XML 102 R68.htm IDEA: XBRL DOCUMENT v3.25.0.1
Policyholders' Liabilities - Schedule of Liability for Future Policy Benefits (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]      
Net liability for future policy benefits $ 1,173,105 $ 1,230,142  
Life Insurance Business Segment      
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]      
Balance, beginning of year 258,177 245,437  
Beginning balance at original discount rate 265,959 258,283  
Effect of changes in cash flow assumptions   18,005 $ (172)
Effects of actual variances from expected experience   (15,942) 5,720
Adjusted beginning of year balance   268,022 263,831
Issuances 105,574 37,892  
Interest accrual 12,103 9,646  
Net premiums collected (54,937) (46,262)  
Derecognition and other (4,663) 852  
Ending balance at original discount rate 326,099 265,959  
Effect of changes in discount rates (11,219) (7,782)  
Balance, end of year 314,880 258,177  
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]      
Balance, beginning of year 1,168,472 1,143,027  
Beginning balance at original discount rate 1,198,717 1,204,220  
Effect of changes in cash flow assumptions   19,055 (1,091)
Effects of actual variances from expected experience   (8,898) 12,700
Adjusted beginning of year balance   1,208,874 1,215,829
Issuances 106,533 38,714  
Interest accrual 53,499 51,630  
Benefit payments (115,033) (107,386)  
Derecognition and other (583) (70)  
Ending balance at original discount rate 1,253,290 1,198,717  
Effect of changes in discount rates (69,668) (30,245)  
Balance, end of year 1,183,622 1,168,472  
Net liability for future policy benefits 868,742 910,295  
Plus: Flooring impact 2    
Liability for Future Policy Benefit, Reinsurance Recoverable, after Allowance 1,639    
Net liability for future policy benefits, after flooring impact 867,105    
Home Service Insurance Segment [Member]      
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]      
Balance, beginning of year 113,757 106,763  
Beginning balance at original discount rate 117,557 114,619  
Effect of changes in cash flow assumptions   (440) (258)
Effects of actual variances from expected experience   (12,989) (14,689)
Adjusted beginning of year balance   104,128 99,672
Issuances 17,089 21,619  
Interest accrual 4,766 4,513  
Net premiums collected (10,767) (9,069)  
Derecognition and other 542 822  
Ending balance at original discount rate 115,758 117,557  
Effect of changes in discount rates (7,422) (3,800)  
Balance, end of year 108,336 113,757  
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]      
Balance, beginning of year 334,730 316,707  
Beginning balance at original discount rate 341,465 336,096  
Effect of changes in cash flow assumptions   (1,580) 74
Effects of actual variances from expected experience   (10,457) (10,229)
Adjusted beginning of year balance   329,428 325,941
Issuances 17,088 21,637  
Interest accrual 15,371 15,006  
Benefit payments (20,811) (21,893)  
Derecognition and other 495 774  
Ending balance at original discount rate 341,571 341,465  
Effect of changes in discount rates (31,123) (6,735)  
Balance, end of year 310,448 334,730  
Net liability for future policy benefits 202,112 220,973  
Plus: Flooring impact 0    
Liability for Future Policy Benefit, Reinsurance Recoverable, after Allowance 0    
Net liability for future policy benefits, after flooring impact 202,112    
Permanent | Life Insurance Business Segment      
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]      
Balance, beginning of year 244,917 235,228  
Beginning balance at original discount rate 252,426 247,601  
Effect of changes in cash flow assumptions   17,731 (210)
Effects of actual variances from expected experience   (17,588) 4,184
Adjusted beginning of year balance   252,569 251,575
Issuances 101,962 34,285  
Interest accrual 11,576 9,291  
Net premiums collected (50,482) (43,307)  
Derecognition and other (4,706) 582  
Ending balance at original discount rate 310,919 252,426  
Effect of changes in discount rates (11,001) (7,509)  
Balance, end of year 299,918 244,917  
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]      
Balance, beginning of year 973,350 947,415  
Beginning balance at original discount rate 995,962 996,169  
Effect of changes in cash flow assumptions   18,320 (389)
Effects of actual variances from expected experience   (13,669) 7,370
Adjusted beginning of year balance   1,000,613 1,003,150
Issuances 102,793 34,922  
Interest accrual 45,246 43,275  
Benefit payments (95,848) (85,257)  
Derecognition and other (1,311) (128)  
Ending balance at original discount rate 1,051,493 995,962  
Effect of changes in discount rates (54,937) (22,612)  
Balance, end of year 996,556 973,350  
Net liability for future policy benefits 696,638 728,433  
