XML 62 R45.htm IDEA: XBRL DOCUMENT v3.24.0.1
Future Policy Benefits (Tables)
12 Months Ended
Dec. 31, 2023
Insurance [Abstract]  
Liability for Future Policy Benefit, Activity
The Company reviews actual and anticipated experience compared to the assumptions used to establish policy benefits on a quarterly basis and will update those assumptions if evidence suggests that they should be revised. It is the Company’s policy to complete its annual assumption review during the third quarter of each year. However, updates may occur in other quarters if information becomes available during the quarter that indicates an assumption update is necessary.
During 2023, the Company completed its annual assumption review resulting in a decrease in its total liability for future policy benefits. The decrease was primarily the result of updated mortality assumptions, which had a favorable impact on the liability for future policy benefits for the Company’s Financial Solutions business and an unfavorable impact on the Company’s Traditional business.
During 2022, the Company’s assumption review resulted in an increase in its total liability for future policy benefits. The increase was primarily the result of updated mortality assumptions, which had an unfavorable impact on the liability for future policy benefits for the Company’s Traditional business. There were no significant changes in the assumptions used to measure the liability for future policy benefits for the Company’s Financial Solutions business.
Traditional Business
The following tables provide the balances of and changes in the Company’s liability for future policy benefits for long-duration reinsurance contracts for its Traditional business, which primarily consists of individual life, group life and critical illness reinsurance for the years ended December 31, 2023 and 2022 (dollars in millions):
 For the year ended December 31, 2023:
U.S. and Latin America – TraditionalCanada – TraditionalEurope, Middle East and Africa – TraditionalAsia Pacific – Traditional
Present Value of Expected Net Premiums
Beginning of year balance at original discount rate$74,207 $21,330 $14,244 $40,506 
Effect of changes in cash flow assumptions905 96 199 (180)
Effect of actual variances from expected experience88 401 254 234 
Adjusted balance, beginning of year75,200 21,827 14,697 40,560 
Issuances (1)
4,174 546 1,074 3,469 
Interest accrual (2)
3,526 753 509 1,072 
Net premiums collected (3)
(5,928)(941)(1,492)(2,042)
Derecognition (4)
(35)— — — 
Foreign currency translation504 540 (318)
Ending balance at original discount rate76,943 22,689 15,328 42,741 
Effect of changes in discount rate assumptions(4,573)(4,180)(2,286)(11,999)
Balance, end of period$72,370 $18,509 $13,042 $30,742 
Present Value of Expected Future Policy Benefits
Beginning of year balance at original discount rate$85,285 $24,655 $15,454 $44,785 
Effect of changes in cash flow assumptions922 108 246 (171)
Effect of actual variances from expected experience170 410 267 189 
Adjusted balance, beginning of year86,377 25,173 15,967 44,803 
Issuances (1)
4,174 546 1,076 3,470 
Interest accrual (2)
4,075 965 549 1,225 
Benefit payments (5)
(5,545)(995)(1,427)(1,846)
Derecognition (4)
(54)— — — 
Foreign currency translation586 591 (282)
Ending balance at original discount rate89,036 26,275 16,756 47,370 
Effect of changes in discount rate assumptions(5,719)(3,309)(2,505)(13,964)
Balance, end of period$83,317 $22,966 $14,251 $33,406 
Liability for future policy benefits$10,947 $4,457 $1,209 $2,664 
Less: reinsurance recoverable(767)(298)(34)(122)
Net liability for future policy benefits$10,180 $4,159 $1,175 $2,542 
Weighted-average duration of the liability (in years)1215815
Weighted-average interest accretion rate4.8 %3.7 %3.5 %2.6 %
Weighted-average current discount rate5.1 %4.7 %5.1 %4.6 %
(1)Issuances: The present value, using the original discount rate, of the expected net premiums or the expected future policy benefits related to new reinsurance contracts that became effective during the current period and new policies assumed on existing contracts.
(2)Interest accrual: The interest earned on the beginning present value of either the expected net premiums or the expected future policy benefits using the original interest rate.
(3)Net premiums collected: The portion of gross premiums collected from the ceding company that is used to fund expected benefit payments.
(4)Derecognition: Includes the effects of treaty recaptures and treaty amendments that resulted in the termination of an existing treaty and the issuance of a new treaty under the internal replacement model.
(5)Benefit payments: The release of the present value, using the original discount rate, of the expected future policy benefits due to death, lapse/withdrawal, and other benefit payments based on current assumptions.
