XML 70 R45.htm IDEA: XBRL DOCUMENT v3.23.3
Policyholders' Liabilities - Schedule of Liability for Future Policy Benefits (Details) - USD ($)
$ in Thousands
9 Months Ended
Dec. 31, 2020
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2022
Dec. 31, 2021
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Post-adoption liability, ending balance $ 1,613,279        
Life Insurance:          
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]          
Balance, beginning of year   $ 245,437 $ 274,467    
Beginning balance at original discount rate   258,283 251,479    
Effect of changes in cash flow assumptions       $ (172) $ (3,425)
Effects of actual variances from expected experience       5,215 2,106
Adjusted beginning of year balance       263,326 250,160
Issuances   23,526 27,806    
Interest accrual   7,145 6,291    
Net premiums collected   (33,484) (29,380)    
Derecognition and other   807 535    
Ending balance at original discount rate   261,320 255,412    
Change in discount rate assumptions   (16,881) (16,652)    
Balance, end of period   244,439 238,760    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Pre-adoption liability, beginning balance   1,143,027 1,408,961    
Beginning balance at original discount rate   1,204,220 1,198,026    
Effect of changes in cash flow assumptions       (1,091) (3,542)
Effects of actual variances from expected experience       9,827 5,519
Adjusted beginning of year balance       1,212,956 1,200,003
Issuances   24,158 28,402    
Interest accrual   38,758 38,280    
Benefit payments   (79,943) (64,087)    
Derecognition and other   139 (18)    
Ending balance at original discount rate   1,196,068 1,202,580    
Effect of changes in discount rates   (96,850) (74,571)    
Post-adoption liability, ending balance 1,249,202 1,099,218 1,128,009    
Net liability for future policy benefits   854,779 889,249    
Liability for Future Policy Benefits Net Premium Flooring Impact     2    
Net liability for future policy benefits, after reinsurance recoverable     889,251    
Home Service Insurance:          
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]          
Balance, beginning of year   106,763 114,752    
Beginning balance at original discount rate   114,619 99,544    
Effect of changes in cash flow assumptions       (258) 5,467
Effects of actual variances from expected experience       (10,108) (5,902)
Adjusted beginning of year balance       104,253 99,109
Issuances   16,961 17,927    
Interest accrual   3,367 2,719    
Net premiums collected   (6,890) (3,175)    
Derecognition and other   588 (538)    
Ending balance at original discount rate   118,279 116,042    
Change in discount rate assumptions   (10,835) (10,015)    
Balance, end of period   107,444 106,027    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Pre-adoption liability, beginning balance   316,707 427,921    
Beginning balance at original discount rate   336,096 322,765    
Effect of changes in cash flow assumptions       74 6,587
Effects of actual variances from expected experience       (6,809) 165
Adjusted beginning of year balance       329,361 329,517
Issuances   16,969 17,938    
Interest accrual   11,229 10,615    
Benefit payments   (16,953) (20,335)    
Derecognition and other   573 (559)    
Ending balance at original discount rate   341,179 337,176    
Effect of changes in discount rates   (36,604) (19,609)    
Post-adoption liability, ending balance $ 364,077 304,575 317,567    
Net liability for future policy benefits   197,131 211,540    
Liability for Future Policy Benefits Net Premium Flooring Impact     0    
Net liability for future policy benefits, after reinsurance recoverable     211,540    
Permanent | Life Insurance:          
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]          
Balance, beginning of year   235,228 269,528    
Beginning balance at original discount rate   247,601 246,386    
Effect of changes in cash flow assumptions       (210) (3,662)
Effects of actual variances from expected experience       4,156 1,705
Adjusted beginning of year balance       251,547 244,429
Issuances   20,918 25,049    
Interest accrual   6,897 6,259    
Net premiums collected   (31,480) (29,835)    
Derecognition and other   567 445    
Ending balance at original discount rate   248,449 246,347    
Change in discount rate assumptions   (16,380) (15,999)    
Balance, end of period   232,069 230,348    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Pre-adoption liability, beginning balance   947,415 1,168,282    
Beginning balance at original discount rate   996,169 990,921    
Effect of changes in cash flow assumptions       (389) (3,916)
Effects of actual variances from expected experience       6,338 2,127
Adjusted beginning of year balance       1,002,118 989,132
Issuances   21,360 25,567    
Interest accrual   32,470 31,922    
Benefit payments   (63,211) (51,604)    
Derecognition and other   97 (30)    
Ending balance at original discount rate   992,834 994,987    
Effect of changes in discount rates   (78,072) (60,876)    
Post-adoption liability, ending balance   914,762 934,111    
