XML 68 R52.htm IDEA: XBRL DOCUMENT v3.24.3
Long-Duration Insurance Contracts - Balances of and Changes in the LFPB (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2024
Sep. 30, 2023
Jun. 30, 2024
Dec. 31, 2023
Dec. 31, 2022
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Liability for Future Policy Benefit, before Reinsurance $ 1,745.5 $ 1,745.5     $ 1,761.8  
Whole Life Insurance            
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]            
Beginning balance 215.0 223.2        
Beginning period (including reserves)           $ 215.1
Beginning balance at original discount rate 247.5 247.1        
Beginning balance at original discount rate (including reserves)     $ 245.9      
Change in cash flow assumptions       $ 0.0 0.0 0.0
Actual variances from expected experience       0.8 2.0 3.8
Adjusted balance       248.3 249.1 249.7
Issuances 3.3 8.8 10.8      
Interest accruals 1.9 5.6 7.2      
Net premiums collected (5.8) (15.8) (20.6)      
Ending balance at original discount rate 247.7 247.7        
Effect of changes in discount rate assumptions (20.9) (20.9)     (23.9)  
Ending balance 226.8 226.8        
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Beginning balance 494.9 522.0        
Beginning balance (including reserves)     493.6      
Beginning balance at original discount rate 599.9 599.9   598.2 592.1  
Beginning balance at original discount rate (including reserves)     581.9      
Liability for Future Policy Benefit, Expected Future Policy Benefit, Cumulative Increase (Decrease) from Cash Flow Change       0.0 0.0 (0.6)
Actual variances from expected experience       0.7 2.1 4.0
Adjusted balance       598.9 594.2 585.3
Issuances 3.2 8.7 10.7      
Interest accruals 5.0 14.7 19.0      
Benefit payments (7.2) (17.7) (22.9)      
Ending balance at original discount rate 599.9 599.9        
Effect of changes in discount rate assumptions (68.9) (68.9)     (70.1)  
Ending balance 531.0 531.0        
Liability for Future Policy Benefit, before Reinsurance 304.2 304.2     298.8  
Less: Reinsurance recoverable (63.8) (63.8)     (64.3)  
Net liability for future policy benefits, after reinsurance recoverable 240.4 240.4     234.5  
Impact of flooring on net liability for future policy benefits 0.0 0.0     0.0  
Net liability for future policy benefits at September 30, 2024 240.4 240.4     234.5  
Term Life Insurance            
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]            
Beginning balance 236.5 240.0        
Beginning period (including reserves)           234.7
Beginning balance at original discount rate 261.8 256.6        
Beginning balance at original discount rate (including reserves)     265.4      
Change in cash flow assumptions       0.0 0.0 (16.8)
Actual variances from expected experience       0.2 0.3 (2.7)
Adjusted balance       262.0 256.9 245.9
Issuances 6.1 18.4 25.2      
Interest accruals 2.7 8.0 10.3      
Net premiums collected (6.5) (19.0) (24.8)      
Ending balance at original discount rate 264.3 264.3        
Effect of changes in discount rate assumptions (13.1) (13.1)     (16.6)  
Ending balance 251.2 251.2        
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Beginning balance 364.4 370.1        
Beginning balance (including reserves)     347.0      
Beginning balance at original discount rate 422.2 422.2   417.4 405.4  
Beginning balance at original discount rate (including reserves)     401.0      
Liability for Future Policy Benefit, Expected Future Policy Benefit, Cumulative Increase (Decrease) from Cash Flow Change       0.0 0.0 (16.7)
Actual variances from expected experience       0.2 0.7 1.3
Adjusted balance       417.6 406.1 385.6
Issuances 6.0 18.6 25.8      
Interest accruals 4.0 11.9 15.2      
Benefit payments (5.4) (14.4) (21.2)      
Ending balance at original discount rate 422.2 422.2        
Effect of changes in discount rate assumptions (30.6) (30.6)     (35.3)  
Ending balance 391.6 391.6        
Liability for Future Policy Benefit, before Reinsurance 140.3 140.3     130.2  
Less: Reinsurance recoverable (20.2) (20.2)     (19.1)  
Net liability for future policy benefits, after reinsurance recoverable 120.1 120.1     111.1  
Impact of flooring on net liability for future policy benefits 0.0 0.0     0.0  
