ABOUT THIS REPORT

 

This report is a presentation of AuguStar℠ Variable Account A. Please note the variable account may offer more than one variable product. Some products may have different underlying mutual funds from those available in your contract. Therefore, not all funds listed in this report may be available in your contract. Please refer to your most recent account statement for specific information about your investment in AuguStar℠ Variable Account A.

 

This Annual Report has four major sections:

 

Statements of Assets and Contract Owners’ Equity

These statements list all the underlying funds of the variable account, the number of shares owned, cost of shares, investments at fair value, contracts in accumulation period, annuity reserves for contracts in payment period and total contract owners’ equity. The fair value of the assets changes as the underlying mutual funds change in value. As contract owners transfer among the funds, the number of shares increases or decreases accordingly. When money is deposited or withdrawn by a contract owner, shares are correspondingly purchased or redeemed.

 

Statements of Operations

The Statements of Operations show income and expenses to the variable account from investment activity for reinvested dividends and risk and administrative expenses. Risk and administrative expenses are assessed through the daily unit value calculation and represent an expense to the variable account and its contract owners. These statements also show reinvested capital gains, the realized gain (loss) resulting from units being sold, and unrealized gain (loss).

 

Statements of Changes in Contract Owners’ Equity

The Statements of Changes in Contract Owners’ Equity include the increase or decrease in contract owners’ equity from operations for income and expenses shown on the statements of operations. In addition, the equity transactions section of this statement illustrates contract purchase payments, extra credit fund deposits, transfers to and from fixed dollar contracts and other subaccounts, withdrawals and surrenders, surrender charges, annual contract charges, and annuity and death benefit payments. The sum of these two sections represents the net change in contract owners’ equity which, when added to the beginning contracts owners’ equity, equals contract owners’ equity at the end of the reporting period. The change in units section illustrates the number of units purchased and redeemed for each subaccount during the period reported.

 

Notes to Financial Statements

The Notes to Financial Statements provide further disclosures about the variable account and its underlying contract provisions.

 

The following includes fund trust abbreviations that occur throughout this report:

 

Fund Trust Abbreviations -

AVIP - AuguStar℠ Variable Insurance Products Fund, Inc.

FIDI - Fidelity® Variable Insurance Products Fund - Initial Class

FIDS - Fidelity® Variable Insurance Products Fund - Service Class

FID2 - Fidelity® Variable Insurance Products Fund - Service Class 2

JASI - Janus Aspen Series - Institutional Shares

JASS - Janus Aspen Series - Service Shares

LEGI - Legg Mason Partners Variable Equity Trust - Class I

LEG2 - Legg Mason Partners Variable Income Trust - Class II

ASVT - Allspring Variable Trust

MSVI - Morgan Stanley Variable Insurance Fund, Inc. - Class I

MSV2 - Morgan Stanley Variable Insurance Fund, Inc. - Class II

GSVI - Goldman Sachs Variable Insurance Trust - Institutional Shares

GSVS - Goldman Sachs Variable Insurance Trust - Service Shares

LAZS - Lazard Retirement Series, Inc. - Service Shares

PRS2 - The Prudential Series Fund, Inc. - Class II

LINC - Lincoln Variable Insurance Products Trust - Standard Class

ABVB - AB Variable Products Series Fund, Inc. - Class B

MFSI - MFS® Variable Insurance Trust - Service Class

MFS2 - MFS® Variable Insurance Trust II - Service Class

PVIA - PIMCO Variable Insurance Trust - Administrative Shares

CALI - Calvert Variable Products, Inc.

   

 

BNYS - BNY Mellon Variable Investment Fund - Service Shares

ROYI - Royce Capital Fund - Investment Class

AIMI - AIM Variable Insurance Funds (Invesco Variable Insurance Funds)

NBAS - Neuberger Berman Advisers Management Trust - S Class

FRT2 - Franklin Templeton Variable Insurance Products Trust - Class 2

FRT5 - Franklin Templeton Variable Insurance Products Trust - Class 5

FRT4 - Franklin Templeton Variable Insurance Products Trust - Class 4

FEDS – Federated Hermes Insurance Series

IVYV - Ivy Variable Insurance Portfolios

NLV2 - Northern Lights Variable Trust - Class 2

NLV3 - Northern Lights Variable Trust - Class 3

   

 

AuguStar℠ Variable Account A  
   
Statements of Assets and Contract Owners' Equity December 31, 2023

 

         Assets  Contract owners' equity 
   Shares  Cost  Investments, at fair value  Contracts in accumulation period (note 6)   Annuity reserves for contracts in payment period   Total contract owners' equity 
AVIP - AVIP Bond Subaccount (d)  5,117,216  $89,010,601  $86,736,819  $86,563,260   $173,559   $86,736,819 
AVIP - AVIP BlackRock Balanced Allocation Subaccount (d)  11,772,579   381,030,529   383,432,886   383,212,789    220,097    383,432,886 
AVIP - AVIP BlackRock Advantage International Equity Subaccount (d)  7,977,252   104,471,708   121,812,636   121,367,450    445,186    121,812,636 
AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount (b)(d)  67,871,891   118,581,373   101,807,836   101,759,020    48,816    101,807,836 
AVIP - AVIP AB Small Cap Subaccount (d)  3,747,702   64,035,637   46,696,366   46,650,522    45,844    46,696,366 
AVIP - AVIP AB Mid Cap Core Subaccount (d)  1,383,309   40,542,456   40,544,773   40,498,907    45,866    40,544,773 
AVIP - AVIP S&P 500® Index Subaccount (d)  15,287,084   486,611,832   593,750,350   592,780,701    969,649    593,750,350 
AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount (d)  2,330,859   37,312,310   41,815,608   41,765,219    50,389    41,815,608 
AVIP - AVIP Federated High Income Bond Subaccount (d)  2,490,944   45,135,539   47,477,393   47,401,552    75,841    47,477,393 
AVIP - AVIP Nasdaq-100® Index Subaccount (d)  10,910,166   189,577,182   191,691,619   191,427,981    263,638    191,691,619 
AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount (d)  5,436,518   156,006,954   174,077,312   172,938,201    1,139,111    174,077,312 
AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount (d)  2,540,716   63,402,048   56,505,514   56,387,358    118,156    56,505,514 
AVIP - AVIP S&P MidCap 400® Index Subaccount (d)  10,585,742   206,536,915   217,748,714   217,415,946    332,768    217,748,714 
AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount (d)  45,925,126   317,040,913   421,592,657   420,955,461    637,196    421,592,657 
AVIP - AVIP AB Risk Managed Balanced Subaccount (d)  95,463,590   1,302,907,959   1,354,628,338   1,354,406,349    221,989    1,354,628,338 
AVIP - AVIP Federated Core Plus Bond Subaccount (d)  38,058,959   380,063,129   345,194,757   344,844,613    350,144    345,194,757 
AVIP - AVIP Intech U.S. Low Volatility Subaccount (d)  61,775,204   618,305,275   649,257,389   649,038,325    219,064    649,257,389 
AVIP - AVIP iShares Managed Risk Balanced Subaccount (d)  59,400,963   537,868,725   570,249,245   569,973,912    275,333    570,249,245 
AVIP - AVIP iShares Managed Risk Moderate Growth Subaccount (d)  39,671,944   398,910,066   487,964,917   487,907,748    57,169    487,964,917 
AVIP - AVIP iShares Managed Risk Growth Subaccount (d)  34,745,664   349,446,911   440,575,017   440,417,562    157,455    440,575,017 
AVIP - AVIP Moderately Conservative Model Subaccount (d)  18,266,350   199,181,802   194,536,627   193,983,022    553,605    194,536,627 
AVIP - AVIP Balanced Model Subaccount (d)  72,377,870   744,442,836   775,166,989   770,766,356    4,400,633    775,166,989 
AVIP - AVIP Moderate Growth Model Subaccount (d)  136,186,217   1,416,058,724   1,478,982,314   1,476,927,097    2,055,217    1,478,982,314 
AVIP - AVIP Growth Model Subaccount (d)  31,090,118   325,598,153   341,991,299   341,659,282    332,017    341,991,299 
FIDI - VIP Growth Subaccount  14,921   967,088   1,389,153   1,389,153    0    1,389,153 
FIDI - VIP Equity-Income Subaccount  25,209   572,981   626,444   626,444    0    626,444 
FIDI - VIP High Income Subaccount  2,400   14,919   11,039   11,039    0    11,039 
FIDS - VIP Government Money Market Subaccount  144,390,181   144,390,181   144,390,181   143,768,462    621,719    144,390,181 
FID2 - VIP Mid Cap Subaccount  5,163,003   169,868,396   179,104,576   178,736,012    368,564    179,104,576 
FID2 - VIP Growth Subaccount  1,126,853   86,235,703   101,326,648   101,220,680    105,968    101,326,648 
FID2 - VIP Equity-Income Subaccount  5,713,078   127,155,855   136,599,700   136,440,962    158,738    136,599,700 
FID2 - VIP Real Estate Subaccount  4,006,860   65,461,477   67,635,799   67,514,512    121,287    67,635,799 
FID2 - VIP Target Volatility Subaccount  15,781,426   185,494,841   182,433,286   182,431,448    1,838    182,433,286 
JASI - Janus Henderson Research Subaccount  94,429   3,127,594   4,263,448   4,180,649    82,799    4,263,448 
JASI - Janus Henderson Overseas Subaccount  17,802   614,096   748,929   732,371    16,558    748,929 
JASI - Janus Henderson Global Research Subaccount  26,389   1,114,939   1,612,361   1,553,481    58,880    1,612,361 
JASI - Janus Henderson Balanced Subaccount  71,670   2,252,761   3,245,209   3,110,274    134,935    3,245,209 
JASS - Janus Henderson Research Subaccount  552,776   18,626,132   23,802,544   23,756,923    45,621    23,802,544 
JASS - Janus Henderson Global Research Subaccount  483,678   23,909,188   28,546,660   28,438,234    108,426    28,546,660 

