XML 75 R56.htm IDEA: XBRL DOCUMENT v3.23.2
Long-Duration Insurance Contracts - Balances of and Changes in the LFPB (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2023
Jun. 30, 2023
Dec. 31, 2022
Dec. 31, 2021
Mar. 31, 2023
Dec. 31, 2020
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Liability for future policy benefits $ 1,740.9 $ 1,740.9 $ 1,718.0      
Previously Reported            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Liability for future policy benefits          
Whole Life            
Present Value of Expected Net Premiums            
Beginning balance 222.2 215.1 183.0 $ 176.5    
Beginning period (including reserves)       260.7    
Beginning balance at original discount rate 246.6 245.9 157.6 143.5    
Beginning balance at original discount rate (including reserves)     239.3      
Change in cash flow assumptions     0.0 5.2 $ 0.0 $ 2.4
Actual variances from expected experience     1.8 7.2 1.0 8.8
Adjusted balance     247.7 251.7 247.6 154.7
Issuances 2.6 5.4 12.5 13.3    
Interest accruals 1.8 3.6 6.7 6.2    
Net premiums collected (5.0) (9.7) (25.0) (16.6)    
Ending balance at original discount rate 247.0 247.0 245.9 157.6    
Effect of changes in discount rate assumptions (29.5) (29.5) (30.8) 25.4    
Ending balance 217.5 217.5 215.1 183.0    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Beginning balance 515.1 493.6 500.7 507.1    
Beginning balance (including reserves)     660.4      
Beginning balance at original discount rate 588.7 588.7 581.9 386.3 585.4 362.5
Beginning balance at original discount rate (including reserves)     566.1      
Changes in cash flow assumptions     0.0 5.2 0.0 2.8
Actual variances from expected experience     1.9 7.7 1.1 8.7
Adjusted balance     583.8 579.0 586.5 374.0
Issuances 2.6 5.5 12.4 13.3    
Interest accruals 4.7 9.4 18.0 17.1    
Benefit payments (5.1) (10.0) (27.5) (18.1)    
Ending balance at original discount rate 588.7 588.7 581.9 386.3    
Effect of changes in discount rate assumptions (81.6) (81.6) (88.3) 114.4    
Ending balance 507.1 507.1 493.6 500.7    
Ending balance (including reserves)       660.4    
Liability for future policy benefits 289.4 289.4 278.4 317.7   330.6
Less: Reinsurance recoverable (63.1) (63.1) (63.1) (0.5)   (0.1)
Less: Change in discount rate assumptions           (0.2)
Net liability for future policy benefits, after reinsurance recoverable 226.3 226.3 215.3      
Impact of flooring on net liability for future policy benefits 0.0 0.0 1.1      
Net liability for future policy benefits at June 30, 2023 226.3 226.3 216.4 317.2   330.3
Whole Life | Previously Reported            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Liability for future policy benefits           218.7
Whole Life | Change in discount rate assumptions            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           111.5
Whole Life | Change in cash flow assumptions, effect of net premiums exceeding gross premiums            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           0.4
Whole Life | Change in cash flow assumptions, effect of decrease of the DPL            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           0.0
Whole Life | Adjustment for removal of related balances in AOCI            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           0.0
Term Life            
Present Value of Expected Net Premiums            
Beginning balance 243.8 234.7 253.1 244.1    
Beginning period (including reserves)       264.4    
Beginning balance at original discount rate 266.0 265.4 221.1 200.8    
Beginning balance at original discount rate (including reserves)     235.4      
Change in cash flow assumptions     (5.3) 18.7 (5.3) (4.5)
Actual variances from expected experience     (1.0) (4.2) 0.5 6.9
Adjusted balance     259.1 249.9 261.2 203.2
Issuances 6.5 13.0 28.0 29.8    
Interest accruals 2.7 5.2 9.0 7.9    
Net premiums collected (5.3) (12.2) (21.5) (19.8)    
Ending balance at original discount rate 265.1 265.1 265.4 221.1    
Effect of changes in discount rate assumptions (24.8) (24.8) (30.7) 32.0    
Ending balance 240.3 240.3 234.7 253.1    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Beginning balance 365.0 347.0 370.6 364.7    
Beginning balance (including reserves)     411.5      
Beginning balance at original discount rate 406.4 406.4 401.0 319.5 405.2 294.0
Beginning balance at original discount rate (including reserves)     360.0      
Changes in cash flow assumptions     (5.6) 21.5 (5.6) (4.8)
Actual variances from expected experience     0.7 (4.7) 2.2 7.2
