XML 62 R45.htm IDEA: XBRL DOCUMENT v3.25.0.1
Future Policy Benefits (Tables)
12 Months Ended
Dec. 31, 2024
Insurance [Abstract]  
Liability for Future Policy Benefit, Activity
Traditional Business
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 2024 and 2023, the Company completed its annual assumption review resulting in a $39 million and $85 million increase in the Company’s liability for future policy benefits for its Traditional business during 2024 and 2023, respectively. The increase in the liability in 2024 and 2023 was primarily the result of updating the mortality and lapse 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 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, 2024 and 2023 (dollars in millions):
For the year ended December 31, 2024:
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$76,943 $22,689 $15,328 $42,741 
Effect of changes in cash flow assumptions67 (592)187 975 
Effect of actual variances from expected experience(455)333 593 368 
Adjusted balance, beginning of year76,555 22,430 16,108 44,084 
Issuances (1)
5,844 549 1,144 3,965 
Interest accrual (2)
3,494 741 532 1,140 
Net premiums collected (3)
(6,230)(994)(1,513)(2,258)
Derecognition (4)
(1,776)— — — 
Foreign currency translation(6)(1,798)(360)(2,130)
Ending balance at original discount rate77,881 20,928 15,911 44,801 
Effect of changes in discount rate assumptions(8,683)(4,042)(2,767)(12,583)
Balance, end of period$69,198 $16,886 $13,144 $32,218 
Present Value of Expected Future Policy Benefits
Beginning of year balance at original discount rate$89,036 $26,275 $16,756 $47,370 
Effect of changes in cash flow assumptions36 (620)212 1,048 
Effect of actual variances from expected experience(639)331 601 289 
Adjusted balance, beginning of year88,433 25,986 17,569 48,707 
Issuances (1)
5,844 549 1,135 3,989 
Interest accrual (2)
4,078 955 574 1,305 
Benefit payments (5)
(5,853)(1,085)(1,501)(2,024)
Derecognition (4)
(1,783)— — — 
Foreign currency translation(8)(2,096)(412)(2,265)
Ending balance at original discount rate90,711 24,309 17,365 49,712 
Effect of changes in discount rate assumptions(10,975)(3,323)(3,101)(14,891)
Balance, end of period$79,736 $20,986 $14,264 $34,821 
Liability for future policy benefits$10,538 $4,100 $1,120 $2,603 
Less: reinsurance recoverable(810)(263)(22)(74)
Net liability for future policy benefits$9,728 $3,837 $1,098 $2,529 
Weighted-average duration of the liability (in years)1114815
Weighted-average interest accretion rate4.6 %3.6 %3.4 %2.7 %
Weighted-average current discount rate5.7 %4.8 %5.6 %4.7 %
(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 the termination of existing treaties.
(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, 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 year75,20021,82714,69740,560
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 rate76,94322,68915,32842,741
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 year86,37725,17315,96744,803
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 rate89,03626,27516,75647,370
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 the termination of existing treaties.
(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.
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, 2024 and 2023 are summarized in the tables below:
For the year ended December 31, 2024:
SegmentLiability 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
$12.8 billion$(31) million$(184) million$(1.2) billion
Canada Traditional
$3.4 billion$(28) million$(2) million$(152) million
Europe, Middle East and Africa Traditional
$1.5 billion$25 million$8 million$(115) million
Asia Pacific Traditional
$4.9 billion$73 million$(79) million$(343) million
For the year ended December 31, 2023:
SegmentLiability 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
Canada Traditional
$3.6 billion$12 million$9 million$245 million
Europe, Middle East and Africa Traditional
$1.4 billion$47 million$13 million$(50) million
Asia Pacific Traditional
$4.6 billion$9 million$(45) million$(34) million
Financial Solutions Business
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 2024 and 2023, the Company completed its annual assumption review resulting in a $20 million increase and $78 million decrease in the Company’s liability for future policy benefits for its Financial Solutions business during 2024 and 2023, respectively. The increase and decrease in the liability in 2024 and 2023 were primarily the result of updating the lapse and 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 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, 2024 and 2023 (dollars in millions):
For the year ended December 31, 2024:
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$1,455 $3,184 $54,832 $2,057 
Effect of changes in cash flow assumptions12 — (93)
Effect of actual variances from expected experience73 (7)1,081 (2)
Adjusted balance, beginning of year1,540 3,177 55,820 2,056 
Issuances (1)
2,807 5,346 21,381 7,995 
Interest accrual (2)
45 131 1,947 29 
Net premiums collected (3)
(3,046)(4,752)(5,846)(7,100)
Derecognition (4)
— — — — 
Foreign currency translation— (288)(1,942)(222)
Ending balance at original discount rate1,346 3,614 71,360 2,758 
Effect of changes in discount rate assumptions(254)(187)(8,636)(294)
Balance, end of period$1,092 $3,427 $62,724 $2,464 
Present Value of Expected Future Policy Benefits
Beginning of year balance at original discount rate$6,843 $3,210 $60,938 $8,019 
Effect of changes in cash flow assumptions20 — (90)10 
Effect of actual variances from expected experience67 (7)1,081 (9)
Adjusted balance, beginning of year6,930 3,203 61,929 8,020 
Issuances (1)
2,934 5,372 21,381 7,995 
Interest accrual (2)
382 276 2,169 191 
Benefit payments (5)
(757)(423)(5,114)(460)
Derecognition (4)
— — — — 
Foreign currency translation— (494)(2,075)(1,120)
Ending balance at original discount rate9,489 7,934 78,290 14,626 
Effect of changes in discount rate assumptions(651)(9,531)(1,880)
Balance, end of period$8,838 $7,939 $68,759 $12,746 
Cumulative amount of fair value hedging adjustments(7)— — — 
Liability for future policy benefits$7,739 $4,512 $6,035 $10,282 
Less: reinsurance recoverable(1,373)— — — 
Net liability for future policy benefits$6,366 $4,512 $6,035 $10,282 
Weighted-average duration of the liability (in years)8131014
Weighted-average interest accretion rate4.0 %4.5 %3.1 %1.5 %
Weighted-average current discount rate5.6 %4.7 %5.2 %3.1 %
(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 the termination of existing treaties.
