XML 58 R50.htm IDEA: XBRL DOCUMENT v3.25.0.1
Policy Benefits and Losses, Claims and Loss Expenses Payable (Table Text Block)
9 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Insurance [Abstract]    
Present Value Expected Net Premiums and Expected Future Policy Benefits

The following tables summarize the 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:

 

 

 

Nine months ended December 31,

 

 

 

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

 

 

(2,233

)

 

 

(584

)

Adjusted beginning of year balance

 

$

202,073

 

 

$

224,487

 

Issuances

 

 

7,353

 

 

 

6,692

 

Interest accrual

 

 

7,486

 

 

 

8,367

 

Net premium collected

 

 

(27,224

)

 

 

(29,812

)

Other

 

 

 

 

 

 

Ending balance at original discount rate

 

$

189,688

 

 

$

209,734

 

Effect of changes in discount rate assumptions (AOCI)

 

 

3,322

 

 

 

(6,878

)

Balance, end of period

 

$

193,010

 

 

$

202,856

 

 

 

 

 

 

 

 

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

 

 

(4,279

)

 

 

(1,621

)

Adjusted beginning of year balance

 

$

509,834

 

 

$

532,067

 

Issuances

 

 

7,353

 

 

 

6,746

 

Interest accrual

 

 

18,888

 

 

 

19,830

 

Benefit payments

 

 

(39,689

)

 

 

(39,544

)

Other

 

 

 

 

 

 

Ending balance at original discount rate

 

$

496,386

 

 

$

519,099

 

Effect of changes in discount rate assumptions (AOCI)

 

 

13,778

 

 

 

(19,397

)

Balance, end of period

 

$

510,164

 

 

$

499,702

 

End of period, LFPB net

 

 

317,153

 

 

 

296,846

 

Payout annuities and market risk benefits

 

 

24,752

 

 

 

31,048

 

Health insurance

 

 

11,598

 

 

 

11,621

 

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

 

 

24,527

 

 

 

23,724

 

Life DPL / Other life and health

 

 

8,941

 

 

 

9,556

 

LFPB flooring effect

 

 

52

 

 

 

274

 

Life insurance end of period balance

 

$

387,023

 

 

$

373,069

 

Moving and Storage balance

 

 

313,439

 

 

 

317,409

 

Property and Casualty balance

 

 

129,530

 

 

 

148,467

 

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

 

$

829,992

 

 

$

838,945

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended December 31,

 

 

 

 

2024

 

 

2023

 

 

 

(Unaudited)

 

 

 

 

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

 

 

Expected gross premiums

 

 

 

 

 

 

 

Undiscounted balance

 

$

348,354

 

 

$

377,068

 

 

Discounted balance at original discount rate

 

$

270,029

 

 

$

291,900

 

 

Discounted balance at current discount rate

 

$

274,428

 

 

$

281,927

 

 

 

 

 

 

 

 

 

 

Expected policy benefits

 

 

 

 

 

 

 

Undiscounted balance

 

$

714,265

 

 

$

752,194

 

 

Discounted balance at original discount rate

 

$

496,385

 

 

$

519,099

 

 

Discounted balance at current discount rate

 

$

510,163

 

 

$

499,702

 

 

 

 

 

 

 

 

 

 

Mortality, lapses and morbidity

 

 

 

 

 

 

 

Mortality actual experience

 

 

4.89

 

%

 

4.57

 

%

Mortality expected experience

 

 

5.43

 

%

 

5.07

 

%

Lapses actual experience

 

 

2.18

 

%

 

2.18

 

%

Lapses expected experience

 

 

2.72

 

%

 

2.64

 

%

 

 

 

 

 

 

 

 

Premiums and interest expense

 

 

 

 

 

 

 

Gross premiums (1)

 

$

37,561

 

 

$

39,979

 

 

Interest expense (2)

 

$

11,402

 

 

$

11,463

 

 

 

 

 

 

 

 

 

 

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

 

 

5.20

 

%

 

4.80

 

%

The following tables summarize the 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:

 

 

 

Nine months ended December 31,

 

 

 

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

 

 

(2,233

)

 

 

(584

)

Adjusted beginning of year balance

 

$

202,073

 

 

$

224,487

 

Issuances

 

 

7,353

 

 

 

6,692

 

Interest accrual

 

 

7,486

 

 

 

8,367

 

Net premium collected

 

 

(27,224

)

 

 

(29,812

)

Other

 

 

 

 

 

 

Ending balance at original discount rate

 

$

189,688

 

 

$

209,734

 

Effect of changes in discount rate assumptions (AOCI)

 

 

3,322

 

 

 

(6,878

)

Balance, end of period

 

$

193,010

 

 

$

202,856

 

 

 

 

 

 

 

 

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

 

 

(4,279

)

 

 

(1,621

)

Adjusted beginning of year balance

 

$

509,834

 

 

$

532,067

 

Issuances

 

 

7,353

 

 

 

6,746

 

Interest accrual

 

 

18,888

 

 

 

19,830

 

Benefit payments

 

 

(39,689

)

 

 

(39,544

)

Other

 