   

 

AuguStar℠ Variable Account A  
   
Statements of Assets and Contract Owners' Equity (Continued) December 31, 2023

 

         Assets  Contract owners' equity 
   Shares  Cost  Investments, at fair value  Contracts in accumulation period (note 6)   Annuity reserves for contracts in payment period   Total contract owners' equity 
JASS - Janus Henderson Balanced Subaccount  5,977,545   $230,322,911   $287,221,043   $286,148,168    $1,072,875    $287,221,043 
JASS - Janus Henderson Overseas Subaccount  2,447,939   83,496,938   98,113,390   97,984,470    128,920    98,113,390 
JASS - Janus Henderson Flexible Bond Subaccount  3,551,729   43,847,490   39,637,299   39,637,299    0    39,637,299 
LEGI - ClearBridge Variable Dividend Strategy Subaccount  2,345,653   47,121,757   47,945,144   47,943,679    1,465    47,945,144 
LEGI - ClearBridge Variable Large Cap Value Subaccount  3,776,034   76,979,189   80,089,672   80,002,610    87,062    80,089,672 
ASVT - VT Opportunity Subaccount  160,861   3,695,615   4,180,790   4,180,790    0    4,180,790 
MSVI - VIF U.S. Real Estate Subaccount  64,125   1,009,495   932,379   922,427    9,952    932,379 
MSV2 - VIF Growth Subaccount  5,757,820   101,618,186   58,326,713   58,280,821    45,892    58,326,713 
GSVI - U.S. Equity Insights Subaccount  961,018   16,309,918   18,768,685   18,642,167    126,518    18,768,685 
GSVI - Strategic Growth Subaccount  921,477   11,379,720   11,555,319   11,516,827    38,492    11,555,319 
GSVS - U.S. Equity Insights Subaccount  477,605   8,895,656   9,413,594   9,413,594    0    9,413,594 
GSVS - Strategic Growth Subaccount  1,778,194   23,012,511   22,049,603   21,994,093    55,510    22,049,603 
GSVS - Trend Driven Allocation Subaccount  8,462,953   98,631,968   96,054,522   96,053,422    1,100    96,054,522 
LAZS - Emerging Markets Equity Subaccount  5,230,414   104,154,524   108,949,532   108,854,848    94,684    108,949,532 
LAZS - U.S. Small Cap Equity Select Subaccount (c)  1,741,974   26,642,253   23,516,651   23,493,322    23,329    23,516,651 
LAZS - International Equity Subaccount  7,668,649   77,830,012   69,708,023   69,662,147    45,876    69,708,023 
LAZS - Global Dynamic Multi-Asset Subaccount  18,266,444   225,869,063   218,831,998   218,826,698    5,300    218,831,998 
LINC - LVIP JPMorgan Small Cap Core Subaccount  2,707,888   57,462,377   53,748,873   53,714,222    34,651    53,748,873 
ABVB - VPS Relative Value Subaccount (a)  463,512   13,846,887   13,339,877   13,307,451    32,426    13,339,877 
ABVB - VPS Small Cap Growth Subaccount  2,498,965   30,935,786   19,916,747   19,909,425    7,322    19,916,747 
ABVB - VPS Global Risk Allocation-Moderate Subaccount  65,319,481   750,285,812   748,561,253   748,354,076    207,177    748,561,253 
MFSI - New Discovery Subaccount  1,809,720   26,600,800   18,278,168   18,270,898    7,270    18,278,168 
MFSI - Mid Cap Growth Subaccount  6,482,474   55,167,638   48,099,957   48,076,399    23,558    48,099,957 
MFSI - Total Return Subaccount  5,319,906   122,503,959   120,655,473   120,515,148    140,325    120,655,473 
MFS2 - Massachusetts Investors Growth Stock Subaccount  969,630   19,885,625   21,428,822   21,363,241    65,581    21,428,822 
PVIA - Real Return Subaccount  12,048,854   152,453,238   139,405,244   139,153,922    251,322    139,405,244 
PVIA - Global Bond Opportunities Subaccount  3,544,622   41,325,669   34,099,267   33,954,066    145,201    34,099,267 
PVIA - CommodityRealReturn® Strategy Subaccount  2,903,376   21,745,946   15,533,064   15,516,607    16,457    15,533,064 
PVIA - Short-Term Subaccount  7,412,718   75,922,488   75,832,110   75,805,066    27,044    75,832,110 
PVIA - Low Duration Subaccount  2,905,576   29,180,374   27,893,529   27,806,462    87,067    27,893,529 
CALI - VP S&P 500 Index Subaccount  1,208   153,536   208,973   208,973    0    208,973 
BNYS - Appreciation Subaccount  552,348   20,530,624   18,934,504   18,862,555    71,949    18,934,504 
ROYI - Small-Cap Subaccount  10,976,682   96,970,936   105,266,381   105,077,371    189,010    105,266,381 
ROYI - Micro-Cap Subaccount  4,489,755   43,801,883   41,171,050   41,155,424    15,626    41,171,050 
AIMI - Invesco V.I. Comstock Series I Subaccount  1,487   23,900   29,256   29,256    0    29,256 
AIMI - Invesco V.I. EQV International Equity Series II Subaccount  1,330,574   46,078,038   44,534,308   44,402,985    131,323    44,534,308 
NBAS - AMT Mid Cap Intrinsic Value Subaccount  1,635,520   28,585,004   31,598,243   31,506,795    91,448    31,598,243 
FRT2 - Franklin Income VIP Subaccount  4,018,439   59,345,650   57,061,834   56,944,825    117,009    57,061,834 
FRT2 - Franklin DynaTech VIP Subaccount  3,521,782   18,596,566   15,038,010   15,011,179    26,831    15,038,010 
FRT2 - Templeton Foreign VIP Subaccount  2,044,797   27,687,575   29,117,913   29,078,687    39,226    29,117,913 
FRT5 - Franklin VolSmart Allocation VIP Subaccount  12,607,583   147,348,414   156,712,263   156,707,318    4,945    156,712,263 
FRT4 - Franklin Income VIP Subaccount  4,453,134   67,592,553   65,327,475   65,208,928    118,547    65,327,475 
FRT4 - Franklin DynaTech VIP Subaccount  5,575,475   25,521,069   20,796,521   20,781,922    14,599    20,796,521 
FRT4 - Templeton Foreign VIP Subaccount  3,176,579   43,012,769   46,219,225   46,193,475    25,750    46,219,225 
FRT4 - Franklin Allocation VIP Subaccount  4,482,947   27,516,701   22,863,031   22,863,031    0    22,863,031 
FEDS - Kaufmann Fund II Service Shares Subaccount  2,394,370   43,027,712   37,759,214   37,736,556    22,658    37,759,214 
IVYV - Delaware Ivy VIP Asset Strategy Subaccount  10,917,981   103,446,279   95,641,514   95,274,051    367,463    95,641,514 
IVYV - Delaware Ivy VIP Natural Resources Subaccount  6,164,123   26,894,546   29,094,661   29,045,200    49,461    29,094,661 
IVYV - Delaware Ivy VIP Science and Technology Subaccount  3,249,573   82,486,349   74,642,697   74,390,419    252,278    74,642,697 

   

 

AuguStar℠ Variable Account A  
   
Statements of Assets and Contract Owners' Equity (Continued) December 31, 2023

 