Plus: Flooring impact 2    
Liability for Future Policy Benefit, Reinsurance Recoverable, after Allowance 1,639    
Net liability for future policy benefits, after flooring impact 695,001    
Permanent | Home Service Insurance Segment [Member]      
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]      
Balance, beginning of year 98,831 93,508  
Beginning balance at original discount rate 102,045 100,225  
Effect of changes in cash flow assumptions   (462) (343)
Effects of actual variances from expected experience   (7,931) (8,287)
Adjusted beginning of year balance   93,652 91,595
Issuances 14,783 17,668  
Interest accrual 4,246 4,045  
Net premiums collected (12,113) (11,901)  
Derecognition and other 458 638  
Ending balance at original discount rate 101,026 102,045  
Effect of changes in discount rates (6,568) (3,214)  
Balance, end of year 94,458 98,831  
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]      
Balance, beginning of year 211,946 200,351  
Beginning balance at original discount rate 217,524 214,188  
Effect of changes in cash flow assumptions   (502) (257)
Effects of actual variances from expected experience   (8,049) (8,126)
Adjusted beginning of year balance   208,973 205,805
Issuances 14,776 17,664  
Interest accrual 9,641 9,339  
Benefit payments (15,255) (15,891)  
Derecognition and other 420 607  
Ending balance at original discount rate 218,555 217,524  
Effect of changes in discount rates (19,746) (5,578)  
Balance, end of year 198,809 211,946  
Net liability for future policy benefits 104,351 113,115  
Plus: Flooring impact 0    
Liability for Future Policy Benefit, Reinsurance Recoverable, after Allowance 0    
Net liability for future policy benefits, after flooring impact 104,351    
Permanent Limited Pay | Life Insurance Business Segment      
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]      
Balance, beginning of year 13,260 10,209  
Beginning balance at original discount rate 13,533 10,682  
Effect of changes in cash flow assumptions   274 38
Effects of actual variances from expected experience   1,646 1,536
Adjusted beginning of year balance   15,453 12,256
Issuances 3,612 3,607  
Interest accrual 527 355  
Net premiums collected (4,455) (2,955)  
Derecognition and other 43 270  
Ending balance at original discount rate 15,180 13,533  
Effect of changes in discount rates (218) (273)  
Balance, end of year 14,962 13,260  
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]      
Balance, beginning of year 195,122 195,612  
Beginning balance at original discount rate 202,755 208,051  
Effect of changes in cash flow assumptions   735 (702)
Effects of actual variances from expected experience   4,771 5,330
Adjusted beginning of year balance   208,261 212,679
Issuances 3,740 3,792  
Interest accrual 8,253 8,355  
Benefit payments (19,185) (22,129)  
Derecognition and other 728 58  
Ending balance at original discount rate 201,797 202,755  
Effect of changes in discount rates (14,731) (7,633)  
Balance, end of year 187,066 195,122  
Net liability for future policy benefits 172,104 181,862  
Plus: Flooring impact 0    
Liability for Future Policy Benefit, Reinsurance Recoverable, after Allowance 0    
Net liability for future policy benefits, after flooring impact 172,104    
Permanent Limited Pay | Home Service Insurance Segment [Member]      
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]      
Balance, beginning of year 14,926 13,255  
Beginning balance at original discount rate 15,512 14,394  
Effect of changes in cash flow assumptions   22 85
Effects of actual variances from expected experience   (5,058) (6,402)
Adjusted beginning of year balance   10,476 8,077
Issuances 2,306 3,951  
Interest accrual 520 468  
Net premiums collected 1,346 2,832  
Derecognition and other 84 184  
Ending balance at original discount rate 14,732 15,512  
Effect of changes in discount rates (854) (586)  
Balance, end of year 13,878 14,926  
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]      
Balance, beginning of year 122,784 116,356  
Beginning balance at original discount rate 123,941 121,908  
Effect of changes in cash flow assumptions   (1,078) 331
Effects of actual variances from expected experience   (2,408) (2,103)
Adjusted beginning of year balance   120,455 $ 120,136
Issuances 2,312 3,973  
Interest accrual 5,730 5,667  
Benefit payments (5,556) (6,002)  
Derecognition and other 75 167  
Ending balance at original discount rate 123,016 123,941  
Effect of changes in discount rates (11,377) (1,157)  
Balance, end of year 111,639 122,784  
Net liability for future policy benefits 97,761 $ 107,858  
Plus: Flooring impact 0    
Liability for Future Policy Benefit, Reinsurance Recoverable, after Allowance 0    
Net liability for future policy benefits, after flooring impact $ 97,761