolidated statements of income, equity, and cash flows for each of the three years in the period ended December 31, 2011. Our audits also included the financial statement schedules listed in the Index to Consolidated Financial Statements and Financial Statement Schedules. These financial statements and schedules are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements and schedules based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of Delphi Financial Group, Inc. and subsidiaries at December 31, 2011 and 2010, and the consolidated results of their operations and their cash flows for each of the three years in the period ended December 31, 2011, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedules, when considered in relation to the basic financial statements taken as a whole, present fairly, in all material respects, the information set forth therein.

As discussed in Note A to the consolidated financial statements, in 2011 the Company changed its method of accounting for costs relating to the acquisition of new insurance contracts. Also as discussed in Note A to the consolidated financial statements, in 2009 the Company changed its method of accounting for the recognition and presentation of other than temporary impairments.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), Delphi Financial Group, Inc.’s internal control over financial reporting as of December 31, 2011, based on criteria established in Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated February 29, 2012 expressed an unqualified opinion thereon.

/s/ ERNST & YOUNG LLP

Philadelphia, Pennsylvania

February 29, 2012

-61-

DELPHI FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(Dollars in Thousands, Except Per Share Data)


	Year Ended December 31,
	2011			2010			2009
				(Restated)			(Restated)
Revenue:
Premium and fee income	$	1,564,239		$	1,419,562		$	1,401,041
Net investment income		351,080			351,227			318,187
Net realized investment losses:
Total other than temporary impairment losses		(33,967	)		(77,403	)		(180,191	)
Less: Portion of other than temporary impairment losses recognized in other comprehensive income		4,033			16,296			35,480

Net impairment losses recognized in earnings		(29,934	)		(61,107	)		(144,711	)
Other net realized investment gains (losses)		15,025			35,232			(2,832	)

		(14,909	)		(25,875	)		(147,543	)
Loss on early retirement of senior notes		—			(7,666	)		—

		1,900,410			1,737,248			1,571,685

Benefits and expenses:
Benefits, claims and interest credited to policyholders		1,135,811			1,005,385			990,802
Commissions		96,764			93,677			92,988
Amortization of cost of business acquired		78,901			72,454			66,835
Other operating expenses		319,221			303,014			286,156

		1,630,697			1,474,530			1,436,781


Operating income		269,713			262,718			134,904

Interest expense:
Corporate debt		24,195			30,102			15,485
Junior subordinated debentures		12,981			12,971			12,968

		37,176			43,073			28,453


Income before income tax expense		232,537			219,645			106,451

Income tax expense		52,660			49,558			14,994


Net income		179,877			170,087			91,457

Less: Net income attributable to noncontrolling interest		1,181			1,176			280


Net income attributable to shareholders	$	178,696		$	168,911		$	91,177


Basic results per share of common stock:
Net income attributable to shareholders	$	3.19		$	3.05		$	1.77

Diluted results per share of common stock:
Net income attributable to shareholders	$	3.16		$	3.03		$	1.76

Dividends paid per share of common stock	$	0.47		$	0.42		$	0.40

See notes to consolidated financial statements.

-62-

DELPHI FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Dollars in Thousands, Except Per Share Data)


	December 31,
	2011			2010
				(Restated)
Assets:
Investments:
Fixed maturity securities, available for sale	$	6,489,637		$	5,717,090
Short-term investments		277,552			334,215
Investment accounts receivable		24,406			45,645
Other investments		678,133			453,033

		7,469,728			6,549,983
Cash		93,898			72,806
Cost of business acquired		156,675			149,325
Reinsurance receivables		365,391			360,255
Premiums receivable		154,612			130,111
Accrued investment income		74,672			60,831
Goodwill		93,929			93,929
Other assets		108,138			120,635
Assets held in separate account		117,365			123,674

Total assets	$	8,634,408		$	7,661,549


Liabilities and Equity:
Future policy benefits:
Life	$	328,678		$	331,816
Disability and accident		845,750			812,258
Unpaid claims and claim expenses:
Life		57,049			53,763
Disability and accident		481,826			457,642
Casualty		1,506,129			1,314,910
Policyholder account balances		2,100,675			1,753,744
Unearned premium reserve		192,261			159,169
Corporate debt		375,000			375,000
Junior subordinated debentures		175,000			175,000
Advances from Federal Home Loan Bank		55,342			55,342
Investment accounts payable		41,719			27,667
Net deferred tax liability		135,559			75,545
Other liabilities and policyholder funds		442,172			410,889
Liabilities related to separate account		117,365			123,674

Total liabilities		6,854,525			6,126,419


Equity:
Preferred Stock, $.01 par; 50,000,000 shares authorized, none issued		—			—
Class A Common Stock, $.01 par; 150,000,000 shares authorized; 56,798,526 and 56,463,776 shares issued and outstanding, respectively		568			565
Class B Common Stock, $.01 par; 20,000,000 shares authorized; 6,338,773 and 5,981,049 shares issued and outstanding, respectively		63			60
Additional paid-in capital		705,036			682,816
Accumulated other comprehensive income		107,529			30,932
Retained earnings		1,165,756			1,013,369
Treasury stock, at cost; 8,182,716 and 7,761,216 shares of Class A Common Stock, respectively, and 227,216 shares of Class B Common Stock		(206,931	)		(197,246	)

Total shareholders’ equity		1,772,021			1,530,496
Noncontrolling interest		7,862			4,634

Total equity		1,779,883			1,535,130

Total liabilities and equity	$	8,634,408		$	7,661,549

See notes to consolidated financial statements.

-63-

DELPHI FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EQUITY

(Dollars in Thousands)


	Class A Common Stock		Class B Common Stock		Additional Paid in Capital		Accumulated Other Comprehensive Income (Loss)			Retained Earnings			Treasury Stock			Total Shareholders’ Equity			Non- controlling Interest			Total Equity

Balance, January 1, 2009	$	489	$	60	$	522,596	$	(351,710	)	$	846,390		$	(197,246	)	$	820,579		$	4,035		$	824,614
Cumulative effect adjustment		—		—		—		—			(52,074	)		—			(52,074	)		—			(52,074	)

Adjusted balance January 1, 2009		489		60		522,596		(351,710	)		794,316			(197,246	)		768,505			4,035			772,540

Cumulative effect adjustment, April 1, 2009		—		—		—		(2,372	)		2,372			—			—			—			—
Net income		—		—		—		—			91,177			—			91,177			280			91,457
Other comprehensive income:
Decrease in net unrealized depreciation on investments		—		—		—		328,833			—			—			328,833			—			328,833
Increase in other than temporary impairment losses recognized in other comprehensive income		—		—		—		(19,196	)		—			—			(19,196	)		—			(19,196	)
Decrease in net loss on cash flow hedge		—		—		—		785			—			—			785			—			785
Change in net periodic pension cost		—		—		—		9,704			—			—			9,704			—			9,704

Comprehensive income																	411,303			280			411,583
Change in noncontrolling interest ownership		—		—		—		—			—			—			—			(769	)		(769	)
Issuance of common stock		65		—		120,631		—			—			—			120,696			—			120,696
Issuance of deferred and restricted shares and exercise of stock options		6		—		10,406		—			—			—			10,412			—			10,412
Stock-based compensation		—		—		8,262		—			—			—			8,262			—			8,262
Cash dividends		—		—		—		—			(20,160	)		—			(20,160	)		—			(20,160	)

Balance, December 31, 2009	$	560	$	60	$	661,895	$	(33,956	)	$	867,705		$	(197,246	)	$	1,299,018		$	3,546		$	1,302,564

Net income		—		—		—		—			168,911			—			168,911			1,176			170,087
Other comprehensive income:
Increase in net unrealized appreciation on investments		—		—		—		60,564			—			—			60,564			—			60,564
Decrease in other than temporary impairment losses recognized in other comprehensive income		—		—		—		4,174			—			—			4,174			—			4,174
Decrease in net loss on cash flow hedge		—		—		—		2,684			—			—			2,684			—			2,684
Change in net periodic pension cost		—		—		—		(2,534	)		—			—			(2,534	)		—			(2,534	)

Comprehensive income																	233,799			1,176			234,975
Change in noncontrolling interest ownership		—		—		—		—			—			—			—			(88	)		(88	)
Issuance of deferred and restricted shares and exercise of stock options		5		—		13,346		—			—			—			13,351			—			13,351
Stock-based compensation		—		—		7,575		—			—			—			7,575			—			7,575
Cash dividends		—		—		—		—			(23,247	)		—			(23,247	)		—			(23,247	)

Balance, December 31, 2010	$	565	$	60	$	682,816	$	30,932		$	1,013,369		$	(197,246	)	$	1,530,496		$	4,634		$	1,535,130

Net income		—		—		—		—			178,696			—			178,696			1,181			179,877
Other comprehensive income:
Increase in net unrealized appreciation on investments		—		—		—		85,896			—			—			85,896			—			85,896
Decrease in other than temporary impairment losses recognized in other comprehensive income		—		—		—		1,628			—			—			1,628			—			1,628
Change in net periodic pension cost		—		—		—		(10,927	)		—			—			(10,927	)		—			(10,927	)

Comprehensive income																	255,293			1,181			256,474
Change in noncontrolling interest ownership		—		—		—		—			—			—			—			2,047			2,047
Issuance of deferred and restricted shares and exercise of stock options		3		3		17,986		—			—			—			17,992			—			17,992
Stock-based compensation		—		—		4,234		—			—			—			4,234			—			4,234
Acquisition of treasury stock		—		—		—		—			—			(9,685	)		(9,685	)		—			(9,685	)
Cash dividends		—		—		—		—			(26,309	)		—			(26,309	)		—			(26,309	)

Balance, December 31, 2011	$	568	$	63	$	705,036	$	107,529		$	1,165,756		$	(206,931	)	$	1,772,021		$	7,862		$	1,779,883

See notes to consolidated financial statements.

-64-

DELPHI FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in Thousands)


	Year Ended December 31,
	2011			2010			2009
				(Restated)			(Restated)
Operating activities:
Net income attributable to shareholders	$	178,696		$	168,911		$	91,177
Adjustments to reconcile net income attributable to shareholders to net cash provided by operating activities:
Change in policy liabilities and policyholder accounts		308,172			213,687			234,615
Net change in reinsurance receivables and payables		(7,987	)		(5,322	)		18,513
Net change in premiums receivable		(24,501	)		(3,176	)		(9,534	)
Amortization, principally the cost of business acquired and investments		35,932			47,090			19,343
Deferred costs of business acquired		(98,351	)		(88,808	)		(76,385	)
Net realized losses on investments		14,909			25,875			147,543
Net change in federal income taxes		31,612			24,128			(15,616	)
Other		38,464			(19,583	)		50,891

Net cash provided by operating activities		476,946			362,802			460,547


Investing activities:
Purchases of investments and loans made		(3,188,213	)		(2,451,199	)		(1,859,365	)
Sales of investments and receipts from repayment of loans		1,936,963			1,463,446			1,014,200
Maturities of investments		446,086			291,475			159,525
Net change in short-term investments		56,663			72,567			(5,162	)
Change in deposit in separate account		—			—			4,845

Net cash used by investing activities		(748,501	)		(623,711	)		(685,957	)


Financing activities:
Deposits to policyholder accounts		525,913			389,720			267,499
Withdrawals from policyholder accounts		(205,024	)		(113,241	)		(162,494	)
Proceeds from issuance of 2020 Senior Notes		—			250,000			—
Borrowings under bank credit facility		—			175,000			17,000
Principal payments under bank credit facility		—			(272,000	)		(2,000	)
Early retirement of senior notes		—			(143,750	)		—
Proceeds from the issuance of common stock		—			—			120,696
Acquisition of treasury stock		(9,685	)		—			—
Cash dividends paid on common stock		(26,309	)		(23,247	)		(20,160	)
Other financing activities		7,752			5,769			6,496

Net cash provided by financing activities		292,647			268,251			227,037


Increase in cash		21,092			7,342			1,627
Cash at beginning of year		72,806			65,464			63,837

Cash at end of year	$	93,898		$	72,806		$	65,464

See notes to consolidated financial statements.

-65-

Note A - Summary of Significant Accounting Policies

Principles of Consolidation. The consolidated financial statements include the accounts of Delphi Financial Group, Inc. (“Delphi”) and all of its wholly-owned subsidiaries, including, among others, Reliance Standard Life Insurance Company (“RSLIC”), Safety National Casualty Corporation (“SNCC”), First Reliance Standard Life Insurance Company (“FRSLIC”), Reliance Standard Life Insurance Company of Texas (“RSLIC-Texas”), Safety First Insurance Company (“SFIC”), SIG Holdings, Inc. (“SIG”) and Matrix Absence Management, Inc. (“Matrix”). The term “Company” shall refer herein collectively to Delphi and its subsidiaries, unless the context indicates otherwise. All significant intercompany accounts and transactions have been eliminated. Certain reclassifications have been made in the 2010 and 2009 consolidated financial statements to conform to the 2011 presentation. In addition, as discussed below under the caption “Cost of Business Acquired,” certain 2010 and 2009 financial information has been restated as a result of the Company’s adoption of a new accounting principle. As of December 31, 2011, Mr. Robert Rosenkranz, Chairman of the Board and Chief Executive Officer of Delphi, by means of beneficial ownership of the general partner of Rosenkranz & Company, L.P. and direct or beneficial ownership, had the power to vote all of the outstanding shares of Class B Common Stock, which represents 49.9% of the aggregate voting power of the Company’s common stock.

Nature of Operations. The Company manages all aspects of employee absence to enhance the productivity of its clients and provides the related group insurance coverages: long-term and short-term disability, life, excess workers’ compensation for self-insured employers, large casualty programs including large deductible workers’ compensation, travel accident, dental and limited benefit health insurance. The Company’s asset accumulation business emphasizes fixed annuity products. The Company offers its products and services in all fifty states and the District of Columbia and Puerto Rico. The Company’s two reportable segments are group employee benefit products and asset accumulation products. The Company’s reportable segments are strategic operating divisions that offer distinct types of products with different marketing strategies. The Company evaluates the performance of its segments on the basis of income from continuing operations excluding realized investment gains and losses, losses on early retirement of senior notes and before interest and income tax expense. The accounting policies of the Company’s segments are the same as those used in the consolidated financial statements.

Basis of Accounting. In June 2009, the Financial Accounting Standards Board (“FASB”) adopted the FASB Accounting Standards Codification (the “Codification”) as the source of authoritative accounting principles generally accepted in the United States (“GAAP”) recognized by the FASB for application by nongovernmental entities. Rules and interpretive releases of the Securities and Exchange Commission (“SEC”) under federal securities laws are also sources of authoritative GAAP for the SEC registrants. All guidance contained in the Codification carries an equal level of authority. The Codification is effective for financial statements issued for interim and annual periods ending after September 15, 2009, with certain exceptions for nonpublic nongovernmental entities. Since the Codification primarily identifies the sources of authoritative accounting principles that are generally accepted and does not modify any accounting principles, its adoption did not have any effect on the Company’s consolidated financial position or results of operations.

Use of Estimates. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates.

Investments. Fixed maturity securities available for sale, other than hybrid financial instruments, are carried at fair value with unrealized appreciation and depreciation included as a component of accumulated other comprehensive income or loss, net of the related income tax expense or benefit and the related adjustment to cost of business acquired. Descriptions of the various types of securities included within fixed maturity securities available for sale are contained in Notes B and C. Short-term investments are carried at cost, which approximates fair value. Investment accounts receivable are carried at cost, which approximates fair value due to the short-term nature of the expected cash receipts. Other investments consist primarily of mortgage loans, investments in investment funds organized as limited partnerships, equity securities available for sale, investments in investment funds organized as limited liability companies, real estate investments held by limited liability companies and trading account securities. Net realized investment gains and losses on investment sales are determined under the specific identification method and are included in income. At December 31, 2011 and 2010, the Company had investments in mortgage loans in the aggregate amounts of $55.9 million and $29.8 million, respectively. Mortgage loans are carried at unpaid principal balances, including any unamortized premium or discount.

-66-

Note A - Summary of Significant Accounting Policies - (Continued)

If management determines that a loan has been impaired, the loan is carried net of a valuation allowance for credit losses. At December 31, 2011 and 2010, the Company had investments in investment funds organized as limited partnerships of $125.8 million and $115.2 million, respectively. Investments in investment funds organized as limited partnerships are reflected on the equity method, with earnings included in net investment income. At December 31, 2011 and 2010, the Company had equity securities available for sale carried at $271.7 million and $57.1 million and amortized cost of $275.1 million and $57.9 million, respectively. Equity securities available for sale are carried at fair value with unrealized appreciation and depreciation included as a component of accumulated other comprehensive income or loss, net of the related income tax expense or benefit. At December 31, 2011 and 2010, the Company had investments in investment funds organized as limited liability companies of $77.2 million and $80.9 million, respectively. Investments in investment funds organized as limited liability companies are primarily reflected on the equity method, with earnings included in net investment income. Real estate investments held by limited liability companies are primarily reflected on the equity method, with earnings included in net investment income. At December 31, 2011 and 2010, the Company had investments in trading account securities in the aggregate amounts of $87.9 million and $89.9 million, respectively. Trading account securities consist primarily of bonds, common stocks and preferred stocks and are carried at fair value with unrealized appreciation and depreciation included in net investment income. Interest and dividend income and realized gains and losses from trading account securities are also included in net investment income.