Net liability for future policy benefits at September 30, 2024 120.1 120.1     111.1  
Experience Life Insurance            
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]            
Beginning balance 68.0 71.7        
Beginning period (including reserves)           68.3
Beginning balance at original discount rate 66.4 67.0        
Beginning balance at original discount rate (including reserves)     65.5      
Change in cash flow assumptions       0.0 0.0 3.7
Actual variances from expected experience       (1.6) (0.6) 0.7
Adjusted balance       64.8 66.4 69.9
Issuances 0.0 0.0 0.0      
Interest accruals 0.9 2.8 3.7      
Net premiums collected (1.5) (5.0) (6.6)      
Ending balance at original discount rate 64.2 64.2        
Effect of changes in discount rate assumptions 4.8 4.8     4.7  
Ending balance 69.0 69.0        
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Beginning balance 825.3 883.0        
Beginning balance (including reserves)     867.5      
Beginning balance at original discount rate 785.0 785.0   788.4 797.5  
Beginning balance at original discount rate (including reserves)     805.2      
Liability for Future Policy Benefit, Expected Future Policy Benefit, Cumulative Increase (Decrease) from Cash Flow Change       0.0 0.0 5.0
Actual variances from expected experience       (2.2) (0.6) 1.1
Adjusted balance       786.2 796.9 811.3
Issuances 0.0 0.0 0.0      
Interest accruals 11.7 35.1 47.4      
Benefit payments (12.9) (47.0) (61.2)      
Ending balance at original discount rate 785.0 785.0        
Effect of changes in discount rate assumptions 84.6 84.6     85.5  
Ending balance 869.6 869.6        
Liability for Future Policy Benefit, before Reinsurance 800.6 800.6     811.3  
Less: Reinsurance recoverable (1.0) (1.0)     (1.0)  
Net liability for future policy benefits, after reinsurance recoverable 799.6 799.6     810.3  
Impact of flooring on net liability for future policy benefits 0.0 0.0     0.0  
Net liability for future policy benefits at September 30, 2024 799.6 799.6     810.3  
Limited Pay Whole Life Insurance            
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]            
Beginning balance 32.0 32.2        
Beginning period (including reserves)           29.7
Beginning balance at original discount rate 34.5 33.9        
Beginning balance at original discount rate (including reserves)     32.4      
Change in cash flow assumptions       0.0 0.0 (0.2)
Actual variances from expected experience       (0.2) (0.1) 1.0
Adjusted balance       34.3 33.8 33.2
Issuances 1.1 3.1 4.3      
Interest accruals 0.3 1.0 1.2      
Net premiums collected (1.2) (3.4) (4.8)      
Ending balance at original discount rate 34.5 34.5        
Effect of changes in discount rate assumptions (1.2) (1.2)     (1.7)  
Ending balance 33.3 33.3        
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Beginning balance 85.6 89.6        
Beginning balance (including reserves)     79.4      
Beginning balance at original discount rate 110.1 110.1   108.8 105.6  
Beginning balance at original discount rate (including reserves)     98.6      
Liability for Future Policy Benefit, Expected Future Policy Benefit, Cumulative Increase (Decrease) from Cash Flow Change       0.0 0.0 (0.2)
Actual variances from expected experience       (0.1) (0.1) 1.0
Adjusted balance       108.7 105.5 99.4
Issuances 0.9 3.0 4.3      
Interest accruals 1.0 3.1 3.9      
Benefit payments (0.5) (1.5) (2.0)      
Ending balance at original discount rate 110.1 110.1        
Effect of changes in discount rate assumptions (16.4) (16.4)     (16.0)  
Ending balance 93.7 93.7        
Liability for Future Policy Benefit, before Reinsurance 60.3 60.3     57.4  
Less: Reinsurance recoverable (1.3) (1.3)     (1.2)  
Net liability for future policy benefits, after reinsurance recoverable 59.0 59.0     56.2  
Impact of flooring on net liability for future policy benefits 0.0 0.0     0.0  
Net liability for future policy benefits at September 30, 2024 59.0 59.0     56.2  
Supplemental health            
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]            
Beginning balance 180.2 182.0        
Beginning period (including reserves)           167.4
Beginning balance at original discount rate 217.8 213.4        
