XML 125 R86.htm IDEA: XBRL DOCUMENT v3.25.0.1
Long-Duration Insurance Contracts - Balances of and Changes in the LFPB (Details) - USD ($)
$ in Millions
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]        
Liability for Future Policy Benefit, before Reinsurance $ 1,622.8 $ 1,761.8    
Whole Life        
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]        
Beginning balance 223.2 215.1    
Beginning period (including reserves)       $ 260.7
Beginning balance at original discount rate 247.1 245.9    
Beginning balance at original discount rate (including reserves)     $ 239.3  
Change in cash flow assumptions   13.8 0.0 5.2
Actual variances from expected experience   3.2 3.8 7.2
Adjusted balance   264.1 249.7 251.7
Issuances 12.6 10.8 12.5  
Interest accruals 7.6 7.2 6.7  
Net premiums collected (21.1) (20.6) (25.0)  
Ending balance at original discount rate 263.2 247.1 245.9  
Effect of changes in discount rate assumptions (34.1) (23.9) (30.8)  
Ending balance 229.1 223.2 215.1  
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]        
Beginning balance 522.0 493.6    
Beginning balance (including reserves)     660.4  
Beginning balance at original discount rate 617.4 592.1 581.9  
Beginning balance at original discount rate (including reserves)     566.1  
Changes in cash flow assumptions   13.7 (0.6) 5.2
Actual variances from expected experience   3.4 4.0 7.7
Adjusted balance   609.2 585.3 579.0
Issuances 12.6 10.7 12.4  
Interest accruals 19.8 19.0 18.0  
Benefit payments (24.2) (22.9) (27.5)  
Ending balance at original discount rate 617.4 592.1 581.9  
Effect of changes in discount rate assumptions (113.1) (70.1) (88.3)  
Ending balance 504.3 522.0 493.6  
Liability for Future Policy Benefit, before Reinsurance 275.2 298.8 278.4  
Less: Reinsurance recoverable (60.2) (64.3) (63.1)  
Net liability for future policy benefits, after reinsurance recoverable 215.0 234.5 215.3  
Impact of flooring on net liability for future policy benefits 0.0 0.0 1.1  
Net liability for future policy benefits at September 30, 2023 215.0 234.5 216.4  
Term Life        
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]        
Beginning balance 240.0 234.7    
Beginning period (including reserves)       264.4
Beginning balance at original discount rate 256.6 265.4    
Beginning balance at original discount rate (including reserves)     235.4  
Change in cash flow assumptions   4.6 (16.8) 18.7
Actual variances from expected experience   (0.5) (2.7) (4.2)
Adjusted balance   260.7 245.9 249.9
Issuances 25.2 25.2 28.0  
Interest accruals 10.7 10.3 9.0  
Net premiums collected (25.4) (24.8) (21.5)  
Ending balance at original discount rate 271.2 256.6 265.4  
Effect of changes in discount rate assumptions (25.3) (16.6) (30.7)  
Ending balance 245.9 240.0 234.7  
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]        
Beginning balance 370.1 347.0    
Beginning balance (including reserves)     411.5  
Beginning balance at original discount rate 433.2 405.4 401.0  
Beginning balance at original discount rate (including reserves)     360.0  
Changes in cash flow assumptions   5.6 (16.7) 21.5
Actual variances from expected experience   (1.0) 1.3 (4.7)
Adjusted balance   410.0 385.6 376.8
Issuances 25.5 25.8 28.3  
Interest accruals 16.1 15.2 14.4  
Benefit payments (18.4) (21.2) (18.5)  
Ending balance at original discount rate 433.2 405.4 401.0  
Effect of changes in discount rate assumptions (55.4) (35.3) (54.0)  
Ending balance 377.8 370.1 347.0  
Liability for Future Policy Benefit, before Reinsurance 131.8 130.2 112.2  
Less: Reinsurance recoverable (19.3) (19.1) (15.3)  
Net liability for future policy benefits, after reinsurance recoverable 112.5 111.1 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 September 30, 2023 112.5 111.1 97.1  
Experience Life        
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]        
Beginning balance 71.7 68.3    
Beginning period (including reserves)       74.6
Beginning balance at original discount rate 67.0 65.5    
Beginning balance at original discount rate (including reserves)     55.9  
Change in cash flow assumptions   1.5 3.7 9.1
Actual variances from expected experience   0.0 0.7 3.0
Adjusted balance   68.5 69.9 68.0
Issuances 0.0 0.0 0.0  
Interest accruals 3.7 3.7 3.3  
Net premiums collected (6.8) (6.6) (5.8)  
Ending balance at original discount rate 65.4 67.0 65.5  
Effect of changes in discount rate assumptions 1.2 4.7 2.8  
Ending balance 66.6 71.7 68.3  
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]        
Beginning balance 883.0 867.5    
Beginning balance (including reserves)     1,172.7  
Beginning balance at original discount rate 782.8 797.5 805.2  
Beginning balance at original discount rate (including reserves)     802.6  
Changes in cash flow assumptions   2.2 5.0 11.0
Actual variances from expected experience   0.2 1.1 3.6
Adjusted balance   799.9 811.3 817.2
Issuances 0.0 0.0 0.0  
Interest accruals 46.7 47.4 47.4  
Benefit payments (63.8) (61.2) (59.4)  
Ending balance at original discount rate 782.8 797.5 805.2  
Effect of changes in discount rate assumptions 30.4 85.5 62.3  
Ending balance 813.2 883.0 867.5  
Liability for Future Policy Benefit, before Reinsurance 746.6 811.3 799.3  
Less: Reinsurance recoverable (0.9) (1.0) (0.8)  
Net liability for future policy benefits, after reinsurance recoverable 745.7 810.3 798.5  
Impact of flooring on net liability for future policy benefits 0.0 0.0 0.0  