Other Than Temporary Impairments. Effective April 1, 2009, the Company adopted new FASB guidance on the recognition and presentation of other than temporary impairments. Under this new guidance, which applies only to debt securities, only the credit loss-related portion of an other than temporary impairment is recognized in earnings. The remainder of the impairment continues to be recognized in other comprehensive income. The guidance also modifies, as to debt securities only, the existing requirement for a company to assert that it has both the intent and the ability to hold an impaired security for a period of time sufficient to allow for an anticipated recovery in its fair value to its amortized cost basis. In lieu of this requirement, a company is only required to assert that it does not have the intent to sell a debt security and that it is more likely than not that it will not be required to sell such security before its anticipated recovery. Upon its adoption of this guidance on April 1, 2009, the Company recorded an after-tax increase of $2.4 million in retained earnings, and a decrease of the same amount in other comprehensive income, to reclassify the non-credit related portions of other than temporary impairments that it had recognized in earnings prior to such date on fixed maturity securities which it held on such date.

Fair Value Measurements. The Company measures its assets and liabilities recorded at fair value in its consolidated balance sheet based on the framework set forth in the GAAP fair value accounting guidance. This framework establishes a fair value hierarchy of three levels based upon the transparency and availability of information used in measuring the fair value of assets or liabilities as of the measurement date. The levels are categorized as follows:

Level 1 - Valuation is based upon quoted prices for identical assets or liabilities in active markets. Level 1 fair value is not subject to valuation adjustments or block discounts.

Level 2 - Valuation is based upon quoted prices for similar assets or liabilities in active markets or quoted prices for identical or similar instruments in markets that are not active. In addition, a company may use various valuation techniques or pricing models that use observable inputs to measure fair value.

Level 3 - Valuation is generated from techniques in which one or more of the significant inputs for valuing such assets or liabilities are not observable. These inputs may reflect the Company’s best estimates of the various assumptions that market participants would use in valuing the financial assets and financial liabilities.

Effective April 1, 2009, the Company adopted new guidance issued by the FASB on interim disclosures about fair value of financial instruments. This guidance requires disclosures about fair value of financial instruments for interim reporting periods as well as in annual financial statements. The adoption of the new guidance did not have any effect on the Company’s consolidated financial position or results of operations.

-67-

Note A - Summary of Significant Accounting Policies - (Continued)

Effective April 1, 2009, the Company adopted new guidance issued by the FASB for estimating fair value of financial instruments when the volume and level of trade activity for the asset or liability have significantly decreased and for identifying circumstances indicating that a transaction is not orderly. The guidance indicates that significant decreases in the volume and level of trade activity of an asset or liability in relation to normal market activity for the asset or liability require a company to further evaluate transactions or quoted prices and exercise significant judgment in arriving at the fair value. The adoption of this guidance did not have a material effect on the Company’s consolidated financial position or results of operations. For these purposes, the Company determines the existence of an active market for an asset or liability based on its judgment as to whether transactions for the asset or liability occur in such market with sufficient frequency and volume to provide reliable pricing information. If the Company concludes that there has been a significant decrease in the volume and level of activity for an investment in relation to normal market activity for such investment, adjustments to transactions and quoted prices are made to estimate fair value.

Effective October 1, 2009, the Company adopted new guidance issued by the FASB clarifying where a reporting entity is required to measure the fair value of a liability in circumstances in which a quoted price in an active market for the identical liability is not available, techniques such as referring to the quoted price of the identical liability when traded as an asset, the quoted prices of similar liabilities, the quoted prices of similar liabilities when traded as assets or a present value technique are to be utilized. The fair value of a liability is not adjusted to reflect the impact of contractual restrictions that prevent its transfer. The adoption of this guidance did not have a material effect on the Company’s consolidated financial position or results of operations.

Effective October 1, 2009, the Company adopted new guidance issued by the FASB on determining fair value for investments in certain entities that calculate net asset value per share or its equivalent. This guidance permits the fair value of an investment in such an entity to be measured on the basis of the entity’s reported net asset value per share if the net asset value is calculated in a manner consistent with the measurement principles of GAAP for investment companies and requires enhanced disclosures about the nature and risks of investments in such entities. The adoption of the new guidance did not have a material effect on the Company’s consolidated financial position or results of operations.

As of January 1, 2010, the Company adopted new guidance issued by FASB requiring additional disclosures regarding fair value measurements. This guidance requires entities to disclose (1) the amounts of significant transfers between Level 1 and Level 2 of the fair value hierarchy, (2) the reasons for any transfers into or out of Level 3 of the fair value hierarchy and (3) additional information in the reconciliation of recurring Level 3 measurements about purchases, sales, issuances and settlements on a gross basis. The new guidance also clarifies existing fair value measurement disclosure requirements concerning the level of disaggregation and the disclosure of valuation inputs and techniques. Except for the requirement to separately disclose purchases, sales, issuances and settlements on a gross basis in the reconciliation of recurring Level 3 measurements, this guidance was effective for interim and annual reporting periods beginning after December 15, 2009. The requirement to separately disclose purchases, sales, issuances and settlements on a gross basis in the reconciliation of recurring Level 3 measurements was effective for fiscal years beginning after December 15, 2010 and for interim periods within those fiscal years. On January 1, 2011, the Company adopted new FASB guidance requiring separate disclosures of purchases, sales, issuances and settlements on a gross basis in the reconciliation of recurring Level 3 measurements. The adoption of this guidance did not have any effect on the Company’s consolidated financial position or results of operations.

Cost of Business Acquired. Costs relating to the acquisition of new insurance business, such as commissions, certain costs associated with policy issuance and underwriting and certain sales support expenses, are deferred when incurred. For certain annuity products, these costs are amortized over the anticipated lives of the policies in relation to the present value of estimated gross profits from such policies’ anticipated surrender charges and mortality, investment and expense margins. For funding agreements, the deferred acquisition costs are amortized over the expected life of the contracts using a method that approximates the interest method. Deferred acquisition costs for life, disability and accident products are amortized over the anticipated premium-paying period of the related policies in proportion to the ratio of the present value of annual expected premium income to the present value of the total expected premium income. Deferred acquisition costs for casualty insurance products are amortized over the period in which the related premium is earned.

-68-

Note A - Summary of Significant Accounting Policies - (Continued)

On January 1, 2011, the Company adopted, on a retrospective basis, guidance issued by the FASB limiting the extent to which an insurer may capitalize costs incurred in the acquisition of an insurance contract. The guidance provides that, in order to be capitalized, such costs must be incremental and directly related to the acquisition of a new or renewal insurance contract. Insurers may only capitalize costs related to successful efforts in attaining a contract and advertising costs may only be capitalized if certain direct response advertising criteria are met. As a result of its adoption, the Company made an after-tax reduction to its retained earnings at January 1, 2009 in the amount of $52.1 million, net of an income tax benefit of $28.0 million, which represented the net reduction in deferred policy acquisition cost included in cost of business acquired on the consolidated balance sheet and net income attributable to shareholders was reduced by $4.2 million or $0.08 per diluted share and $7.9 million or $0.15 per diluted share for the years ended December 31, 2010 and 2009, respectively. In addition, this adoption resulted in the restatement of certain other financial information for 2010 and 2009.

Premiums Receivable. Receivables from policyholders or agents for due and unpaid premiums, net of an allowance for estimated uncollectible amounts.

Reinsurance Receivables. Receivables from reinsurers for future policy benefits, unpaid claims and claim expenses and policyholder account balances are estimated in a manner consistent with the related liabilities associated with the reinsured policies.

Goodwill. Goodwill and intangible assets deemed to have indefinite lives are required to be periodically reviewed for impairment. Other intangible assets with finite lives are required to be amortized over their useful lives. At January 1, 2003, unamortized goodwill of $60.9 million was attributable to the acquisition of SNCC, whose operations are included in the group employee benefits segment, and $33.0 million was attributable to the acquisition of Matrix, whose operations are reported in the “other” segment. Any impairment losses would be reflected within operating results in the income statement. The impairment test is performed annually unless events suggest that an impairment may have occurred in the interim. Based on these tests, the Company determined that no impairment of goodwill had occurred during the years ended December 31, 2011, 2010 or 2009.

On January 1, 2011, the Company adopted new guidance issued by the FASB providing clarification relating to the testing of goodwill for impairment for entities carrying goodwill as an asset which have one or more reporting units whose carrying amount for purposes of performing the first step of the goodwill impairment test is zero or negative. For those reporting units, an entity is required to perform the second step of the goodwill impairment test if it is more likely than not that a goodwill impairment exists. In determining whether it is more likely than not that a goodwill impairment exists, an entity should consider whether there are any adverse qualitative factors indicating that an impairment may exist. This guidance became effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2010. The adoption of this guidance did not have any effect on the Company’s consolidated financial position or results of operations.

Separate Account. The separate account assets and liabilities represent funds invested in a separately administered variable life insurance product for which the policyholder, rather than the Company, bears the investment risk.

On January 1, 2011, the Company adopted new guidance issued by the FASB clarifying that an insurance company should not consider any interests of its separate accounts in an investment to be the insurer’s own interests, unless the separate account interest is held for the benefit of a related party, and should not combine those interests with any interest of its general account in the same investment when assessing the investment for consolidation. Insurance companies are also required to consider a separate account as a subsidiary for purposes of evaluating whether the application of specialized accounting for investments in consolidation is appropriate. The adoption of this guidance did not have any effect on the Company’s consolidated financial position or results of operations.

Future Policy Benefits. The liabilities for future policy benefits for traditional nonparticipating business, excluding annuity business, have been computed using a net level method. Mortality, morbidity and other assumptions are based either on the Company’s past experience or various actuarial tables, modified as necessary for possible variations. Changes in these assumptions could result in changes in these liabilities.

-69-

Note A - Summary of Significant Accounting Policies - (Continued)

Unpaid Claims and Claim Expenses. The liability for unpaid claims and claim expenses includes amounts determined on an individual basis for reported losses and estimates of incurred but not reported losses developed on the basis of past experience. The methods of making these estimates and establishing the resulting reserves are continually reviewed and updated, with any resulting adjustments reflected in earnings currently. SNCC utilizes anticipated investment income as a factor in the premium deficiency calculation. At December 31, 2011, disability and excess and primary workers’ compensation reserves with a carrying value of $1,778.2 million have been discounted at a weighted average rate of 5.31%, with the rates ranging from 1.5% to 7.5%.

Policyholder Account Balances. Policyholder account balances are comprised of the Company’s reserves for interest-sensitive insurance products, including annuities. Reserves for annuity products are equal to the aggregate accumulated values of the annuity contracts and funding agreements. During the first quarter of 2006, the Company issued $100 million of fixed and floating rate funding agreements with maturities of three to five years in connection with the issuance by an unconsolidated special purpose entity of funding agreement-backed notes in a corresponding principal amount. In March 2009, the Company repaid $35.0 million in aggregate principal amount of the floating rate funding agreements at their maturity, resulting in a corresponding repayment of the funding agreement-backed notes. During the first quarter of 2011, the Company repaid the remaining $65.0 million in aggregate principal amount of fixed rate funding agreements at their maturity.

Unearned Premium Reserve. The liability for unearned premium reserves represents premium amounts received by the Company on or before the valuation date, for coverage periods that extend beyond the valuation date.

Income Taxes. The Company files a life/non-life consolidated federal tax return. RSLIC-Texas and RSLIC are taxed as life insurance companies and comprise the life subgroup. The non-life subgroup includes Delphi, SNCC, FRSLIC, SFIC and the other non-insurance subsidiaries of the Company. The Company computes its net deferred income tax liability at the rates expected to be in effect when the underlying differences will be reported in the Company’s income tax return. The Company’s policy is to recognize any accruals for interest and penalties related to unrecognized tax benefits in income tax expense.

Premium Recognition. The Company’s group life, disability and accident insurance products consist primarily of long-duration contracts, and, accordingly, premiums for these products are recognized as revenue when due from policyholders. The Company’s casualty insurance products consist primarily of short-duration contracts, and, accordingly, premiums for these products are reported as earned over the contract period and recognized in proportion to the amount of insurance protection provided. Payments received in connection with loss portfolio transfers are recorded as liabilities rather than as premiums. All insurance-related revenue is reported net of premiums ceded under reinsurance arrangements. A reserve is provided for the portion of premiums written which relates to unexpired contract terms. Deposits for asset accumulation products are recorded as liabilities rather than as premiums, since these products generally do not involve mortality or morbidity risk. Revenue from asset accumulation products consists of policy charges for the cost of insurance, policy administration charges and surrender charges assessed against the policyholder account balances during the period.

Statements of Cash Flows. Cash includes deposits on hand in the Company’s bank accounts. At December 31, 2011 and 2010, various client escrow accounts represented $24.5 million and $23.1 million, respectively, of the Company’s total cash balance. The Company uses short-term, highly liquid debt instruments purchased with maturities of three months or less as part of its investment management program and, as such, classifies these investments under the caption “short-term investments” in its consolidated balance sheets and consolidated statements of cash flows.

Stock-Based Compensation. The Company uses the fair value method of accounting for all of its stock-based compensation plans. Under the fair value method, compensation expense is measured based on the fair value of the award at the grant date and recognized in the Company’s income statement over the requisite service period. For the purposes of determining the fair value of an option award, the Company utilized the Black Scholes valuation model. The Company has granted certain awards of performance-contingent incentive options and restricted shares having multi-year performance periods; in the cases of these awards, compensation expense is recognized over the applicable performance period based on the Company’s determination of the probable outcome as to the number of such options and restricted shares that will ultimately vest based upon the satisfaction of the applicable performance conditions. Further information

-70-

Note A - Summary of Significant Accounting Policies - (Continued)

concerning these performance-contingent incentive awards, as well as the Company’s stock-based compensation plans and the related activity under these plans is contained in Note L.

Recently Issued Accounting Standards

In May 2011, the FASB issued new guidance regarding fair value measurements in order to have a common fair value measurement and disclosure requirement for purposes of both GAAP and International Financial Reporting Standards. This guidance further elaborates upon techniques used in measuring fair value. It does not require additional fair value measurements and is not intended to establish valuation standards or affect valuation practices. This guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2011. Early adoption is not permitted. The Company has not yet determined the impact, if any, that the adoption of this guidance will have on its consolidated financial position or results of operations.

In June 2011, the FASB issued new guidance regarding the presentation of comprehensive income. This guidance eliminates the option to present components of other comprehensive income as part of the statement of changes in stockholders’ equity and requires that all changes in stockholders’ equity be presented either in a single continuous statement of comprehensive income or in two separate but consecutive statements. The guidance does not change the items that must be reported in other comprehensive income or the calculation or presentation of earnings per share. This guidance is effective retrospectively for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2011 with early adoption permitted. Because the new guidance affects financial statement presentation only, it will have no impact on the Company’s consolidated financial position or results of operations.

In September 2011, the FASB issued new guidance addressing the valuation process for goodwill. This guidance provides the ability to first assess qualitative factors to determine whether it is necessary to perform the two-step quantitative goodwill impairment test. Under this guidance, an entity will no longer be required to calculate the fair value of a reporting unit unless it determines, based on a qualitative assessment, that it is more likely than not that its fair value is less than its carrying amount. This guidance is effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011 with early adoption permitted. Because the guidance did not impact the goodwill valuation model, it will have no impact on the Company’s consolidated financial position or results of operations.