(a)Name change effective on May 1, 2023:
ABVB - AB VPS Relative Value Subaccount formerly known as ABVB - VPS Growth & Income Subaccount
(b)Name change effective on July 28, 2023:
ONFI - ON Fidelity Institutional AM® Equity Growth Subaccount formerly known as ONFI - ON Janus Henderson Forty Subaccount
(c)Name change effective on September 8, 2023:
LAZS - US Small Cap Equity Select Subaccount formerly known as LAZS - U.S. Small-Mid Cap Equity Subaccount
(d)Name change effective on December 4, 2023:
AVIP - AVIP Bond Subaccount formerly known as ONFI - ON Bond Subaccount
AVIP - AVIP BlackRock Balanced Allocation Subaccount formerly known as ONFI - ON BlackRock Balanced Allocation Subaccount

AVIP - AVIP BlackRock Advantage International Equity Subaccount formerly known as ONFI - ON BlackRock Advantage International Equity Subaccount

AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount formerly known as ONFI - ON Fidelity Institutional AM® Equity Growth Subaccount

AVIP - AVIP AB Small Cap Subaccount formerly known as ONFI - ON AB Small Cap Subaccount

AVIP - AVIP AB Mid Cap Core Subaccount formerly known as ONFI - ON AB Mid Cap Core Subaccount

AVIP - AVIP S&P 500® Index Subaccount formerly known as ONFI - ON S&P 500® Index Subaccount

AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount formerly known as ONFI - ON BlackRock Advantage Large Cap Value Subaccount

AVIP - AVIP Federated High Income Bond Subaccount formerly known as ONFI - ON Federated High Income Bond Subaccount

AVIP - AVIP Nasdaq-100® Index Subaccount formerly known as ONFI - ON Nasdaq-100® Index Subaccount

AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount formerly known as ONFI - ON BlackRock Advantage Large Cap Core Subaccount

AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount formerly known as ONFI - ON BlackRock Advantage Small Cap Growth Subaccount

AVIP - AVIP S&P MidCap 400® Index Subaccount formerly known as ONFI - ON S&P MidCap 400® Index Subaccount

AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount formerly known as ONFI - ON BlackRock Advantage Large Cap Growth Subaccount

AVIP - AVIP AB Risk Managed Balanced Subaccount formerly known as ONFI - ON Risk Managed Balanced Subaccount

AVIP - AVIP Federated Core Plus Bond Subaccount formerly known as ONFI - ON Federated Core Plus Bond Subaccount

AVIP - AVIP Intech U.S. Low Volatility Subaccount formerly known as ONFI - ON U.S. Low Volatility Subaccount

AVIP - AVIP iShares Managed Risk Balanced Subaccount formerly known as ONFI - ON iShares Managed Risk Balanced Subaccount

AVIP - AVIP iShares Managed Risk Moderate Growth Subaccount formerly known as ONFI - ON iShares Managed Risk Moderate Growth Subaccount

AVIP - AVIP iShares Managed Risk Growth Subaccount formerly known as ONFI - ON iShares Managed Risk Growth Subaccount

AVIP - AVIP Moderately Conservative Model Subaccount formerly known as ONFI - ON Moderately Conservative Model Subaccount

AVIP - AVIP Balanced Model Subaccount formerly known as ONFI - ON Balanced Model Subaccount

AVIP - AVIP Moderate Growth Model Subaccount formerly known as ONFI - ON Moderate Growth Model Subaccount

AVIP - AVIP Growth Model Subaccount formerly known as ONFI - ON Growth Model Subaccount

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A    
     
Statements of Operations   For the Period Ended December 31, 2023

 

   Investment activity:       Realized and unrealized gain (loss) on investments: 
   Reinvested Dividends   Risk and administrative expense (note 2)   Net investment activity   Reinvested capital gains   Realized gain (loss)   Unrealized gain (loss)   Net gain (loss) on investments   Net increase (decrease) in contract owners' equity from operations 
AVIP - AVIP Bond Subaccount  $2,705,341   $(1,060,932)  $1,644,409   $0   $(1,062,573)  $5,033,321   $3,970,748   $5,615,157 
AVIP - AVIP BlackRock Balanced Allocation Subaccount   6,553,804    (5,065,745)   1,488,059    0    (7,693,342)   75,085,879    67,392,537    68,880,596 
AVIP - AVIP BlackRock Advantage International Equity Subaccount   4,223,848    (1,531,831)   2,692,017    0    2,530,286    14,262,439    16,792,725    19,484,742 
AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount   0    (715,853)   (715,853)   9,369,614    (5,054,811)   13,807,202    8,752,391    17,406,152 
AVIP - AVIP AB Small Cap Subaccount   0    (581,621)   (581,621)   0    (4,342,427)   11,673,312    7,330,885    6,749,264 
AVIP - AVIP AB Mid Cap Core Subaccount   178,612    (501,775)   (323,163)   0    (642,964)   6,636,233    5,993,269    5,670,106 
AVIP - AVIP S&P 500® Index Subaccount   6,814,270    (6,430,741)   383,529    23,841,106    16,024,873    71,248,210    87,273,083    111,497,718 
AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount   806,735    (500,410)   306,325    442,069    363,474    3,513,528    3,877,002    4,625,396 
AVIP - AVIP Federated High Income Bond Subaccount   2,802,218    (582,681)   2,219,537    0    215,190    2,515,817    2,731,007    4,950,544 
AVIP - AVIP Nasdaq-100® Index Subaccount   865,519    (2,187,685)   (1,322,166)   15,171,633    (4,512,934)   62,406,231    57,893,297    71,742,764 
AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount   1,719,553    (2,149,397)   (429,844)   574,591    174,702    36,736,304    36,911,006    37,055,753 
AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount   0    (680,701)   (680,701)   0    (2,404,573)   12,491,193    10,086,620    9,405,919 
AVIP - AVIP S&P MidCap 400® Index Subaccount   1,606,068    (1,295,473)   310,595    8,451,772    33,550    9,593,452    9,627,002    18,389,369 
AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount   533,389    (4,761,067)   (4,227,678)   2,544,819    11,333,883    112,685,980    124,019,863    122,337,004 
AVIP - AVIP AB Risk Managed Balanced Subaccount   12,631,022    (15,537,112)   (2,906,090)   0    (9,073,492)   147,964,294    138,890,802    135,984,712 
AVIP - AVIP Federated Core Plus Bond Subaccount   8,016,684    (4,165,617)   3,851,067    0    (7,985,112)   17,271,052    9,285,940    13,137,007 
AVIP - AVIP Intech U.S. Low Volatility Subaccount   7,934,003    (9,104,762)   (1,170,759)   0    2,587,346    32,556,626    35,143,972    33,973,213 
AVIP - AVIP iShares Managed Risk Balanced Subaccount   6,051,697    (7,593,201)   (1,541,504)   0    (579,914)   69,710,052    69,130,138    67,588,634 
AVIP - AVIP iShares Managed Risk Moderate Growth Subaccount (note 4)   0    (6,255,059)   (6,255,059)   0    9,953,867    62,329,763    72,283,630    66,028,571 
AVIP - AVIP iShares Managed Risk Growth Subaccount (note 4)   0    (5,683,969)   (5,683,969)   0    9,982,744    67,276,593    77,259,337    71,575,368 
AVIP - AVIP Moderately Conservative Model Subaccount   8,218,186    (2,559,884)   5,658,302    7,209,220    (1,517,253)   8,403,397    6,886,144    19,753,666 
AVIP - AVIP Balanced Model Subaccount   37,296,919    (9,935,606)   27,361,313    48,178,358    6,042,494    9,556,964    15,599,458    91,139,129 
AVIP - AVIP Moderate Growth Model Subaccount   85,192,580    (18,661,858)   66,530,722    122,887,992    12,352,564    3,464,963    15,817,527    205,236,241 
AVIP - AVIP Growth Model Subaccount   22,555,039    (4,144,495)   18,410,544    34,360,785    3,855,699    (3,366,496)   489,203    53,260,532 
FIDI - VIP Growth Subaccount   1,619    (17,059)   (15,440)   59,116    69,778    281,224    351,002    394,678 
FIDI - VIP Equity-Income Subaccount   11,550    (8,348)   3,202    17,337    7,490    26,797    34,287    54,826 
FIDI - VIP High Income Subaccount   605    (159)   446    0    (1,084)   1,652    568    1,014 
FIDS - VIP Government Money Market Subaccount   7,124,329    (1,917,611)   5,206,718    0    193,768    0    193,768    5,400,486 
FID2 - VIP Mid Cap Subaccount   657,645    (2,238,814)   (1,581,169)   4,927,587    (204,717)   18,884,404    18,679,687    22,026,105 
FID2 - VIP Growth Subaccount   3,604    (1,158,361)   (1,154,757)   4,431,724    1,257,365    22,880,808    24,138,173    27,415,140 
FID2 - VIP Equity-Income Subaccount   2,296,192    (1,710,027)   586,165    3,940,244    1,097,562    5,852,264    6,949,826    11,476,235 
FID2 - VIP Real Estate Subaccount   1,308,340    (467,634)   840,706    1,006,950    (587,403)   4,915,758    4,328,355    6,176,011 
FID2 - VIP Target Volatility Subaccount   3,595,550    (2,461,836)   1,133,714    0    (2,861,504)   23,276,785    20,415,281    21,548,995 
JASI - Janus Henderson Research Subaccount   5,563    (49,064)   (43,501)   0    70,144    1,299,736    1,369,880    1,326,379 
JASI - Janus Henderson Overseas Subaccount   12,935    (11,674)   1,261    0    42,623    29,527    72,150    73,411 
JASI - Janus Henderson Global Research Subaccount   14,203    (19,376)   (5,173)   44,031    59,744    250,165    309,909    348,767 
JASI - Janus Henderson Balanced Subaccount   67,920    (38,820)   29,100    0    194,334    206,028    400,362    429,462 
JASS - Janus Henderson Research Subaccount   13,441    (274,860)   (261,419)   0    622,456    6,898,756    7,521,212    7,259,793 
JASS - Janus Henderson Global Research Subaccount   209,413    (357,435)   (148,022)   798,753    453,785    4,975,843    5,429,628    6,080,359 
JASS - Janus Henderson Balanced Subaccount   5,085,938    (3,734,768)   1,351,170    0    9,706,508    26,258,504    35,965,012    37,316,182 
JASS - Janus Henderson Overseas Subaccount   1,387,347    (1,269,209)   118,138    0    2,727,881    6,104,756    8,832,637    8,950,775 

