XML 69 R53.htm IDEA: XBRL DOCUMENT v3.25.3
Long-Duration Insurance Contracts - Balances of and Changes in the LFPB (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2025
Sep. 30, 2025
Dec. 31, 2024
Jun. 30, 2025
Dec. 31, 2023
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Net liability for future policy benefits $ 1,636.8 $ 1,636.8 $ 1,622.8    
Whole Life          
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]          
Beginning balance 234.4 229.1 223.2    
Beginning balance at original discount rate 264.7 263.2 247.1    
Change in cash flow assumptions     6.3 $ 6.3 $ 13.8
Actual variances from expected experience     1.3 0.0 3.2
Adjusted balance     270.8 271.0 264.1
Issuances 2.1 8.0 12.6    
Interest accruals 2.2 6.3 7.6    
Net premiums collected (5.3) (15.1) (21.1)    
Ending balance at original discount rate 270.0 270.0 263.2    
Effect of changes in discount rate assumptions (27.9) (27.9) (34.1)    
Ending balance 242.1 242.1 229.1    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Beginning balance 514.0 504.3 522.0    
Beginning balance at original discount rate 629.4 629.4 617.4 622.1 592.1
Changes in cash flow assumptions     5.9 5.9 13.7
Actual variances from expected experience     1.9 (0.1) 3.4
Adjusted balance     625.2 627.9 609.2
Issuances 2.1 8.0 12.6    
Interest accruals 5.3 15.7 19.8    
Benefit payments (5.9) (19.5) (24.2)    
Ending balance at original discount rate 629.4 629.4 617.4    
Effect of changes in discount rate assumptions (101.2) (101.2) (113.1)    
Ending balance 528.2 528.2 504.3    
Net liability for future policy benefits 286.0 286.0 275.2    
Less: Reinsurance recoverable (60.7) (60.7) (60.2)    
Net liability for future policy benefits, after reinsurance recoverable 225.3 225.3 215.0    
Impact of flooring on net liability for future policy benefits 0.0 0.0 0.0    
Net liability for future policy benefits 225.3 225.3 215.0    
Term Life          
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]          
Beginning balance 253.2 245.9 240.0    
Beginning balance at original discount rate 273.3 271.2 256.6    
Change in cash flow assumptions     (16.5) (16.5) 4.6
Actual variances from expected experience     (1.7) 0.3 (0.5)
Adjusted balance     253.0 257.1 260.7
Issuances 5.8 17.5 25.2    
Interest accruals 2.8 8.4 10.7    
Net premiums collected (6.3) (19.5) (25.4)    
Ending balance at original discount rate 259.4 259.4 271.2    
Effect of changes in discount rate assumptions (13.8) (13.8) (25.3)    
Ending balance 245.6 245.6 245.9    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Beginning balance 394.2 377.8 370.1    
Beginning balance at original discount rate 425.8 425.8 433.2 442.4 405.4
Changes in cash flow assumptions     (20.7) (20.7) 5.6
Actual variances from expected experience     (2.0) 0.6 (1.0)
Adjusted balance     410.5 422.3 410.0
Issuances 5.9 17.7 25.5    
Interest accruals 4.2 12.8 16.1    
Benefit payments (6.6) (15.2) (18.4)    
Ending balance at original discount rate 425.8 425.8 433.2    
Effect of changes in discount rate assumptions (38.1) (38.1) (55.4)    
Ending balance 387.7 387.7 377.8    
Net liability for future policy benefits 142.1 142.1 131.8    
Less: Reinsurance recoverable (20.2) (20.2) (19.3)    
Net liability for future policy benefits, after reinsurance recoverable 121.9 121.9 112.5    
Impact of flooring on net liability for future policy benefits 0.0 0.0 0.0    
Net liability for future policy benefits 121.9 121.9 112.5    
Experience life          
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]          
Beginning balance 67.6 66.6 71.7    
Beginning balance at original discount rate 65.4 65.4 67.0    
Change in cash flow assumptions     0.7 0.7 1.5
Actual variances from expected experience     1.9 0.3 0.0
Adjusted balance     68.0 66.4 68.5
Issuances 0.0 0.0 0.0    
Interest accruals 1.0 2.8 3.7    
Net premiums collected (1.8) (5.2) (6.8)    
Ending balance at original discount rate 65.6 65.6 65.4    
Effect of changes in discount rate assumptions 3.1 3.1 1.2    
Ending balance 68.7 68.7 66.6    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Beginning balance 810.7 813.2 883.0    
Beginning balance at original discount rate 768.9 768.9 782.8 771.8 797.5
Changes in cash flow assumptions     1.7 1.7 2.2
Actual variances from expected experience     3.7 0.5 0.2
Adjusted balance     788.2 774.0 799.9
Issuances 0.0 0.0 0.0    
Interest accruals 11.4 34.4 46.7    
Benefit payments (16.5) (53.7) (63.8)    
Ending balance at original discount rate 768.9 768.9 782.8    
Effect of changes in discount rate assumptions 52.1 52.1 30.4    
Ending balance 821.0 821.0 813.2    
Net liability for future policy benefits 752.3 752.3 746.6    
Less: Reinsurance recoverable (0.8) (0.8) (0.9)    
Net liability for future policy benefits, after reinsurance recoverable 751.5 751.5 745.7    
Impact of flooring on net liability for future policy benefits 0.0 0.0 0.0    
Net liability for future policy benefits 751.5 751.5 745.7    
Limited-Pay Whole Life          