Note B - Investments

The amortized cost and fair value of investments in fixed maturity securities available for sale are as follows:


	December 31, 2011
			Gross Unrealized
	Amortized Cost		Gains		Losses			Other Than Temporary Impairments			Fair Value
	(dollars in thousands)

Agency residential mortgage-backed securities	$	606,678	$	61,928	$	(22	)	$	—		$	668,584
Non-agency residential mortgage-backed securities		819,027		50,256		(27,009	)		(21,637	)		820,637
Commercial mortgage-backed securities		96,251		2,135		(1,665	)		(38	)		96,683
Corporate securities		1,668,160		82,377		(42,269	)		(771	)		1,707,497
Collateralized debt obligations		284,667		6,582		(31,368	)		(1,810	)		258,071
Foreign government securities		258,578		12,557		(13,854	)		—			257,281
U.S. Treasury and other U.S. Government guaranteed securities		96,281		8,043		(487	)		—			103,837
U.S. Government-sponsored enterprise securities		42,229		156		(6	)		—			42,379
Obligations of U.S. states, municipalities and political subdivisions		2,402,719		140,851		(8,902	)		—			2,534,668

Total fixed maturity securities	$	6,274,590	$	364,885	$	(125,582	)	$	(24,256	)	$	6,489,637

-71-

Note B - Investments - (Continued)


	December 31, 2010
			Gross Unrealized
	Amortized Cost		Gains		Losses			Other Than Temporary Impairments			Fair Value
	(dollars in thousands)
Agency residential mortgage-backed securities	$	626,494	$	38,586	$	(1,379	)	$	—		$	663,701
Non-agency residential mortgage-backed securities		800,380		77,742		(27,518	)		(24,896	)		825,708
Commercial mortgage-backed securities		35,863		300		(3,020	)		(139	)		33,004
Corporate securities		1,361,078		74,749		(16,604	)		—			1,419,223
Collateralized debt obligations		199,594		3,652		(26,337	)		(1,725	)		175,184
Foreign government securities		105,483		7,170		(2,157	)		—			110,496
U.S. Treasury and other U.S. Government guaranteed securities		269,264		6,001		(3,362	)		—			271,903
U.S. Government-sponsored enterprise securities		113,446		107		(2,012	)		—			111,541
Obligations of U.S. states, municipalities and political subdivisions		2,138,994		36,421		(69,085	)		—			2,106,330

Total fixed maturity securities	$	5,650,596	$	244,728	$	(151,474	)	$	(26,760	)	$	5,717,090

The amortized cost and fair value of fixed maturity securities available for sale at December 31, 2011, by contractual maturity are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations, with or without prepayment penalties.


	Amortized Cost		Fair Value
	(dollars in thousands)

Agency residential mortgage-backed securities	$	606,678	$	668,584
Non-agency residential mortgage-backed securities		819,027		820,637
Commercial mortgage-backed securities		96,251		96,683

Other fixed maturity securities:
One year or less		87,889		85,255
Greater than 1, up to 5 years		664,615		668,317
Greater than 5, up to 10 years		1,219,126		1,218,951
Greater than 10 years		2,781,004		2,931,210

Total	$	6,274,590	$	6,489,637

Net investment income was attributable to the following:


	Year Ended December 31,
	2011		2010		2009
	(dollars in thousands)
Gross investment income:
Fixed maturity securities, available for sale	$	356,497	$	329,849	$	304,367
Mortgage loans		1,394		4,910		3,346
Short-term investments		282		157		406
Other		24,108		44,075		47,007

		382,281		378,991		355,126
Less: Investment expenses		31,201		27,764		36,939

	$	351,080	$	351,227	$	318,187

-72-

Note B - Investments - (Continued)

Net realized investment (losses) gains arose from the following:


	Year Ended December 31,
	2011			2010			2009
	(dollars in thousands)
Credit related other than temporary impairment losses:
Fixed maturity securities, available for sale	$	(29,062	)	$	(43,611	)	$	(111,244	)
Mortgage loans		—			(15,218	)		(16,132	)
Other investments		(872	)		(2,278	)		(17,335	)

		(29,934	)		(61,107	)		(144,711	)


Other net realized investment gains (losses):
Fixed maturity securities, available for sale	$	18,079		$	31,315		$	(3,849	)
Mortgage loans		(65	)		418			113
Other investments		(2,989	)		3,499			904

		15,025			35,232			(2,832	)

Total	$	(14,909	)	$	(25,875	)	$	(147,543	)

Proceeds from sales of fixed maturity securities during 2011, 2010 and 2009 were $1,277.0 million, $731.7 million and $553.2 million, respectively. Gross gains of $45.9 million, $41.1 million and $25.4 million and gross losses of $27.8 million, $9.8 million and $29.3 million, respectively, were realized on those sales. Net realized investment gains and losses on investment sales are determined under specific identification method and are included in income. The change in unrealized appreciation and depreciation on investments, primarily fixed maturity securities, is included as a component of accumulated other comprehensive income or loss (see Note J). Net unrealized (losses) gains included in net investment income from trading account securities in 2011, 2010 and 2009 were $(1.8) million, $1.0 million and $(7.8) million, respectively.

The gross unrealized losses and fair value of fixed maturity securities available for sale, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, are as follows:


	December 31, 2011
	Less Than 12 Months					12 Months or More					Total
	Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses
	(dollars in thousands)
Agency residential mortgage-backed securities	$	2,489	$	(7	)	$	217	$	(15	)	$	2,706	$	(22	)
Non-agency residential mortgage-backed securities		236,953		(10,510	)		165,137		(38,136	)		402,090		(48,646	)
Commercial mortgage-backed securities		23,116		(1,480	)		4,829		(223	)		27,945		(1,703	)
Corporate securities		440,672		(23,617	)		69,933		(19,423	)		510,605		(43,040	)
Collateralized debt obligations		132,496		(9,397	)		64,410		(23,781	)		196,906		(33,178	)
Foreign government securities		160,615		(13,854	)		—		—			160,615		(13,854	)
U.S. Treasury and other U.S. Government guaranteed securities		15,178		(487	)		—		—			15,178		(487	)
U.S. Government-sponsored enterprise securities		8,232		(6	)		—		—			8,232		(6	)
Obligations of U.S. states, municipalities and political subdivisions		48,058		(2,766	)		82,220		(6,136	)		130,278		(8,902	)

Total fixed maturity securities	$	1,067,809	$	(62,124	)	$	386,746	$	(87,714	)	$	1,454,555	$	(149,838	)

-73-

Note B - Investments - (Continued)


	December 31, 2010
	Less Than 12 Months					12 Months or More					Total
	Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses
	(dollars in thousands)
Agency residential mortgage-backed securities	$	52,300	$	(1,329	)	$	233	$	(50	)	$	52,533	$	(1,379	)
Non-agency residential mortgage-backed securities		56,290		(1,584	)		230,655		(50,830	)		286,945		(52,414	)
Commercial mortgage-backed securities		12,500		(447	)		5,188		(2,712	)		17,688		(3,159	)
Corporate securities		273,221		(6,848	)		61,904		(9,756	)		335,125		(16,604	)
Collateralized debt obligations		5,451		(587	)		130,104		(27,475	)		135,555		(28,062	)
Foreign government securities		27,929		(2,157	)		—		—			27,929		(2,157	)
U.S. Treasury and other U.S. Government guaranteed securities		81,442		(3,362	)		—		—			81,442		(3,362	)
U.S. Government-sponsored enterprise securities		61,277		(2,012	)		—		—			61,277		(2,012	)
Obligations of U.S. states, municipalities and political subdivisions		1,169,724		(57,589	)		65,337		(11,496	)		1,235,061		(69,085	)

Total fixed maturity securities	$	1,740,134	$	(75,915	)	$	493,421	$	(102,319	)	$	2,233,555	$	(178,234	)

The following table contains information, as of December 31, 2011, regarding the portions of the Company’s investments in non-agency residential mortgage-backed securities (“RMBS”) represented by securities whose underlying mortgage loans are categorized as prime, Alt-A and sub-prime, respectively, and the distributions of the securities within these categories by the years in which they were issued (vintages) and the highest of their ratings from Standard & Poor’s, Moody’s and Fitch. All dollar amounts in this table are based upon the fair values of these securities as of December 31, 2011. As of this date, based upon the most recently available data regarding the concentrations by state of the mortgage loans underlying these securities, the states having loan concentrations in excess of 5.0% were as follows: California (39.0%), New York (8.0%) and Florida (6.4%).


	Non-Agency Prime RMBS – Fair Value
Vintage	AAA		AA		A		BBB		BB and Below ⁽¹⁾		Total
					(dollars in thousands)

2001 and prior	$	—	$	1,244	$	—	$	—	$	262	$	1,506
2002		5,540		—		2,343		—		1,383		9,266
2003		59,190		1,279		—		2,858		10,729		74,056
2004		12,888		8,689		17,469		9,310		7,131		55,487
2005		5,001		84		8,130		—		108,888		122,103
2006		13,548		—		—		—		28,509		42,057
2007		4,374		—		—		—		93,230		97,604
2008		—		629		—		—		382		1,011

Total	$	100,541	$	11,925	$	27,942	$	12,168	$	250,514	$	403,090

⁽¹⁾

The securities enumerated in this column include securities having a total of $207.7 million in fair value that have received the equivalent of an investment grade rating from the National Association of Insurance Commissioners (the “NAIC”) under its process which takes into account, among other things, the discounts at which the Company originally purchased the securities and modeling of the potential losses with respect to the securities’ underlying loans.

-74-

Note B - Investments - (Continued)


	Non-Agency Alt-A RMBS – Fair Value
Vintage	AAA		AA		A		BBB		BB and Below ⁽¹⁾		Total
	(dollars in thousands)

2001 and prior	$	—	$	—	$	—	$	1,490	$	—	$	1,490
2002		138		—		1,492		—		—		1,630
2003		40,665		—		—		—		878		41,543
2004		14,372		3,603		1,844		—		2,768		22,587
2005		1,996		—		4,252		—		77,909		84,157
2006		8,273		—		44		—		73,687		82,004
2007		241		—		—		—		123,674		123,915
2010		—		—		3,895		—		—		3,895

Total	$	65,685	$	3,603	$	11,527	$	1,490	$	278,916	$	361,221

⁽¹⁾

The securities enumerated in this column include securities having a total of $245.6 million in fair value that have received the equivalent of an investment grade rating from the NAIC under its process which takes into account, among other things, the discounts at which the Company originally purchased the securities and modeling of the potential losses with respect to the securities’ underlying loans.


	Non-Agency Sub-Prime RMBS – Fair Value
Vintage	AAA		AA		A		BBB		BB and Below ⁽¹⁾		Total
	(dollars in thousands)

2003	$	9,568	$	—	$	946	$	—	$	—	$	10,514
2004		8,875		—		—		—		3,159		12,034
2005		10,855		—		—		—		20,592		31,447
2006		—		—		—		706		683		1,389
2007		—		—		—		—		942		942

Total	$	29,298	$	—	$	946	$	706	$	25,376	$	56,326

⁽¹⁾

The securities enumerated in this column include securities having a total of $22.6 million in fair value that have received the equivalent of an investment grade rating from the NAIC under its process which takes into account, among other things, the discounts at which the Company originally purchased the securities and modeling of the potential losses with respect to the securities’ underlying loans.

The Company regularly evaluates its investment portfolio utilizing its established methodology to determine whether declines in the fair values of its investments below the Company’s amortized cost are other than temporary. Under this methodology, management evaluates whether and when the Company will recover an investment’s amortized cost, taking into account, among other things, the financial position and prospects of the issuer, conditions in the issuer’s industry and geographic area, liquidity of the investment, the expected amount and timing of future cash flows from the investment, recent changes in credit ratings of the issuer by nationally recognized rating agencies and the length of time and extent to which the fair value of the investment has been lower than its amortized cost to determine if and when a decline in the fair value of an investment below amortized cost is other than temporary. In the case of structured securities such as RMBS, commercial mortgage-backed securities and collateralized debt obligations, the most significant factor in these evaluations is the expected amount and timing of the future cash flows from the investment. In the case of fixed maturity securities, in instances where management determines that a security’s amortized cost will be recovered during its remaining term to maturity, an additional component of this methodology is the Company’s evaluation of whether it intends to, or will more likely than not be required to, sell the security before such anticipated recovery.

-75-

Note B - Investments - (Continued)

fair value as a realized investment loss in the income statement. If, however, the Company does not intend to sell the security and determines that it is not more likely than not that it will be required to do so, a decline in its fair value that is considered in the judgment of management to be other than temporary is separated into the amount representing credit loss and the amount related to other factors. Amounts representing credit losses are reported as realized investment losses in the income statement and amounts related to other factors are included as a component of accumulated other comprehensive income or loss, net of the related income tax benefit and the related adjustment to cost of business acquired. Declines in the fair value of all other investments below the Company’s amortized cost that are considered in the judgment of management to be other than temporary are reported as realized investment losses in the income statement.

In the case of structured securities such as RMBS, commercial mortgage-backed securities and collateralized debt obligations as to which a decline in fair value is judged to be other than temporary, the amount of the credit loss arising from the impairment of the security is determined by discounting such security’s expected cash flows at its effective interest rate, taking into account the security’s purchase price. The key inputs relating to such expected cash flows consist of the future scheduled payments on the underlying loans and the estimated frequency and severity of future defaults on these loans. For those securities as to which the Company recognized credit losses in 2011 as a result of determinations that such securities were other than temporarily impaired, representative default frequency estimates ranged from 2.1% to 5.3% and representative default severity estimates ranged from 45.8% to 62.9%.

In the case of corporate securities as to which a decline in fair value is determined to be other than temporary, the key input utilized to establish the amount of credit loss arising from the impairment of the security is the market price for such security. For each such security, the Company obtains such market price from a single independent nationally recognized pricing service. The Company has not in any instance adjusted the market price so obtained; however, management reviews these prices for reasonableness, taking into account both security-specific factors and its knowledge and understanding of the pricing methodologies used by the service. The credit loss for such security is determined to be equal to the excess of the Company’s amortized cost over such market price, as measured at the time of the impairment; as such, the entirety of the depreciation in market value is deemed to be reflective of credit loss.

During 2011, the Company recognized $22.1 million of after-tax other than temporary impairment losses, of which $19.5 million was recognized as after-tax realized investment losses in the income statement related to credit losses and $2.6 million was recognized, net of the related income tax benefit, as a component of accumulated other comprehensive income on the balance sheet related to noncredit losses.

The following table provides a reconciliation of the beginning and ending balances of other than temporary impairments on fixed maturity securities held by the Company for which a portion of the other than temporary impairment was recognized in accumulated other comprehensive income or loss:


	Year Ended December 31
	2011			2010
	(dollars in thousands)

Balance at the beginning of the period	$	79,602		$	89,658
Increases attributable to credit losses on securities for which an other than temporary impairment was not previously recognized		3,788			16,914
Increases attributable to credit losses on securities for which an other than temporary impairment was previously recognized		22,406			22,724
Reductions due to sales, maturities, pay downs or prepayments of securities for which an other than temporary impairment was previously recognized		(29,173	)		(49,694	)

Balance at the end of the period	$	76,623		$	79,602

The gross unrealized losses at December 31, 2011 are attributable to 694 fixed maturity security positions, with the largest unrealized loss associated with any one security equal to $4.6 million. At December 31, 2011, approximately 25.8% of these aggregate gross unrealized losses were attributable to fixed maturity security positions as to which the unrealized loss represented 10.0% or less of the amortized cost for such security. Unrealized losses attributable to fixed maturity securities having investment grade ratings by nationally recognized statistical rating organizations at December 31, 2011 comprised 42.0% of the aggregate gross unrealized losses, with the remainder of such losses being attributable to non-investment grade fixed maturity securities.

-76-

Note B - Investments - (Continued)

The Company, at times, enters into futures and option contracts and interest rate and credit default swap agreements in connection with its investment strategy and indexed annuity program. These agreements primarily reduce the risk associated with changes in the value of the Company’s fixed maturity portfolio and to fund the interest crediting obligations associated with the Company’s indexed annuity contracts. These positions are carried at fair value with gains and losses included in income. The Company had no material outstanding futures and option contracts or interest rate and credit default swap agreements at December 31, 2011 or 2010. The Company, at times, may also invest in non-dollar denominated fixed maturity securities that expose it to fluctuations in foreign currency rates, and, therefore, may hedge such exposure by using currency forward contracts. However, such efforts will not necessarily be effective and may result in losses in instances where foreign currencies strengthen relative to the U.S. dollar. The Company had no material outstanding currency forward contracts at December 31, 2011 or 2010.

Bonds and short-term investments with amortized costs of $222.7 million and $174.7 million at December 31, 2011 and 2010, respectively, are on deposit with various states’ insurance departments in compliance with statutory requirements. Additionally, certain assets of the Company are restricted under the terms of its reinsurance assumed agreements. These agreements provide for the distribution of assets to the ceding companies covered under the agreements prior to any general distribution to policyholders in the event of the Company’s insolvency or bankruptcy. The amount of assets restricted for this purpose was $192.1 million and $190.7 million at December 31, 2011 and 2010, respectively.