(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, 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 the termination of existing treaties.
(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.
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, 2024 and 2023 are summarized in the tables below:
For the year ended December 31, 2024:
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
$8.1 billion$8 million$(6) million$(237) million
Canada Financial Solutions
$4.3 billion$—$—$189 million
Europe, Middle East and Africa Financial Solutions
$6.9 billion$3 million$—$(242) million
Asia Pacific Financial Solutions
$11.9 billion$9 million$(7) million$(814) million
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 Financial Solutions
$5.4 billion$(22) million$(8) million$173 million
Canada Financial Solutions
$26 million$(22) million$(8) million$2 million
Europe, Middle East and Africa Financial Solutions
$6.1 billion$(34) million$(55) million$261 million
Asia Pacific Financial Solutions
$6.0 billion$—$(2) million$(312) million
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, 2024 and 2023, is as follows (dollars in millions):
December 31,
2024
2023
Liability for future policy benefits included in the rollforwards:
Traditional:
U.S. and Latin America$10,538$10,947
Canada4,1004,457
Europe, Middle East and Africa1,1201,209
Asia Pacific2,6032,664
Financial Solutions:
U.S. and Latin America7,739 5,228 
Canada4,512 29 
Europe, Middle East and Africa6,035 5,453 
Asia Pacific10,282 5,190 
Other long-duration contracts126 125 
Claims liability and incurred but not reported claims5,338 5,437 
Additional liability68 
Unearned revenue liability907 488 
Total liability for future policy benefits$53,368 $41,231 
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, 2024 and 2023 is as follows (dollars in millions):
December 31,
2024
2023
UndiscountedDiscountedUndiscountedDiscounted
Expected future gross premiums
Traditional:
U.S. and Latin America$181,714 $82,173 $178,510 $84,652 
Canada52,016 21,009 56,133 22,816 
Europe, Middle East and Africa27,238 14,697 25,934 14,822 
Asia Pacific102,816 40,890 94,535 39,119 
Financial Solutions:
U.S. and Latin America2,768 1,719 2,963 1,893 
Canada5,815 3,795 4,572 3,080 
Europe, Middle East and Africa124,890 63,744 91,783 52,894 
Asia Pacific4,838 3,450 4,016 3,026 
Expected future policy benefit payments
Traditional:
U.S. and Latin America$190,089 $79,736 $189,168 $83,317 
Canada53,540 20,986 58,139 22,966 
Europe, Middle East and Africa27,218 14,264 25,796 14,251 
Asia Pacific99,885 34,821 90,475 33,406 
Financial Solutions:
U.S. and Latin America15,358 8,838 11,031 6,474 
Canada17,381 7,939 4,310 2,917 
Europe, Middle East and Africa134,336 68,759 93,278 53,719 
Asia Pacific23,199 12,746 11,077 7,090 
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, 2024 and 2023 is as follows (dollars in millions):
Gross PremiumsInterest Expense
December 31, December 31,
2024
2023
2024
2023
Traditional:
U.S. and Latin America$6,392 $6,093 $584 $549 
Canada1,117 1,096 214 212 
Europe, Middle East and Africa1,485 1,422 42 40 
Asia Pacific2,874 2,655 165 153 
Financial Solutions:
U.S. and Latin America2,979 1,496 337 190 
Canada166 90 145 
Europe, Middle East and Africa924 701 222 178 
Asia Pacific224 218 162 63 
Total$16,161 $13,771 $1,871 $1,387 
During the years ended December 31, 2024 and 2023, no material losses were incurred resulting from net premiums exceeding gross premiums.