XML 46 R35.htm IDEA: XBRL DOCUMENT v3.24.3
Liability for Future Policyholder Benefits (Tables)
 9 Months Ended
Sep. 30, 2024
Insurance [Abstract]  
Liability for Future Policy Benefit, Activity
The following tables summarize balances and changes in the present value of expected net premiums, present value of expected future policyholder benefits and net liability for future policyholder benefits as of and for the three and nine months ended September 30, 2024 and 2023:
Three Months EndedNine Months Ended
(Dollars in Millions)Sep 30, 2024Sep 30, 2023Sep 30, 2024Sep 30, 2023
Present Value of Expected Net PremiumsBalance, Beginning of Period$692.6 $711.7 $675.4 $688.6 
Beginning Balance at Original Discount Rate$733.2 $745.1 $694.7 $728.9 
        Effect of Changes in Cash Flow Assumptions— — — — 
        Effect of Actual Variances from Expected Experience(1.4)(6.3)4.3 (18.6)
Adjusted Beginning of Period Balance731.8 738.8 699.0 710.3 
         Issuances29.4 19.7 92.9 81.6 
         Interest Accrual8.0 7.7 23.5 22.2 
         Net Premiums Collected(24.0)(23.7)(70.2)(71.6)
Ending Balance at Original Discount Rate745.2 742.5 745.2 742.5 
         Effect of Changes in Discount Rate Assumptions(12.0)(56.1)(12.0)(56.1)
Balance, End of Period$733.2 $686.4 $733.2 $686.4 
Present Value of Expected Future Policyholder BenefitsBalance, Beginning of Period$3,380.1 $3,635.9 $3,613.2 $3,561.0 
Beginning Balance at Original Discount Rate$3,874.5 $3,915.1 $3,835.9 $3,906.2 
        Effect of Changes in Cash Flow Assumptions— — — — 
        Effect of Actual Variances From Expected Experience(2.6)(8.5)1.6 (21.7)
Adjusted Beginning of Period Balance3,871.9 3,906.6 3,837.5 3,884.5 
         Issuances 29.5 18.9 92.9 80.8 
         Interest Accrual43.0 43.0 128.2 128.2 
         Benefit Payments(57.6)(59.4)(171.8)(184.4)
Ending Balance at Original Discount Rate3,886.8 3,909.1 3,886.8 3,909.1 
         Effect of Changes in Discount Rate Assumptions(256.1)(578.6)(256.1)(578.6)
Balance, End of Period$3,630.7 $3,330.5 $3,630.7 $3,330.5 
Net Liability for Future Policyholder Benefits, pre-flooring$2,897.5 $2,644.1 $2,897.5 $2,644.1 
Cumulative impact of flooring the future Policyholder Benefits Reserve— — — — 
Net Liability for Future Policyholder Benefits, post-flooring2,897.5 2,644.1 2,897.5 2,644.1 
Less: Reinsurance Recoverable— — — — 
Net Liability for Future Policyholder Benefits, After Reinsurance Recoverable$2,897.5 $2,644.1 $2,897.5 $2,644.1 
Weighted-Average Liability Duration
The weighted-average liability duration of the liability for future policyholder benefits as calculated under current rates is as follows:
Sep 30, 2024Sep 30, 2023
Weighted-Average Liability Duration of the Liability for Future Policyholder Benefits (Years)14.813.8
Reconciliation of Net Liability for Future Policyholder Benefits
The reconciliation of the net liability for future policyholder benefits to Life and Health Insurance Reserves in the Condensed Consolidated Balance Sheets is as follows:
(Dollars in Millions)Sep 30, 2024Sep 30, 2023
Net Liability for Future Policyholder Benefits, post-flooring$2,897.5 $2,644.1 
Deferred Profit Liability390.6 304.9 
Other1
137.7 149.1 
Total Life and Health Insurance Reserves$3,425.8 $3,098.1 
1Other primarily consists of Accident and Health and Universal Life reserves
Undiscounted Expected Gross Premiums and Expected Future Benefit Payments
The amounts of expected undiscounted future benefit payments, expected undiscounted future gross premiums and expected discounted future gross premiums, is as follows:
(Dollars in Millions)Sep 30, 2024Sep 30, 2023
Expected Future Benefit Payments, undiscounted$10,274.0 $10,181.5 
Expected Future Gross Premiums, undiscounted$4,159.0 $4,446.4 
Expected Future Gross Premiums, discounted$2,853.8 $2,748.0 
Liability for Future Policy Benefits Interest Expense and Premiums
The amount of revenue and interest recognized in the Condensed Consolidated Statements of Income (Loss) is as follows:
Three Months EndedNine Months Ended
(Dollars in Millions)Sep 30, 2024Sep 30, 2023Sep 30, 2024Sep 30, 2023
Gross Premiums or Assessments $99.8 $98.4 $300.3 $300.7 
Interest Expense $35.0 $35.4 $104.7 $106.1 
Weighted Average Interest Rate for Future Policyholder Benfits
The weighted-average interest rate is as follows:
Sep 30, 2024Sep 30, 2023
Interest Accretion Rate4.54 %4.57 %
Current Discount Rate5.17 %5.88 %
Policyholder Account Balance
The balances of and changes in Deferred Profit Liability as of and for the periods indicated are as follows:
Nine Months Ended
(Dollars in Millions)Sep 30, 2024Sep 30, 2023
Balance, Beginning of Year$337.8 $253.6 
Profits Deferred121.1 123.2 
Interest Accrual12.5 9.6 
Amortization(82.0)(83.3)
Effect of Actual Variances from Expected Experience and Other Changes1.2 1.8 
Balance, End of Period$390.6 $304.9