DAC, VOBA, DSI and DFEL (Tables)

12 Months Ended

Dec. 31, 2023

Deferred Policy Acquisition Costs and Present Value of Future Insurance Profits, Net [Abstract]

Reconciliation of DAC, VOBA and DSI

The following table reconciles DAC, VOBA and DSI (in millions) to the Consolidated Balance Sheets:

	As of December 31,
	2023		2022
DAC, VOBA and DSI
Variable Annuities	$	3,873	$	3,879
Fixed Annuities	455		479
Traditional Life	1,418		1,383
UL and Other	6,232		6,100
Group Protection	154		141
Retirement Plan Services	265		253
Total DAC, VOBA and DSI	$	12,397	$	12,235

Reconciliation of DFEL

The following table reconciles DFEL (in millions) to the Consolidated Balance Sheets:

	As of December 31,
	2023		2022
DFEL
Variable Annuities	$	278	$	286
UL and Other (1)	5,579		4,766
Other Operations (2)	44		39
Total DFEL	$	5,901	$	5,091

(1) We reported $257 million of ceded DFEL in reinsurance recoverables on the Consolidated Balance Sheet as of December 31, 2023.

(2) Represents DFEL reported in Other Operations attributable to the indemnity reinsurance agreement with Protective that is excluded from the following tables. We reported $44 million and $39 million of ceded DFEL in reinsurance recoverables on the Consolidated Balance Sheets as of December 31, 2023 and 2022, respectively.

DAC

The following tables summarize the changes in DAC (in millions):

	For the Year Ended December 31, 2023
	Variable Annuities		Fixed Annuities		Traditional Life		UL and Other		Group Protection		Retirement Plan Services
Balance as of beginning-of-year	$	3,751	$	439	$	1,333	$	5,605	$	141	$	236
Deferrals	361		49		188		482		113		21
Amortization	(361)		(67)		(145)		(296)		(100)		(18)
Balance as of end-of-year	$	3,751	$	421	$	1,376	$	5,791	$	154	$	239

	For the Year Ended December 31, 2022
	Variable Annuities		Fixed Annuities		Traditional Life		UL and Other		Group Protection		Retirement Plan Services
Balance as of beginning-of-year	$	3,717	$	448	$	1,195	$	5,360	$	140	$	235
Deferrals	391		60		266		539		98		20
Amortization	(357)		(69)		(128)		(294)		(97)		(19)
Balance as of end-of-year	$	3,751	$	439	$	1,333	$	5,605	$	141	$	236

VOBA

The following tables summarize the changes in VOBA (in millions):

	For the Year Ended December 31, 2023
	Fixed Annuities		Traditional Life		UL and Other
Balance as of beginning-of-year	$	17	$	50	$	465
Business acquired (sold) through
reinsurance	–		–		(11)
Deferrals	–		–		2
Amortization	(2)		(8)		(43)
Balance as of end-of-year	$	15	$	42	$	413

	For the Year Ended December 31, 2022
	Fixed Annuities		Traditional Life		UL and Other
Balance as of beginning-of-year	$	20	$	59	$	511
Deferrals	–		–		2
Amortization	(3)		(9)		(48)
Balance as of end-of-year	$	17	$	50	$	465

Estimated Future Amortization Of VOBA

Estimated future amortization of VOBA (in millions), as of December 31, 2023, was as follows:

2024	$	39
2025	37
2026	34
2027	29
2028	25

DSI

The following tables summarize the changes in DSI (in millions):

	For the Year Ended December 31, 2023
	Variable Annuities		Fixed Annuities		UL and Other		Retirement Plan Services
Balance as of beginning-of-year	$	128	$	23	$	30	$	17
Deferrals	6		–		–		10
Amortization	(12)		(4)		(2)		(1)
Balance as of end-of-year	$	122	$	19	$	28	$	26

	For the Year Ended December 31, 2022
	Variable Annuities		Fixed Annuities		UL and Other		Retirement Plan Services
Balance as of beginning-of-year	$	139	$	27	$	31	$	14
Deferrals	1		–		1		4
Amortization	(12)		(4)		(2)		(1)
Balance as of end-of-year	$	128	$	23	$	30	$	17

DFEL

The following tables summarize the changes in DFEL (in millions):

	For the Year Ended  December 31, 2023				For the Year Ended  December 31, 2022
	Variable Annuities		UL and Other		Variable Annuities		UL and Other
Balance as of beginning-of-year	$	286	$	4,766	$	291	$	3,934
Deferrals	19		1,074		23		1,061
Amortization	(27)		(261)		(28)		(229)
Balance as of end-of-year	278		5,579		286		4,766
Less: ceded DFEL	–		257		–		–
Balance as of end-of-year, net of reinsurance	$	278	$	5,322	$	286	$	4,766