XML 100 R87.htm IDEA: XBRL DOCUMENT v3.25.1
Liability for Future Policy Benefits (Benefit Reserves) (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]        
Other adjustments $ 20,643 $ (3,952) $ (55,099)  
Other Businesses        
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]        
Balance, beginning of period 1,765 2,127    
Balance after transition, at current discount rate 1,474 1,765 2,127  
Total        
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]        
Balance, beginning of period 18,656,760 18,042,105    
Balance after transition, at current discount rate 17,928,959 18,656,760 18,042,105  
Term Life        
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]        
Balance, beginning of period 10,927,833 10,911,794 12,485,056  
Effect of cumulative changes in discount rate assumptions, beginning of period 225,711 554,896 (1,826,120)  
Balance at original discount rate, beginning of period 11,153,544 11,466,690 10,658,936  
Effect of assumption update   21,466 (790) $ 1,295,294
Effect of actual variances from expected experiences and other activity   (219,878) (200,513) (112,661)
Adjusted balance, beginning of period   10,955,132 11,265,387 11,841,569
Issuances 827,606 712,495 439,874  
Net Premium / Consideration Collected (1,319,501) (1,345,514) (1,339,902)  
Interest accural 511,817 521,176 525,149  
Other adjustments 7,092      
Balance at original discount rate, end of period 10,982,146 11,153,544 11,466,690  
Effect of cumulative changes in discount rate assumptions, end of period (567,443) (225,711) (554,896)  
Balance, end of period 10,414,703 10,927,833 10,911,794  
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]        
Balance, beginning of period 18,426,207 17,835,251 20,937,097  
Effect of cumulative changes in discount rate assumptions, beginning of period 331,571 962,035 (3,607,275)  
Balance at original discount rate, beginning of period 18,757,778 18,797,286 17,329,822  
Effect of assumption update   21,480 (1,044) 1,756,995
Effect of actual variance from expected experience and other activity   (259,137) (263,243) (206,175)
Adjusted balance, beginning of period   18,520,121 18,532,999 18,880,642
Issuances 827,606 712,495 439,874  
Interest accrual 893,983 895,023 888,525  
Benefit Payments (1,471,863) (1,386,583) (1,416,823)  
Other adjustments 11,225 3,844 5,068  
Balance at original discount rate, end of period 18,781,072 18,757,778 18,797,286  
Effect of cumulative changes in discount rate assumptions, end of period (1,091,673) (331,571) (962,035)  
Balance after transition, at current discount rate 17,689,399 18,426,207 17,835,251  
Balance, end of period, pre-flooring 7,274,696 7,498,374 6,923,457  
Flooring impact, end of period 44 44 0  
Balance, end of period, post-flooring 7,274,740 7,498,418 6,923,457  
Less: Reinsurance Recoverable 6,753,842 6,817,488 6,497,257  
Balance after transition, net of reinsurance recoverable 520,898 680,930 426,200  
Term Life | Gross Basis        
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]        
Undiscounted expected future gross premiums 21,815,010 21,871,767 22,223,836  
Discounted expected future gross premiums (at original discount rate) 14,889,078 15,027,611 15,322,180  
Discounted expected future gross premiums (at current discount rate) 14,154,658 14,748,999 14,587,657  
Undiscounted expected future benefits and expenses $ 29,163,241 $ 29,118,532 $ 29,330,574  
Weighted-average duration of the liability in years (at original discount rate) 10 years 10 years 11 years  
Weighted-average duration of the liability in years (at current discount rate) 9 years 10 years 10 years  
Weighted-Average Interest Rate (At Original Discount Rate) 5.13% 5.17% 5.23%  
Weighted-average interest rate (at current discount rate) 5.59% 4.99% 5.39%  
Fixed Annuities        
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]        
Balance, beginning of period $ 0 $ 0 $ 0  
Effect of cumulative changes in discount rate assumptions, beginning of period 0 0 0  
Balance at original discount rate, beginning of period 0 0 0  
Effect of assumption update   0 0 0
Effect of actual variances from expected experiences and other activity   58 (989) (1,143)
Adjusted balance, beginning of period   58    
Issuances 35,717 36,646 30,469  
Net Premium / Consideration Collected (35,775) (35,657) (29,326)  
Interest accural 0 0 0  
Other adjustments 0      
Balance at original discount rate, end of period 0 0 0  
Effect of cumulative changes in discount rate assumptions, end of period 0 0 0  
Balance, end of period 0 0 0  
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]        
