XML 46 R34.htm IDEA: XBRL DOCUMENT v3.23.1
Future Policy Benefits (Tables)
3 Months Ended
Mar. 31, 2023
Liability For Future Policy Benefits And Unpaid Claims And Claims Adjustment Expense [Abstract]  
Schedule of Balances and Changes in Present Value of Expected Net Premiums and Present Value of Expected Future Policy Benefits Underlying LFPB

The following tables summarize balances and changes in the present value of expected net premiums and the present value of expected future policy benefits underlying the LFPB:

 

 

Three months ended

 

 

Year ended

 

 

 

March 31, 2023

 

 

December 31, 2022

 

 

 

(In thousands)

 

Present Value of Expected Net Premiums

 

Term Life

 

Balance at current discount rate, beginning of period

 

$

13,053,386

 

 

$

14,988,852

 

Balance at original discount rate, beginning of period

 

 

13,521,221

 

 

 

12,800,441

 

     Effect of changes in cash flow assumptions

 

 

-

 

 

 

26,090

 

     Effect of actual variances from expected experience

 

 

(66,059

)

 

 

8,653

 

Adjusted balance, beginning of period

 

 

13,455,162

 

 

 

12,835,184

 

     Issuances

 

 

465,861

 

 

 

1,892,716

 

     Interest accrual at original discount rate

 

 

130,130

 

 

 

486,436

 

     Net premiums collected

 

 

(414,681

)

 

 

(1,623,000

)

     Foreign currency translation

 

 

1,326

 

 

 

(70,115

)

Expected net premiums at original discount rate, end of period

 

 

13,637,798

 

 

 

13,521,221

 

     Effect of changes in discount rate assumptions

 

 

(117,304

)

 

 

(467,835

)

Expected net premiums at current discount rate, end of period

 

$

13,520,494

 

 

$

13,053,386

 

 

 

 

 

 

 

 

Present Value of Expected Future Policy Benefits

 

 

 

Balance at current discount rate, beginning of period

 

$

19,143,253

 

 

$

23,309,576

 

Balance at original discount rate, beginning of period

 

 

19,706,818

 

 

 

18,991,175

 

     Effect of changes in cash flow assumptions

 

 

-

 

 

 

29,915

 

     Effect of actual variances from expected experience

 

 

(58,593

)

 

 

21,101

 

Adjusted balance, beginning of period

 

 

19,648,225

 

 

 

19,042,191

 

     Issuances

 

 

465,885

 

 

 

1,892,730

 

     Interest Accrual at original discount rate

 

 

206,814

 

 

 

796,017

 

     Benefit payments

 

 

(467,008

)

 

 

(1,915,518

)

     Foreign currency translation

 

 

2,016

 

 

 

(108,602

)

Expected future policy benefits at original discount rate, end of period

 

 

19,855,932

 

 

 

19,706,818

 

     Effect of changes in discount rate assumptions

 

 

13,498

 

 

 

(563,565

)

Expected future policy benefits at current discount rate, end of period

 

$

19,869,430

 

 

$

19,143,253

 

 

 

 

 

 

 

 

LFPB

 

$

6,348,936

 

 

$

6,089,867

 

Less: reinsurance recoverables

 

 

3,154,789

 

 

 

3,153,121

 

Net LFPB, after reinsurance recoverables

 

$

3,194,147

 

 

$

2,936,746

 

 

 

 

 

 

 

 

Weighted-average duration of net LFPB

 

 

7.8

 

 

 

7.8

 

Schedule of Reconcile LFPB

The following table reconciles the LFPB to the condensed consolidated balance sheets:

 

 

March 31, 2023

 

 

December 31, 2022

 

 

 

(In thousands)

 

Term Life

 

$

6,348,936

 

 

$

6,089,867

 

Other

 

 

212,688

 

 

 

208,039

 

Total

 

$

6,561,624

 

 

$

6,297,906

 

Schedule of Reconcile Reinsurance Recoverables

The following table reconciles the reinsurance recoverables to the condensed consolidated balance sheets:

 

 

March 31, 2023

 

 

December 31, 2022

 

 

 

(In thousands)

 

Term Life

 

$

3,154,789

 

 

$

3,153,121

 

Other

 

 

24,285

 

 

 

23,276

 

Total

 

$

3,179,074

 

 

$

3,176,397

 

Schedule of Amount of Discounted (using the original discount rate) and Undiscounted Expected Gross Premiums and Expected Future Benefit Payments

The amount of discounted (using the original discount rate) and undiscounted expected gross premiums and expected future benefit payments were as follows:

 

March 31, 2023

 

 

December 31, 2022

 

 

(In thousands)

 

Term Life

 

 

 

Undiscounted

 

 

Discounted

 

 

Undiscounted

 

 

Discounted

 

Expected future benefit payments

$

32,216,059

 

 

$

19,869,430

 

 

$

31,904,059

 

 

$

19,143,253

 

Expected future gross premiums

$

37,480,296

 

 

$

25,902,466

 

 

$

37,135,605

 

 

$

25,070,802

 

Schedule of Amount of Revenue and Interest Recognized

The amount of revenue and interest recognized in our unaudited condensed consolidated statements of income were as follows:

 

Three months ended March 31,

 

 

2023

 

 

2022

 

 

(In thousands)

 

Term Life

 

 

Gross premiums

$

812,880

 

 

$

793,254

 

Interest accretion (expense)

$

(76,684

)

 

$

(76,496

)

Schedule of Weighted Average Rates

The weighted-average rates were as follows:

 

March 31, 2023

 

 

December 31, 2022

 

 

(In thousands)

 

Term Life

 

 

Original discount rate

 

4.95

%

 

 

5.00

%

Current discount rate

 

4.91

%

 

 

5.28

%