Net liability for future policy benefits   682,693 703,763    
Liability for Future Policy Benefits Net Premium Flooring Impact     2    
Net liability for future policy benefits, after reinsurance recoverable     703,765    
Permanent | Home Service Insurance:          
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]          
Balance, beginning of year   93,508 104,556    
Beginning balance at original discount rate   100,225 90,012    
Effect of changes in cash flow assumptions       (343) 4,253
Effects of actual variances from expected experience       (5,631) (299)
Adjusted beginning of year balance       94,251 93,966
Issuances   13,854 13,886    
Interest accrual   3,019 2,553    
Net premiums collected   (8,909) (8,331)    
Derecognition and other   475 (655)    
Ending balance at original discount rate   102,690 101,419    
Change in discount rate assumptions   (9,438) (8,386)    
Balance, end of period   93,252 93,033    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Pre-adoption liability, beginning balance   200,351 266,206    
Beginning balance at original discount rate   214,188 205,340    
Effect of changes in cash flow assumptions       (257) 4,822
Effects of actual variances from expected experience       (5,472) 158
Adjusted beginning of year balance       208,459 210,320
Issuances   13,854 13,900    
Interest accrual   6,987 6,539    
Benefit payments   (12,246) (15,058)    
Derecognition and other   464 (669)    
Ending balance at original discount rate   217,518 215,032    
Effect of changes in discount rates   (23,934) (14,624)    
Post-adoption liability, ending balance   193,584 200,408    
Net liability for future policy benefits   100,332 107,375    
Liability for Future Policy Benefits Net Premium Flooring Impact     0    
Net liability for future policy benefits, after reinsurance recoverable     107,375    
Permanent Limited Pay | Life Insurance:          
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]          
Balance, beginning of year   10,209 4,939    
Beginning balance at original discount rate   10,682 5,093    
Effect of changes in cash flow assumptions       38 237
Effects of actual variances from expected experience       1,059 401
Adjusted beginning of year balance       11,779 5,731
Issuances   2,608 2,757    
Interest accrual   248 32    
Net premiums collected   (2,004) 455    
Derecognition and other   240 90    
Ending balance at original discount rate   12,871 9,065    
Change in discount rate assumptions   (501) (653)    
Balance, end of period   12,370 8,412    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Pre-adoption liability, beginning balance   195,612 240,679    
Beginning balance at original discount rate   208,051 207,105    
Effect of changes in cash flow assumptions       (702) 374
Effects of actual variances from expected experience       3,489 3,392
Adjusted beginning of year balance       210,838 210,871
Issuances   2,798 2,835    
Interest accrual   6,288 6,358    
Benefit payments   (16,732) (12,483)    
Derecognition and other   42 12    
Ending balance at original discount rate   203,234 207,593    
Effect of changes in discount rates   (18,778) (13,695)    
Post-adoption liability, ending balance   184,456 193,898    
Net liability for future policy benefits   172,086 185,486    
Liability for Future Policy Benefits Net Premium Flooring Impact     0    
Net liability for future policy benefits, after reinsurance recoverable     185,486    
Permanent Limited Pay | Home Service Insurance:          
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]          
Balance, beginning of year   13,255 10,196    
Beginning balance at original discount rate   14,394 9,532    
Effect of changes in cash flow assumptions       85 1,214
Effects of actual variances from expected experience       (4,477) (5,603)
Adjusted beginning of year balance       10,002 5,143
Issuances   3,107 4,041    
Interest accrual   348 166    
Net premiums collected   2,019 5,156    
Derecognition and other   113 117    
Ending balance at original discount rate   15,589 14,623    
Change in discount rate assumptions   (1,397) (1,629)    
Balance, end of period   14,192 12,994    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Pre-adoption liability, beginning balance   116,356 161,715    
Beginning balance at original discount rate   121,908 117,425    
Effect of changes in cash flow assumptions       331 1,765
Effects of actual variances from expected experience       (1,337) 7
Adjusted beginning of year balance       $ 120,902 $ 119,197
Issuances   3,115 4,038    
Interest accrual   4,242 4,076    
Benefit payments   (4,707) (5,277)    
Derecognition and other   109 110    
Ending balance at original discount rate   123,661 122,144    
Effect of changes in discount rates   (12,670) (4,985)    
Post-adoption liability, ending balance   110,991 117,159    
Net liability for future policy benefits   $ 96,799 104,165    
Liability for Future Policy Benefits Net Premium Flooring Impact     0    
Net liability for future policy benefits, after reinsurance recoverable     $ 104,165