XML 23 R12.htm IDEA: XBRL DOCUMENT v3.24.3
DAC, VOBA, DSI and DFEL
9 Months Ended
Sep. 30, 2024
Deferred Policy Acquisition Costs and Present Value of Future Insurance Profits, Net [Abstract]  
DAC, VOBA, DSI and DFEL DAC, VOBA, DSI and DFEL
The following table reconciles deferred acquisition costs (“DAC”), value of business acquired (“VOBA”) and deferred sales inducements (“DSI”) (in millions) to the Consolidated Balance Sheets:

As of
 September 30, 2024
As of
December 31, 2023
DAC, VOBA and DSI
Variable Annuities$4,054 $4,025 
Fixed Annuities431 456 
Traditional Life1,345 1,374 
UL and Other6,122 6,139 
Group Protection136 154 
Retirement Plan Services286 270 
Total DAC, VOBA and DSI$12,374 $12,418 
The following table reconciles deferred front-end loads (“DFEL”) (in millions) to the Consolidated Balance Sheets:

As of
 September 30, 2024
As of
December 31, 2023
DFEL
Variable Annuities$295 $300 
UL and Other (1)
6,193 5,579 
Other Operations (2)
50 44 
Total DFEL$6,538 $5,923 

(1) We reported $2.4 billion and $2.3 billion of ceded DFEL in reinsurance recoverables on the Consolidated Balance Sheets as of September 30, 2024, and December 31, 2023, respectively.
(2) Represents DFEL reported in Other Operations attributable to the indemnity reinsurance agreement with Protective that is excluded from the following tables. We reported $50 million and $44 million of ceded DFEL in reinsurance recoverables on the Consolidated Balance Sheets as of September 30, 2024, and December 31, 2023, respectively.

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

For the Nine Months Ended September 30, 2024
Variable
Annuities
Fixed
Annuities
Traditional
Life
UL and
Other
Group ProtectionRetirement
Plan
Services
Balance as of beginning-of-year$3,868 $421 $1,332 $5,709 $154 $244 
Business acquired (sold) through
reinsurance– – – (73)(38)– 
Deferrals308 35 85 310 101 15 
Amortization(270)(55)(109)(225)(81)(14)
Balance as of end-of-period$3,906 $401 $1,308 $5,721 $136 $245 

For the Nine Months Ended September 30, 2023
Variable
Annuities
Fixed
Annuities
Traditional
Life
UL and
Other
Group ProtectionRetirement
Plan
Services
Balance as of beginning-of-year$3,880 $439 $1,286 $5,518 $141 $241 
Deferrals269 31 148 346 79 15 
Amortization(281)(51)(106)(217)(73)(14)
Balance as of end-of-period$3,868 $419 $1,328 $5,647 $147 $242 

DAC amortization expense of $252 million and $754 million was recorded in commissions and other expenses on the Consolidated Statements of Comprehensive Income (Loss) for the three and nine months ended September 30, 2024, respectively, and $248 million and $742 million, respectively, for the corresponding periods in 2023.

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

For the Nine Months Ended
 September 30, 2024
Fixed
Annuities
Traditional
Life
UL and
Other
Balance as of beginning-of-year$15 $42 $402 
Deferrals– – 
Amortization(2)(5)(29)
Balance as of end-of-period$13 $37 $374 
For the Nine Months Ended
 September 30, 2023
Fixed
Annuities
Traditional
Life
UL and
Other
Balance as of beginning-of-year$17 $50 $454 
Deferrals– – 
Amortization(2)(6)(32)
Balance as of end-of-period$15 $44 $423 

VOBA amortization expense of $12 million and $36 million was recorded in commissions and other expenses on the Consolidated Statements of Comprehensive Income (Loss) for the three and nine months ended September 30, 2024, respectively, and $13 million and $40 million, respectively, for the corresponding periods in 2023. No additions or write-offs were recorded for each respective period.

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

For the Nine Months Ended
 September 30, 2024
Variable AnnuitiesFixed
Annuities
UL and
Other
Retirement Plan Services
Balance as of beginning-of-year$157 $20 $28 $26 
Deferrals– 16 
Amortization(10)(3)(2)(1)
Balance as of end-of-period$148 $17 $27 $41 

For the Nine Months Ended
 September 30, 2023
Variable AnnuitiesFixed
Annuities
UL and
Other
Retirement Plan Services
Balance as of beginning-of-year$167 $23 $30 $17 
Deferrals– 
Amortization(11)(3)(2)– 
Balance as of end-of-period$159 $20 $29 $22 

DSI amortization expense of $5 million and $16 million was recorded in interest credited on the Consolidated Statements of Comprehensive Income (Loss) for the three and nine months ended September 30, 2024 and 2023, respectively.

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

For the Nine
Months Ended
September 30,2024
For the Nine
Months Ended
September 30,2023
Variable AnnuitiesUL and
Other
Variable AnnuitiesUL and
Other
Balance as of beginning-of-year$300 $5,579 $310 $4,766 
Deferrals14 826 15 799 
Amortization(19)(212)(22)(192)
Balance as of end-of-period295 6,193 303 5,373 
Less: ceded DFEL– 2,391 – 30 
Balance as of end-of-period, net of reinsurance$295 $3,802 $303 $5,343 

DFEL amortization of $79 million and $231 million was recorded in fee income on the Consolidated Statements of Comprehensive Income (Loss) for the three and nine months ended September 30, 2024, respectively, and $74 million and $214 million, respectively, for the corresponding periods in 2023.