XML 47 R13.htm IDEA: XBRL DOCUMENT v3.25.0.1
Policyholders' Liabilities
12 Months Ended
Dec. 31, 2024
Insurance [Abstract]  
Long-Duration Insurance Contracts Disclosure [Text Block]
LIABILITY FOR FUTURE POLICY BENEFITS

The following tables summarize balances of and changes in the liability for future policy benefits for our reporting cohorts: Permanent, which summarizes insurance policies with premiums payable over the lifetime of the policy,
and Permanent Limited Pay, which summarizes insurance policies with premiums payable for a limited time after which the policy is fully paid up. Both reporting cohorts include whole life and endowment policies.

December 31, 2024
(In thousands)
Life Insurance
Home Service Insurance
PermanentPermanent Limited PayTotalPermanentPermanent Limited PayTotal
Present Value of Expected Net Premiums:
Balance, beginning of year$244,917 13,260 258,177 98,831 14,926 113,757 
Beginning balance at original discount rate252,426 13,533 265,959 102,045 15,512 117,557 
Effect of changes in cash flow assumptions17,731 274 18,005 (462)22 (440)
Effects of actual variances from expected experience(17,588)1,646 (15,942)(7,931)(5,058)(12,989)
Adjusted beginning of year balance252,569 15,453 268,022 93,652 10,476 104,128 
Issuances101,962 3,612 105,574 14,783 2,306 17,089 
Interest accrual11,576 527 12,103 4,246 520 4,766 
Net premiums collected(50,482)(4,455)(54,937)(12,113)1,346 (10,767)
Derecognition and other(4,706)43 (4,663)458 84 542 
Ending balance at original discount rate310,919 15,180 326,099 101,026 14,732 115,758 
Effect of changes in discount rates(11,001)(218)(11,219)(6,568)(854)(7,422)
Balance, end of year
$299,918 14,962 314,880 94,458 13,878 108,336 
Present Value of Expected Future Policy Benefits:
Balance, beginning of year$973,350 195,122 1,168,472 211,946 122,784 334,730 
Beginning balance at original discount rate995,962 202,755 1,198,717 217,524 123,941 341,465 
Effect of changes in cash flow assumptions18,320 735 19,055 (502)(1,078)(1,580)
Effects of actual variances from expected experience(13,669)4,771 (8,898)(8,049)(2,408)(10,457)
Adjusted beginning of year balance1,000,613 208,261 1,208,874 208,973 120,455 329,428 
Issuances102,793 3,740 106,533 14,776 2,312 17,088 
Interest accrual45,246 8,253 53,499 9,641 5,730 15,371 
Benefit payments(95,848)(19,185)(115,033)(15,255)(5,556)(20,811)
Derecognition and other(1,311)728 (583)420 75 495 
Ending balance at original discount rate1,051,493 201,797 1,253,290 218,555 123,016 341,571 
Effect of changes in discount rates(54,937)(14,731)(69,668)(19,746)(11,377)(31,123)
Balance, end of year
$996,556 187,066 1,183,622 198,809 111,639 310,448 
Net liability for future policy benefits$696,638 172,104 868,742 104,351 97,761 202,112 
Plus: Flooring impact2  2    
Less: Reinsurance recoverable1,639  1,639    
Net liability for future policy benefits, after reinsurance recoverable$695,001 172,104 867,105 104,351 97,761 202,112 

The Company performed its annual review of policy benefit reserves assumptions in the third quarter of 2024 and recorded the effects of changes in its cash flow assumptions, which resulted in a net increase in future policy benefit reserves, primarily from mortality and lapse assumptions that better reflect emerging experience for the new CICA Domestic block of business.
For the year ended December 31, 2024, the Life Insurance segment increased reserves compared to the same period in 2023 due to the unfavorable impact of actual versus expected experience related to mortality and lapses. There was minimal impact to the Home Service Insurance segment resulting from actual to expected experience for the years ended December 31, 2024 and 2023.