For the year ended December 31, 2022:
U.S. and Latin America – TraditionalCanada – TraditionalEurope, Middle East and Africa – TraditionalAsia Pacific – Traditional
Present Value of Expected Net Premiums
Beginning of year balance at original discount rate$73,447$21,989$14,440$37,943
Effect of changes in cash flow assumptions(805)1891231,604
Effect of actual variances from expected experience(4)212835197
Adjusted balance, beginning of year72,63822,39015,39839,744
Issuances (1)
3,3296351,0833,663
Interest accrual (2)
3,4237485001,032
Net premiums collected (3)
(5,182)(950)(1,324)(1,989)
Derecognition (4)
Foreign currency translation(1)(1,493)(1,413)(1,944)
Ending balance at original discount rate74,20721,33014,24440,506
Effect of changes in discount rate assumptions(6,303)(4,899)(2,639)(10,927)
Balance, end of period$67,904$16,431$11,605$29,579
Present Value of Expected Future Policy Benefits
Beginning of year balance at original discount rate$84,075$25,440$15,664$41,971
Effect of changes in cash flow assumptions(675)1911361,681
Effect of actual variances from expected experience85212813234
Adjusted balance, beginning of year83,48525,84316,61343,886
Issuances (1)
3,3336351,0833,667
Interest accrual (2)
3,9409585301,171
Benefit payments (5)
(5,472)(1,051)(1,260)(1,832)
Derecognition (4)
Foreign currency translation(1)(1,730)(1,512)(2,107)
Ending balance at original discount rate85,28524,65515,45444,785
Effect of changes in discount rate assumptions(7,907)(4,273)(2,808)(12,858)
Balance, end of period$77,378$20,382$12,646$31,927
Liability for future policy benefits$9,474$3,951$1,041$2,348
Less: reinsurance recoverable(421)(265)(31)(100)
Net liability for future policy benefits$9,053$3,686$1,010$2,248
Weighted-average duration of the liability (in years)1215817
Weighted-average interest accretion rate4.7 %3.7 %3.5 %2.7 %
Weighted-average current discount rate5.2 %4.9 %5.5 %4.3 %
(1)Issuances: The present value, using the original discount rate, of the expected net premiums or the expected future policy benefits related to new reinsurance contracts that became effective during the current period and new policies assumed on existing contracts.
(2)Interest accrual: The interest earned on the beginning present value of either the expected net premiums or the expected future policy benefits using the original interest rate.
(3)Net premiums collected: The portion of gross premiums collected from the ceding company that is used to fund expected benefit payments.
(4)Derecognition: Includes the effects of treaty recaptures and treaty amendments that resulted in the termination of an existing treaty and the issuance of a new treaty under the internal replacement model.
(5)Benefit payments: The release of the present value, using the original discount rate, of the expected future policy benefits due to death, lapse/withdrawal, and other benefit payments based on current assumptions.
Significant assumptions used to compute the liability for future policy benefits for the Traditional business include mortality, morbidity, lapse rates and discount rates (both accretion and current). During 2023 and 2022, the Company updated its assumptions which resulted in a $85 million and $222 million increase, excluding the effects of reinsurance, in the Company’s liability for future policy benefits for its Traditional business. Including the effects of reinsurance, a future policy benefits remeasurement loss of $75 million and $259 million was recognized for the years ending December 31, 2023 and 2022, respectively, as a result of changes in cash flow assumptions. The increase in the liability in 2023 and 2022 was primarily the result of updating the mortality assumptions used to measure the liability for future policy benefits. The Company also updated the underlying market data used to determine the current discount rate resulting in changes to the discount rate assumption used to measure the net liability for future policy benefits.