   

 

AuguStar℠ Variable Account A    
     
Statements of Operations (continued)   For the Period Ended December 31, 2023

 

   Investment activity:       Realized and unrealized gain (loss) on investments: 
   Reinvested Dividends   Risk and administrative expense (note 2)   Net investment activity   Reinvested capital gains   Realized gain (loss)   Unrealized gain (loss)   Net gain (loss) on investments   Net increase (decrease) in contract owners' equity from operations 
JASS - Janus Henderson Flexible Bond Subaccount   $1,305,222    $(429,744)   $875,478    $0    $(1,036,577)   $1,807,262    $770,685    $1,646,163 
LEGI - ClearBridge Variable Dividend Strategy Subaccount   992,941    (588,979)   403,962    6,766,082    530,642    (2,007,497)   (1,476,855)   5,693,189 
LEGI - ClearBridge Variable Large Cap Value Subaccount   972,263    (983,639)   (11,376)   5,694,586    338,810    3,998,987    4,337,797    10,021,007 
ASVT - VT Opportunity Subaccount   0    (50,165)   (50,165)   326,094    26,695    567,132    593,827    869,756 
MSVI - VIF U.S. Real Estate Subaccount   19,585    (11,029)   8,556    0    (21,182)   124,976    103,794    112,350 
MSV2 - VIF Growth Subaccount   0    (659,336)   (659,336)   0    (16,462,610)   37,196,530    20,733,920    20,074,584 
GSVI - U.S. Equity Insights Subaccount   122,066    (238,427)   (116,361)   0    169,155    3,716,471    3,885,626    3,769,265 
GSVI - Strategic Growth Subaccount   0    (141,186)   (141,186)   440,749    (317,589)   3,464,373    3,146,784    3,446,347 
GSVS - U.S. Equity Insights Subaccount   41,227    (110,829)   (69,602)   0    (110,305)   2,026,097    1,915,792    1,846,190 
GSVS - Strategic Growth Subaccount   0    (250,516)   (250,516)   840,252    (779,554)   6,843,947    6,064,393    6,654,129 
GSVS - Trend Driven Allocation Subaccount   1,608,428    (1,290,504)   317,924    0    (1,569,118)   14,037,237    12,468,119    12,786,043 
LAZS - Emerging Markets Equity Subaccount   5,148,198    (1,339,395)   3,808,803    0    (523,149)   16,998,947    16,475,798    20,284,601 
LAZS - U.S. Small Cap Equity Select Subaccount   0    (300,950)   (300,950)   0    (969,557)   3,195,538    2,225,981    1,925,031 
LAZS - International Equity Subaccount   909,748    (876,148)   33,600    0    (2,624,026)   12,183,217    9,559,191    9,592,791 
LAZS - Global Dynamic Multi-Asset Subaccount   0    (2,983,528)   (2,983,528)   12,056,724    (3,081,893)   13,688,957    10,607,064    19,680,260 

LINC - LVIP JPMorgan Small Cap Core Subaccount

(note 4)

   710,044    (680,640)   29,404    472,341    (1,458,652)   6,736,683    5,278,031    5,779,776 
ABVB - VPS Relative Value Subaccount   173,385    (171,599)   1,786    1,095,205    (437,772)   656,829    219,057    1,316,048 
ABVB - VPS Small Cap Growth Subaccount   0    (249,119)   (249,119)   0    (3,762,767)   6,855,537    3,092,770    2,843,651 
ABVB - VPS Global Risk Allocation-Moderate Subaccount   16,344,066    (10,101,425)   6,242,641    0    (9,281,486)   97,547,209    88,265,723    94,508,364 
MFSI - New Discovery Subaccount   0    (221,778)   (221,778)   0    (1,910,133)   4,345,751    2,435,618    2,213,840 
MFSI - Mid Cap Growth Subaccount   0    (595,675)   (595,675)   722,598    (2,418,860)   10,530,855    8,111,995    8,238,918 
MFSI - Total Return Subaccount   2,241,733    (1,607,124)   634,609    5,350,520    (1,571,629)   5,831,515    4,259,886    10,245,015 
MFS2 - Massachusetts Investors Growth Stock Subaccount   9,874    (245,712)   (235,838)   1,067,464    13,604    3,129,960    3,143,564    3,975,190 
PVIA - Real Return Subaccount   4,071,139    (1,781,413)   2,289,726    0    (3,622,517)   4,750,547    1,128,030    3,417,756 
PVIA - Global Bond Opportunities Subaccount   777,913    (436,263)   341,650    378,343    (1,668,600)   2,253,223    584,623    1,304,616 
PVIA - CommodityRealReturn® Strategy Subaccount   2,875,760    (219,155)   2,656,605    0    (1,702,014)   (2,683,436)   (4,385,450)   (1,728,845)
PVIA - Short-Term Subaccount   3,476,943    (1,002,927)   2,474,016    0    (179,210)   1,188,352    1,009,142    3,483,158 
PVIA - Low Duration Subaccount   1,032,832    (365,238)   667,594    0    (542,821)   908,382    365,561    1,033,155 
CALI - VP S&P 500 Index Subaccount   2,616    (2,285)   331    9,659    3,899    28,802    32,701    42,691 
BNYS - Appreciation Subaccount   89,150    (244,566)   (155,416)   1,649,434    (598,906)   2,343,800    1,744,894    3,238,912 
ROYI - Small-Cap Subaccount   813,896    (1,218,211)   (404,315)   8,452,622    431,768    13,016,967    13,448,735    21,497,042 
ROYI - Micro-Cap Subaccount   0    (527,896)   (527,896)   0    (1,803,613)   8,854,140    7,050,527    6,522,631 
AIMI - Invesco V.I. Comstock Series I Subaccount   510    (254)   256    3,141    735    (1,026)   (291)   3,106 
AIMI - Invesco V.I. EQV International Equity Series II Subaccount   0    (564,981)   (564,981)   32,548    (1,061,520)   8,343,935    7,282,415    6,749,982 
NBAS - AMT Mid Cap Intrinsic Value Subaccount   153,378    (392,846)   (239,468)   1,316,454    376,185    1,293,085    1,669,270    2,746,256 
FRT2 - Franklin Income VIP Subaccount   2,760,062    (693,597)   2,066,465    3,346,079    (503,707)   (835,539)   (1,339,246)   4,073,298 
FRT2 - Franklin DynaTech VIP Subaccount   0    (184,171)   (184,171)   0    (1,633,013)   6,677,144    5,044,131    4,859,960 
FRT2 - Templeton Foreign VIP Subaccount   929,231    (370,509)   558,722    0    (109,502)   4,686,318    4,576,816    5,135,538 
FRT5 - Franklin VolSmart Allocation VIP Subaccount   3,020,626    (2,136,785)   883,841    10,748,855    1,154,872    2,526,488    3,681,360    15,314,056 
FRT4 - Franklin Income VIP Subaccount   3,188,943    (793,601)   2,395,342    3,929,182    (708,685)   (1,076,701)   (1,785,386)   4,539,138 
FRT4 - Franklin DynaTech VIP Subaccount   0    (232,535)   (232,535)   0    (2,248,245)   9,135,218    6,886,973    6,654,438 
FRT4 - Templeton Foreign VIP Subaccount   1,376,306    (575,223)   801,083    0    52,754    7,306,335    7,359,089    8,160,172 
FRT4 - Franklin Allocation VIP Subaccount   295,525    (279,580)   15,945    366,842    (943,766)   3,368,802    2,425,036    2,807,823 
FEDS - Kaufmann Fund II Service Shares Subaccount   0    (482,783)   (482,783)   0    (2,158,812)   7,411,754    5,252,942    4,770,159 
IVYV - Delaware Ivy VIP Asset Strategy Subaccount   1,951,072    (1,236,504)   714,568    0    (2,339,507)   12,906,895    10,567,388    11,281,956 
IVYV - Delaware Ivy VIP Natural Resources Subaccount   806,046    (401,752)   404,294    0    568,057    (1,031,137)   (463,080)   (58,786)
IVYV - Delaware Ivy VIP Science and Technology Subaccount   0    (870,909)   (870,909)   3,829,319    (4,291,756)   23,416,387    19,124,631    22,083,041 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity For the Periods Ended December 31, 2023 and 2022