December 31, 2023
(In thousands)
Life InsuranceHome Service Insurance
PermanentPermanent Limited PayTotalPermanentPermanent Limited PayTotal
Present Value of Expected Net Premiums:
Balance, beginning of year$235,228 10,209 245,437 93,508 13,255 106,763 
Beginning balance at original discount rate247,601 10,682 258,283 100,225 14,394 114,619 
Effect of changes in cash flow assumptions(210)38 (172)(343)85 (258)
Effects of actual variances from expected experience4,184 1,536 5,720 (8,287)(6,402)(14,689)
Adjusted beginning of year balance251,575 12,256 263,831 91,595 8,077 99,672 
Issuances34,285 3,607 37,892 17,668 3,951 21,619 
Interest accrual9,291 355 9,646 4,045 468 4,513 
Net premiums collected(43,307)(2,955)(46,262)(11,901)2,832 (9,069)
Derecognition and other582 270 852 638 184 822 
Ending balance at original discount rate252,426 13,533 265,959 102,045 15,512 117,557 
Effect of changes in discount rates(7,509)(273)(7,782)(3,214)(586)(3,800)
Balance, end of year
$244,917 13,260 258,177 98,831 14,926 113,757 
Present Value of Expected Future Policy Benefits:
Balance, beginning of year$947,415 195,612 1,143,027 200,351 116,356 316,707 
Beginning balance at original discount rate996,169 208,051 1,204,220 214,188 121,908 336,096 
Effect of changes in cash flow assumptions(389)(702)(1,091)(257)331 74 
Effects of actual variances from expected experience7,370 5,330 12,700 (8,126)(2,103)(10,229)
Adjusted beginning of year balance1,003,150 212,679 1,215,829 205,805 120,136 325,941 
Issuances34,922 3,792 38,714 17,664 3,973 21,637 
Interest accrual43,275 8,355 51,630 9,339 5,667 15,006 
Benefit payments(85,257)(22,129)(107,386)(15,891)(6,002)(21,893)
Derecognition and other(128)58 (70)607 167 774 
Ending balance at original discount rate995,962 202,755 1,198,717 217,524 123,941 341,465 
Effect of changes in discount rates(22,612)(7,633)(30,245)(5,578)(1,157)(6,735)
Balance, end of year
$973,350 195,122 1,168,472 211,946 122,784 334,730 
Net liability for future policy benefits$728,433 181,862 910,295 113,115 107,858 220,973 
The following table reconciles the net liability for future policy benefits shown above to the liability for future policy benefits reported in the consolidated balance sheets.

December 31, 2024
December 31, 2023
(In thousands)Life
Insurance
Home Service
Insurance
ConsolidatedLife
Insurance
Home Service
Insurance
Consolidated
Life Insurance:
Permanent$695,001 104,351 799,352 728,433 113,115 841,548 
Permanent limited pay172,104 97,761 269,865 181,862 107,858 289,720 
Deferred profit liability31,101 29,535 60,636 28,933 26,804 55,737 
Other27,967 14,214 42,181 28,319 13,929 42,248 
Total life insurance926,173 245,861 1,172,034 967,547 261,706 1,229,253 
Accident & Health:
Other635 436 1,071 588 301 889 
Total future policy benefit reserves$926,808 246,297 1,173,105 968,135 262,007 1,230,142 

The following table provides the amount of undiscounted and discounted expected gross premiums and expected future benefit payments for long-term duration contracts.

December 31, 2024December 31, 2023
(In thousands)Life
Insurance
Home Service
Insurance
Life
Insurance
Home Service
Insurance
Undiscounted:
Permanent:
Expected future gross premiums$770,148 444,658 621,935 455,552 
Expected future benefit payments1,623,273 487,177 1,495,206 484,740 
Permanent Limited Pay:
Expected future gross premiums45,502 74,616 47,161 77,266 
Expected future benefit payments324,043 319,376 326,821 320,810 
Discounted:
Permanent:
Expected future gross premiums$570,976 257,925 481,963 275,629 
Expected future benefit payments996,556 198,809 973,350 211,946 
Permanent Limited Pay:
Expected future gross premiums40,627 48,690 42,138 53,075 
Expected future benefit payments187,066 111,639 195,122 122,784 
The following tables summarize the amount of revenue and interest related to long-term duration contracts recognized in the consolidated statements of operations and comprehensive income (loss) as of the dates indicated.

For the Years Ended
(In thousands)
December 31, 2024December 31, 2023
Gross PremiumsInterest ExpenseGross PremiumsInterest Expense
Life Insurance Segment:
Life Insurance:
Permanent$105,236 33,670 93,917 33,984 
Permanent Limited Pay17,004 8,978 16,396 8,923 
Other12,651  12,813 — 
Less:
Reinsurance5,465  1,702 — 
Total, net of reinsurance129,426 42,648 121,424 42,907 
Accident & Health:
Other766  725 — 
Less:
Reinsurance3  — 
Total, net of reinsurance763  721 — 
Total$130,189 42,648 122,145 42,907 
Home Service Insurance Segment:
Life Insurance:
Permanent$32,808 5,395 33,263 5,294 
Permanent Limited Pay7,832 6,537 8,576 6,388 
Other1,522  1,371 — 
Less:
Reinsurance27  25 — 
Total, net of reinsurance42,135 11,932 43,185 11,682 
Accident & Health:
Other1,022  916 — 
Total$43,157 11,932 44,101 11,682 

The following table provides the weighted-average durations of the liability for future policy benefits.