Net liability for future policy benefits at September 30, 2023 745.7 810.3 798.5  
Limited-Pay Whole Life        
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]        
Beginning balance 32.2 29.7    
Beginning period (including reserves)       29.7
Beginning balance at original discount rate 33.9 32.4    
Beginning balance at original discount rate (including reserves)     27.2  
Change in cash flow assumptions   2.2 (0.2) 2.0
Actual variances from expected experience   0.0 1.0 1.6
Adjusted balance   36.1 33.2 30.8
Issuances 4.0 4.3 6.3  
Interest accruals 1.4 1.2 1.1  
Net premiums collected (4.7) (4.8) (5.8)  
Ending balance at original discount rate 36.8 33.9 32.4  
Effect of changes in discount rate assumptions (2.6) (1.7) (2.7)  
Ending balance 34.2 32.2 29.7  
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]        
Beginning balance 89.6 79.4    
Beginning balance (including reserves)     102.9  
Beginning balance at original discount rate 114.3 105.6 98.6  
Beginning balance at original discount rate (including reserves)     86.6  
Changes in cash flow assumptions   2.4 (0.2) 2.0
Actual variances from expected experience   0.0 1.0 1.4
Adjusted balance   108.0 99.4 90.0
Issuances 4.0 4.3 6.4  
Interest accruals 4.2 3.9 3.4  
Benefit payments (1.9) (2.0) (1.2)  
Ending balance at original discount rate 114.3 105.6 98.6  
Effect of changes in discount rate assumptions (28.1) (16.0) (19.2)  
Ending balance 86.2 89.6 79.4  
Liability for Future Policy Benefit, before Reinsurance 52.1 57.4 49.6  
Less: Reinsurance recoverable (1.4) (1.2) 0.0  
Net liability for future policy benefits, after reinsurance recoverable 50.7 56.2 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 September 30, 2023 50.7 56.2 49.6  
Supplemental Health        
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]        
Beginning balance 182.0 167.4    
Beginning period (including reserves)       226.7
Beginning balance at original discount rate 213.4 205.1    
Beginning balance at original discount rate (including reserves)     223.1  
Change in cash flow assumptions   (5.2) 6.5 12.2
Actual variances from expected experience   2.9 (1.6) (25.3)
Adjusted balance   211.1 210.0 210.0
Issuances 20.9 19.4 12.0  
Interest accruals 6.8 6.0 5.9  
Net premiums collected (24.2) (22.0) (22.8)  
Ending balance at original discount rate 214.6 213.4 205.1  
Effect of changes in discount rate assumptions (34.7) (31.4) (37.7)  
Ending balance 179.9 182.0 167.4  
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]        
Beginning balance 427.6 431.7    
Beginning balance (including reserves)     590.6  
Beginning balance at original discount rate 482.8 517.9 537.1  
Beginning balance at original discount rate (including reserves)     584.2  
Changes in cash flow assumptions   (6.5) 8.9 13.8
Actual variances from expected experience   2.5 (2.4) (30.0)
Adjusted balance   513.9 543.6 568.0
Issuances 20.9 19.4 12.0  
Interest accruals 14.4 14.4 15.0  
Benefit payments (66.4) (59.5) (57.9)  
Ending balance at original discount rate 482.8 517.9 537.1  
Effect of changes in discount rate assumptions (99.4) (90.3) (105.4)  
Ending balance 383.4 427.6 431.7  
Liability for Future Policy Benefit, before Reinsurance 203.5 245.6 264.4  
Less: Reinsurance recoverable (4.7) (4.0) (3.4)  
Net liability for future policy benefits, after reinsurance recoverable 198.8 241.6 261.0  
Impact of flooring on net liability for future policy benefits 0.0 0.0 0.0  
Net liability for future policy benefits at September 30, 2023 198.8 241.6 261.0  
Cancer        
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]        
Net liability for future policy benefits at September 30, 2023 72.2 92.7 101.8  
Accident        
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]        
Net liability for future policy benefits at September 30, 2023 18.8 21.4 21.8  
Disability        
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]        
Net liability for future policy benefits at September 30, 2023 21.4 23.5 23.1  
Other        
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]        
Net liability for future policy benefits at September 30, 2023 86.4 104.0 114.3  
SPIA (life contingent)        
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 2.8 5.6 5.3  
Interest accruals 0.0 0.0 0.0  
Net premiums collected (2.8) (5.6) (5.3)  
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 104.2 103.3    
Beginning balance (including reserves)     129.1  
Beginning balance at original discount rate 107.3 111.4 113.4  
Beginning balance at original discount rate (including reserves)     115.7  
Changes in cash flow assumptions   0.0 0.0 0.0
Actual variances from expected experience   0.2 (0.8) 0.4
Adjusted balance   111.6 112.6 $ 116.1
Issuances 2.8 6.3 5.3  
Interest accruals 4.3 4.4 4.3  
Benefit payments (11.4) (11.9) (12.3)  
Ending balance at original discount rate 107.3 111.4 113.4  
Effect of changes in discount rate assumptions (10.0) (7.2) (10.1)  
Ending balance 97.3 104.2 103.3  
Liability for Future Policy Benefit, before Reinsurance 97.3 104.2 103.3  
Less: Reinsurance recoverable (3.5) (3.6) (3.2)  
Net liability for future policy benefits, after reinsurance recoverable 93.8 100.6 100.1  
Impact of flooring on net liability for future policy benefits 0.0 0.0 0.0  
Net liability for future policy benefits at September 30, 2023 $ 93.8 $ 100.6 $ 100.1