Future Contract Benefits (Tables)

3 Months Ended

Mar. 31, 2023

Summary of Reconciliation of Future Contract Benefits



	As of		As of
	March 31,		December 31,
	2023		2022
Traditional Life ⁽¹⁾	$	3,366	$	3,190
Payout Annuities ⁽¹⁾		2,067		2,003
Group Protection⁽²⁾		5,492		5,462
UL and Other ⁽³⁾		15,344		14,777
Other Operations ⁽⁴⁾		9,751		9,651
Other ⁽⁵⁾		3,225		3,219
Total future contract benefits	$	39,245	$	38,302

⁽¹⁾See “LFPB” below for further information.

⁽²⁾See “Liability for Future Claims” below for further information.

⁽³⁾See “Additional Liabilities for Other Insurance Benefits” below for further information.

⁽⁴⁾Represents future contract benefits reported in Other Operations primarily attributable to the indemnity reinsurance agreements with Protective ($5.5 billion and $5.4 billion as of March 31, 2023, and December 31, 2022, respectively) and Swiss Re ($2.2 billion as of March 31, 2023, and December 31, 2022) that are excluded from the following tables.

⁽⁵⁾Represents other miscellaneous reserves outside the scope of ASU 2018-12 that are excluded from the following tables.

Summary of Changes in Present values of Expected Net Premiums and LFPB



	As of or For the						As of or For the
	Three Months Ended						Year Ended
	March 31, 2023						December 31, 2022
	Traditional			Payout			Traditional			Payout
	Life			Annuities			Life			Annuities
Present Value of Expected Net Premiums
Balance as of beginning-of-year	$	5,896		$	-		$	6,610		$	-
Beginning balance of original discount rate		6,480			-			5,767			-
Effect of changes in cash flow assumptions		-			-			(382	)		-
Effect of actual variances from expected
experience		(234	)		-			(21	)		-
Adjusted balance as of beginning-of-year		6,246			-			5,364			-
Issuances		177			-			1,655			-
Interest accrual		57			-			209			-
Net premiums collected		(195	)		-			(742	)		-
Flooring impact of LFPB		1			-			(6	)		-
Ending balance at original discount rate		6,286			-			6,480			-
Effect of cumulative changes in discount
rate assumptions		(235	)		-			(584	)		-
Balance as of end-of-period	$	6,051		$	-		$	5,896		$	-

Present Value of Expected LFPB
Balance as of beginning-of-year	$	9,086		$	2,003		$	10,353		$	2,511
Beginning balance of original discount rate ⁽¹⁾		9,879			2,266			8,893			2,245
Effect of changes in cash flow assumptions		-			-			(321	)		-
Effect of actual variances from expected
experience		(243	)		(1	)		(5	)		3
Adjusted balance as of beginning-of-year		9,636			2,265			8,567			2,248
Issuances		177			27			1,655			122
Interest accrual		89			21			326			84
Benefit payments		(169	)		(46	)		(669	)		(188	)
Ending balance at original discount rate ⁽¹⁾		9,733			2,267			9,879			2,266
Effect of cumulative changes in discount
rate assumptions		(316	)		(200	)		(793	)		(263	)
Balance as of end-of-period	$	9,417		$	2,067		$	9,086		$	2,003

Net balance as of end-of-period	$	3,366		$	2,067		$	3,190		$	2,003
Less: reinsurance recoverables		270			10			270			10
Net balance as of end-of-period, net of reinsurance	$	3,096		$	2,057		$	2,920		$	1,993

Weighted-average duration of future policyholder
benefit liability (years)		11			9			11			9

⁽¹⁾Includes DPL within Payout Annuities of $43 million, $38 million and $22 million as of March 31, 2023, December 31, 2022 and December 31, 2021, respectively.