 

   AVIP - AVIP Bond Subaccount   AVIP - AVIP Bond Subaccount   AVIP - AVIP BlackRock Balanced Allocation Subaccount   AVIP - AVIP BlackRock Balanced Allocation Subaccount   AVIP - AVIP BlackRock Advantage International Equity Subaccount   AVIP - AVIP BlackRock Advantage International Equity Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $1,644,409   $1,796,735   $1,488,059   $464,651   $2,692,017   $1,713,184 
Reinvested capital gains   0    542,572    0    78,305,521    0    15,938,360 
Realized gain (loss)   (1,062,573)   (97,601)   (7,693,342)   1,157,596    2,530,286    2,727,178 
Unrealized gain (loss)   5,033,321    (20,412,261)   75,085,879    (177,117,350)   14,262,439    (42,962,202)
Net increase (decrease) in contract owners' equity from operations   5,615,157    (18,170,555)   68,880,596    (97,189,582)   19,484,742    (22,583,480)
Equity transactions:                              
Contract purchase payments (note 1)   101,153    417,504    484,687    1,967,277    370,666    1,348,650 
Extra credit fund deposit (note 1)   698    977    1,299    1,578    2,115    1,206 
Transfers (to) and from other subaccounts   9,587,429    (3,363,414)   (13,641,114)   24,525,221    (7,080,088)   4,463,863 
Transfers (to) and from fixed dollar contract   523,677    (135,413)   (187,386)   (576,949)   327,938    (194,782)
Withdrawals and surrenders   (5,712,185)   (6,120,020)   (35,574,996)   (25,171,845)   (6,854,752)   (6,885,322)
Surrender charges (note 2)   (2,233)   (21,102)   (51,040)   (74,404)   (3,523)   (2,655)
Annual contract charges (note 2)   (1,064,783)   (1,131,904)   (6,056,649)   (5,948,200)   (1,464,991)   (1,501,902)
Annuity and death benefit payments   (5,530,675)   (5,483,294)   (18,430,963)   (19,994,432)   (6,931,403)   (6,804,468)
Net equity transactions   (2,096,919)   (15,836,666)   (73,456,162)   (25,271,754)   (21,634,038)   (9,575,410)
Net change in contract owners' equity   3,518,238    (34,007,221)   (4,575,566)   (122,461,336)   (2,149,296)   (32,158,890)
Contract owners' equity:                              
Beginning of period   83,218,581    117,225,802    388,008,452    510,469,788    123,961,932    156,120,822 
End of period  $86,736,819   $83,218,581   $383,432,886   $388,008,452   $121,812,636   $123,961,932 
                               
Change in units:                              
Beginning units   4,627,742    5,447,758    16,659,061    17,616,400    9,665,767    10,406,596 
Units purchased   662,667    302,634    490,061    1,504,698    399,416    791,046 
Units redeemed   (787,556)   (1,122,650)   (3,365,726)   (2,462,037)   (1,977,287)   (1,531,875)
Ending units   4,502,853    4,627,742    13,783,396    16,659,061    8,087,896    9,665,767 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount   AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount   AVIP - AVIP AB Small Cap Subaccount   AVIP - AVIP AB Small Cap Subaccount   AVIP - AVIP AB Mid Cap Core Subaccount   AVIP - AVIP AB Mid Cap Core Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $(715,853)  $(487,541)  $(581,621)  $(601,080)  $(323,163)  $(426,020)
Reinvested capital gains   9,369,614    34,697,325    0    30,572,276    0    18,649,377 
Realized gain (loss)   (5,054,811)   (772,801)   (4,342,427)   (545,142)   (642,964)   1,827,804 
Unrealized gain (loss)   13,807,202    (52,333,678)   11,673,312    (48,447,798)   6,636,233    (31,930,270)
Net increase (decrease) in contract owners' equity from operations   17,406,152    (18,896,695)   6,749,264    (19,021,744)   5,670,106    (11,879,109)
Equity transactions:                              
Contract purchase payments (note 1)   157,729    190,046    86,129    371,704    27,212    408,609 
Extra credit fund deposit (note 1)   47    72    0    19    122    187 
Transfers (to) and from other subaccounts   57,616,678    1,375,037    471,795    3,175,608    723,246    4,634,843 
Transfers (to) and from fixed dollar contract   3,053    (50,378)   9,847    (87,377)   (183,925)   (21,958)
Withdrawals and surrenders   (2,970,322)   (1,690,587)   (3,004,375)   (2,408,087)   (1,888,510)   (2,369,238)
Surrender charges (note 2)   (3,455)   (12,215)   (3,106)   (9,504)   (2,162)   (17,771)
Annual contract charges (note 2)   (650,082)   (442,527)   (526,752)   (482,608)   (451,336)   (406,168)
Annuity and death benefit payments   (3,461,705)   (2,155,058)   (2,176,157)   (1,877,943)   (1,763,968)   (2,195,065)
Net equity transactions   50,691,943    (2,785,610)   (5,142,619)   (1,318,188)   (3,539,321)   33,439 
Net change in contract owners' equity   68,098,095    (21,682,305)   1,606,645    (20,339,932)   2,130,785    (11,845,670)
Contract owners' equity:                              
Beginning of period   33,709,741    55,392,046    45,089,721    65,429,653    38,413,988    50,259,658 
End of period  $101,807,836   $33,709,741   $46,696,366   $45,089,721   $40,544,773   $38,413,988 
                               
Change in units:                              
Beginning units   1,463,784    1,566,498    2,013,652    2,038,805    1,005,855    993,569 
Units purchased   2,278,653    137,397    123,653    281,398    49,470    163,936 
Units redeemed   (391,462)   (240,111)   (329,943)   (306,551)   (134,362)   (151,650)
Ending units   3,350,975    1,463,784    1,807,362    2,013,652    920,963    1,005,855 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   AVIP - AVIP S&P 500® Index Subaccount   AVIP - AVIP S&P 500® Index Subaccount   AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount   AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount   AVIP - AVIP Federated High Income Bond Subaccount   AVIP - AVIP Federated High Income Bond Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $383,529   $(257,210)  $306,325   $145,779   $2,219,537   $2,332,888 
Reinvested capital gains   23,841,106    57,151,505    442,069    9,956,033    0    0 
Realized gain (loss)   16,024,873    22,063,957    363,474    2,134,740    215,190    765,145 
Unrealized gain (loss)   71,248,210    (188,929,734)   3,513,528    (17,702,929)   2,515,817    (10,965,893)
Net increase (decrease) in contract owners' equity from operations   111,497,718    (109,971,482)   4,625,396    (5,466,377)   4,950,544    (7,867,860)
Equity transactions:                              
Contract purchase payments (note 1)   1,684,946    3,008,549    27,133    260,988    87,435    201,932 
Extra credit fund deposit (note 1)   2,708    1,354    52    357    2,387    427 
Transfers (to) and from other subaccounts   88,696,418    27,992,045    107,920    (992,176)   3,196,578    (4,789,932)
Transfers (to) and from fixed dollar contract   (225,067)   (786,313)   (39,248)   (422,405)   449,065    (118,364)
Withdrawals and surrenders   (34,626,389)   (24,933,597)   (2,483,714)   (2,667,428)   (3,124,563)   (2,734,617)
Surrender charges (note 2)   (30,572)   (26,455)   (1,314)   (3,462)   (971)   (4,772)
Annual contract charges (note 2)   (5,407,474)   (4,427,478)   (501,157)   (529,033)   (544,247)   (558,375)
Annuity and death benefit payments   (20,946,933)   (18,464,845)   (2,276,927)   (2,627,958)   (3,264,444)   (2,698,762)
Net equity transactions   29,147,637    (17,636,740)   (5,167,255)   (6,981,117)   (3,198,760)   (10,702,463)
Net change in contract owners' equity   140,645,355    (127,608,222)   (541,859)   (12,447,494)   1,751,784    (18,570,323)
Contract owners' equity:                              
Beginning of period   453,104,995    580,713,217    42,357,467    54,804,961    45,725,609    64,295,932 
End of period  $593,750,350   $453,104,995   $41,815,608   $42,357,467   $47,477,393   $45,725,609 
                               