Adjusted balance     396.1 376.8 401.8 296.4
Issuances 6.6 13.2 28.3 29.8    
Interest accruals 3.5 7.5 14.4 12.0    
Benefit payments (5.5) (10.4) (18.5) (18.7)    
Ending balance at original discount rate 406.4 406.4 401.0 319.5    
Effect of changes in discount rate assumptions (45.8) (45.8) (54.0) 51.1    
Ending balance 360.6 360.6 347.0 370.6    
Ending balance (including reserves)       411.5    
Liability for future policy benefits 120.3 120.3 112.2 117.6   120.5
Less: Reinsurance recoverable (16.7) (16.7) (15.3) (5.5)   (5.4)
Less: Change in discount rate assumptions           (0.9)
Net liability for future policy benefits, after reinsurance recoverable 103.6 103.6 96.9      
Impact of flooring on net liability for future policy benefits 0.0 0.0 0.2      
Net liability for future policy benefits at June 30, 2023 103.6 103.6 97.1 112.1   114.2
Term Life | Previously Reported            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Liability for future policy benefits           93.2
Term Life | Change in discount rate assumptions            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           27.3
Term Life | Change in cash flow assumptions, effect of net premiums exceeding gross premiums            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           0.0
Term Life | Change in cash flow assumptions, effect of decrease of the DPL            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           0.0
Term Life | Adjustment for removal of related balances in AOCI            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           0.0
Experience Life            
Present Value of Expected Net Premiums            
Beginning balance 69.8 68.3 74.6 78.0    
Beginning period (including reserves)       74.6    
Beginning balance at original discount rate 65.0 65.5 55.8 55.2    
Beginning balance at original discount rate (including reserves)     55.9      
Change in cash flow assumptions     0.0 9.1 0.0 (3.3)
Actual variances from expected experience     0.7 3.0 0.5 6.3
Adjusted balance     66.2 68.0 65.5 58.2
Issuances 0.0 0.0 0.0 0.0    
Interest accruals 0.8 1.8 3.3 3.2    
Net premiums collected (1.6) (3.3) (5.8) (5.6)    
Ending balance at original discount rate 64.7 64.7 65.5 55.8    
Effect of changes in discount rate assumptions 3.4 3.4 2.8 18.8    
Ending balance 68.1 68.1 68.3 74.6    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Beginning balance 892.5 867.5 1,172.7 1,269.3    
Beginning balance (including reserves)     1,172.7      
Beginning balance at original discount rate 799.6 799.6 805.2 802.5 801.5 813.5
Beginning balance at original discount rate (including reserves)     802.6      
Changes in cash flow assumptions     0.0 11.0 0.0 (3.6)
Actual variances from expected experience     0.9 3.6 0.5 6.6
Adjusted balance     806.1 817.2 802.0 816.5
Issuances 0.0 0.0 0.0 0.0    
Interest accruals 11.9 23.8 47.4 47.9    
Benefit payments (14.3) (30.3) (59.4) (61.9)    
Ending balance at original discount rate 799.6 799.6 805.2 802.5    
Effect of changes in discount rate assumptions 71.9 71.9 62.3 370.2    
Ending balance 871.5 871.5 867.5 1,172.7    
Ending balance (including reserves)       1,172.7    
Liability for future policy benefits 803.5 803.5 799.3 1,098.1   1,191.3
Less: Reinsurance recoverable (0.7) (0.7) (0.8) (1.1)   (1.3)
Less: Change in discount rate assumptions           (0.7)
Net liability for future policy benefits, after reinsurance recoverable 802.8 802.8 798.5      
Impact of flooring on net liability for future policy benefits 0.0 0.0 0.0      
Net liability for future policy benefits at June 30, 2023 802.8 802.8 798.5 1,097.0   1,189.3
Experience Life | Previously Reported            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Liability for future policy benefits           758.3
Experience Life | Change in discount rate assumptions            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           433.0
Experience Life | Change in cash flow assumptions, effect of net premiums exceeding gross premiums            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           0.0
Experience Life | Change in cash flow assumptions, effect of decrease of the DPL            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           0.0
Experience Life | Adjustment for removal of related balances in AOCI            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           0.0
Limited Pay Whole Life            
Present Value of Expected Net Premiums            