The Company’s Traditional business actual-to-expected variances, the effects of changes in cash flow assumptions and the effects of changes in discount rate assumption for the years ended December 31, 2023 and 2022 are summarized in the tables below:
For the year ended December 31, 2023:
SegmentNet liability for future policy benefits at original discount rateChanges in cash flow assumptionsActual-to-expected varianceImpact of updating discount rate recognized in OCI
U.S. and Latin America Traditional
$12.1 billion$17 million$82 million$458 million
0.2% increase0.7% increase4.1% increase
Canada Traditional
$3.6 billion$12 million$9 million$245 million
0.4% increase0.3% increase7.4% increase
Europe, Middle East and Africa Traditional
$1.4 billion$47 million$13 million$(50) million
3.9% increase1.1% increase4.1% decrease
Asia Pacific Traditional
$4.6 billion$9 million$(45) million$(34) million
0.2% increase1.1% decrease0.8% decrease
For the year ended December 31, 2022:
SegmentNet liability for future policy benefits at original discount rateChanges in cash flow assumptionsActual-to-expected varianceImpact of updating discount rate recognized in OCI
U.S. and Latin America Traditional
$11.1 billion$130 million$88 million$(5) million
1.2% increase0.8% increase47.2% decrease
Canada Traditional
$3.3 billion$2 million$—$(1.5) billion
0.1% increaseNone42.8% decrease
Europe, Middle East and Africa Traditional
$1.2 billion$13 million$(22) million$(334) million
1.1% increase1.8% decrease 27.3% decrease
Asia Pacific Traditional
$4.3 billion$77 million$37 million$(914) million
1.9% increase0.9% decrease22.7% decrease
Financial Solutions Business
The following tables provide the balances of and changes in the Company’s liability for future policy benefits, including the deferred profit liability related to the longevity business, for its Financial Solutions business, which primarily consists of longevity reinsurance, asset-intensive products, primarily annuities and financial reinsurance for the years ended December 31, 2023 and 2022 (dollars in millions):
For the year ended December 31, 2023:
U.S. and Latin America – Financial SolutionsCanada – Financial SolutionsEurope, Middle East and Africa – Financial SolutionsAsia Pacific – Financial Solutions
Present Value of Expected Net Premiums
Beginning of year balance at original discount rate$1,671 $3,394 $38,782 $1,605 
Effect of changes in cash flow assumptions(69)(54)(561)— 
Effect of actual variances from expected experience(21)(5)5,046 (15)
Adjusted balance, beginning of year1,581 3,335 43,267 1,590 
Issuances (1)
1,423 — 12,489 2,160 
Interest accrual (2)
49 105 1,028 26 
Net premiums collected (3)
(1,598)(329)(3,991)(1,601)
Derecognition (4)
— — — — 
Foreign currency translation— 73 2,039 (118)
Ending balance at original discount rate1,455 3,184 54,832 2,057 
Effect of changes in discount rate assumptions(209)(296)(6,566)(157)
Balance, end of period$1,246 $2,888 $48,266 $1,900 
Present Value of Expected Future Policy Benefits
Beginning of year balance at original discount rate$5,823 $3,447 $44,330 $6,561 
Effect of changes in cash flow assumptions(91)(76)(595)— 
Effect of actual variances from expected experience(29)(13)4,991 (17)
Adjusted balance, beginning of year5,703 3,358 48,726 6,544 
Issuances (1)
1,467 — 12,489 2,170 
Interest accrual (2)
239 107 1,206 89 
Benefit payments (5)
(550)(328)(3,803)(271)
Derecognition (4)
(16)— — — 
Foreign currency translation— 73 2,320 (513)
Ending balance at original discount rate6,843 3,210 60,938 8,019 
Effect of changes in discount rate assumptions(369)(293)(7,219)(929)
Balance, end of period$6,474 $2,917 $53,719 $7,090 
Liability for future policy benefits$5,228 $29 $5,453 $5,190 
Less: reinsurance recoverable(913)— — — 
Net liability for future policy benefits$4,315 $29 $5,453 $5,190 
Weighted-average duration of the liability (in years)871015
Weighted-average interest accretion rate3.5 %3.2 %2.3 %1.3 %
Weighted-average current discount rate5.0 %4.6 %4.5 %2.3 %
(1)Issuances: The present value, using the original discount rate, of the expected net premiums or the expected future policy benefits related to new reinsurance contracts that became effective during the current period and new policies assumed on existing contracts.
(2)Interest accrual: The interest earned on the beginning present value of either the expected net premiums or the expected future policy benefits using the original interest rate.
(3)Net premiums collected: The portion of gross premiums collected from the ceding company that is used to fund expected benefit payments.
(4)Derecognition: Includes the effects of treaty recaptures and treaty amendments that resulted in the termination of an existing treaty and the issuance of a new treaty under the internal replacement model.
(5)Benefit payments: The release of the present value, using the original discount rate, of the expected future policy benefits due to death, lapse/withdrawal, and other benefit payments based on current assumptions.