Change in units:                              
Beginning units   12,135,600    12,488,265    1,715,557    1,998,460    1,811,518    2,215,758 
Units purchased   2,956,137    1,608,247    73,250    123,030    202,973    75,174 
Units redeemed   (2,243,959)   (1,960,912)   (273,918)   (405,933)   (324,978)   (479,414)
Ending units   12,847,778    12,135,600    1,514,889    1,715,557    1,689,513    1,811,518 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   AVIP - AVIP Nasdaq-100® Index Subaccount   AVIP - AVIP Nasdaq-100® Index Subaccount   AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount   AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount   AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount   AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $(1,322,166)  $(1,381,505)  $(429,844)  $(929,576)  $(680,701)  $(783,643)
Reinvested capital gains   15,171,633    55,545,842    574,591    48,450,043    0    19,876,141 
Realized gain (loss)   (4,512,934)   981,203    174,702    5,497,762    (2,404,573)   (660,563)
Unrealized gain (loss)   62,406,231    (127,793,191)   36,736,304    (99,555,811)   12,491,193    (39,733,545)
Net increase (decrease) in contract owners' equity from operations   71,742,764    (72,647,651)   37,055,753    (46,537,582)   9,405,919    (21,301,610)
Equity transactions:                              
Contract purchase payments (note 1)   950,320    1,585,307    264,770    1,118,386    173,751    993,121 
Extra credit fund deposit (note 1)   177    783    1,270    1,494    74    304 
Transfers (to) and from other subaccounts   (7,348,182)   7,308,316    (5,869,969)   747,319    142,883    977,857 
Transfers (to) and from fixed dollar contract   345,398    (296,454)   (88,287)   (436,346)   (39,878)   (45,151)
Withdrawals and surrenders   (8,610,271)   (6,121,799)   (11,740,157)   (12,439,029)   (2,812,906)   (3,441,740)
Surrender charges (note 2)   (6,343)   (5,646)   (12,591)   (10,223)   (1,749)   (3,658)
Annual contract charges (note 2)   (1,969,302)   (1,810,656)   (1,724,950)   (1,824,164)   (633,796)   (651,112)
Annuity and death benefit payments   (7,599,114)   (6,153,160)   (9,519,011)   (9,799,992)   (2,794,708)   (2,912,140)
Net equity transactions   (24,237,317)   (5,493,309)   (28,688,925)   (22,642,555)   (5,966,329)   (5,082,519)
Net change in contract owners' equity   47,505,447    (78,140,960)   8,366,828    (69,180,137)   3,439,590    (26,384,129)
Contract owners' equity:                              
Beginning of period   144,186,172    222,327,132    165,710,484    234,890,621    53,065,924    79,450,053 
End of period  $191,691,619   $144,186,172   $174,077,312   $165,710,484   $56,505,514   $53,065,924 
                               
Change in units:                              
Beginning units   6,035,849    6,192,371    4,533,132    5,107,380    2,085,987    2,276,388 
Units purchased   623,090    906,833    83,054    190,253    99,606    224,166 
Units redeemed   (1,407,317)   (1,063,355)   (783,364)   (764,501)   (313,907)   (414,567)
Ending units   5,251,622    6,035,849    3,832,822    4,533,132    1,871,686    2,085,987 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   AVIP - AVIP S&P MidCap 400® Index Subaccount   AVIP - AVIP S&P MidCap 400® Index Subaccount   AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount   AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount   AVIP - AVIP AB Risk Managed Balanced Subaccount   AVIP - AVIP AB Risk Managed Balanced Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $310,595   $(150,030)  $(4,227,678)  $(1,051,773)  $(2,906,090)  $(9,325,992)
Reinvested capital gains   8,451,772    8,779,512    2,544,819    9,229,497    0    48,590,545 
Realized gain (loss)   33,550    2,026,572    11,333,883    28,625    (9,073,492)   (1,239,494)
Unrealized gain (loss)   9,593,452    (20,157,178)   112,685,980    (12,890,794)   147,964,294    (187,268,266)
Net increase (decrease) in contract owners' equity from operations   18,389,369    (9,501,124)   122,337,004    (4,684,445)   135,984,712    (149,243,207)
Equity transactions:                              
Contract purchase payments (note 1)   192,949    593,513    391,569    154,360    1,194,232    1,617,079 
Extra credit fund deposit (note 1)   125    6,028    4,629    261    1,960    2,036 
Transfers (to) and from other subaccounts   159,647,332    (1,697,227)   17,287,337    320,478,757    285,958,394    916,703,572 
Transfers (to) and from fixed dollar contract   211,630    (48,842)   (146,881)   (108,408)   (951)   (112,523)
Withdrawals and surrenders   (5,174,361)   (1,836,899)   (20,135,343)   (4,412,409)   (94,288,074)   (52,019,856)
Surrender charges (note 2)   (5,939)   (2,037)   (24,359)   (1,873)   (115,436)   (139,359)
Annual contract charges (note 2)   (1,171,490)   (663,087)   (4,296,820)   (943,059)   (19,716,127)   (12,878,552)
Annuity and death benefit payments   (5,448,892)   (2,917,185)   (18,576,602)   (4,168,864)   (57,601,495)   (36,399,013)
Net equity transactions   148,251,354    (6,565,736)   (25,496,470)   310,998,765    115,432,503    816,773,384 
Net change in contract owners' equity   166,640,723    (16,066,860)   96,840,534    306,314,320    251,417,215    667,530,177 
Contract owners' equity:                              
Beginning of period   51,107,991    67,174,851    324,752,123    18,437,803    1,103,211,123    435,680,946 
End of period  $217,748,714   $51,107,991   $421,592,657   $324,752,123   $1,354,628,338   $1,103,211,123 
                               
Change in units:                              
Beginning units   2,353,794    2,643,561    11,648,233    445,240    70,335,025    21,157,725 
Units purchased   7,260,425    149,405    1,266,721    11,637,463    19,539,762    56,763,917 
Units redeemed   (815,861)   (439,172)   (2,032,569)   (434,470)   (12,368,828)   (7,586,617)
Ending units   8,798,358    2,353,794    10,882,385    11,648,233    77,505,959    70,335,025 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   AVIP - AVIP Federated Core Plus Bond Subaccount   AVIP - AVIP Federated Core Plus Bond Subaccount   AVIP - AVIP Intech U.S. Low Volatility Subaccount   AVIP - AVIP Intech U.S. Low Volatility Subaccount   AVIP - AVIP iShares Managed Risk Balanced Subaccount   AVIP - AVIP iShares Managed Risk Balanced Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $3,851,067   $804,153   $(1,170,759)  $(6,423,097)  $(1,541,504)  $(2,864,342)
Reinvested capital gains   0    176,826    0    19,279,596    0    904,940 
Realized gain (loss)   (7,985,112)   (10,048,850)   2,587,346    5,851,304    (579,914)   (5,137,078)
Unrealized gain (loss)   17,271,052    (50,395,756)   32,556,626    (97,619,270)   69,710,052    (46,128,208)
Net increase (decrease) in contract owners' equity from operations   13,137,007    (59,463,627)   33,973,213    (78,911,467)   67,588,634    (53,224,688)
Equity transactions:                              
Contract purchase payments (note 1)   552,619    1,705,970    925,531    2,630,146    720,771    1,428,981 
Extra credit fund deposit (note 1)   3,765    1,966    1,648    1,705    1,407    1,008 
Transfers (to) and from other subaccounts   55,136,536    (40,552,079)   2,053,917    (70,828,481)   (6,634,967)   299,280,082 
Transfers (to) and from fixed dollar contract   45,124    (625,672)   (179,477)   (426,361)   (7,985)   (384,959)
Withdrawals and surrenders   (16,809,516)   (16,290,201)   (63,891,768)   (51,604,922)   (41,900,692)   (25,357,444)
Surrender charges (note 2)   (19,095)   (18,266)   (156,428)   (137,608)   (62,692)   (48,089)
Annual contract charges (note 2)   (5,007,841)   (5,368,029)   (10,749,678)   (11,318,755)   (10,381,711)   (6,172,607)
Annuity and death benefit payments   (19,975,206)   (20,275,138)   (30,711,751)   (28,662,971)   (33,681,796)   (17,846,506)
Net equity transactions   13,926,386    (81,421,449)   (102,708,006)   (160,347,247)   (91,947,665)   250,900,466 
Net change in contract owners' equity   27,063,393    (140,885,076)   (68,734,793)   (239,258,714)   (24,359,031)   197,675,778 
Contract owners' equity:                              
Beginning of period   318,131,364    459,016,440    717,992,182    957,250,896    594,608,276    396,932,498 
End of period  $345,194,757   $318,131,364   $649,257,389   $717,992,182   $570,249,245   $594,608,276 
                               