 

 

 

 

 

Ending balance at original discount rate

 

$

496,386

 

 

$

519,099

 

Effect of changes in discount rate assumptions (AOCI)

 

 

13,778

 

 

 

(19,397

)

Balance, end of period

 

$

510,164

 

 

$

499,702

 

End of period, LFPB net

 

 

317,153

 

 

 

296,846

 

Payout annuities and market risk benefits

 

 

24,752

 

 

 

31,048

 

Health insurance

 

 

11,598

 

 

 

11,621

 

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

 

 

24,527

 

 

 

23,724

 

Life DPL / Other life and health

 

 

8,941

 

 

 

9,556

 

LFPB flooring effect

 

 

52

 

 

 

274

 

Life insurance end of period balance

 

$

387,023

 

 

$

373,069

 

Moving and Storage balance

 

 

313,439

 

 

 

317,409

 

Property and Casualty balance

 

 

129,530

 

 

 

148,467

 

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

 

$

829,992

 

 

$

838,945

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended December 31,

 

 

 

 

2024

 

 

2023

 

 

 

(Unaudited)

 

 

 

 

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

 

 

Expected gross premiums

 

 

 

 

 

 

 

Undiscounted balance

 

$

348,354

 

 

$

377,068

 

 

Discounted balance at original discount rate

 

$

270,029

 

 

$

291,900

 

 

Discounted balance at current discount rate

 

$

274,428

 

 

$

281,927

 

 

 

 

 

 

 

 

 

 

Expected policy benefits

 

 

 

 

 

 

 

Undiscounted balance

 

$

714,265

 

 

$

752,194

 

 

Discounted balance at original discount rate

 

$

496,385

 

 

$

519,099

 

 

Discounted balance at current discount rate

 

$

510,163

 

 

$

499,702

 

 

 

 

 

 

 

 

 

 

Mortality, lapses and morbidity

 

 

 

 

 

 

 

Mortality actual experience

 

 

4.89

 

%

 

4.57

 

%

Mortality expected experience

 

 

5.43

 

%

 

5.07

 

%

Lapses actual experience

 

 

2.18

 

%

 

2.18

 

%

Lapses expected experience

 

 

2.72

 

%

 

2.64

 

%

 

 

 

 

 

 

 

 

Premiums and interest expense

 

 

 

 

 

 

 

Gross premiums (1)

 

$

37,561

 

 

$

39,979

 

 

Interest expense (2)

 

$

11,402

 

 

$

11,463

 

 

 

 

 

 

 

 

 

 

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

 

 

5.20

 

%

 

4.80

 

%

Balance Changes Liabilities Investment Contracts

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

 

 

 

Nine months ended December 31, 2024

 

 

 

 

 

 

 

(Unaudited)

 

 

 

(In thousands, except for the average credited rate)

 

Policyholder contract deposits account balance

 

 

 

Beginning of year

 

$

2,411,352

 

Deposits received

 

 

389,848

 

Surrenders and withdrawals

 

 

(290,875

)

Benefit payments

 

 

(27,130

)

Interest credited

 

 

58,290

 

Other

 

 

5,455

 

End of period

 

$

2,546,940

 

Weighted average credited rate

 

 

3.35

 

Cash surrender value

 

$

2,257,207

 

 

 

 

Nine months ended December 31, 2023

 

 

 

 

 

 

 

(Unaudited)

 

 

 

(In thousands, except for the average credited rate)

 

Policyholder contract deposits account balance

 

 

 

Beginning of year

 

$

2,398,884

 

Deposits received

 

 

206,800

 

Surrenders and withdrawals

 

 

(265,999

)

Benefit payments

 

 

(29,136

)

Interest credited

 

 

52,594

 

Other

 

 

 

End of period

 

$

2,363,143

 

Weighted average credited rate

 

 

2.96

 

Cash surrender value

 

$

2,025,409

 

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

 

 

 

Nine months ended December 31, 2024

 

 

 

 

 

 

 

(Unaudited)

 

 

 

(In thousands, except for the average credited rate)

 

Policyholder contract deposits account balance

 

 

 

Beginning of year

 

$

2,411,352

 

Deposits received

 

 

389,848

 

Surrenders and withdrawals

 

 

(290,875

)

Benefit payments

 

 

(27,130

)

Interest credited

 

 

58,290

 

Other

 

 

5,455

 

End of period

 

$

2,546,940

 

Weighted average credited rate

 

 

3.35

 

Cash surrender value

 

$

2,257,207

 

 

 

 

Nine months ended December 31, 2023

 

 

 

 

 

 

 

(Unaudited)

 

 

 

(In thousands, except for the average credited rate)

 

Policyholder contract deposits account balance

 

 

 

Beginning of year

 

$

2,398,884

 

Deposits received

 

 

206,800

 

Surrenders and withdrawals

 

 

(265,999

)

Benefit payments

 

 

(29,136

)

Interest credited

 

 

52,594

 

Other

 

 

 

End of period

 

$

2,363,143

 

Weighted average credited rate

 

 

2.96

 

Cash surrender value

 

$

2,025,409