Beginning balance at original discount rate (including reserves)     205.1      
Change in cash flow assumptions       0.0 0.0 6.5
Actual variances from expected experience       0.0 3.1 (1.6)
Adjusted balance       217.8 216.5 210.0
Issuances 4.5 14.7 19.4      
Interest accruals 1.8 5.1 6.0      
Net premiums collected (5.9) (18.1) (22.0)      
Ending balance at original discount rate 218.2 218.2        
Effect of changes in discount rate assumptions (28.3) (28.3)     (31.4)  
Ending balance 189.9 189.9        
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Beginning balance 400.7 427.6        
Beginning balance (including reserves)     431.7      
Beginning balance at original discount rate 497.4 497.4   505.7 517.9  
Beginning balance at original discount rate (including reserves)     537.1      
Liability for Future Policy Benefit, Expected Future Policy Benefit, Cumulative Increase (Decrease) from Cash Flow Change       0.0 0.0 8.9
Actual variances from expected experience       (0.3) 2.7 (2.4)
Adjusted balance       505.4 520.6 543.6
Issuances 4.6 14.8 19.4      
Interest accruals 3.7 10.9 14.4      
Benefit payments (16.3) (48.9) (59.5)      
Ending balance at original discount rate 497.4 497.4        
Effect of changes in discount rate assumptions (84.0) (84.0)     (90.3)  
Ending balance 413.4 413.4        
Liability for Future Policy Benefit, before Reinsurance 223.4 223.4     245.6  
Less: Reinsurance recoverable (4.2) (4.2)     (4.0)  
Net liability for future policy benefits, after reinsurance recoverable 219.2 219.2     241.6  
Impact of flooring on net liability for future policy benefits 0.1 0.1     0.0  
Net liability for future policy benefits at September 30, 2024 219.3 219.3     241.6  
Cancer            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Net liability for future policy benefits at September 30, 2024 110.7 110.7     92.7  
Accident            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Net liability for future policy benefits at September 30, 2024 20.9 20.9     21.4  
Disability            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Net liability for future policy benefits at September 30, 2024 26.6 26.6     23.5  
Other            
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Net liability for future policy benefits at September 30, 2024 120.4 120.4     104.0  
Life Contingent SPIA Retirement Insurance            
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]            
Beginning balance 0.0 0.0        
Beginning period (including reserves)           0.0
Beginning balance at original discount rate 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
Actual variances from expected experience       0.0 0.0 0.0
Adjusted balance       0.0 0.0 0.0
Issuances 1.1 2.2 5.6      
Interest accruals 0.0 0.0 0.0      
Net premiums collected (1.1) (2.2) (5.6)      
Ending balance at original discount rate 0.0 0.0        
Effect of changes in discount rate assumptions 0.0 0.0     0.0  
Ending balance 0.0 0.0        
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]            
Beginning balance 98.5 104.2        
Beginning balance (including reserves)     103.3      
Beginning balance at original discount rate 108.4 108.4   108.8 111.4  
Beginning balance at original discount rate (including reserves)     113.4      
Liability for Future Policy Benefit, Expected Future Policy Benefit, Cumulative Increase (Decrease) from Cash Flow Change       0.0 0.0 0.0
Actual variances from expected experience       0.1 0.2 (0.8)
Adjusted balance       $ 108.9 111.6 $ 112.6
Issuances 1.1 2.2 6.3      
Interest accruals 1.1 3.2 4.4      
Benefit payments (2.7) (8.6) $ (11.9)      
Ending balance at original discount rate 108.4 108.4        
Effect of changes in discount rate assumptions (5.6) (5.6)     (7.2)  
Ending balance 102.8 102.8        
Liability for Future Policy Benefit, before Reinsurance 102.8 102.8     104.2  
Less: Reinsurance recoverable (3.7) (3.7)     (3.6)  
Net liability for future policy benefits, after reinsurance recoverable 99.1 99.1     100.6  
Impact of flooring on net liability for future policy benefits 0.0 0.0     0.0  
Net liability for future policy benefits at September 30, 2024 $ 99.1 $ 99.1     $ 100.6