Beginning balance 31.2 29.7 29.7 25.4    
Beginning period (including reserves)       29.7    
Beginning balance at original discount rate 33.1 32.4 27.2 22.0    
Beginning balance at original discount rate (including reserves)     27.2      
Change in cash flow assumptions     0.0 2.0 0.0 0.0
Actual variances from expected experience     1.3 1.6 0.8 1.0
Adjusted balance     33.7 30.8 33.9 23.0
Issuances 1.1 2.1 6.3 10.2    
Interest accruals 0.3 0.6 1.1 0.8    
Net premiums collected (1.1) (2.2) (5.8) (6.8)    
Ending balance at original discount rate 34.2 34.2 32.4 27.2    
Effect of changes in discount rate assumptions (2.5) (2.5) (2.7) 2.5    
Ending balance 31.7 31.7 29.7 29.7    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Beginning balance 84.4 79.4 102.9 95.0    
Beginning balance (including reserves)     102.9      
Beginning balance at original discount rate 102.6 102.6 98.6 86.6 100.3 73.4
Beginning balance at original discount rate (including reserves)     86.6      
Changes in cash flow assumptions     0.0 2.0 0.0 0.0
Actual variances from expected experience     1.5 1.4 0.9 1.1
Adjusted balance     100.1 90.0 101.2 74.5
Issuances 1.1 2.1 6.4 10.2    
Interest accruals 1.0 1.9 3.4 2.9    
Benefit payments (0.7) (1.5) (1.2) (1.0)    
Ending balance at original discount rate 102.6 102.6 98.6 86.6    
Effect of changes in discount rate assumptions (17.3) (17.3) (19.2) 16.3    
Ending balance 85.3 85.3 79.4 102.9    
Ending balance (including reserves)       102.9    
Liability for future policy benefits 53.7 53.7 49.6 73.2   69.5
Less: Reinsurance recoverable (0.2) (0.2) 0.0 (0.2)   (0.1)
Less: Change in discount rate assumptions           (0.1)
Net liability for future policy benefits, after reinsurance recoverable 53.5 53.5 49.6      
Impact of flooring on net liability for future policy benefits 0.0 0.0 0.0      
Net liability for future policy benefits at June 30, 2023 53.5 53.5 49.6 73.0   69.3
Limited Pay Whole Life | Previously Reported            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Liability for future policy benefits           51.3
Limited Pay Whole Life | Change in discount rate assumptions            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           18.2
Limited Pay Whole Life | Change in cash flow assumptions, effect of net premiums exceeding gross premiums            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           0.0
Limited Pay Whole Life | Change in cash flow assumptions, effect of decrease of the DPL            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           0.0
Limited Pay Whole Life | Adjustment for removal of related balances in AOCI            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           0.0
Supplemental health            
Present Value of Expected Net Premiums            
Beginning balance 172.5 167.4 221.5 233.0    
Beginning period (including reserves)       226.7    
Beginning balance at original discount rate 205.1 205.1 217.5 218.2    
Beginning balance at original discount rate (including reserves)     223.1      
Change in cash flow assumptions     0.0 12.2 0.0 (1.8)
Actual variances from expected experience     0.3 (25.3) 1.7 6.3
Adjusted balance     205.4 210.0 206.8 222.7
Issuances 4.6 9.9 12.0 13.0    
Interest accruals 1.5 3.0 5.9 5.9    
Net premiums collected (5.4) (10.8) (22.8) (24.1)    
Ending balance at original discount rate 207.5 207.5 205.1 217.5    
Effect of changes in discount rate assumptions (35.5) (35.5) (37.7) 4.0    
Ending balance 172.0 172.0 167.4 221.5    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Beginning balance 437.7 431.7 580.6 626.9    
Beginning balance (including reserves)     590.6      
Beginning balance at original discount rate 525.8 525.8 537.1 572.6 530.6 589.1
Beginning balance at original discount rate (including reserves)     584.2      
Changes in cash flow assumptions     0.0 13.8 0.0 (3.0)
Actual variances from expected experience     0.1 (30.0) 1.8 6.2
Adjusted balance     537.2 568.0 532.4 592.3
Issuances 4.6 9.9 12.0 13.0    
Interest accruals 3.6 7.2 15.0 15.7    
Benefit payments (14.8) (28.5) (57.9) (48.4)    
Ending balance at original discount rate 525.8 525.8 537.1 572.6    
Effect of changes in discount rate assumptions (99.2) (99.2) (105.4) 8.0    
Ending balance 426.6 426.6 431.7 580.6    
Ending balance (including reserves)       590.6    
Liability for future policy benefits 254.5 254.5 264.4 359.1   415.5
Less: Reinsurance recoverable (3.9) (3.9) (3.4) 0.0   0.0
Less: Change in discount rate assumptions           0.0