December 31, 2024December 31, 2023
(In years)Life
Insurance
Home Service
Insurance
Life
Insurance
Home Service
Insurance
Permanent:
Duration at original discount rate8.415.68.516.4
Duration at current discount rate8.514.88.516.4
Permanent Limited Pay:
Duration at original discount rate8.014.48.214.8
Duration at current discount rate7.613.88.115.3
The following table provides the weighted-average interest rates for the liability for future policy benefits.

December 31, 2024December 31, 2023
Life
Insurance
Home Service
Insurance
Life
Insurance
Home Service
Insurance
Permanent:
Interest rate at original discount rate4.87 %4.96 %4.89 %4.97 %
Interest rate at current discount rate5.25 %5.63 %4.79 %4.96 %
Permanent Limited Pay:
Interest rate at original discount rate4.28 %5.03 %4.29 %5.04 %
Interest rate at current discount rate5.27 %5.62 %4.77 %4.95 %

LIABILITY FOR POLICYHOLDERS’ ACCOUNT BALANCES

The following table presents the policyholders' account balances by range of guaranteed minimum crediting rates and the related range of the difference, in basis points, between rates being credited and the respective guaranteed minimums.
At Guaranteed Minimum1 Basis Point-50 Basis Points Above51 Basis Points-150 Basis Points AboveGreater Than 150 Basis Points AboveTotal
December 31, 2024
(In thousands)
Range of Guaranteed Minimum Crediting Rates:
0.00% - 1.49%
$826   34,741 35,567 
1.50% - 2.99%
4,761 178 6 32,452 37,397 
3.00% - 4.49%
102,478 369 18,977  121,824 
Greater or equal to 4.50%
31,371    31,371 
Total$139,436 547 18,983 67,193 226,159 

At Guaranteed Minimum1 Basis Point-50 Basis Points Above51 Basis Points-150 Basis Points AboveGreater Than 150 Basis Points AboveTotal
December 31, 2023
(In thousands)
Range of Guaranteed Minimum Crediting Rates:
0.00% - 1.49%
$784 — 1,146 34,886 36,816 
1.50% - 2.99%
33,073 671 49 — 33,793 
3.00% - 4.49%
105,684 — — 105,693 
Greater or equal to 4.50%
31,400 — — — 31,400 
Total$170,941 680 1,195 34,886 207,702 
The following tables summarize balances of and changes in policyholders' account balances.

December 31, 2024
(In thousands, except for %)
Supplemental Contracts Without Life ContingenciesFixed Annuity
Dividend Accumulations
Premiums Paid in Advance
Balance, beginning of year$44,569 87,134 44,960 31,039 
Issuances24,241 3,263 779 5,820 
Premiums received438 4,201 5,703 778 
Interest credited2,031 2,790 1,827 800 
Other5    
Less:
Surrenders and withdrawals 9,308 5,501 8,540 
Benefit payments10,870    
Balance, end of year
$60,414 88,080 47,768 29,897 
Weighted-average crediting rates4.01 %3.73 %3.58 %3.02 %
Cash surrender value$60,414 88,080 47,768 29,897 

December 31, 2023
(In thousands, except for %)
Supplemental Contracts Without Life ContingenciesFixed Annuity
Dividend Accumulations
Premiums Paid in Advance
Balance, beginning of year$32,995 86,807 41,663 34,603 
Issuances22,387 2,741 660 3,693 
Premiums received123 4,387 5,860 793 
Interest credited1,483 2,653 1,364 1,627 
Other— — — 
Less:
Surrenders and withdrawals— 9,454 4,587 9,677 
Benefit payments12,420 — — — 
Balance, end of year
$44,569 87,134 44,960 31,039 
Weighted-average crediting rates4.00 %3.56 %3.04 %2.95 %
Cash surrender value$44,569 87,134 44,960 31,039 
The following table reconciles policyholders' account balances shown above to the policyholders' account balance liability in the consolidated balance sheets.

As of December 31,
(In thousands)
20242023
Annuities:
Supplemental contracts without life contingencies$60,414 44,569 
Fixed annuity88,080 87,134 
Unearned revenue reserve1,483 1,513 
Total annuities$149,977 133,216 
Premiums paid in advance:
Premiums paid in advance$29,897 31,039 
Other1,285 1,407 
Total premiums paid in advance$31,182 32,446