XML 60 R46.htm IDEA: XBRL DOCUMENT v3.24.0.1
Future Policy Benefits (Tables)
12 Months Ended
Dec. 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:

 

 

Year ended December 31,

 

 

 

2023

 

 

2022

 

 

 

(Dollars in thousands)

 

Present Value of Expected Net Premiums

 

Term Life Insurance

 

Balance at then 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

 

 

(5,364

)

 

 

26,090

 

     Effect of actual variances from expected experience

 

 

(229,884

)

 

 

8,653

 

Adjusted balance, beginning of period

 

 

13,285,973

 

 

 

12,835,184

 

     Issuances

 

 

1,836,290

 

 

 

1,892,716

 

     Interest accrual at original discount rate

 

 

544,806

 

 

 

486,436

 

     Net premiums collected

 

 

(1,682,924

)

 

 

(1,623,000

)

     Foreign currency translation

 

 

28,408

 

 

 

(70,115

)

Expected net premiums at original discount rate, end of period

 

 

14,012,553

 

 

 

13,521,221

 

     Effect of changes in discount rate assumptions

 

 

(35,200

)

 

 

(467,835

)

Expected net premiums at then current discount rate, end of period

 

$

13,977,353

 

 

$

13,053,386

 

 

 

 

 

 

 

 

Present Value of Expected Future Policy Benefits

 

 

 

Balance at then 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

 

 

(7,254

)

 

 

29,915

 

     Effect of actual variances from expected experience

 

 

(225,539

)

 

 

21,101

 

Adjusted balance, beginning of period

 

 

19,474,025

 

 

 

19,042,191

 

     Issuances

 

 

1,840,996

 

 

 

1,892,730

 

     Interest Accrual at original discount rate

 

 

856,727

 

 

 

796,017

 

     Benefit payments

 

 

(1,823,542

)

 

 

(1,915,518

)

     Foreign currency translation

 

 

43,488

 

 

 

(108,602

)

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

 

 

20,391,694

 

 

 

19,706,818

 

     Effect of changes in discount rate assumptions

 

 

116,741

 

 

 

(563,565

)

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

 

$

20,508,435

 

 

$

19,143,253

 

 

 

 

 

 

 

 

LFPB

 

$

6,531,082

 

 

$

6,089,867

 

Less: reinsurance recoverables

 

 

3,001,074

 

 

 

3,186,264

 

Net LFPB, after reinsurance recoverables

 

$

3,530,008

 

 

$

2,903,603

 

 

 

 

 

 

 

 

Weighted-average duration of net LFPB (in years)

 

 

7.9

 

 

 

7.8

 

Schedule of Reconcile LFPB

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

 

 

December 31, 2023

 

 

December 31, 2022

 

 

 

(In thousands)

 

Term Life Insurance

 

$

6,531,082

 

 

$

6,089,867

 

Other

 

 

210,943

 

 

 

208,039

 

Total

 

$

6,742,025

 

 

$

6,297,906

 

Schedule of Reconcile Reinsurance Recoverables

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

 

 

December 31, 2023

 

 

December 31, 2022

 

 

 

(In thousands)

 

Term Life Insurance

 

$

3,001,074

 

 

$

3,186,264

 

Other

 

 

14,703

 

 

 

23,276

 

Total

 

$

3,015,777

 

 

$

3,209,540

 

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

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

 

December 31, 2023

 

 

December 31, 2022

 

 

(In thousands)

 

Term Life Insurance

 

 

 

Undiscounted

 

 

Discounted

 

 

Undiscounted

 

 

Discounted

 

Expected future benefit payments

$

33,342,272

 

 

$

20,508,435

 

 

$

31,904,059

 

 

$

19,143,253

 

Expected future gross premiums

$

38,701,869

 

 

$

26,687,880

 

 

$

37,135,605

 

 

$

25,070,802

 

Schedule of Amount of Revenue and Interest Recognized

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

 

Year ended December 31,

 

 

2023

 

 

2022

 

 

2021

 

 

(In thousands)

 

Term Life Insurance

 

 

 

 

 

Gross premiums

$

3,292,760

 

 

$

3,209,088

 

 

$

3,099,828

 

Interest accretion (expense)

$

(311,921

)

 

$

(309,581

)

 

$

(327,378

)

Schedule of Weighted Average Rates

The weighted-average discount rates were as follows:

 

December 31, 2023

 

 

December 31, 2022

 

Term Life Insurance

 

 

Original discount rate

 

4.93

%

 

 

5.00

%

Current discount rate

 

4.91

%

 

 

5.28

%