XML 35 R19.htm IDEA: XBRL DOCUMENT v3.24.1
Market Risk Benefits
12 Months Ended
Dec. 31, 2023
Market Risk Benefit [Abstract]  
Market Risk Benefits Market Risk Benefits
MRBs, which relate to our GMDB business, are measured at fair value using an option-based valuation model based on current net amounts at risk, market data, Company experience and other factors. Declines in the equity markets, increased volatility, and a low interest rate environment increase the Company's exposure to liabilities under the guaranteed features. The net amount at risk for GMDB is defined as the current guaranteed benefit amount in excess of the current contract value.
The reconciliation of beginning and ending balances of market risk benefits for the years ended December 31, 2023, 2022 and 2021 was as follows (in thousands of U.S. dollars):
20232022
2021
GMDB
Balance, beginning of year$122,016 $(53,011)$(77,590)
Effect of changes in the instrument-specific credit risk
3,676 59,207 63,474 
Balance, beginning of year, before effect of changes in the instrument-specific credit risk
125,692 6,196 (14,116)
Issuances
5,625 1,312 (14,931)
Interest accrual
6,081 (1,819)(2,623)
Attributed fees collected
(29,273)(29,417)(34,371)
Benefit payments
3,799 (897)1,597 
Actual policyholder behavior different from expected behaviors
(8,415)5,126 (14,565)
Effect of changes in future expected policyholder behavior
(12,111)(3,819)10,776 
Effect of changes in other future assumptions
5,844 4,318 (51,743)
Effect of changes in interest rates
(12,722)197,277 82,422 
Effect of changes in equity index volatility
11,716 (24,728)(4,634)
Effect of changes in equity markets
14,550 (58,497)31,222 
Foreign exchange impact
5,501 (1,715)439 
Other
21,985 32,355 16,723 
Balance, end of year, before effect of changes in the instrument-specific credit risk
$138,272 $125,692 $6,196 
Effect of changes in the instrument-specific credit risk
1,302 (3,676)(59,207)
Balance, end of year$139,574 $122,016 $(53,011)
Net amount at risk
$251,293 $603,656 $52,320 
Weighted-average attained age of contract holders61 years61 years61 years
The reconciliation of market risk benefit asset (liability) to the Company's Consolidated Balance Sheets at December 31, 2023 and 2022 was as follows (in thousands of U.S. dollars):
December 31, 2023December 31, 2022
AssetLiabilityNetAssetLiabilityNet
Market risk benefits
$144,636 $5,062 $139,574 $131,186 $9,170 $122,016 
In 2023, the Company recognized market risk benefit gains primarily due to an increase in equity markets and a decrease in equity index volatility, both of which reduce the chance of GMDB being at risk and increases the net MRB asset. The Company also recognized the impacts of new business and actual and future expected policyholder activity.
For 2022, the Company recognized market risk benefit gains primarily due to a steep increase in interest rates in the year which reduces the chance of GMDB being at risk and increases the net MRB asset, partially offset by a decrease in equity markets and an increase in equity index volatility which decreased the MRB net asset.
For 2021, the Company recognized market risk benefit gains due to increases in interest rates and improvements in equity markets which reduced the chance of the GMDB being at risk and increased the net MRB asset, partially offset by the impact of changes in other future assumptions.
See Note 4 for additional information related to the fair value measurement of MRBs.