Change in units:                              
Beginning units   37,662,643    46,811,368    71,077,647    86,660,608    70,440,828    39,065,742 
Units purchased   7,694,279    1,571,346    2,966,412    1,260,068    1,042,980    37,817,295 
Units redeemed   (6,008,612)   (10,720,071)   (12,927,773)   (16,843,029)   (11,409,908)   (6,442,209)
Ending units   39,348,310    37,662,643    61,116,286    71,077,647    60,073,900    70,440,828 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   AVIP - AVIP iShares Managed Risk Moderate Growth Subaccount (note 4)   AVIP - AVIP iShares Managed Risk Moderate Growth Subaccount (note 4)   AVIP - AVIP iShares Managed Risk Growth Subaccount (note 4)   AVIP - AVIP iShares Managed Risk Growth Subaccount (note 4)   AVIP - AVIP Moderately Conservative Model Subaccount   AVIP - AVIP Moderately Conservative Model Subaccount 
   2023   10-14-2022 to
12-31-2022
   2023   10-14-2022 to
12-31-2022
   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $(6,255,059)  $(1,346,387)  $(5,683,969)  $(1,204,151)  $5,658,302   $1,346,117 
Reinvested capital gains   0    0    0    0    7,209,220    14,507,701 
Realized gain (loss)   9,953,867    1,053,486    9,982,744    971,937    (1,517,253)   1,735,888 
Unrealized gain (loss)   62,329,763    26,725,088    67,276,593    23,851,512    8,403,397    (62,025,926)
Net increase (decrease) in contract owners' equity from operations   66,028,571    26,432,187    71,575,368    23,619,298    19,753,666    (44,436,220)
Equity transactions:                              
Contract purchase payments (note 1)   328,267    34,124    295,288    35,912    269,306    871,104 
Extra credit fund deposit (note 1)   645    179    2,216    105    257    1,800 
Transfers (to) and from other subaccounts   4,722,451    465,774,303    (1,281,140)   408,271,130    1,157,585    7,245,008 
Transfers (to) and from fixed dollar contract   498,522    43,104    22,847    (37,292)   (2,172,732)   (67,252)
Withdrawals and surrenders   (28,559,263)   (4,351,086)   (20,118,203)   (4,118,813)   (14,297,328)   (11,669,872)
Surrender charges (note 2)   (35,765)   (6,067)   (26,910)   (14,209)   (9,568)   (14,941)
Annual contract charges (note 2)   (8,762,773)   (1,652,303)   (8,226,784)   (892,668)   (3,651,721)   (3,905,047)
Annuity and death benefit payments   (26,908,374)   (5,621,805)   (24,180,007)   (4,351,121)   (17,866,384)   (15,663,585)
Net equity transactions   (58,716,290)   454,220,449    (53,512,693)   398,893,044    (36,570,585)   (23,202,785)
Net change in contract owners' equity   7,312,281    480,652,636    18,062,675    422,512,342    (16,816,919)   (67,639,005)
Contract owners' equity:                              
Beginning of period   480,652,636    0    422,512,342    0    211,353,546    278,992,551 
End of period  $487,964,917   $480,652,636   $440,575,017   $422,512,342   $194,536,627   $211,353,546 
                               
Change in units:                              
Beginning units   45,507,279    0    39,957,823    0    18,915,187    20,941,307 
Units purchased   1,450,593    47,429,651    1,243,784    41,591,566    376,016    1,330,360 
Units redeemed   (6,659,429)   (1,922,372)   (5,906,307)   (1,633,743)   (3,540,857)   (3,356,480)
Ending units   40,298,443    45,507,279    35,295,300    39,957,823    15,750,346    18,915,187 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   AVIP - AVIP Balanced Model Subaccount   AVIP - AVIP Balanced Model Subaccount   AVIP - AVIP Moderate Growth Model Subaccount   AVIP - AVIP Moderate Growth Model Subaccount   AVIP - AVIP Growth Model Subaccount   AVIP - AVIP Growth Model Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $27,361,313   $7,608,061   $66,530,722   $15,148,510   $18,410,544   $3,874,155 
Reinvested capital gains   48,178,358    76,388,410    122,887,992    173,039,142    34,360,785    49,128,769 
Realized gain (loss)   6,042,494    22,346,974    12,352,564    40,804,194    3,855,699    8,500,500 
Unrealized gain (loss)   9,556,964    (284,293,408)   3,464,963    (582,534,207)   (3,366,496)   (146,441,113)
Net increase (decrease) in contract owners' equity from operations   91,139,129    (177,949,963)   205,236,241    (353,542,361)   53,260,532    (84,937,689)
Equity transactions:                              
Contract purchase payments (note 1)   3,719,200    3,506,276    1,718,259    6,008,992    1,081,131    2,622,184 
Extra credit fund deposit (note 1)   1,160    1,964    3,136    11,154    2,539    368 
Transfers (to) and from other subaccounts   (1,837,410)   (17,356,750)   (4,136,651)   (21,010,955)   (5,899,989)   (2,455,682)
Transfers (to) and from fixed dollar contract   (314,140)   (1,222,468)   (597,336)   (2,191,395)   (587,857)   (686,634)
Withdrawals and surrenders   (36,154,726)   (40,655,162)   (61,425,953)   (54,386,820)   (14,443,807)   (10,287,334)
Surrender charges (note 2)   (27,946)   (18,665)   (21,617)   (19,713)   (6,891)   (6,009)
Annual contract charges (note 2)   (13,451,477)   (14,206,453)   (23,811,889)   (25,122,170)   (4,918,937)   (5,057,795)
Annuity and death benefit payments   (54,519,640)   (56,166,724)   (81,352,996)   (80,628,408)   (16,291,767)   (16,491,648)
Net equity transactions   (102,584,979)   (126,117,982)   (169,625,047)   (177,339,315)   (41,065,578)   (32,362,550)
Net change in contract owners' equity   (11,445,850)   (304,067,945)   35,611,194    (530,881,676)   12,194,954    (117,300,239)
Contract owners' equity:                              
Beginning of period   786,612,839    1,090,680,784    1,443,371,120    1,974,252,796    329,796,345    447,096,584 
End of period  $775,166,989   $786,612,839   $1,478,982,314   $1,443,371,120   $341,991,299   $329,796,345 
                               
Change in units:                              
Beginning units   66,733,149    77,016,608    114,890,678    128,529,931    24,899,672    27,249,678 
Units purchased   817,818    685,110    998,415    2,457,224    190,822    415,149 
Units redeemed   (9,342,008)   (10,968,569)   (13,764,706)   (16,096,477)   (3,077,216)   (2,765,155)
Ending units   58,208,959    66,733,149    102,124,387    114,890,678    22,013,278    24,899,672 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   FIDI - VIP Growth Subaccount   FIDI - VIP Growth Subaccount   FIDI - VIP Equity-Income Subaccount   FIDI - VIP Equity-Income Subaccount   FIDI - VIP High Income Subaccount   FIDI - VIP High Income Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $(15,440)  $(9,325)  $3,202   $4,162   $446   $506 
Reinvested capital gains   59,116    102,678    17,337    23,236    0    0 
Realized gain (loss)   69,778    19,780    7,490    3,010    (1,084)   (743)
Unrealized gain (loss)   281,224    (545,834)   26,797    (78,078)   1,652    (1,747)
Net increase (decrease) in contract owners' equity from operations   394,678    (432,701)   54,826    (47,670)   1,014    (1,984)
Equity transactions:                              
Contract purchase payments (note 1)   1,672    10,495    162    3,442    0    0 
Extra credit fund deposit (note 1)   0    0    0    0    0    0 
Transfers (to) and from other subaccounts   5,039    14    0    0    0    0 
Transfers (to) and from fixed dollar contract   0    0    0    0    0    0 
Withdrawals and surrenders   (182,031)   (35,145)   (93,661)   (23,679)   (923)   (1,403)
Surrender charges (note 2)   (16)   (19)   (383)   (16)   0    (3)
Annual contract charges (note 2)   (475)   (477)   (190)   (221)   (18)   (19)
Annuity and death benefit payments   (65,695)   (27,761)   (21,014)   (8,115)   (1,820)   (260)
Net equity transactions   (241,506)   (52,893)   (115,086)   (28,589)   (2,761)   (1,685)
Net change in contract owners' equity   153,172    (485,594)   (60,260)   (76,259)   (1,747)   (3,669)
Contract owners' equity:                              
Beginning of period   1,235,981    1,721,575    686,704    762,963    12,786    16,455 
End of period  $1,389,153   $1,235,981   $626,444   $686,704   $11,039   $12,786 
                               