Net liability for future policy benefits, after reinsurance recoverable 250.6 250.6 261.0      
Impact of flooring on net liability for future policy benefits 0.0 0.0 0.0      
Net liability for future policy benefits at June 30, 2023 250.6 250.6 261.0 359.1   415.5
Supplemental health | Previously Reported            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Liability for future policy benefits           392.5
Supplemental health | Change in discount rate assumptions            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           23.0
Supplemental health | Change in cash flow assumptions, effect of net premiums exceeding gross premiums            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           0.0
Supplemental health | Change in cash flow assumptions, effect of decrease of the DPL            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           0.0
Supplemental health | Adjustment for removal of related balances in AOCI            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           0.0
Cancer            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Net liability for future policy benefits at June 30, 2023 97.3 97.3 101.8 140.8   163.5
Accident            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Net liability for future policy benefits at June 30, 2023 21.5 21.5 21.8 28.7   31.2
Disability            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Net liability for future policy benefits at June 30, 2023 22.9 22.9 23.1 29.3   32.0
Other            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Net liability for future policy benefits at June 30, 2023 108.9 108.9 114.3 160.3   188.8
SPIA (life contingent)            
Present Value of Expected Net Premiums            
Beginning balance 0.0 0.0 0.0 0.0    
Beginning period (including reserves)       0.0    
Beginning balance at original discount rate 0.0 0.0 0.0 0.0    
Beginning balance at original discount rate (including reserves)     0.0      
Change in cash flow assumptions     0.0 0.0 0.0 0.0
Actual variances from expected experience     0.0 0.0 0.0 0.0
Adjusted balance     0.0 0.0 0.0 0.0
Issuances 1.4 3.4 5.3 3.7    
Interest accruals 0.0 0.0 0.0 0.0    
Net premiums collected (1.4) (3.4) (5.3) (3.7)    
Ending balance at original discount rate 0.0 0.0 0.0 0.0    
Effect of changes in discount rate assumptions 0.0 0.0 0.0 0.0    
Ending balance 0.0 0.0 0.0 0.0    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Beginning balance 105.9 103.3 124.7 136.5    
Beginning balance (including reserves)     129.1      
Beginning balance at original discount rate 113.0 113.0 113.4 111.6 113.3 115.9
Beginning balance at original discount rate (including reserves)     115.7      
Changes in cash flow assumptions     0.0 0.0 0.0 0.0
Actual variances from expected experience     (0.5) 0.4 0.0 (0.4)
Adjusted balance     112.9 116.1 $ 113.3 115.5
Issuances 1.6 4.0 5.3 3.7    
Interest accruals 1.1 2.2 4.3 4.5    
Benefit payments (3.0) (6.1) (12.3) (12.1)    
Ending balance at original discount rate 113.0 113.0 113.4 111.6    
Effect of changes in discount rate assumptions (9.4) (9.4) (10.1) 13.1    
Ending balance 103.6 103.6 103.3 124.7    
Ending balance (including reserves)       129.1    
Liability for future policy benefits 103.6 103.6 103.3 124.7   136.5
Less: Reinsurance recoverable (3.5) (3.5) (3.2) 0.0   0.0
Less: Change in discount rate assumptions           0.0
Net liability for future policy benefits, after reinsurance recoverable 100.1 100.1 100.1      
Impact of flooring on net liability for future policy benefits 0.0 0.0 0.0      
Net liability for future policy benefits at June 30, 2023 $ 100.1 $ 100.1 $ 100.1 $ 124.7   136.5
SPIA (life contingent) | Previously Reported            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Liability for future policy benefits           115.9
SPIA (life contingent) | Change in discount rate assumptions            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           20.6
SPIA (life contingent) | Change in cash flow assumptions, effect of net premiums exceeding gross premiums            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           0.0
SPIA (life contingent) | Change in cash flow assumptions, effect of decrease of the DPL            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           0.0
SPIA (life contingent) | Adjustment for removal of related balances in AOCI            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Changes in cash flow assumptions           $ 0.0