At December 31, 2011 and 2010, approximately 22.9% and 21.7%, respectively, of the Company’s total invested assets were comprised of corporate fixed maturity securities, which are diversified across economic sectors and industry classes. Residential mortgage-backed securities comprised 19.9% and 22.7% of the Company’s total invested assets at December 31, 2011 and 2010, respectively. The Company’s residential mortgage-backed securities are diversified with respect to size and geographic distribution of the underlying mortgage loans. The Company also invests in certain debt securities that are rated by nationally recognized statistical rating organizations as below investment grade or are not rated by any such organizations. Such securities, which are included in fixed maturity securities, had fair values of $843.7 million and $686.1 million at December 31, 2011 and 2010, respectively, and constituted 11.3% and 10.5% of total invested assets at December 31, 2011 and 2010, respectively.

At December 31, 2011, the Company held approximately $845.0 million of insured municipal fixed maturity securities, which represented approximately 11.3% of the Company’s total invested assets. Based upon the highest of the ratings assigned to the respective securities by nationally recognized statistical rating organizations, these securities had a weighted average credit rating of “A” at December 31, 2011. Credit enhancements provided by the insurance did not impact the weighted average credit rating at such date by such organizations. Insurers of significant portions of the municipal fixed maturity securities held by the Company at December 31, 2011 included Assured Guaranty ($298.1 million), National Public Finance Guarantee Corp. ($270.9 million), Ambac Financial Group, Inc. ($150.6 million), Texas Permanent School Fund ($52.9 million), Radian ($25.2 million), and Financial Guaranty Insurance Company ($24.4 million). At December 31, 2011, the Company did not have significant holdings of credit enhanced asset-backed or mortgage-backed securities, nor did it have any significant direct investments in the guarantors of the municipal fixed maturity securities held by the Company.

Note C - Fair Value Measurements

The Company’s investments in fixed maturity securities available for sale, equity securities available for sale, trading account securities, assets held in the separate account and its liabilities for securities sold, not yet purchased are carried at fair value. The methodologies and valuation techniques used by the Company to value its assets and liabilities measured at fair value are described below. For a discussion of the fair value framework, see Note A.

Instruments included in fixed maturity securities available for sale include mortgage-backed and corporate securities, U.S. Treasury and other U.S. government guaranteed securities, securities issued by U.S. government-sponsored enterprises, securities issued by foreign governments and obligations of U.S. states, municipalities and political subdivisions. The market liquidity of each security is taken into consideration in the valuation technique used to value such security. For securities where market transactions involving identical or comparable assets generate sufficient relevant information, the Company employs a market approach to valuation. If sufficient information is not generated from market transactions involving identical or comparable assets, the Company uses an income approach to valuation. The majority of the

-77-

Note C - Fair Value Measurements - (Continued)

instruments included in fixed maturity securities available for sale are valued utilizing observable inputs; accordingly, they are categorized in either Level l or Level 2 of the fair value hierarchy described in Note A. However, in instances inputs utilized are unobservable, the securities are categorized in Level 3 of the fair value hierarchy.

The inputs used in the valuation techniques employed by the Company are provided by nationally recognized pricing services, external investment managers and internal resources. To assess these inputs, the Company’s review process includes, but is not limited to, quantitative analysis including benchmarking, initial and ongoing evaluations of methodologies used by external parties to calculate fair value, and ongoing evaluations of fair value estimates based on the Company’s knowledge and monitoring of market conditions.

The Company uses various valuation techniques and pricing models to measure the fair value of its investments in residential mortgage-backed securities and commercial mortgage-backed securities, including option-adjusted spread models, volatility-driven multi-dimensional single cash flow stream models and matrix correlation to comparable securities. Residential mortgage-backed securities include U.S. agency securities and collateralized mortgage obligations. Inputs utilized in connection with the valuation techniques relating to this class of securities include monthly payment and performance information with respect to the underlying loans, including prepayments, default severity, delinquencies, market indices and the amounts of the tranches in the particular structure which are senior or subordinate, as applicable, to the tranche represented by the Company’s investment. A portion of the Company’s investments in mortgage-backed securities are valued using observable inputs and therefore are categorized in Level 2 of the fair value hierarchy. The remaining mortgage-backed securities are valued using non-binding broker quotes. These methodologies rely on unobservable inputs and thus these securities are categorized in Level 3 of the fair value hierarchy.

Beginning in the second half of 2010, the Company elected to utilize a pricing service or, in instances where such service did not provide a price for a particular security, non-binding broker quotes as the key input in place of the internal discounted cash flow methodologies previously utilized in its valuation techniques for certain of its investments in RMBS, commercial mortgage-backed securities, asset-backed securities, and collateralized debt obligations. In each instance, the Company obtained the market price from a single independent nationally recognized pricing service or, where applicable, obtained a quote from a single broker believed to be knowledgeable regarding market conditions for the particular security. The Company did not in any instance adjust any market price or broker quote so obtained; however, management reviews these prices and quotes for reasonableness, taking into account both security-specific factors and its knowledge and understanding of the pricing methodologies used by the service or broker, as applicable. This change was made based on the Company’s determination that, based upon the increased levels of orderly market trading activity, new issuances or both with respect to these securities arising from the ongoing improvements in capital and financial market conditions, that the markets for these investments had ceased to be inactive. The Company recategorized investments having a total of $96.2 million in fair value from Level 3 to Level 2 during the third quarter of 2010 as a result of this change.

Corporate securities primarily include fixed rate corporate bonds, floating and variable rate notes and securities acquired through private placements. Inputs utilized in connection with the Company’s valuation techniques relating to this class of securities include recently executed transactions, market price quotations, benchmark yields, issuer spreads and, in the case of private placement corporate securities, cash flow models. These cash flow models utilize yield curves, issuer-provided information and material events as key inputs. Corporate securities are categorized in Level 2 of the fair value hierarchy, other than securities acquired through private placements, which are categorized in Level 3 of the fair value hierarchy. During the fourth quarter of 2010, the Company recategorized corporate securities having a total of $25.4 million in fair value from Level 3 to Level 2 as a result of observable inputs being utilized in place of broker quotes for such securities.

Collateralized debt obligations consist of collateralized loan obligations, which are described in more detail in Note B to the Consolidated Financial Statements. The Company’s valuation techniques relating to this class of securities utilize non-binding broker quotes as the key input. As this input is generally unobservable, collateralized debt obligations are categorized in Level 3 of the fair value hierarchy.

Foreign government securities consist of bonds that are issued by a foreign government. Inputs utilized in connection with the Company’s valuation techniques relating to this class of securities include recently executed transactions, interest rate yield curves, maturity dates, foreign currency exchange rates, and market price quotations relating to similar

-78-

Note C - Fair Value Measurements - (Continued)

instruments. These inputs are generally observable and accordingly, these securities are generally categorized in Level 2 of the fair value hierarchy.

U.S. Treasury and other U.S. government guaranteed securities include U.S. Treasury bonds and notes, Treasury Inflation Protected Securities (“TIPS”) and other U.S. government guaranteed securities. The fair values of the U.S. Treasury securities and TIPS are based on quoted prices in active markets and are generally categorized in Level 1 of the fair value hierarchy.

Inputs utilized in connection with the Company’s valuation techniques relating to its investments in other U.S. government guaranteed securities, as well as its investments in U.S. government-sponsored enterprise securities, which consist of medium term notes issued by these enterprises, include recently executed transactions, interest rate yield curves, maturity dates, market price quotations and credit spreads relating to similar instruments. These inputs are generally observable and accordingly, these securities are generally categorized in Level 2 of the fair value hierarchy.

Obligations of U.S. states, municipalities and political subdivisions primarily include bonds or notes issued by U.S municipalities. Inputs utilized in connection with the Company’s valuation techniques relating to this class of securities include recently executed transactions and other market data, spreads, benchmark curves including treasury and other benchmarks, trustee reports, material event notices, new issue data, and issuer financial statements. These inputs are generally observable and these securities are generally categorized in Level 2 of the fair value hierarchy.

Other investments held at fair value primarily consist of equity securities available for sale and trading account securities are primarily valued at quoted active market prices and are therefore categorized in Level 1 of the fair value hierarchy. For private equity investments, since quoted market prices are not available, the transaction price is used as the best estimate of fair value at inception. When evidence is believed to support a change to the carrying value from the transaction price, adjustments are made to reflect expected exit values. Ongoing reviews by Company management are based on assessments of each underlying investment and the inputs utilized in these reviews include, among other things, the evaluation of financing and sale transactions with third parties, expected cash flows, material events and market-based information. These investments are included in Level 3 of the fair value hierarchy.

Assets held in the separate account represent funds invested in a separately administered variable life insurance product for which the policyholder, rather than the Company, bears the investment risk. These assets are invested in interests in a limited liability company that invests in funds which trade in various financial instruments. This limited liability company, all of whose interests are owned by the Company’s separate account, utilizes the financial statements furnished by the funds to determine the values of its investments in such funds and the carrying value of each such investment, which is based on its proportionate interest in the relevant fund as of the balance sheet date. As such, these funds’ financial statements constitute the key input in the Company’s valuation of its investment in this limited liability company. The Company concluded that the value calculated using the equity method of accounting on its investment in this limited liability company was reflective of the fair market value of such investment. The investment portfolios of the funds in which the fund investments are maintained vary from fund to fund, but are generally comprised of liquid, publicly traded securities that have readily determinable market values and which are carried at fair value on the financial statements of such funds, substantially all of which are audited annually. The amount that an investor is entitled to receive upon the redemption of its investment from the applicable fund is determined by reference to such security values. These investments are included in Level 3 of the fair value hierarchy.

Other liabilities measured at fair value include securities sold, not yet purchased. These securities are valued using the quoted active market prices of the securities sold and are categorized in Level 1 of the fair value hierarchy.

-79-

Note C - Fair Value Measurements - (Continued)

The following table presents the Company’s assets and liabilities measured at fair value in the consolidated balance sheet on a recurring basis as of December 31, 2011 and 2010:


	December 31, 2011
	Total		Level 1		Level 2		Level 3
			(dollars in thousands)
Assets:
Fixed maturity securities, available for sale:
Agency residential mortgage-backed securities	$	668,584	$	—	$	660,632	$	7,952
Non-agency residential mortgage-backed securities		820,637		—		796,243		24,394
Commercial mortgage-backed securities		96,683		—		95,981		702
Corporate securities		1,707,497		—		1,539,274		168,223
Collateralized debt obligations		258,071		—		157		257,914
Foreign government securities		257,281		—		256,015		1,266
U.S. Treasury and other U.S. Government guaranteed securities		103,837		69,867		26,330		7,640
U.S. Government-sponsored enterprise securities		42,379		—		40,531		1,848
Obligations of U.S. states, municipalities and political subdivisions		2,534,668		—		2,527,370		7,298
Other investments		359,624		353,729		—		5,895
Assets held in separate account		117,365		—		—		117,365

Total	$	6,966,626	$	423,596	$	5,942,533	$	600,497


Liabilities:
Other liabilities	$	85,123	$	85,123	$	—	$	—


	December 31, 2010
	Total		Level 1		Level 2		Level 3
			(dollars in thousands)
Assets:
Fixed maturity securities, available for sale:
Agency residential mortgage-backed securities	$	663,701	$	—	$	652,435	$	11,266
Non-agency residential mortgage-backed securities		825,708		—		788,188		37,520
Commercial mortgage-backed securities		33,004		—		31,677		1,327
Corporate securities		1,419,223		—		1,358,255		60,968
Collateralized debt obligations		175,184		—		—		175,184
Foreign government securities		110,496		—		110,496		—
U.S. Treasury and other U.S. Government guaranteed securities		271,903		215,555		47,333		9,015
U.S. Government-sponsored enterprise securities		111,541		2,032		105,489		4,020
Obligations of U.S. states, municipalities and political subdivisions		2,106,330		—		2,103,475		2,855
Other investments		147,000		140,551		—		6,449
Assets held in separate account		123,674		—		—		123,674

Total	$	5,987,764	$	358,138	$	5,197,348	$	432,278


Liabilities:
Other liabilities	$	80,841	$	80,841	$	—	$	—

-80-

Note C - Fair Value Measurements - (Continued)

The following tables provide reconciliations for Level 3 assets measured at fair value on a recurring basis for the years ended December 31, 2011 and 2010. Transfers into and out of Level 3 are recognized as of the end of the quarter in which they occur.


	Year Ended December 31, 2011
	Balance at Beginning of Year		Total Gains (Losses) Included in Earnings			Total Gains (Losses) Included in Other Comprehensive Income			Purchases		Issuances		Settlements			Transfers Into Level 3		Transfers Out of Level 3			Balance End of the Period
	(dollars in thousands)
Agency residential mortgage-backed securities	$	11,266	$	(73	)	$	125		$	365	$	—	$	(3,731	)	$	—	$	—		$	7,952
Non-agency residential mortgage-backed securities		37,520		586			(2,188	)		17,421		—		(4,385	)		—		(24,560	)		24,394
Commercial mortgage-backed securities		1,327		(14	)		(45	)		396		—		(962	)		—		—			702
Corporate securities		60,968		2,185			(4,164	)		145,715		—		(19,560	)		3,803		(20,724	)		168,223
Collateralized debt obligations		175,184		6,894			(2,141	)		96,966		—		(19,651	)		662		—			257,914
Foreign government securities		—		(1	)		204			6,127		—		—			—		(5,064	)		1,266
U.S. Treasury and other U.S. Government guaranteed securities		9,015		(30	)		(919	)		—		—		(426	)		—		—			7,640
U.S. Government-sponsored enterprise securities		4,020		142			130			23,272		—		(27,382	)		2,033		(367	)		1,848
Obligations of U.S. states, municipalities and political subdivisions		2,855		21			174			7,606		—		(1	)		1,302		(4,659	)		7,298
Other investments		6,449		60			58			341		—		(60	)		—		(953	)		5,895
Assets held in separate account ⁽¹⁾		123,674		(3,907	)		—			36,695		—		(39,097	)		—		—			117,365

Total	$	432,278	$	5,863		$	(8,766	)	$	334,904	$	—	$	(115,255	)	$	7,800	$	(56,327	)	$	600,497

(1)

Because the positive or negative investment performance of these assets accrues to policyholders, who bear the investment risk of these assets, net investment income and capital gains and losses arising from these assets and are not included in the Company’s consolidated investment earnings. In addition, purchases and settlements relating to the separate account are not included in the Company’s consolidated statements of cash flows.


	Year Ended December 31, 2010
	Balance at Beginning of Year		Total Gains (Losses) Included in Earnings			Total Gains (Losses) Included in Other Comprehensive Income			Purchases		Issuances		Settlements			Transfers Into Level 3		Transfers Out of Level 3			Balance End of the Period
	(dollars in thousands)
Agency residential mortgage-backed securities	$	13,187	$	(154	)	$	1,070		$	38,569		—		(24,002	)	$	—	$	(17,404	)	$	11,266
Non-agency residential mortgage-backed securities		130,326		(16,097	)		(6,725	)		1,857		—		(19,452	)		—		(52,389	)		37,520
Commercial mortgage-backed securities		26,009		(1,899	)		404			5,357		—		(973	)		—		(27,571	)		1,327
Corporate securities		95,920		(763	)		4,813			46,978		—		(45,278	)		6,643		(47,345	)		60,968
Collateralized debt obligations		114,444		490			76,447			139		—		(16,336	)		—		—			175,184
Foreign government securities		—		—			—			—		—		—			—		—			—
U.S. Treasury and other U.S. Government guaranteed securities		11,367		(41	)		399			6,505		—		(9,215	)		—		—			9,015
U.S. Government-sponsored enterprise securities		—		35			(122	)		17,907		—		(13,800	)		—		—			4,020
Obligations of U.S. states, municipalities and political subdivisions		—		—			—			2,855		—		—			—		—			2,855
Other investments		9,707		546			(263	)		2,548		—		(5,161	)		850		(1,778	)		6,449
Assets held in separate account ⁽¹⁾		113,488		—			—			10,186		—		—			—		—			123,674

Total	$	514,448	$	(17,883	)	$	76,023		$	132,901	$	—	$	(134,217	)	$	7,493	$	(146,487	)	$	432,278

(1)

-81-

Note C - Fair Value Measurements - (Continued)

There were no losses for the period included in earnings attributable to the net change in unrealized losses of assets measured at fair value using unobservable inputs and held at December 31, 2011.

Net losses for the period included in earnings attributable to the net change in unrealized losses of assets measured at fair value using unobservable inputs and held at December 31, 2010 included non-agency residential mortgage-backed securities ($14.2 million), commercial mortgage-backed securities ($1.4 million), corporate securities ($4.9 million), collateralized debt obligations ($2.2 million) and other investments ($0.1 million). In 2010, net losses of $0.1 million and $22.7 million were reported in the consolidated statements of income under the captions “net investment income” and “net realized investment losses”, respectively.

