XML 58 R50.htm IDEA: XBRL DOCUMENT v3.24.3
Policy Benefits and Losses, Claims and Loss Expenses Payable (Table Text Block)
6 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Insurance [Abstract]    
Present Value Expected Net Premiums and Expected Future Policy Benefits

The following tables summarize balances and changes in the liability for future policy benefits for life insurance contracts and a reconciliation to policy benefits and losses, claims and loss expense payable.

 

 

 

Six months ended September 30,

 

 

 

2024

 

 

2023

 

 

 

(Unaudited)

 

 

 

(In thousands)

 

Present value of expected net premiums

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

205,389

 

 

$

223,118

 

Beginning balance at original discount rate

 

$

204,306

 

 

$

225,071

 

Effect of changes in cash flow assumptions

 

 

 

 

 

 

Effect of actual variances from expected experience

 

 

(715

)

 

 

(187

)

Adjusted beginning of year balance

 

$

203,591

 

 

$

224,884

 

Issuances

 

 

4,780

 

 

 

5,072

 

Interest accrual

 

 

4,998

 

 

 

5,554

 

Net premium collected

 

 

(18,397

)

 

 

(19,833

)

Other

 

 

 

 

 

 

Ending balance at original discount rate

 

$

194,972

 

 

$

215,677

 

Effect of changes in discount rate assumptions (AOCI)

 

 

(4,091

)

 

 

(1,650

)

Balance, end of period

 

$

190,881

 

 

$

214,027

 

 

 

 

 

 

 

 

Present value of expected future policy benefits

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

522,122

 

 

$

530,983

 

Beginning balance at original discount rate

 

$

514,113

 

 

$

533,688

 

Effect of changes in cash flow assumptions

 

 

 

 

 

 

Effect of actual variances from expected experiences

 

 

(1,393

)

 

 

(565

)

Adjusted beginning of year balance

 

$

512,720

 

 

$

533,123

 

Issuances

 

 

4,780

 

 

 

5,211

 

Interest accrual

 

 

12,587

 

 

 

13,166

 

Benefit payments

 

 

(26,560

)

 

 

(27,720

)

Other

 

 

 

 

 

 

Ending balance at original discount rate

 

$

503,527

 

 

$

523,780

 

Effect of changes in discount rate assumptions (AOCI)

 

 

(10,313

)

 

 

949

 

Balance, end of period

 

$

493,214

 

 

$

524,729

 

End of period, LFPB net

 

 

302,332

 

 

 

310,702

 

Payout annuities and market risk benefits

 

 

24,448

 

 

 

30,685

 

Health insurance

 

 

17,238

 

 

 

12,563

 

Life and annuity claims in course of settlement and claims incurred but not yet reported / Reinsurance losses payable

 

 

28,952

 

 

 

10,101

 

Life DPL / Other life and health

 

 

9,553

 

 

 

26,556

 

LFPB flooring effect

 

 

176

 

 

 

 

Life insurance end of period balance

 

$

382,699

 

 

$

390,607

 

Moving and Storage balance

 

 

318,669

 

 

 

324,642

 

Property and Casualty balance

 

 

132,264

 

 

 

150,148

 

Policy benefits and losses, claims and loss expenses balance, end of period

 

$

833,632

 

 

$

865,397

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended September 30,

 

 

 

 

2024

 

 

2023

 

 

 

(Unaudited)

 

 

 

 

(In thousands, except for percentages and weighted average information)

 

 

Expected gross premiums

 

 

 

 

 

 

 

Undiscounted balance

 

$

350,890

 

 

$

387,141

 

 

Discounted balance at original discount rate

 

$

272,992

 

 

$

299,161

 

 

Discounted balance at current discount rate

 

$

266,964

 

 

$

296,505

 

 

 

 

 

 

 

 

 

 

Expected policy benefits

 

 

 

 

 

 

 

Undiscounted balance

 

$

723,862

 

 

$

761,261

 

 

Discounted balance at original discount rate

 