For the year ended December 31, 2022:
U.S. and Latin America – Financial SolutionsCanada – Financial SolutionsEurope, Middle East and Africa – Financial SolutionsAsia Pacific – Financial Solutions
Present Value of Expected Net Premiums
Beginning of year balance at original discount rate$228 $3,329 $31,973 $1,051 
Effect of changes in cash flow assumptions(31)— (126)
Effect of actual variances from expected experience(22)(12)573 29 
Adjusted balance, beginning of year175 3,317 32,420 1,083 
Issuances (1)
1,580 574 12,594 1,465 
Interest accrual (2)
41 112 698 24 
Net premiums collected (3)
(125)(354)(3,169)(764)
Derecognition (4)
— — — — 
Foreign currency translation— (255)(3,761)(203)
Ending balance at original discount rate1,671 3,394 38,782 1,605 
Effect of changes in discount rate assumptions(284)(433)(8,805)25 
Balance, end of period$1,387 $2,961 $29,977 $1,630 
Present Value of Expected Future Policy Benefits
Beginning of year balance at original discount rate$4,628 $3,393 $38,196 $6,062 
Effect of changes in cash flow assumptions(34)— (140)
Effect of actual variances from expected experience(46)(24)566 36 
Adjusted balance, beginning of year4,548 3,369 38,622 6,101 
Issuances (1)
1,580 574 12,594 1,465 
Interest accrual (2)
220 115 856 70 
Benefit payments (5)
(525)(351)(3,355)(227)
Derecognition (4)
— — — — 
Foreign currency translation— (260)(4,387)(848)
Ending balance at original discount rate5,823 3,447 44,330 6,561 
Effect of changes in discount rate assumptions(617)(432)(9,719)(435)
Balance, end of period$5,206 $3,015 $34,611 $6,126 
Liability for future policy benefits$3,819 $54 $4,634 $4,496 
Less: reinsurance recoverable— — — — 
Net liability for future policy benefits$3,819 $54 $4,634 $4,496 
Weighted-average duration of the liability (in years)87915
Weighted-average interest accretion rate4.3 %3.4 %2.0 %1.5 %
Weighted-average current discount rate5.3 %5.1 %4.8 %1.8 %
(1)Issuances: The present value, using the original discount rate, of the expected net premiums or the expected future policy benefits related to new reinsurance contracts that became effective during the current period and new policies assumed on existing contracts.
(2)Interest accrual: The interest earned on the beginning present value of either the expected net premiums or the expected future policy benefits using the original interest rate.
(3)Net premiums collected: The portion of gross premiums collected from the ceding company that is used to fund expected benefit payments.
(4)Derecognition: Includes the effects of treaty recaptures and treaty amendments that resulted in the termination of an existing treaty and the issuance of a new treaty under the internal replacement model.
(5)Benefit payments: The release of the present value, using the original discount rate, of the expected future policy benefits due to death, lapse/withdrawal, and other benefit payments based on current assumptions.
Significant assumptions used to compute the liability for future policy benefits for the Financial Solutions business include mortality, morbidity, lapse rates and discount rates (both accretion and current). During 2023 and 2022, the Company updated its assumptions which resulted in a $78 million and $17 million decrease, excluding the effects of reinsurance, in the Company’s liability for future policy benefits for its Financial Solutions business during 2023 and 2022, respectively. Including the effects of reinsurance, a future policy benefits remeasurement gain of $78 million and $17 million was recognized during the years ending December 31, 2023 and 2022, respectively, as a result of changes in cash flow assumptions. The decrease in the liability in 2023 and 2022 was primarily the result of updating the mortality assumptions used to measure the liability for future policy benefits. The Company also updated the underlying market data used to determine the current discount rate resulting in changes to the discount rate assumption used to measure the net liability for future policy benefits.