The carrying values and estimated fair values of certain of the Company’s financial instruments not recorded at fair value in the consolidated balance sheets are shown below. Because fair values for all balance sheet items are not required to be disclosed, the aggregate fair value amounts presented below are not reflective of the underlying value of the Company.


	December 31,
	2011				2010
	Carrying Value		Fair Value		Carrying Value		Fair Value
			(dollars in thousands)
Assets:
Short-term investments		277,552		277,552		334,215		334,215
Investment accounts receivable		24,406		24,406		45,645		45,645
Other investments		318,509		318,509		306,033		306,033

Liabilities:
Policyholder account balances		2,008,285		2,066,609		1,662,932		1,761,795
Corporate debt		375,000		415,310		375,000		402,618
Junior subordinated debentures		175,000		166,617		175,000		161,541
Advances from Federal Home Loan Bank		55,342		75,352		55,342		70,046
Investment accounts payable		41,719		41,719		27,667		27,667
Liabilities related to separate account		117,365		117,365		123,674		123,674

The carrying values for short-term investments approximate fair values based on the nature of the investments. The carrying values of investment accounts receivable and investment accounts payable approximate fair values based on the short-term nature of the expected cash receipt. Other investments primarily include investment funds organized as limited partnerships and limited liability companies and real estate investment held by limited liability companies, which are reflected in the Company’s financial statements under the equity method of accounting. In determining the fair value of such investments for purposes of this footnote disclosure, the Company concluded that the value calculated using the equity method of accounting was reflective of the fair market value of such investments. The investment portfolios of the funds in which the fund investments are maintained vary from fund to fund, but are generally comprised of liquid, publicly traded securities that have readily determinable market values and are carried at fair value on the financial statements of such funds, substantially all of which are audited annually. The amount that an investor is entitled to receive upon the redemption of its investment from the applicable fund is determined by reference to such security values. The Company utilizes the financial statements furnished by the funds to determine the values of its investments in such funds and the carrying value of each such investment, which is based on its proportionate interest in the relevant fund as of the balance sheet date. The carrying values of all other invested assets and separate account liabilities approximate their fair value.

The fair value of policyholder account balances are net of reinsurance receivables and the carrying values have been decreased for related acquisition costs of $87.1 million and $82.1 million at December 31, 2011 and 2010, respectively. Fair values for policyholder account balances were determined by estimating future cash flows discounted at a current market rate.

-82-

Note C - Fair Value Measurements - (Continued)

The Company believes the fair value of its variable rate long-term debt is equal to its carrying value, since the variable rates of interest on this debt are reflective of market conditions in effect from time to time. The fair values of the 7.875% Senior Notes due 2020 (“2020 Senior Notes”), the outstanding borrowings under the Company’s Credit Agreement with Bank of America, N.A., as administrative agent, and a group of lenders and the 7.376% fixed-to-floating rate junior subordinated debentures due 2067 (“Junior Subordinated Debentures”) are based on the expected cash flows discounted to net present value. The fair values for fixed rate advances from the FHLB were calculated using discounted cash flow analyses based on the interest rates for the advances at the balance sheet date.

Note D - Disability, Accident and Casualty Future Policy Benefits and Unpaid Claims and Claim Expenses

The following table provides a reconciliation of the beginning and ending disability, accident and casualty future policy benefits and unpaid claims and claim expenses:


	Year Ended December 31,
	2011		2010		2009
	(dollars in thousands)

Balance at beginning of year, net of reinsurance	$	2,365,671	$	2,193,645	$	1,977,720
Add provisions for claims and claim expenses incurred, net of reinsurance, occurring during:
Current year		741,498		667,145		707,266
Prior years		67,329		30,602		(24,697	)

Incurred claims and claim expenses during the current year, net of reinsurance		808,827		697,747		682,569

Deduct claims and claim expenses payments, net of reinsurance,occurring during:
Current year		172,972		162,825		154,651
Prior years		396,207		362,896		311,993

		569,179		525,721		466,644

Balance at end of year, net of reinsurance		2,605,319		2,365,671		2,193,645
Reinsurance receivables at end of year		228,386		219,139		209,143

Balance at end of year, gross of reinsurance	$	2,833,705	$	2,584,810	$	2,402,788


Balance Sheets:
Future policy benefits:
Disability and accident	$	845,750	$	812,258

Unpaid claims and claim expenses:
Disability and accident		481,826		457,642
Casualty		1,506,129		1,314,910

	$	2,833,705	$	2,584,810

In 2011 and 2010, the change in the provision for claims and claims expenses reflects adverse prior years’ excess workers’ compensation claims development, partially offset by the accrual of additional discount relating to prior years’ reserves and favorable workers’ compensation and casualty treaty reinsurance claims development. In 2009, the change in the provision for claims and claims expenses incurred in prior years reflects the accretion of discounted reserves, offset by net favorable claims development and the accrual of additional discount relating to prior years’ reserves. The Company’s insurance policies do not provide for the retrospective adjustment of premiums based on claim experience.

-83-

Note E - Corporate Debt

In December 2010, the Company entered into a new Credit Agreement with Bank of America, N.A. as administrative agent, and a group of banking institutions. (the “Credit Agreement”). The Credit Agreement provides for a revolving loan facility of $175.0 million which matures on December 22, 2013 and a term loan facility of $125.0 million which matures on December 22, 2015. Concurrently with the consummation of the Credit Agreement, the Company terminated the prior credit agreement, which was scheduled to expire in October 2011. On June 7, 2011, a new lender was added to the revolving loan facility and its amount was increased to $205.0 million. Interest on borrowings under the Credit Agreement is payable, at the Company’s election, either at a floating rate based on LIBOR plus a specified margin which varies depending on the level of the specified rating agencies’ ratings of the Company’s senior unsecured debt, as in effect from time to time, or a base rate equal to the highest of Bank of America’s prime rate, LIBOR plus a specified margin or the federal funds rate plus a specified margin. The Credit Agreement contains certain financial and various other affirmative and negative covenants, along with various representations and warranties. The covenants include, among others, a maximum Company consolidated debt to capital ratio, a minimum Company consolidated net worth, minimum statutory risk-based capital requirements for RSLIC and SNCC, and certain limitations on subsidiary indebtedness. As of December 31, 2011, the Company was in compliance in all material respects with the financial and various other affirmative and negative covenants in the Credit Agreement. The Company had outstanding borrowings of $125.0 million under the Credit Agreement’s term loan facility at December 31, 2011 and 2010, respectively. At December 31, 2011, the Company had $205.0 million of borrowings remaining available under the Credit Agreement. The weighted average interest rate on the borrowings outstanding under the Company’s bank credit agreements during 2011 was 2.5%.

During the second quarter of 2010, the Company repurchased $5.0 million in aggregate principal amount of the 2033 Senior Notes. During the third quarter of 2010, the Company effected two partial redemptions of the 2033 Senior Notes relating to a total of $70.0 million in aggregate principal amount of such notes, $20.0 million in aggregate principal amount on July 14, 2010 and $50.0 million in aggregate principal amount on September 21, 2010. During the fourth quarter of 2010, the Company redeemed the remaining $68.8 million in aggregate principal amount of the 2033 Senior Notes. The Company recognized a loss of $5.0 million, net of an income tax benefit of $2.7 million during 2010 from the early retirement of the 2033 Senior Notes pursuant to these transactions.

On January 20, 2010, the Company issued the 2020 Senior Notes pursuant to an effective registration statement. The 2020 Senior Notes were issued in an aggregate principal amount of $250.0 million with an interest rate of 7.875% and a maturity date of January 31, 2020. The interest on the 2020 Senior Notes is paid semi-annually in arrears on January 31 and July 31. The 2020 Senior Notes may be redeemed in whole at any time or in part from time to time, at the Company’s option, at a redemption price equal to the greater of 100.0% of the principal amount of the 2020 Senior Notes being redeemed and the applicable make-whole amount (which, in general, would consist of the sum of the present values of the remaining scheduled payments of principal and interest on the 2020 Senior Notes being redeemed discounted to the redemption date by the applicable U.S. Treasury security yield plus an applicable spread), in each case plus any accrued and unpaid interest. The Company used the proceeds from the issuance of the 2020 Senior Notes to repay in full the $222.0 million of outstanding borrowings under the Company’s prior bank credit agreement and for general corporate purposes. The redemption of the 2033 Senior Notes resulted in the redesignation of the series of covered debt benefiting from the replacement capital covenant into which the Company entered in connection with the issuance of its Junior Subordinated Debentures. Accordingly, the 2020 Senior Notes became the covered debt under such covenant.

Interest paid by the Company on its corporate debt totaled $23.7 million, $21.9 million and $14.1 million during 2011, 2010 and 2009, respectively.

Note F - Advances from the Federal Home Loan Bank

The Company, through its insurance subsidiaries, maintains a program in which various investments are financed using advances from various Federal Home Loan Banks (collectively, the “FHLB”). At December 31, 2011 and 2010, the advance from the FHLB, including accrued interest, totaled $55.3 million. Interest expense on the advance is included as an offset to investment income on the financed securities. The average interest rate on the outstanding advance was 7.5% at December 31, 2011 and 2010. The advance of $55.0 million, which was obtained at a fixed rate, has a remaining term of 8.5 years at December 31, 2011. This advance is collateralized by fixed maturity securities with a fair value of $62.4 million.

-84-

Note G - Income Taxes

Income tax expense is reconciled to the amount computed by applying the statutory federal income tax rate to income before income tax expense:


	Year Ended December 31,
	2011			2010			2009
	(dollars in thousands)

Federal income tax expense at statutory rate	$	80,975		$	76,464		$	37,159
Tax-exempt income		(29,642	)		(26,274	)		(22,095	)
Other		1,327			(632	)		(70	)

	$	52,660		$	49,558		$	14,994

All of the Company’s current and deferred income tax expense (benefit) is due to federal income taxes as opposed to state income taxes. Current tax expense, deferred tax expense (benefit), current tax recoverable and income taxes paid and refunded are as follows:


	As of or for the Year Ended December 31,
	2011		2010		2009
	(dollars in thousands)

Current tax expense	$	34,298	$	20,139	$	21,841
Deferred tax expense (benefit)		18,362		29,419		(6,847	)
Current tax recoverable		828		14,109		9,910
Income taxes paid		25,097		23,676		29,404
Income tax refunds		9,218		—		736

Deferred tax assets and liabilities are determined based on the difference between the book basis and tax basis of assets and liabilities using tax rates in effect for the year in which the differences are expected to reverse. The recognition of deferred tax assets is reduced by a valuation allowance if it is more likely than not that the tax benefits will not be realized.

The components of the net deferred tax liability are as follows:


	December 31,
	2011			2010
	(dollars in thousands)

Cost of business acquired	$	34,505		$	35,185
Future policy benefits and unpaid claims and claim expenses		148,782			128,086
Investments		38,412			15,792
Other		28,430			23,696

Gross deferred tax liabilities		250,129			202,759

Future policy benefits and unpaid claims and claim expenses		(12,125	)		(9,767	)
Investments		(9,529	)		(39,880	)
Net operating loss carryforwards		(21,793	)		(13,882	)
Retirement plans		(18,545	)		(15,681	)
Other		(52,578	)		(48,004	)

Gross deferred tax assets		(114,570	)		(127,214	)

Net deferred tax liability	$	135,559		$	75,545

At December 31, 2011, Delphi, SNCC and the other non-life insurance subsidiaries have U.S net operating loss carryforwards of $62.3 million which, if unutilized, will begin to expire in 2021. At December 31, 2011, the Company has U.S. capital loss carryforwards of $1.9 million which, if unutilized, will expire in 2014. The Company believes that it is more likely than not that the loss carryforwards will be fully utilized within the allowable period. At December 31, 2011, the Company has alternative minimum tax credits of $3.1 million, which do not expire. The Company’s federal tax returns are periodically audited by the Internal Revenue Service (“IRS”). Tax years through 2005 are closed to further assessment by the IRS. Management believes any future adjustments that may result from IRS examinations of its tax returns will not have a material impact on the consolidated financial position, liquidity, or results of operations of the Company.

-85-

Note H - Junior Subordinated Debentures

On May 23, 2007, the Company completed the issuance of $175.0 million aggregate principal amount of fixed-to-floating rate junior subordinated debentures (the “2007 Junior Debentures”), pursuant to an effective registration statement. The 2007 Junior Debentures bear interest at a fixed rate of 7.376%, payable quarterly in arrears until May 15, 2017, at which time the interest rate changes to a variable rate equal to LIBOR for three-month U.S. dollar deposits plus 3.19%, payable quarterly in arrears. The 2007 Junior Debentures will become due on May 15, 2037, the scheduled maturity date, but only to the extent that the Company has received sufficient net proceeds from the sale of certain qualifying capital securities, as defined. The Company will be required to use its commercially reasonable efforts, subject to certain market disruption events, to sell a sufficient amount of qualifying securities to permit repayment of the 2007 Junior Debentures in full on the scheduled maturity date or as soon thereafter as possible. Any remaining outstanding principal amount will be due on May 1, 2067, the final maturity date. Subject to certain exceptions and limitations, the Company may elect, on one or more occasions, to defer payment of interest on the 2007 Junior Debentures. The Company will not be required to settle deferred interest until it has deferred interest for five consecutive years or, if earlier, has made a payment of current interest during a deferral period. The Company may defer interest for a period of up to ten consecutive years without giving rise to an event of default. During any such deferral period, additional interest would accrue on the deferred interest at the same rate as on the 2007 Junior Debentures and, the Company would not be permitted to, among other things, pay dividends on or make certain repurchases of its common stock. The Company may elect to redeem any or all of the 2007 Junior Debentures at any time, subject to compliance with a replacement capital covenant (the “Replacement Capital Covenant”) for the benefit of holders of one or more designated series of the Company’s indebtedness. The redemption of the 2033 Senior Notes resulted in the redesignation of the series of covered debt benefiting from the replacement capital covenant. Accordingly, the 2020 Senior Notes became the covered debt under such covenant. Under the terms of the Replacement Capital Covenant, neither the Company nor any of its subsidiaries will repay, redeem, defease or purchase the debentures before January 31, 2020, unless, subject to certain limitations, it has received qualifying proceeds from the sale of replacement capital securities, as defined in such covenant.

In the case of a redemption before May 15, 2017, the redemption price will be equal to the greater of 100.0% of the principal amount of the 2007 Junior Debentures being redeemed and the applicable make-whole amount (which, in general, would consist of the present value of a principal payment on, and scheduled interest payments from the redemption date through, May 15, 2017, discounted to the redemption date by the applicable U.S. Treasury security yield plus an applicable spread), in each case plus any accrued and unpaid interest. In the case of a redemption on or after May 15, 2017, the redemption price will be equal to 100.0% of the principal amount of the debentures being redeemed plus any accrued and unpaid interest. The proceeds from this issuance were used to repay all borrowings then outstanding under the prior credit agreement and for other general corporate purposes.

The Company paid a total of $12.9 million interest on the 2007 Junior Debentures in 2011, 2010 and 2009.

Note I - Shareholders’ Equity and Restrictions

The holders of the Company’s Class A Common Stock are entitled to one vote per share, and the holders of the Company’s Class B Common Stock are entitled to the number of votes per share equal to the lesser of (1) the number of votes such that the aggregate of all outstanding shares of Class B Common Stock will be entitled to cast 49.9% of all votes represented by the aggregate of all outstanding shares of Class A Common Stock and Class B Common Stock or (2) ten votes per share.

In 2001, the Company’s Board of Directors approved the initiation of a quarterly cash dividend, payable on the Company’s outstanding Class A and Class B Common Stock. The cash dividend in the first quarter of 2007 was $0.08 per share and in the second quarter of 2007, the Company’s Board of Directors increased the cash dividend by 12.5% to $0.09 per share. During the second quarter of 2008, the Company’s Board of Directors increased the cash dividend by 11.1% to $0.10 per share. The Company’s Board of Directors increased the cash dividend by 10.0% to $0.11 per share during the second quarter of 2010. During the third quarter of 2011, the Company’s Board of Directors further increased the cash dividend by 9.1% to $0.12 per share. During 2011, 2010 and 2009, the Company paid cash dividends on its capital stock in the amounts of $26.3 million, $23.2 million and $20.2 million, respectively. Under the Credit Agreement, it is permitted to pay cash dividends on its capital stock and repurchase or redeem its capital stock without limitation, as long

-86-

Note I - Shareholders’ Equity and Restrictions - (Continued)

as the Company would be in compliance with the requirements of the agreement after giving effect to the dividend, repurchase or redemption.