$

503,526

 

 

$

523,777

 

 

Discounted balance at current discount rate

 

$

493,213

 

 

$

524,726

 

 

 

 

 

 

 

 

 

 

Mortality, lapses and morbidity

 

 

 

 

 

 

 

Mortality actual experience

 

 

5.06

 

%

 

5.02

 

%

Mortality expected experience

 

 

5.44

 

%

 

5.06

 

%

Lapses actual experience

 

 

1.90

 

%

 

1.87

 

%

Lapses expected experience

 

 

2.73

 

%

 

2.65

 

%

 

 

 

 

 

 

 

 

Premiums and interest expense

 

 

 

 

 

 

 

Gross premiums (1)

 

$

25,043

 

 

$

26,667

 

 

Interest expense (2)

 

$

7,589

 

 

$

7,612

 

 

 

 

 

 

 

 

 

 

Expected duration (persistency) of policies in-force (years)

 

 

6.8

 

 

 

6.9

 

 

 

 

 

 

 

 

 

 

Weighted average original interest rate of the liability for future policy benefits

 

 

4.97

 

%

 

5.00

 

%

 

 

 

 

 

 

 

 

Weighted average current interest rate of the liability for future policy benefits

 

 

5.13

 

%

 

4.65

 

%

 
Balance Changes Liabilities Investment Contracts

The following tables present the balances and changes in Liabilities from investment contracts account balances:

 

 

 

Six Months Ended September 30, 2024

 

 

 

 

 

 

 

(Unaudited)

 

 

 

(In thousands, except for the average credited rate)

 

Policyholder contract deposits account balance

 

 

 

Beginning of year

 

$

2,411,352

 

Deposits received

 

 

226,771

 

Surrenders and withdrawals

 

 

(164,919

)

Benefit payments

 

 

(19,625

)

Interest credited

 

 

37,584

 

Other

 

 

5,868

 

End of period

 

$

2,497,031

 

Weighted average credited rate

 

 

3.29

 

Cash surrender value

 

$

2,172,013

 

 

 

 

Six Months Ended September 30, 2023

 

 

 

 

 

 

 

(Unaudited)

 

 

 

(In thousands, except for the average credited rate)

 

Policyholder contract deposits account balance

 

 

 

Beginning of year

 

$

2,398,884

 

Deposits received

 

 

125,122

 

Surrenders and withdrawals

 

 

(146,647

)

Benefit payments

 

 

(20,761

)

Interest credited

 

 

36,992

 

Other

 

 

 

End of period

 

$

2,393,590

 

Weighted average credited rate

 

 

3.09

 

Cash surrender value

 

$

2,062,233

 

The following tables present the balances and changes in Liabilities from investment contracts account balances:

 

 

 

Six Months Ended September 30, 2024

 

 

 

 

 

 

 

(Unaudited)

 

 

 

(In thousands, except for the average credited rate)

 

Policyholder contract deposits account balance

 

 

 

Beginning of year

 

$

2,411,352

 

Deposits received

 

 

226,771

 

Surrenders and withdrawals

 

 

(164,919

)

Benefit payments

 

 

(19,625

)

Interest credited

 

 

37,584

 

Other

 

 

5,868

 

End of period

 

$

2,497,031

 

Weighted average credited rate

 

 

3.29

 

Cash surrender value

 

$

2,172,013

 

 

 

 

Six Months Ended September 30, 2023

 

 

 

 

 

 

 

(Unaudited)

 

 

 

(In thousands, except for the average credited rate)

 

Policyholder contract deposits account balance

 

 

 

Beginning of year

 

$

2,398,884

 

Deposits received

 

 

125,122

 

Surrenders and withdrawals

 

 

(146,647

)

Benefit payments

 

 

(20,761

)

Interest credited

 

 

36,992

 

Other

 

 

 

End of period

 

$

2,393,590

 

Weighted average credited rate

 

 

3.09

 

Cash surrender value

 

$

2,062,233