The Company’s Financial Solutions business actual-to-expected variances (including the effects of model updates), the effects of changes in cash flow assumptions and the effects of changes in discount rate assumptions for the years ended December 31, 2023 and 2022 are summarized in the tables below:
For the year ended December 31, 2023:
SegmentNet liability for future policy benefits at original discount rateChanges in cash flow assumptionsActual-to-expected variance
Impact of updating discount rate recognized in OCI
U.S. and Latin America Financial Solutions
$5.4 billion$(22) million$(8) million$173 million
0.5% decrease0.2% decrease4.2% increase
Canada Financial Solutions
$26 million$(22) million$(8) million$2 million
41.5% decrease15.1% decrease3.8% increase
Europe, Middle East and Africa Financial Solutions
$6.1 billion$(34) million$(55) million$261 million
0.6% decrease1.0% decrease4.7% increase
Asia Pacific Financial Solutions
$6.0 billion$—$(2) million$(312) million
NoneNone6.3% decrease
For the year ended December 31, 2022:
SegmentNet liability for future policy benefits at original discount rateChanges in cash flow assumptionsActual-to-expected varianceImpact of updating discount rate recognized in OCI
U.S. and Latin America Financial Solutions
$4.2 billion$(3) million$(24) million$(880) million
0.1% decrease0.5% decrease20.0% decrease
Canada Financial Solutions
$53 million$—$(12) million$(16) million
None18.8% decrease25.0% decrease
Europe, Middle East and Africa Financial Solutions
$5.5 billion$(14) million$(7) million$(1.4) billion
0.2% decrease0.1% decrease28.4% decrease
Asia Pacific Financial Solutions
$5 billion$—$7 million$(463) million
None0.1% increase10.3% decrease
Future Policy Benefits Reconciliation To Balance Sheet
Reconciliation and Other Disclosures
The reconciliation of the rollforward of the liability for future policy benefits to the consolidated balance sheets as of December 31, 2023 and 2022, is as follows (dollars in millions):
December 31,
20232022
Liability for future policy benefits included in the rollforwards:
Traditional:
U.S. and Latin America$10,947$9,474
Canada4,4573,951
Europe, Middle East and Africa1,2091,041
Asia Pacific2,6642,348
Financial Solutions:
U.S. and Latin America5,228 3,819 
Canada29 54 
Europe, Middle East and Africa5,453 4,634 
Asia Pacific5,190 4,496 
Other long-duration contracts125 175 
Claims liability and incurred but not reported claims5,437 5,152 
Unearned revenue liability492 545 
Total liability for future policy benefits$41,231 $35,689 
Undiscounted and Discounted Future Gross Premiums and Expected Future Benefits
The amount of undiscounted and discounted expected future gross premiums and expected future benefit payments for the liability for future policy benefits included in the rollforwards as of December 31, 2023 and 2022 is as follows (dollars in millions):
December 31,
2023
2022
UndiscountedDiscountedUndiscountedDiscounted
Expected future gross premiums
Traditional:
U.S. and Latin America$178,510 $84,652 $170,430 $78,930 
Canada56,133 22,816 52,991 20,421 
Europe, Middle East and Africa25,934 14,822 24,517 13,368 
Asia Pacific94,535 39,119 91,399 37,600 
Financial Solutions:
U.S. and Latin America2,963 1,893 3,163 1,946 
Canada4,572 3,080 4,811 3,095 
Europe, Middle East and Africa91,783 52,894 55,241 33,115 
Asia Pacific4,016 3,026 3,018 2,462 
Expected future policy benefit payments
Traditional:
U.S. and Latin America$189,168 $83,317 $180,256 $77,378 
Canada58,139 22,966 55,949 20,382 
Europe, Middle East and Africa25,796 14,251 24,050 12,646 
Asia Pacific90,475 33,406 87,632 31,927 
Financial Solutions:
U.S. and Latin America11,031 6,474 9,129 5,206 
Canada4,310 2,917 4,681 3,015 
Europe, Middle East and Africa93,278 53,719 57,744 34,611 
Asia Pacific11,077 7,090 8,636 6,126 
Gross Premiums And Interest Expense Liability Future Policy Benefits
The amount of gross premiums and interest expense recognized in the consolidated statements of income for the liability for future policy benefits included in the rollforwards for the years ended December 31, 2023 and 2022 is as follows (dollars in millions):
Gross PremiumsInterest Expense
December 31, December 31,
2023202220232022
Traditional:
U.S. and Latin America$6,093 $5,980 $549 $517 
Canada1,096 1,101 212 210 
Europe, Middle East and Africa1,422 1,343 40 30 
Asia Pacific2,655 2,552 153 139 
Financial Solutions:
U.S. and Latin America1,496 38 190 179 
Canada90 95 
Europe, Middle East and Africa701 622 178 158 
Asia Pacific218 236 63 46 
Total$13,771 $11,967 $1,387 $1,282 
During the years ended December 31, 2023 and 2022, no material charges were incurred resulting from net premiums exceeding gross premiums.