The Company’s life insurance subsidiaries had consolidated statutory capital and surplus of $635.1 million and $623.2 million at December 31, 2011 and 2010, respectively. Consolidated statutory net income (loss) for the Company’s life insurance subsidiaries was $78.1 million, $69.2 million and $(23.6) million, in 2011, 2010 and 2009, respectively. The consolidated statutory net income for the Company’s life insurance subsidiaries for 2011, 2010 and 2009 includes a pre-tax charge of $25.7 million, $51.0 million and $113.5 million, respectively, for the other than temporary decline in the value of certain securities. The Company’s casualty insurance subsidiary had statutory capital and surplus of $844.5 million and $728.9 million at December 31, 2011 and 2010, respectively, and consolidated statutory net income of $90.3 million, $94.5 million and $19.7 million in 2011, 2010 and 2009, respectively. Payment of dividends by the Company’s insurance subsidiaries is regulated by insurance laws and is permitted based on, among other things, the level of prior-year statutory surplus and net income. The Company’s insurance subsidiaries will be permitted to make dividend payments totaling $91.1 million, in addition to the $58.0 million in dividend payments made in February 2012, during 2012 without prior regulatory approval.

On November 7, 2007, the Company’s Board of Directors authorized a share repurchase program under which up to 1.5 million shares of the Company’s Class A Common Stock may be repurchased, which replaced the share repurchase program previously in effect. The previous program had authorized the Company to purchase up to 5.5 million shares of its outstanding Class A Common Stock. At December 31, 2007, 0.5 million shares remained authorized for future purchases. On February 22, 2008, the Company’s Board of Directors authorized a 1,000,000 share increase in such new share repurchase program and on May 7, 2008, the Company’s Board of Directors authorized a further 1,000,000 share increase in such program. During 2008 the Company purchased 1.5 million shares of its Class A Common Stock for a total cost of $42.7 million with a volume weighted average price of $27.86 per share. On August 3, 2011, the Company’s Board of Directors authorized a new share repurchases program under which up to $50.0 million dollar value of shares of the Company’s Class A Common Stock may be repurchased, which replaced the existing share repurchase authorization which had 1.0 million shares remaining. During the third quarter of 2011, the Company repurchased 421,500 shares of its Class A Common Stock at a total cost of $9.7 million in the open market at a volume weighted average price of $22.96 per share. In light of the Company’s proposed merger with Tokio Marine, it is not anticipated that further repurchases pursuant to this authorization will occur.

On May 1, 2009, the Company sold 3.0 million shares of its Class A Common Stock in a public offering at a price to the public of $17.50 per share pursuant to an underwriting agreement dated April 28, 2009 with Barclays Capital Inc., as underwriter. On August 21, 2009, the Company sold an additional 3.5 million shares of its Class A Common Stock in a public offering at a price to the public of $21.00 per share pursuant to an underwriting agreement dated August 18, 2009 also with Barclays Capital Inc., as underwriter. The total proceeds to the Company from these two offerings were $120.7 million, net of related underwriting discounts, commissions and expenses.

-87-

Note I - Shareholders’ Equity and Restrictions - (Continued)

The following table provides a reconciliation of beginning and ending shares:


	Year Ended December 31,
	2011		2010		2009
	(shares in thousands)

Class A Common Stock:
Beginning balance		56,464		55,996		48,946
Issuance of stock		—		—		6,450
Exercise of stock options and conversion of other share-based awards		335		468		600

Ending balance		56,799		56,464		55,996

Class B Common Stock:
Beginning balance		5,981		5,981		5,981
Exercise of stock options		358		—		—

Ending balance		6,339		5,981		5,981

Class A Treasury Stock:
Beginning balance		7,761		7,761		7,761
Acquisition of treasury stock		422		—		—

Ending balance		8,183		7,761		7,761

Class B Treasury Stock:
Beginning balance		227		227		227
Acquisition of treasury stock		—		—		—

Ending balance		227		227		227

-88-

Note J - Accumulated Other Comprehensive Income (Loss)

The components of other comprehensive income (loss) are as follows:


	Net Unrealized (Depreciation) Appreciation on Available for Sale Securities			Net Increase in Other Than Temporary Impairment Losses in Other Comprehensive Income			Net (Loss) Gain on Cash Flow Hedge			Defined Benefit Pension Plans			Total
				(dollars in thousands)
Balance, January 1, 2009	$	(334,367	)	$	—		$	(3,469	)	$	(13,874	)	$	(351,710	)


Unrealized appreciation on available for sale securities ⁽¹⁾		259,616			—			—			—			259,616
Reclassification adjustment for losses included in net income ⁽²⁾		69,217			—			—			—			69,217

Net change in unrealized depreciation on investments		328,833			—			—			—			328,833

Cumulative effect adjustment ⁽³⁾		—			(2,372	)		—			—			(2,372	)
Other than temporary impairment losses recognized in other comprehensive income ⁽⁴⁾		—			(26,868	)		—			—			(26,868	)
Reclassification adjustment for losses included in net income ⁽⁵⁾		—			7,672			—			—			7,672

Net change in other than temporary impairment losses recognized in other comprehensive income		—			(21,568	)		—			—			(21,568	)

Reclassification adjustment for losses included in net income⁽⁶⁾		—			—			785			—			785

Defined benefit pension plans:
Amortization of prior service cost included in net periodic pension cost ⁽⁷⁾		—			—			—			22			22
Net gain arising during the period ⁽⁸⁾		—			—			—			8,699			8,699
Amortization of net loss included in net periodic pension cost ⁽⁹⁾		—			—			—			983			983

Net change in defined benefit pension plans		—			—			—			9,704			9,704

Balance, December 31, 2009	$	(5,534	)	$	(21,568	)	$	(2,684	)	$	(4,170	)	$	(33,956	)


Unrealized appreciation on available for sale securities ⁽¹⁾	$	64,035		$	—		$	—		$	—		$	64,035
Reclassification adjustment for losses included in net income ⁽²⁾		(3,471	)		—			—			—			(3,471	)

Net change in unrealized appreciation on investments		60,564			—			—			—			60,564

Other than temporary impairment losses recognized in other comprehensive income ⁽⁴⁾		—			(6,163	)		—			—			(6,163	)
Reclassification adjustment for losses included in net income ⁽⁵⁾		—			10,337			—			—			10,337

Net change in other than temporary impairment losses recognized in other comprehensive income		—			4,174			—			—			4,174

Reclassification adjustment for losses included in net income⁽⁶⁾		—			—			2,684			—			2,684

Defined benefit pension plans:
Amortization of prior service cost included in net periodic pension cost ⁽⁷⁾		—			—			—			(19	)		(19	)
Net loss arising during the period ⁽⁸⁾		—			—			—			(2,815	)		(2,815	)
Amortization of net loss included in net periodic pension cost ⁽⁹⁾		—			—			—			300			300

Net change in defined benefit pension plans		—			—			—			(2,534	)		(2,534	)

Balance, December 31, 2010	$	55,030		$	(17,394	)	$	—		$	(6,704	)	$	30,932


Unrealized appreciation on available for sale securities ⁽¹⁾	$	88,880		$	—		$	—		$	—		$	88,880
Reclassification adjustment for losses included in net income ⁽²⁾		(2,984	)		—			—			—			(2,984	)

Net change in unrealized appreciation on investments		85,896			—			—			—			85,896

Other than temporary impairment losses recognized in other comprehensive income ⁽⁴⁾		—			(11,394	)		—			—			(11,394	)
Reclassification adjustment for losses included in net income ⁽⁵⁾		—			13,022			—			—			13,022

Net change in other than temporary impairment losses recognized in other comprehensive income		—			1,628			—			—			1,628

Reclassification adjustment for losses included in net income⁽⁶⁾		—			—			—			—			—
Defined benefit pension plans:
Amortization of prior service cost included in net periodic pension cost ⁽⁷⁾		—			—			—			(19	)		(19	)
Net loss arising during the period ⁽⁸⁾		—			—			—			(11,320	)		(11,320	)
Amortization of net loss included in net periodic pension cost ⁽⁹⁾		—			—			—			412			412

Net change in defined benefit pension plans		—			—			—			(10,927	)		(10,927	)

Balance, December 31, 2011	$	140,926		$	(15,766	)	$	—		$	(17,631	)	$	107,529

-89-

Note J - Accumulated Other Comprehensive Income (Loss) - (Continued)

(1)

Net of an income tax (expense) of $(139.8) million, $(34.5) million and $(47.9) million for the years ended December 31, 2009, 2010 and 2011, respectively. Also, net of the related adjustment to cost of business acquired of $(36.2) million, $(25.0) million and $(12.1) million for the years ended December 31, 2009, 2010 and 2011, respectively.

(2)	Net of an income tax (expense) benefit of $(37.3) million, $1.9 million and $1.6 million for the years ended December 31, 2009, 2010 and 2011, respectively.

(3)	Net of an income tax benefit of $1.3 million for the year ended December 31, 2009.

(4)	Net of an income tax benefit of $14.5 million, $3.3 million and $6.1 million for the years ended December 31, 2009, 2010 and 2011, respectively.

(5)	Net of an income tax expense of $4.1 million, $5.6 million and $7.0 million for the years ended December 31, 2009, 2010 and 2011, respectively.

(6)	Net of an income tax expense of $0.4 million and $1.4 million for the years ended December 31, 2009 and 2010, respectively.

(7)	Net of income tax (expense) benefit of $(12,000) for the year ended December 31, 2009 and $10,200 for the years ended 2010 and 2011, respectively.

(8)	Net of an income tax (expense) benefit of $(4.7) million, $1.5 million and $6.1 million for the years ended December 31, 2009, 2010 and 2011, respectively.

(9)	Net of income tax expense of $0.5 million, $0.2 million and $0.2 million for the years ended December 31, 2009, 2010 and 2011, respectively.

Note K - Commitments and Contingencies

Total rental expense for operating leases, principally for administrative and sales office space, was $16.2 million, $14.1 million and $12.7 million for the years ended December 31, 2011, 2010, and 2009, respectively. As of December 31, 2011, future net minimum rental payments under non-cancelable operating leases were approximately $62.1 million, payable as follows: 2012 - $15.2 million, 2013 - $14.4 million, 2014 - $12.5 million, 2015 - $12.0 million and $8.0 million thereafter.

The Company is a party to various litigation and proceedings in the ordinary course of its business, primarily involving its subsidiaries’ insurance operations. In some cases, these proceedings entail claims for punitive damages and similar types of relief. The ultimate disposition of such litigation and proceedings is not expected to have a material adverse effect on the Company’s results of operations, liquidity or financial condition. In addition, regulatory bodies, including, among others, state insurance departments, periodically make inquiries and conduct examinations or investigations concerning the Company’s compliance with regulatory requirements. The Company periodically receives requests for information from regulators and other governmental authorities relating to industry issues.

Under the applicable GAAP guidance, a loss arising from a legal matter which is determined to be probable and reasonably estimable in amount is accrued and expensed in the period in which such determination is made. As of December 31, 2011, no estimated losses were accrued for legal matters of the types described above because the Company believes that losses are not probable, not reasonably estimable, or both. In addition, under the applicable GAAP guidance, where a loss associated with a contingency is determined to be reasonably possible, such contingency must be disclosed, along with an estimate of the possible loss or range of loss or a statement that such an estimate cannot be made. To the extent that such legal matters present a reasonably possible chance of loss, the Company is not able to reasonably estimate the possible loss or range of loss associated therewith.

A putative class action, Moore v. Reliance Standard Life Insurance Company, was filed in the United States District Court for the Northern District of Mississippi in July 2008 against the Company’s subsidiary, RSLIC. The action challenged RSLIC’s ability to pay certain insurance policy benefits through a mechanism commonly known in the insurance industry as a retained asset account and contains related claims of breach of fiduciary duty and prohibited transactions under the federal Employee Retirement Income Security Act of 1974. The parties have entered into an agreement to settle this litigation, and the settlement has been finally approved by the court. This settlement will not have a material adverse effect on the Company’s results of operations, liquidity or financial condition.

-90-

Note K - Commitments and Contingencies - (Continued)

filed a second amended complaint in the consolidated action, which alleges, among other things, that Mr. Rosenkranz has breached his fiduciary duties by (1) engaging in improper related-party transactions and using the Company’s resources to run a competing business, and (2) appropriating for himself a disproportionate amount of the merger consideration through (a) an incremental premium being paid to Class B stockholders and (b) an alleged agreement with Tokio Marine to compensate Mr. Rosenkranz in connection with the related-party transactions referred to above. The second amended complaint further alleges the Company’s directors have breached their fiduciary duties by (1) approving the merger agreement, which the plaintiffs allege to be unfair to the Company’s public stockholders, (2) approving the payment of additional consideration to the Class B stockholders, and (3) structuring the vote on a proposed amendment to the Company’s certificate of incorporation in an improperly coercive manner. In addition, the complaint alleges that members of the Company’s management breached their fiduciary duties to the Company’s public stockholders by aiding Mr. Rosenkranz in seeking additional merger consideration. The complaint alleges that Mr. Rosenkranz and the Company breached the implied covenant of good faith allegedly inherent in the Company’s certificate of incorporation. The second amended complaint also alleges that Tokio Marine and TM Sub aided and abetted these alleged breaches. Finally, the second amended complaint alleges that the preliminary proxy statement omitted material information and provided materially misleading information. Based on these allegations, the second amended complaint in the consolidated action seeks, among other relief, certain injunctive relief, including enjoining the merger, and damages it also purports to seek recovery of the costs of the actions, including attorneys’ fees. It is not anticipated that this action will have a material adverse effect on the Company’s results of operations, liquidity or financial condition.

Note L - Stock-Based Compensation

The Company recognized stock-based compensation expenses of $8.5 million, $9.3 million and $9.1 million for 2011, 2010 and 2009, respectively. The remaining unrecognized compensation expense related to unvested awards at December 31, 2011 was $12.8 million and the weighted average period of time over which this expense will be recognized is 2.8 years.

The fair values of options were estimated at the grant date using the Black-Scholes option pricing model with the following weighted average assumptions:


	Year Ended December 31,
	2011			2010			2009

Expected volatility		44.8	%		43.0	%		39.4	%
Expected dividends		1.5	%		1.9	%		1.8	%
Expected lives of options (in years)		5.8			6.1			7.3
Risk-free rate		2.4	%		2.7	%		3.0	%

The expected volatility reflects the Company’s past monthly stock price volatility. The dividend yield is based on the Company’s historical dividend payments. The Company used the historical average period from the Company’s issuance of an option to its exercise or cancellation and the average remaining years until expiration for the Company’s outstanding options to estimate the expected life of options granted in 2011 and 2010 for which the Company had sufficient historical exercise data. The Company used the “simplified method” for options granted in 2011, 2010 and 2009 for which sufficient historical data was not available due to significant differences in the vesting periods of these grants compared to previously issued grants. The risk-free rate is derived from public data sources at the time of each option grant. Compensation cost is recognized over the requisite service period of the option using the straight-line method.

The weighted average grant date fair value of options granted during 2011, 2010 and 2009 was $11.87, $8.11, and $8.89, respectively. The cash proceeds from stock options exercised were $5.7 million, $2.4 million and $5.2 million for the years ended 2011, 2010 and 2009, respectively. The total intrinsic value of options exercised during 2011, 2010 and 2009 was $2.0 million, $2.8 million and $3.5 million, respectively. The Company’s actual benefits from tax deductions realized in excess of recognized compensation cost were $4.3 million, $0.5 million and $1.3 million in 2011, 2010 and 2009, respectively, and are included as a component of additional paid in capital.

Under the terms of the Company’s stock plans for its employees and outside directors, a total of 18,412,500 shares of Class A Common Stock have been reserved for issuance. The exercise price for options granted under these plans is

-91-

Note L - Stock-Based Compensation - (Continued)

determined by the Compensation Committee of the Company’s Board of Directors (the “Committee”) provided that the exercise price may not be less than the fair market value of the underlying stock as of the date of the grant and the maximum term of an option is ten years. The stock options granted under these plans expire at various dates between 2012 and 2020.

In 2003, the Company’s Board of Directors approved a long-term incentive and share award plan (the “2003 Employee Award Plan”) for the granting of restricted shares, restricted share units, other share-based awards, or options to purchase shares of Class A Common Stock to employees and other individuals who, in the judgment of the Committee, can make substantial contributions to the long-term profitability and the value of the Company, its subsidiaries or affiliates. Under the terms of the 2003 Employee Award Plan, a total of 9,750,000 shares of Class A Common Stock, inclusive of the additional 1,500,000, 1,500,000, 2,000,000, and 2,500,000 shares increases approved at the 2004, 2006, 2007 and 2009 Annual Meetings, respectively, have been reserved for issuance. Awards of restricted shares and restricted share units are subject to restrictions on transferability and other restrictions, if any, as the Committee may impose. The Committee may determine that an award of restricted shares or restricted share units or another share-based award to be granted under this plan qualifies as qualified performance-based compensation. The grant, vesting, and/or settlement of this type of performance-based award is contingent upon achievement of pre-established performance objectives, which may vary from individual to individual based on such performance criteria as the Committee may deem appropriate. The exercise price of options granted under this plan is determined by the Committee provided that the exercise price may not be less than the fair market value of the underlying stock as of the date of the grant. The maximum term of an option is ten years.