Balance, beginning of period 228,788 204,727 237,065  
Effect of cumulative changes in discount rate assumptions, beginning of period 19,521 24,876 (16,704)  
Balance at original discount rate, beginning of period 248,309 229,603 220,361  
Effect of assumption update   (3,643) 0 0
Effect of actual variance from expected experience and other activity   502 6,991 (1,639)
Adjusted balance, beginning of period   245,168 236,594 218,722
Issuances 35,717 36,646 30,469  
Interest accrual 9,119 8,440 7,836  
Benefit Payments (32,225) (33,287) (27,138)  
Other adjustments (251) (84) (286)  
Balance at original discount rate, end of period 257,528 248,309 229,603  
Effect of cumulative changes in discount rate assumptions, end of period (19,442) (19,521) (24,876)  
Balance after transition, at current discount rate 238,086 228,788 204,727  
Balance, end of period, pre-flooring 238,086 228,788 204,727  
Flooring impact, end of period 0 0 0  
Balance, end of period, post-flooring 238,086 228,788 204,727  
Less: Reinsurance Recoverable 20,516 18,489 16,460  
Balance after transition, net of reinsurance recoverable 217,570 210,299 188,267  
Fixed Annuities | Gross Basis        
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]        
Undiscounted expected future gross premiums 0 0 0  
Discounted expected future gross premiums (at original discount rate) 0 0 0  
Discounted expected future gross premiums (at current discount rate) 0 0 0  
Undiscounted expected future benefits and expenses $ 346,892 $ 332,902 $ 306,286  
Weighted-average duration of the liability in years (at original discount rate) 7 years 7 years 7 years  
Weighted-average duration of the liability in years (at current discount rate) 6 years 6 years 6 years  
Weighted-Average Interest Rate (At Original Discount Rate) 3.94% 3.70% 3.60%  
Weighted-average interest rate (at current discount rate) 5.49% 4.95% 5.33%  
Fixed Annuity        
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]        
Adjusted balance, beginning of period     $ (989) (1,143)
Term Life and Fixed Annuities        
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]        
Balance, beginning of period $ 10,927,833 $ 10,911,794 12,485,056  
Effect of cumulative changes in discount rate assumptions, beginning of period 225,711 554,896 (1,826,120)  
Balance at original discount rate, beginning of period 11,153,544 11,466,690 10,658,936  
Effect of assumption update   21,466 (790) 1,295,294
Effect of actual variances from expected experiences and other activity   (219,820) (201,502) (113,804)
Adjusted balance, beginning of period   10,955,190 11,264,398 11,840,426
Issuances 863,323 749,141 470,343  
Net Premium / Consideration Collected (1,355,276) (1,381,171) (1,369,228)  
Interest accural 511,817 521,176 525,149  
Other adjustments 7,092      
Balance at original discount rate, end of period 10,982,146 11,153,544 11,466,690  
Effect of cumulative changes in discount rate assumptions, end of period (567,443) (225,711) (554,896)  
Balance, end of period 10,414,703 10,927,833 10,911,794  
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]        
Balance, beginning of period 18,654,995 18,039,978 21,174,162  
Effect of cumulative changes in discount rate assumptions, beginning of period 351,092 986,911 (3,623,979)  
Balance at original discount rate, beginning of period 19,006,087 19,026,889 17,550,183  
Effect of assumption update   17,837 (1,044) 1,756,995
Effect of actual variance from expected experience and other activity   (258,635) (256,252) (207,814)
Adjusted balance, beginning of period   18,765,289 18,769,593 $ 19,099,364
Issuances 863,323 749,141 470,343  
Interest accrual 903,102 903,463 896,361  
Benefit Payments (1,504,088) (1,419,870) (1,443,961)  
Other adjustments 10,974 3,760 4,782  
Balance at original discount rate, end of period 19,038,600 19,006,087 19,026,889  
Effect of cumulative changes in discount rate assumptions, end of period (1,111,115) (351,092) (986,911)  
Balance after transition, at current discount rate 17,927,485 18,654,995 18,039,978  
Balance, end of period, pre-flooring 7,512,782 7,727,162 7,128,184  
Flooring impact, end of period 44 44 0  
Balance, end of period, post-flooring 7,512,826 7,727,206 7,128,184  
Less: Reinsurance Recoverable 6,774,358 6,835,977 6,513,717  
Balance after transition, net of reinsurance recoverable 738,468 891,229 614,467  
Nonparticipating Traditional and Limited-Pay Business        
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]        
Loss in net income 28,000 30,000 83,000  
Gain in net income $ 29,000 $ 31,000 $ 82,000