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]          
Beginning balance 34.2 34.2 32.2    
Beginning balance at original discount rate 36.1 36.8 33.9    
Change in cash flow assumptions     0.4 0.4 2.2
Actual variances from expected experience     0.2 0.4 0.0
Adjusted balance     37.4 36.9 36.1
Issuances 0.9 1.9 4.0    
Interest accruals 0.4 1.1 1.4    
Net premiums collected (1.2) (3.4) (4.7)    
Ending balance at original discount rate 37.0 37.0 36.8    
Effect of changes in discount rate assumptions (1.6) (1.6) (2.6)    
Ending balance 35.4 35.4 34.2    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Beginning balance 88.8 86.2 89.6    
Beginning balance at original discount rate 117.5 117.5 114.3 116.4 105.6
Changes in cash flow assumptions     0.2 0.2 2.4
Actual variances from expected experience     0.4 0.5 0.0
Adjusted balance     114.9 117.1 108.0
Issuances 0.9 1.9 4.0    
Interest accruals 1.2 3.4 4.2    
Benefit payments (1.7) (2.7) (1.9)    
Ending balance at original discount rate 117.5 117.5 114.3    
Effect of changes in discount rate assumptions (26.4) (26.4) (28.1)    
Ending balance 91.1 91.1 86.2    
Net liability for future policy benefits 55.7 55.7 52.1    
Less: Reinsurance recoverable (1.3) (1.3) (1.4)    
Net liability for future policy benefits, after reinsurance recoverable 54.4 54.4 50.7    
Impact of flooring on net liability for future policy benefits 0.0 0.0 0.0    
Net liability for future policy benefits 54.4 54.4 50.7    
Supplemental health          
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]          
Beginning balance 186.2 179.9 182.0    
Beginning balance at original discount rate 216.6 214.6 213.4    
Change in cash flow assumptions     (2.8) (2.8) (5.2)
Actual variances from expected experience     (0.4) 1.1 2.9
Adjusted balance     211.4 214.9 211.1
Issuances 4.9 17.6 20.9    
Interest accruals 1.7 5.2 6.8    
Net premiums collected (6.3) (19.0) (24.2)    
Ending balance at original discount rate 215.2 215.2 214.6    
Effect of changes in discount rate assumptions (26.6) (26.6) (34.7)    
Ending balance 188.6 188.6 179.9    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Beginning balance 384.7 383.4 427.6    
Beginning balance at original discount rate 466.2 466.2 482.8 476.8 517.9
Changes in cash flow assumptions     (5.3) (5.3) (6.5)
Actual variances from expected experience     (1.7) 1.4 2.5
Adjusted balance     475.8 472.9 513.9
Issuances 4.9 17.6 20.9    
Interest accruals 3.4 10.4 14.4    
Benefit payments (15.0) (37.6) (66.4)    
Ending balance at original discount rate 466.2 466.2 482.8    
Effect of changes in discount rate assumptions (83.2) (83.2) (99.4)    
Ending balance 383.0 383.0 383.4    
Net liability for future policy benefits 194.5 194.5 203.5    
Less: Reinsurance recoverable (4.9) (4.9) (4.7)    
Net liability for future policy benefits, after reinsurance recoverable 189.6 189.6 198.8    
Impact of flooring on net liability for future policy benefits 0.0 0.0 0.0    
Net liability for future policy benefits 189.6 189.6 198.8    
Cancer          
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Net liability for future policy benefits 67.3 67.3 72.2    
Accident          
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Net liability for future policy benefits 18.3 18.3 18.8    
Disability          
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Net liability for future policy benefits 21.3 21.3 21.4    
Other          
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Net liability for future policy benefits 82.7 82.7 86.4    
SPIA (life contingent)          
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]          
Beginning balance 0.0 0.0 0.0    
Beginning balance at original discount rate 0.0 0.0 0.0    
Change in cash flow assumptions     0.0 0.0 0.0
Actual variances from expected experience     0.0 0.0 0.0
Adjusted balance     0.0 0.0 0.0
Issuances 0.5 1.8 2.8    
Interest accruals 0.0 0.0 0.0    
Net premiums collected (0.5) (1.8) (2.8)    
Ending balance at original discount rate 0.0 0.0 0.0    
Effect of changes in discount rate assumptions 0.0 0.0 0.0    
Ending balance 0.0 0.0 0.0    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Beginning balance 97.1 97.3 104.2    
Beginning balance at original discount rate 104.2 104.2 107.3 105.2 111.4
Changes in cash flow assumptions     0.0 0.0 0.0
Actual variances from expected experience     0.0 0.0 0.2
Adjusted balance     107.3 $ 105.2 $ 111.6
Issuances 0.5 1.8 2.8    
Interest accruals 1.0 3.1 4.3    
Benefit payments (2.5) (8.0) (11.4)    
Ending balance at original discount rate 104.2 104.2 107.3    
Effect of changes in discount rate assumptions (6.7) (6.7) (10.0)    
Ending balance 97.5 97.5 97.3    
Net liability for future policy benefits 97.5 97.5 97.3    
Less: Reinsurance recoverable (3.9) (3.9) (3.5)    
Net liability for future policy benefits, after reinsurance recoverable 93.6 93.6 93.8    
Impact of flooring on net liability for future policy benefits 0.0 0.0 0.0    
Net liability for future policy benefits $ 93.6 $ 93.6 $ 93.8