Restricted Share Units

In June 2011, the Company granted a total of 53,628 restricted share units of Class A Common Stock under the 2003 Employee Award Plan to an executive officer of the Company in connection with the commencement of his employment. In February 2011, the Company granted a total of 48,940 restricted share units of Class A Common Stock under the 2003 Employee Award Plan to two executive officers of the Company based on their performance during 2010. In February 2010, the Company granted a total of 52,965 restricted share units of Class A Common Stock under the 2003 Employee Award Plan to two executive officers of the Company based on their performance during 2009. The Company recognized compensation expense of $1.2 million and $1.3 million during 2011 and 2010, respectively, related to these awards. The fair value of a restricted share unit is based on the closing market price of the Company’s Class A Common Stock on the date of grant. The weighted average grant date fair value per unit of the restricted share units awarded during 2011 and 2010 was $29.49 and $21.24, respectively. At December 31, 2011 and 2010, restricted share units of 211,241 and 116,455, respectively, were outstanding with a weighted average grant date fair value of $28.40 and $28.88, respectively. The restricted share units that have been granted to date are subject to vesting provisions similar to those applicable to the deferred shares that may be granted under the long-term performance-based incentive plan for the Company’s chief executive officer.

Restricted Shares

In May 2011 and 2010, the Company granted 12,570 and 14,243 restricted shares of Class A Common Stock, respectively, under the outside directors’ stock plan to certain directors of the Company, at such directors’ election, in lieu of the cash retainer for services as a member of the Company’s Board of Directors for the term of service through the Company’s next Annual Meeting of Stockholders subsequent to the respective date of grant and subject to a vesting period of four equal 90-day installments. Compensation expense related to the grants was not material in 2011 and 2010 and is included in the recognized stock-based compensation expense disclosed above. The fair value of a restricted share is based on the closing market price of the Company’s Class A Common Stock on the date of grant. The total fair value of restricted shares having vested during 2011 and 2010 was not material in 2011 and 2010.

Performance-Contingent Incentive Options and Restricted Shares

In August 2009, the Company granted performance-contingent incentive options to purchase a total of 1,400,000 shares of the Company’s Class A Common Stock, which have a ten-year term and whose exercise price is equal to the fair market value of the underlying stock on the grant date to the members of executive management of RSLIC under the 2003 Employee Award Plan. In December 2010, the performance period associated with these options was reduced from six to four years and their performance targets were amended; in addition, 560,000 of such options were surrendered and 420,000 of such options, which were in-the-money, were exchanged for 180,978 restricted shares of Class A Common Stock. The exchange ratio was established so that the fair value of the restricted shares was equal to the fair value of the

-92-

Note L - Stock-Based Compensation - (Continued)

exchanged options, based upon the market price of the Company’s Class A Common Stock and the value of such options according to the Black-Scholes option pricing model. The remaining options will vest, and the restrictions relating to the restricted shares will lapse, if RSLIC-Texas’s aggregate consolidated Adjusted Pre-Tax Operating Income (“APTOI”), as defined and computed under the restated award agreements, for the four-year performance period consisting of the Company’s 2009 through 2012 fiscal years is at least $696.8 million. Otherwise, a reduced number of the options will vest, and restrictions will lapse as to a reduced number of restricted shares, to the extent that the APTOI for such period exceeds $657.1 million, determined by interpolating between zero and one hundred percent, according to where the APTOI amount falls in the range between $657.1 million and $696.8 million. If the APTOI amount does not exceed $657.1 million or if other events specified in such agreements occur, the options will terminate and the restricted shares will be forfeited.

In February 2008, the Company granted performance-contingent incentive options, which have a ten-year term and whose exercise price is equal to the fair market value of the underlying stock on the grant date, to purchase a total of 1,200,000 shares of the Company’s Class A Common Stock to the members of executive management of SNCC under the 2003 Employee Award Plan. In December 2008 and December 2010, amendments were made to the performance targets for such options; also in December 2010, 420,000 of such options, which were in-the-money, were exchanged for 160,781 restricted shares of Class A Common Stock. The exchange ratio was established so that the fair value of the restricted shares was equal to the fair value of the exchanged options, based upon the market price of the Company’s Class A Common Stock and the value of such options determined utilizing the Black-Scholes option pricing model. The remaining options will vest, and the restrictions relating to the restricted shares will lapse, only to the extent that SIG, SNCC’s parent company, meets specified cumulative financial performance targets for the three or five fiscal year periods beginning with 2008; otherwise, such options and restricted shares will be forfeited. Sixty percent in number of the options will become exercisable and the restrictions relating to sixty percent of the restricted shares will lapse, if SIG’s aggregate consolidated Pre-Tax Operating Income, as defined and computed under the related option agreements (“SIG PTOI”), for the three year performance period is at least $460.7 million; otherwise, a reduced number of such options will become exercisable, and restrictions will lapse as to a reduced number of restricted shares, to the extent that SIG PTOI for such period exceeds $427.6 million, determined by interpolating between zero and sixty percent according to where the SIG PTOI amount falls in the range between $427.6 million and $460.7 million. All of such options will become exercisable, and restrictions will lapse as to all of the restricted shares, if SIG’s aggregate SIG PTOI for the five year performance period is at least $880.7 million; otherwise, a reduced number of such options will become exercisable, and restrictions will lapse as to all of the restricted shares, to the extent that SIG PTOI for such period exceeds $784.7 million, determined by interpolating between zero and one hundred percent according to where the SIG PTOI amount falls in the range between $784.7 million and $880.7 million, minus the number of any options having become exercisable and restricted shares whose restrictions lapsed based upon the results for three year performance period ending December 31, 2010. The SIG PTOI exceeded $460.7 million for the three-year performance period ended December 31, 2010; accordingly, 405,000 options became exercisable and restrictions lapsed with respect to 103,363 restricted shares.

In April 2004, the Company granted performance-contingent incentive options to purchase a total of 1,575,000 shares of the Company’s Class A Common Stock to the members of executive management of RSLIC under the 2003 Employee Award Plan. The options, which have a ten-year term and whose exercise price is equal to the fair market value of the underlying stock on the grant date, were to become exercisable only to the extent that RSLIC-Texas, RSLIC’s parent company, met specified cumulative financial performance targets for the three or five year periods beginning with 2004; otherwise, such options would be forfeited. As of December 31, 2006, RSLIC met the specified cumulative performance target for the three-year performance period; therefore, 787,500 options to purchase shares of the Company’s Class A Common Stock became exercisable. Under their terms, the remaining 787,500 options were to become exercisable if RSLIC-Texas’s aggregate consolidated Pre-Tax Operating Income, as defined and computed under the related option agreements (“RSLT PTOI”) for the five year performance period was at least $646.2 million; otherwise, a reduced number of such options was to become exercisable to the extent that RSLT PTOI for such period exceeded $559.9 million, determined by interpolating between zero and 787,500 according to where the RSLT PTOI amount fell in the range between $559.9 million and $646.2 million.

In December 2005, the Company granted additional performance-contingent incentive options to purchase a total of 525,000 shares of the Company’s Class A Common Stock to the members of executive management of RSLIC under the 2003 Employee Award Plan and the Second Amended and Restated Employee Stock Option Plan. The options had the

-93-

Note L - Stock-Based Compensation - (Continued)

same financial performance targets for the five-year performance period as the performance-contingent incentive options described above.

Based on the level of the RSLT PTOI achieved for the five-year performance period ending with 2008, which was materially adversely affected by adverse net investment income results for 2008, approximately 65.0% of the remaining unvested options granted to each executive in April 2004 and the additional options granted in December 2005 became exercisable pursuant to their terms. By action of the Compensation Committee of the Company’s Board of Directors taken on March 2, 2009, the remaining portions of such options were made exercisable in their entirety.

In May 2003, the Company granted performance-contingent incentive options to purchase a total of 1,687,500 shares of the Company’s Class A Common Stock to the members of senior executive management of SNCC under the 2003 Employee Award Plan and, in December 2005, approved the amendment to the performance targets under such options for the five-year performance period. The terms of the options, which have a ten-year term and whose exercise price is equal to the fair market value of the underlying stock on the grant date, provided that they would become exercisable only to the extent that SIG, SNCC’s parent company, met specified cumulative financial performance targets for the three or five fiscal year periods beginning with 2003; otherwise, such options would have been forfeited. The specified cumulative performance target for the three-year performance period ending December 31, 2005 was not satisfied; therefore, no options to purchase shares of the Company’s Class A Common Stock became exercisable for such period. Under their terms, all of such options were to become exercisable if SIG’s aggregate consolidated Pre-Tax Operating Income, as defined and computed under the related option agreements (“SIG PTOI”), for the five-year performance period was at least $417.2 million; otherwise, a reduced number of such options would have become exercisable to the extent that SIG PTOI for such period exceeded $370.4 million, determined by interpolating between zero and 1,687,500 according to where the SIG PTOI amount fell in the range between $370.4 million and $417.2 million. As of December 31, 2007, the SIG PTOI exceeded $417.2 million for the five-year performance period; therefore, 1,687,500 options to purchase shares of the Company’s Class A Common Stock became exercisable.

At December 31, 2011, a total of 4,296,250 performance contingent incentive options were outstanding with a weighted average exercise price of $25.53, a weighted average contractual term of 3.4 years and an intrinsic value of $80.7 million. 3,603,250 of such options with a weighted average exercise price of $25.32, a weighted average contractual term of 2.6 years and an intrinsic value of $68.4 million were exercisable at December 31, 2011. At December 31, 2011, a total of 251,035 performance contingent restricted shares were outstanding.

Amended Performance Plan

Effective August 23, 2007, the Committee amended and restated the long-term performance-based incentive plan for the Company’s chief executive officer (the “Amended Performance Plan”). The Amended Performance Plan incorporates various prior amendments and effected certain additional amendments to the Amended and Restated Long-Term Performance-Based Incentive Plan previously adopted by the Company and approved by the stockholders of the Company in 2003. Under the terms of the Amended Performance Plan, the Committee has the authority to grant awards annually as deemed appropriate, to determine the number of shares subject to any award and to interpret the plan. The Amended Performance Plan provides for the award of up to 357,723 shares measured by reference to Stock Units, plus the Carryover Award Amount, as then in effect, per year over a ten-year term. A Stock Unit consists of restricted or deferred shares of the Company’s Class B Common Stock, each of which individual shares represent one Stock Unit, and options to purchase shares of Class B Common Stock represent one-third of one Stock Unit. The Carryover Award Amount consists of 715,446 restricted or deferred shares and options to purchase 2,146,328 shares of Class B Common Stock, representing the number of shares as to which awards were available but not granted under the predecessor plan for the performance period consisting of the 1999 through 2002 calendar years, and all or a portion of the Carryover Award Amount may be applied to increase the award amount for any calendar year of the Plan, with the Carryover Award Amount to be decreased by any portions applied for purposes of future calendar years of the Plan. The restricted or deferred shares may not be sold or otherwise disposed of until the earliest of the individual’s retirement, disability or death or a change of ownership of the Company, subject to such additional restrictions on sale or disposal as the Committee may determine to impose in connection with a particular award. The exercise price of the options awarded under the Amended Performance Plan is the fair market value of the underlying stock as of the date of the grant and the maximum term of the options is ten years. The options become exercisable 30 days following the date of grant. Under the predecessor plan, 536,586 deferred shares and 1,609,749 options were granted to the Company’s chief executive officer prior to 1999.

-94-

Note L - Stock-Based Compensation - (Continued)

In February 2011, the Committee awarded the Company’s chief executive officer 48,138 deferred shares under the Amended Performance Plan based on his performance during 2010. The Company recognized $1.2 million and $3.2 million of compensation expense relating to deferred share awards made under such plan for the 2011 and 2010 years, respectively. The weighted average grant date fair value of deferred shares awarded during the year ended December 31, 2011 and 2010 was $31.16 and $21.24, respectively. At December 31, 2011, and 2010, 654,236 and 963,822 deferred shares respectively, were outstanding with a weighted average grant date fair value of $27.82 and $22.81, respectively. The fair value of a deferred share is based on the market price of the Company’s Class A Common Stock on the date of grant.

Service-Based Stock Options

Option activity with respect to the Company’s share award plans excluding the performance-contingent incentive options discussed above, was as follows:


Options	Number of Options			Weighted Average Exercise Price		Weighted Average Remaining Contractual Term		Aggregate Intrinsic Value ($000)

Outstanding at January 1, 2011		3,989,995		$	29.10
Granted		615,639			31.70
Exercised		(227,572	)		22.92
Forfeited		(80,300	)		27.74
Expired		(40,977	)		32.65

Outstanding at December 31, 2011		4,256,785			29.61		6.2	$	62,551


Exercisable at December 31, 2011		2,600,187		$	30.93		5.2	$	34,775

Note M - Computation of Results per Share

The following table sets forth the calculation of basic and diluted results per share:


	Year Ended December 31,
	2011		2010		2009
	(amounts in thousands, except per share data)
Numerator:
Net income attributable to shareholders	$	178,696	$	168,911	$	91,177


Denominator:
Weighted average common shares outstanding		55,961		55,327		51,532
Effect of dilutive securities		647		423		279

Weighted average common shares outstanding, assuming dilution		56,608		55,750		51,811


Basic results per share of common stock:
Net income attributable to shareholders	$	3.19	$	3.05	$	1.77


Diluted results per share of common stock:
Net income attributable to shareholders	$	3.16	$	3.03	$	1.76

-95-

Note N - Reinsurance

The Company assumes and cedes reinsurance from and to other insurers and reinsurers. The Company uses reinsurance in an effort to limit its maximum loss, provide greater diversification of risk and in connection with the exiting of certain lines of business. Reinsurance coverages are tailored to the specific risk characteristics of each type of product and the Company’s retained amount varies by type of coverage. Generally, group life, disability and accident policies are reinsured on a coinsurance and risk premium basis. Property and casualty policies are reinsured on an excess of loss, per occurrence basis under general reinsurance agreements, or, in some instances, on an individual risk basis. Indemnity reinsurance treaties do not provide absolute protection to the Company since the ceding insurer remains responsible for policy claims to the extent that the reinsurer fails to pay such claims. To reduce this risk, the Company monitors the financial position of its reinsurers, including, among other things, the companies’ financial ratings, and in certain cases receives collateral security from the reinsurer. Also, certain of the Company’s reinsurance agreements require the reinsurer to set up security arrangements for the Company’s benefit in the event of certain ratings downgrades. As of December 31, 2011, an insignificant portion of the Company’s amounts receivable from reinsurers were backed by reinsurers who had individual or group ratings less than “B+” by A.M. Best Company or had not supplied collateral in an amount sufficient to support the amounts receivable.

At December 31, 2011 and 2010, the Company had reinsurance receivables of $365.4 million and $360.3 million, respectively. The Company’s reinsurance payables were not material at December 31, 2011 and 2010. A summary of reinsurance activity follows:


	Year Ended December 31,
	2011		2010		2009
	(dollars in thousands)

Premium income assumed	$	140,320	$	114,132	$	100,438
Premium income ceded		118,028		113,984		114,815
Benefits, claims and interest credited ceded		104,858		100,513		102,506

Note O - Other Operating Expenses

The Company’s other operating expenses are comprised primarily of employee compensation expenses, premium taxes, licenses and fees and all other general and administrative expenses. Employee compensation expenses, principally consisting of salaries, bonuses, and costs associated with other employee benefits and stock-based compensation, were $181.5 million, $173.7 million and $164.5 million for the years ended December 31, 2011, 2010 and 2009, respectively. Premium taxes, licenses and fees were $44.1 million, $40.7 million and $39.8 million for the years ended December 31, 2011, 2010 and 2009, respectively. All other general and administrative expenses for the year ended December 31, 2011 were $93.6 million, which included $5.5 million of merger related corporate expenses. All other general and administrative expenses were $88.6 million and $81.9 million for the years ended December 31, 2010 and 2009, respectively.