Summary of Discounted and Undiscounted Expected Future Gross Premiums and Expected Future Benefit Payments



	As of March 31, 2023				As of December 31, 2022
	Undiscounted		Discounted		Undiscounted		Discounted
Traditional Life
Expected future gross premiums	$	13,257	$	9,172	$	13,166	$	8,887
Expected future benefit payments		13,171		9,417		13,026		9,086
Payout Annuities
Expected future gross premiums		-		-		-		-
Expected future benefit payments		3,460		2,067		3,471		2,003

Summary the Gross Premiums and Interest Accretion



	For the Three
	Months		For the Year
	Ended		Ended
	March 31,		December 31,
	2023		2022
Traditional Life
Gross premiums	$	295	$	1,136
Interest accretion		32		117
Payout Annuities
Gross premiums		28		133
Interest accretion		21		84

Summary of Weighted-Average Interest Rates



	For the Three
	Months		For the Year
	Ended		Ended
	March 31,		December 31,
	2023		2022
Traditional Life
Interest accretion rate		5.1%		5.0%
Current discount rate		4.8%		5.1%
Payout Annuities
Interest accretion rate		3.9%		3.9%
Current discount rate		4.9%		5.3%

Group Protection [Member]

Summary of Changes in Present values of Expected Net Premiums and LFPB



	Group Protection
	As of or For
	the Three			As of or For
	Months			the Year
	Ended			Ended
	March 31,			December 31,
	2023			2022
Balance as of beginning-of-year	$	5,462		$	5,936
Beginning balance of original discount rate		6,059			5,674
Effect of changes in cash flow assumptions		-			15
Effect of actual variances from expected
experience		(100	)		(117	)
Adjusted beginning-of-year balance		5,959			5,572
New incidence		437			1,777
Interest		42			141
Benefit payments		(377	)		(1,431	)
Ending balance at original discount rate		6,061			6,059
Effect of cumulative changes in discount
rate assumptions		(569	)		(597	)
Balance as of end-of-period		5,492			5,462
Less: reinsurance recoverables		126			127
Balance as of end-of-period, net of reinsurance	$	5,366		$	5,335

Weighted-average duration of liability for future
claims (years)		4			4

Summary of Discounted and Undiscounted Expected Future Gross Premiums and Expected Future Benefit Payments



	As of March 31, 2023				As of December 31, 2022
	Undiscounted		Discounted		Undiscounted		Discounted
Group Protection
Expected future benefit payments	$	7,086	$	6,061	$	7,063	$	6,059

Summary the Gross Premiums and Interest Accretion



	For the Three
	Months		For the Year
	Ended		Ended
	March 31,		December 31,
	2023		2022
Group Protection
Gross premiums	$	885	$	3,393
Interest accretion		42		141

Summary of Weighted-Average Interest Rates

For the Three

Months

For the Year

Ended

March 31,

December 31,

2023

2022

Group Protection

Interest accretion rate

2.9%

2.8%

Current discount rate

4.8%

5.1%

UL and Other [Member]

Summary of Changes in Present values of Expected Net Premiums and LFPB



	UL and Other
	As of or For
	the Three			As of or For
	Months			the Year
	Ended			Ended
	March 31,			December 31,
	2023			2022
Balance as of beginning-of-year	$	14,777		$	12,513
Balance as of beginning-of-year, excluding
shadow balance in AOCI		15,682			11,400
Effect of changes in cash flow assumptions		-			3,108
Effect of actual variances from expected
experience		(9	)		195
Adjusted beginning-of-year balance		15,673			14,703
Issuances		-			7
Interest accrual		186			626
Net assessments collected		337			974
Benefit payments		(183	)		(628	)
Balance as of end-of-period, excluding
shadow balance in AOCI		16,013			15,682
Balance as of end-of-period		15,344			14,777
Less: reinsurance recoverables		2,007			1,975
Balance as of end-of-period, net of reinsurance	$	13,337		$	12,802

Weighted-average duration of additional liabilities
for other insurance benefits (years)		17			17

Summary the Gross Premiums and Interest Accretion


	For the Three
	Months		For the Year
	Ended		Ended
	March 31,		December 31,
	2023		2022
UL and Other
Gross assessments	$	915	$	2,818
Interest accretion		186		626

Summary of Weighted-Average Interest Rates


	For the Three
	Months		For the Year
	Ended		Ended
	March 31,		December 31,
	2023		2022
UL and Other
Interest accretion rate		5.0%		5.0%