-96-

Note P - Segment Information


	Year Ended December 31,
	2011			2010			2009
	(dollars in thousands)
Revenues:
Group employee benefit products	$	1,723,091		$	1,585,437		$	1,543,524
Asset accumulation products		137,635			131,861			124,738
Other ⁽¹⁾		54,593			53,491			50,966

		1,915,319			1,770,789			1,719,228

Net realized investment losses		(14,909	)		(25,875	)		(147,543	)
Loss on early retirement of senior notes		—			(7,666	)		—

	$	1,900,410		$	1,737,248		$	1,571,685

Operating income:
Group employee benefit products	$	286,586		$	281,249		$	267,652
Asset accumulation products		39,747			47,417			42,262
Other ⁽¹⁾		(41,711	)		(32,407	)		(27,467	)

		284,622			296,259			282,447

Net realized investment losses		(14,909	)		(25,875	)		(147,543	)
Loss on early retirement of senior notes		—			(7,666	)		—

	$	269,713		$	262,718		$	134,904

Net investment income ⁽²⁾:
Group employee benefit products	$	215,665		$	216,930		$	188,857
Asset accumulation products		133,957			129,857			123,097
Other ⁽¹⁾		1,458			4,440			6,233

	$	351,080		$	351,227		$	318,187

Amortization of cost of business acquired:
Group employee benefit products	$	67,156		$	61,048		$	56,221
Asset accumulation products		11,745			11,406			10,614

	$	78,901		$	72,454		$	66,835

Segment assets ⁽²⁾:
Group employee benefit products	$	5,589,297		$	5,015,497
Asset accumulation products		2,796,994			2,467,033
Other ⁽¹⁾		248,117			179,019

	$	8,634,408		$	7,661,549

(1)	Primarily consists of operations from integrated disability and absence management services and certain corporate activities. Operating income results for the year ended December 31, 2011 include $5.5 million of merger related corporate expenses.

(2)

Net investment income includes income earned on the assets of the insurance companies as well as on the assets of the holding company and is allocated among business lines in proportion to average reserves and the capital placed at risk for each segment. Segment assets include assets of the insurance companies as well as the assets of the holding company, which are allocated across business lines in proportion to average reserves and the capital placed at risk for each segment.

-97-

Note Q - Merger Agreement

On December 21, 2011, Delphi entered into a merger agreement under which provides that at the effective time of the merger, TM Sub will be merged with and into Delphi, with Delphi continuing as the surviving corporation and becoming an indirect wholly owned subsidiary of Tokio Marine. Pursuant to the merger agreement, at the effective time of the merger (1) each share of our Class A Common Stock (other than (i) shares of our Class A Common Stock owned by Delphi, Tokio Marine or any of their respective wholly owned subsidiaries, in each case not held on behalf of third parties, and (ii) shares in respect of which appraisal rights have been properly demanded and those demands not effectively withdrawn) will be converted into the right to receive $43.875 in cash, without interest and less any applicable withholding taxes, and (2) each share of our Class B Common Stock (other than (i) shares of our Class B Common Stock owned by Delphi, Tokio Marine or any of their respective wholly owned subsidiaries, in each case not held on behalf of third parties, and (ii) shares in respect of which appraisal rights have been properly demanded and those demands not effectively withdrawn) will be converted into the right to receive $52.875 in cash, without interest and less any applicable withholding taxes. In addition, the merger agreement provides that record holders of common stock immediately prior to the effective time of the merger will be entitled to receive a special dividend of $1.00 in cash per share that is contingent upon the completion of the merger and will be paid shortly after closing. The acquisition is subject to the approval of Delphi stockholders, including approval by the holders of a majority of the shares of our Class A Common Stock (other than shares of our Class A Common Stock owned, directly or indirectly, by holders of our Class B Common Stock, any holder of shares of our Class A Common Stock that were transferred to such holder by any holder of our Class B Common Stock after December 21, 2011, Tokio Marine, TM Sub or any officers or directors of Delphi, or any of their respective affiliates or “associates” (as defined in Section 12b-2 of the Securities Exchange Act of 1934, as amended)) and the approvals of various regulatory authorities in Japan and the U.S., as well as other customary closing conditions. We anticipate the completion of the merger in the second quarter of 2012, but we cannot be certain when or if the conditions to the closing of the merger will be satisfied or, to the extent permitted, waived.

-98-

SCHEDULE I

DELPHI FINANCIAL GROUP, INC. AND SUBSIDIARIES

SUMMARY OF INVESTMENTS

OTHER THAN INVESTMENTS IN RELATED PARTIES

December 31, 2011

(Dollars in Thousands)


Type of Investment	Amortized Cost		Fair Value		Amount Shown in Balance Sheet

Fixed maturity securities, available for sale:

Agency residential mortgage-backed securities	$	606,678	$	668,584	$	668,584
Non-agency residential mortgage backed securities		819,027		820,637		820,637
Commercial mortgage-backed securities		96,251		96,683		96,683
Corporate securities		1,668,160		1,707,497		1,707,497
Collateralized debt obligations		284,667		258,071		258,071
Foreign government securities		258,578		257,281		257,281
U.S. Treasury and other U.S. Government guaranteed securities		96,281		103,837		103,837
U.S. Government-sponsored enterprise securities		42,229		42,379		42,379
Obligations of U.S. states, municipalities and political subdivisions		2,402,719		2,534,668		2,534,668

Total fixed maturity securities		6,274,590		6,489,637		6,489,637


Short-term investments		277,552		277,552		277,552
Equity securities, available for sale		275,077		271,699		271,699
Mortgage loans		55,917		55,917		55,917
Other investments		375,799		374,923		374,923

Total investments	$	7,258,935	$	7,469,728	$	7,469,728

-99-

SCHEDULE II

DELPHI FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONDENSED FINANCIAL INFORMATION OF REGISTRANT

DELPHI FINANCIAL GROUP, INC. (PARENT COMPANY)

BALANCE SHEETS

(Dollars in Thousands)


	December 31,
	2011			2010
				(Restated)
Assets:
Fixed maturity securities, available for sale	$	1,288		$	1,296
Short-term investments		7,545			80,017
Other invested assets		83,601			157
Investment in operating subsidiaries		2,374,297			2,096,117
Investment in investment subsidiaries		39,565			41,422
Cash		405			572
Other assets		16,232			15,482

Total assets	$	2,522,933		$	2,235,063


Liabilities:
Corporate debt	$	395,000		$	375,000
Junior subordinated debentures		175,000			175,000
Short-term payables due to subsidiaries		18,933			20,936
Other liabilities		43,477			18,357

		632,410			589,293




Shareholders’ Equity:
Class A Common Stock		568			565
Class B Common Stock		63			60
Additional paid-in capital		705,036			682,816
Accumulated other comprehensive income		107,529			30,932
Retained earnings		1,153,293			1,000,906
Treasury stock		(83,828	)		(74,143	)

		1,882,661			1,641,136
Noncontrolling interest		7,862			4,634

Total equity		1,890,523			1,645,770

Total liabilities and equity	$	2,522,933		$	2,235,063

See notes to condensed financial statements.

-100-

SCHEDULE II (Continued)

DELPHI FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONDENSED FINANCIAL INFORMATION OF REGISTRANT (Continued)

DELPHI FINANCIAL GROUP, INC. (PARENT COMPANY)

STATEMENTS OF INCOME

(Dollars in Thousands)


	Year Ended December 31,
	2011			2010			2009
				(Restated)			(Restated)
Revenue:
Equity in undistributed earnings of subsidiaries	$	231,036		$	265,728		$	152,811
Dividends from operating subsidiaries		55,600			18,600			3,600
Other income		2,318			3,115			1,897
Net realized investment losses		(3	)		(201	)		(4,412	)
Loss on early retirement of senior notes		—			(7,666	)		—

		288,951			279,576			153,896

Expenses:
Operating expenses		19,117			16,857			18,992
Interest expense		37,297			43,074			28,453

		56,414			59,931			47,445


Income before income tax expense		232,537			219,645			106,451

Income tax expense		52,660			49,558			14,994


Net income		179,877			170,087			91,457

Less: Net income attributable to noncontrolling interest		1,181			1,176			280


Net income attributable to shareholders	$	178,696		$	168,911		$	91,177

See notes to condensed financial statements.

-101-

SCHEDULE II (Continued)

DELPHI FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONDENSED FINANCIAL INFORMATION OF REGISTRANT (Continued)

DELPHI FINANCIAL GROUP, INC. (PARENT COMPANY)

STATEMENTS OF CASH FLOWS

(Dollars in Thousands)


	Year Ended December 31,
	2011			2010			2009
				(Restated)			(Restated)
Operating activities:
Net income attributable to shareholders	$	178,696		$	168,911		$	91,177
Adjustments to reconcile net income attributable to shareholders to net cash provided (used) by operating activities:
Equity in undistributed earnings of subsidiaries		(180,425	)		(197,032	)		(121,493	)
Change in other assets and other liabilities		6,597			13,710			36,226
Change in current and deferred income taxes		23,691			(10,737	)		(14,743	)
Amortization, principally of investments and debt issuance costs		674			5,321			1,125
Net realized losses on investments		3			201			4,412
Change in amounts due from/to subsidiaries		17,997			(876	)		6,026

Net cash provided (used) by operating activities		47,233			(20,502	)		2,730


Investing activities:
Purchases of investments and loans made		(86,188	)		(571	)		(258	)
Sales of investments and receipts from repayment of loans		3,433			1,313			2,419
Net change in short-term investments		72,472			(9,434	)		(70,382	)
(Purchases) sales of investments in subsidiaries		(16,691	)		29,477			(61,692	)

Net cash (used) provided by investing activities		(26,974	)		20,785			(129,913	)


Financing activities:
Proceeds from issuance of 2020 Senior Notes		—			250,000			—
Borrowings under bank credit facility		—			175,000			17,000
Principal payments under bank credit facility		—			(272,000	)		(2,000	)
Early retirement of senior notes		—			(143,750	)		—
Proceeds from the issuance of common stock		—			—			120,696
Acquisition of treasury stock		(9,685	)		—			—
Cash dividends paid on common stock		(26,309	)		(23,247	)		(22,559	)
Other financing activities		15,568			14,286			13,301

Net cash (used) provided by financing activities		(20,426	)		289			126,438


(Decrease) increase in cash		(167	)		572			(745	)
Cash at beginning of year		572			—			745

Cash at end of year	$	405		$	572		$	—

See notes to condensed financial statements.

-102-

SCHEDULE II (Continued)

DELPHI FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONDENSED FINANCIAL INFORMATION OF REGISTRANT (Continued)

DELPHI FINANCIAL GROUP, INC. (PARENT COMPANY)

NOTES TO CONDENSED FINANCIAL STATEMENTS

The accompanying condensed financial statements should be read in conjunction with the consolidated financial statements and related notes of Delphi Financial Group, Inc. and Subsidiaries.

The Company received cash dividends from subsidiaries of $55.6 million, $18.6 million and $3.6 million in 2011, 2010 and 2009, respectively.

-103-

SCHEDULE III

DELPHI FINANCIAL GROUP, INC. AND SUBSIDIARIES

SUPPLEMENTARY INSURANCE INFORMATION

(Dollars in Thousands)


	Cost of Business Acquired		Future Policy Benefits and Unpaid Claim and Claim Expenses		Unearned Premium Reserve		Policyholder Account Balances
2011
Group employee benefits products	$	69,603	$	3,040,573	$	192,261	$	—
Asset accumulation products		87,072		114,909		—		2,073,156
Other		—		63,950		—		27,519

Total	$	156,675	$	3,219,432	$	192,261	$	2,100,675


2010
Group employee benefits products	$	67,180	$	2,786,844	$	159,169	$	—
Asset accumulation products		82,145		116,775		—		1,725,785
Other		—		66,770		—		27,959

Total	$	149,325	$	2,970,389	$	159,169	$	1,753,744


2009
Group employee benefits products	$	64,024	$	2,607,233	$	135,837	$	—
Asset accumulation products		93,977		127,590		—		1,425,442
Other		—		68,366		—		28,672

Total	$	158,001	$	2,803,189	$	135,837	$	1,454,114


	Premium and Fee Income ⁽¹⁾		Net Investment Income ⁽²⁾		Benefits, Claims and Interest Credited to Policyholders		Amortization of Cost of Business Acquired		Other Operating Expenses ⁽³⁾
2011
Group employee benefits products	$	1,507,426	$	215,665	$	1,058,299	$	67,156	$	311,050
Asset accumulation products		3,678		133,957		76,376		11,745		9,767
Other		53,135		1,458		1,136		—		95,168

Total	$	1,564,239	$	351,080	$	1,135,811	$	78,901	$	415,985


2010
Group employee benefits products	$	1,368,507	$	216,930	$	940,291	$	61,048	$	302,849
Asset accumulation products		2,004		129,857		63,448		11,406		9,590
Other		49,051		4,440		1,646		—		84,252

Total	$	1,419,562	$	351,227	$	1,005,385	$	72,454	$	396,691


2009
Group employee benefits products	$	1,354,667	$	188,857	$	927,875	$	56,221	$	291,776
Asset accumulation products		1,641		123,097		61,422		10,614		10,440
Other		44,733		6,233		1,505		—		76,928

Total	$	1,401,041	$	318,187	$	990,802	$	66,835	$	379,144

(1)	Net written premiums for casualty insurance products totaled $453.6 million, $370.5 million and $331.6 million for the years ended December 31, 2011, 2010 and 2009, respectively.

(2)	Net investment income includes income earned on the assets of the insurance companies as well as on the assets of the holding company and is allocated among business lines in proportion to average reserves and the capital placed at risk for each segment.

(3)	Other operating expenses include commissions.

-104-

SCHEDULE IV

DELPHI FINANCIAL GROUP, INC. AND SUBSIDIARIES

REINSURANCE

(Dollars in Thousands)


	Gross Amount		Ceded to Other Companies		Assumed from Other Companies		Net Amount		Percentage of Amount Assumed to Net

Life insurance in force as of December 31, 2011	$	188,388,357	$	15,203,693	$	33,593	$	173,218,257		—	%


Year ended December 31, 2011:
Premium and fee income:
Life insurance and annuity	$	449,378	$	25,453	$	411	$	424,336		—	%
Accident and health insurance		676,437		60,057		50,768		667,148		7.6	%
Casualty insurance		363,883		32,518		89,144		420,509		21.2	%
Other		52,246		—		—		52,246

Total premium and fee income	$	1,541,944	$	118,028	$	140,323	$	1,564,239


Life insurance in force as of December 31, 2010	$	165,998,634	$	9,889,611	$	34,344	$	156,143,367		—	%


Year ended December 31, 2010:
Premium and fee income:
Life insurance and annuity	$	416,896	$	23,271	$	510	$	394,135		—	%
Accident and health insurance		638,487		61,924		51,044		627,607		8.1	%
Casualty insurance		317,020		28,789		62,534		350,765		17.8	%
Other		47,055		—		—		47,055

Total premium and fee income	$	1,419,458	$	113,984	$	114,088	$	1,419,562


Life insurance in force as of December 31, 2009	$	154,019,475	$	10,043,187	$	24,259	$	144,000,547		—	%


Year ended December 31, 2009:
Premium and fee income:
Life insurance and annuity	$	422,239	$	25,312	$	465	$	397,392		—	%
Accident and health insurance		647,015		63,636		55,946		639,325		8.8	%
Casualty insurance		302,073		25,867		43,910		320,116		13.7	%
Other		44,208		—		—		44,208

Total premium and fee income	$	1,415,535	$	114,815	$	100,321	$	1,401,041

-105-

SCHEDULE VI

DELPHI FINANCIAL GROUP, INC. AND SUBSIDIARIES

SUPPLEMENTAL INFORMATION CONCERNING

PROPERTY - CASUALTY INSURANCE OPERATIONS

(Dollars in Thousands)


	December 31,
	2011		2010

Deferred policy acquisition costs	$	18,636	$	16,501

Reserves for unpaid claims and claim expenses		1,506,129		1,314,910

Discount, if any, deducted from above ⁽¹⁾		894,640		788,067

Unearned premium reserve		182,982		149,132


	Year Ended December 31,
	2011		2010		2009

Earned premiums	$	420,509	$	350,811	$	320,237

Net investment income		108,842		105,926		94,650

Claims and claim expenses incurred related to:
Current year		187,728		146,023		163,642
Prior years ⁽²⁾		81,722		49,924		21,556

Amortization of deferred policy acquisition costs		42,742		37,387		34,459

Paid claims and claim adjustment expenses		118,999		94,977		92,479

Net premiums written		453,593		370,549		331,679

(1)	Based on discount rates ranging from 1.5% to 7.5%.

(2)

In 2011 and 2010, the change in the provision for claims and claims expenses incurred in prior years reflects adverse prior years’ excess workers’ compensation claims development, partially offset by the accrual of additional discount relating to prior years’ reserves and favorable workers’ compensation and casualty treaty reinsurance claims development. In 2009, the change in the provision for claims and claim expenses incurred in prior years reflects the accretion of discounted reserves and net unfavorable claims development, partially offset by the accrual of additional discount with respect to prior years’ reserves. The Company’s insurance policies do not provide for the retrospective adjustment of premiums based on claim experience.

-106-