Change in units:                              
Beginning units   18,356    19,068    14,799    15,427    643    724 
Units purchased   83    132    4    71    0    0 
Units redeemed   (3,099)   (844)   (2,443)   (699)   (134)   (81)
Ending units   15,340    18,356    12,360    14,799    509    643 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   FIDS - VIP Government Money Market Subaccount   FIDS - VIP Government Money Market Subaccount   FID2 - VIP Mid Cap Subaccount   FID2 - VIP Mid Cap Subaccount   FID2 - VIP Growth Subaccount   FID2 - VIP Growth Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $5,206,718   $143,442   $(1,581,169)  $(2,016,442)  $(1,154,757)  $(856,813)
Reinvested capital gains   0    0    4,927,587    13,108,918    4,431,724    7,262,825 
Realized gain (loss)   193,768    (40,892)   (204,717)   645,750    1,257,365    620,382 
Unrealized gain (loss)   0    0    18,884,404    (49,338,522)   22,880,808    (37,059,384)
Net increase (decrease) in contract owners' equity from operations   5,400,486    102,550    22,026,105    (37,600,296)   27,415,140    (30,032,990)
Equity transactions:                              
Contract purchase payments (note 1)   18,423,529    20,267,828    257,812    2,003,970    59,934    386,592 
Extra credit fund deposit (note 1)   327    3,120    2,265    1,441    552    362 
Transfers (to) and from other subaccounts   29,653,956    25,734,359    1,126,075    (7,887,101)   114,454    4,859,153 
Transfers (to) and from fixed dollar contract   2,432,798    (958,050)   14,894    (226,755)   (161,535)   (482,877)
Withdrawals and surrenders   (47,364,032)   (35,499,130)   (9,842,668)   (8,064,099)   (4,781,034)   (4,465,348)
Surrender charges (note 2)   (44,502)   (56,124)   (9,821)   (6,967)   (7,510)   (10,395)
Annual contract charges (note 2)   (1,846,847)   (1,642,072)   (1,967,265)   (2,064,324)   (1,003,369)   (946,308)
Annuity and death benefit payments   (10,033,810)   (6,254,052)   (8,662,579)   (9,138,700)   (4,594,862)   (4,385,064)
Net equity transactions   (8,778,581)   1,595,879    (19,081,287)   (25,382,535)   (10,373,370)   (5,043,885)
Net change in contract owners' equity   (3,378,095)   1,698,429    2,944,818    (62,982,831)   17,041,770    (35,076,875)
Contract owners' equity:                              
Beginning of period   147,768,276    146,069,847    176,159,758    239,142,589    84,284,878    119,361,753 
End of period  $144,390,181   $147,768,276   $179,104,576   $176,159,758   $101,326,648   $84,284,878 
                               
Change in units:                              
Beginning units   13,459,239    13,333,041    3,467,820    3,958,936    3,026,839    3,197,961 
Units purchased   12,006,046    10,498,954    142,420    123,202    265,470    490,571 
Units redeemed   (12,742,611)   (10,372,756)   (502,045)   (614,318)   (574,180)   (661,693)
Ending units   12,722,674    13,459,239    3,108,195    3,467,820    2,718,129    3,026,839 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   FID2 - VIP Equity-Income Subaccount   FID2 - VIP Equity-Income Subaccount   FID2 - VIP Real Estate Subaccount   FID2 - VIP Real Estate Subaccount   FID2 - VIP Target Volatility Subaccount   FID2 - VIP Target Volatility Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $586,165   $672,525   $840,706   $(51,334)  $1,133,714   $1,971,819 
Reinvested capital gains   3,940,244    4,980,687    1,006,950    937,218    0    2,747,415 
Realized gain (loss)   1,097,562    2,322,099    (587,403)   352,816    (2,861,504)   (2,306,714)
Unrealized gain (loss)   5,852,264    (17,851,515)   4,915,758    (11,375,542)   23,276,785    (43,856,993)
Net increase (decrease) in contract owners' equity from operations   11,476,235    (9,876,204)   6,176,011    (10,136,842)   21,548,995    (41,444,473)
Equity transactions:                              
Contract purchase payments (note 1)   150,497    644,296    128,226    336,759    410,240    996,230 
Extra credit fund deposit (note 1)   372    280    2,199    393    362    459 
Transfers (to) and from other subaccounts   (163,988)   7,552,391    42,438,744    (883,844)   (773,983)   4,853,510 
Transfers (to) and from fixed dollar contract   (655,851)   (294,295)   (20,200)   (89,757)   (88,710)   6,841 
Withdrawals and surrenders   (6,711,099)   (5,489,757)   (2,285,195)   (1,466,378)   (18,445,492)   (14,476,977)
Surrender charges (note 2)   (6,457)   (21,773)   (1,317)   (5,350)   (37,968)   (63,441)
Annual contract charges (note 2)   (1,742,538)   (1,727,338)   (446,451)   (319,150)   (2,960,570)   (3,027,062)
Annuity and death benefit payments   (7,363,445)   (6,833,327)   (2,248,038)   (1,418,957)   (7,870,159)   (7,901,737)
Net equity transactions   (16,492,509)   (6,169,523)   37,567,968    (3,846,284)   (29,766,280)   (19,612,177)
Net change in contract owners' equity   (5,016,274)   (16,045,727)   43,743,979    (13,983,126)   (8,217,285)   (61,056,650)
Contract owners' equity:                              
Beginning of period   141,615,974    157,661,701    23,891,820    37,874,946    190,650,571    251,707,221 
End of period  $136,599,700   $141,615,974   $67,635,799   $23,891,820   $182,433,286   $190,650,571 
                               
Change in units:                              
Beginning units   4,555,191    4,741,575    1,440,377    1,630,817    12,938,724    14,218,639 
Units purchased   266,010    757,482    2,737,841    157,301    281,284    579,745 
Units redeemed   (789,600)   (943,866)   (413,246)   (347,741)   (2,203,071)   (1,859,660)
Ending units   4,031,601    4,555,191    3,764,972    1,440,377    11,016,937    12,938,724 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   JASI - Janus Henderson Research Subaccount   JASI - Janus Henderson Research Subaccount   JASI - Janus Henderson Overseas Subaccount   JASI - Janus Henderson Overseas Subaccount   JASI - Janus Henderson Global Research Subaccount   JASI - Janus Henderson Global Research Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $(43,501)  $(44,724)  $1,261   $4,298   $(5,173)  $(3,340)
Reinvested capital gains   0    718,777    0    0    44,031    173,466 
Realized gain (loss)   70,144    86,303    42,623    11,671    59,744    38,334 
Unrealized gain (loss)   1,299,736    (2,383,053)   29,527    (129,862)   250,165    (596,002)
Net increase (decrease) in contract owners' equity from operations   1,326,379    (1,622,697)   73,411    (113,893)   348,767    (387,542)
Equity transactions:                              
Contract purchase payments (note 1)   1,021    26,607    18,307    2,951    18,678    14,398 
Extra credit fund deposit (note 1)   2    3    0    0    0    0 
Transfers (to) and from other subaccounts   (25,179)   13,435    (26,691)   9,002    (936)   (9,469)
Transfers (to) and from fixed dollar contract   (20,193)   0    0    0    (3,635)   0 
Withdrawals and surrenders   (398,315)   (168,534)   (226,081)   (43,566)   (168,739)   (52,022)
Surrender charges (note 2)   (135)   (90)   (6)   (11)   (69)   (28)
Annual contract charges (note 2)   (4,979)   (4,859)   (4,910)   (4,817)   (1,784)   (1,852)
Annuity and death benefit payments   (48,649)   (231,558)   (8,938)   (63,533)   (41,178)   (25,272)
Net equity transactions   (496,427)   (364,996)   (248,319)   (99,974)   (197,663)   (74,245)
Net change in contract owners' equity   829,952    (1,987,693)   (174,908)   (213,867)   151,104    (461,787)
Contract owners' equity:                              
Beginning of period   3,433,496    5,421,189    923,837    1,137,704    1,461,257    1,923,044 
End of period  $4,263,448   $3,433,496   $748,929   $923,837   $1,612,361   $1,461,257 
                               
Change in units:                              
Beginning units   107,438    117,038    29,654    33,035    63,709    66,404 
Units purchased   456    1,850    459    760    312    1,051 
Units redeemed   (13,108)   (11,450)   (8,790)   (4,141)   (8,446)   (3,746)
Ending units   94,786    107,438    21,323    29,654    55,575    63,709 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   JASI - Janus Henderson Balanced Subaccount   JASI - Janus Henderson Balanced Subaccount   JASS - Janus Henderson Research Subaccount   JASS - Janus Henderson Research Subaccount   JASS - Janus Henderson Global Research Subaccount   JASS - Janus Henderson Global Research Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $29,100   $1,582   $(261,419)  $(268,923)  $(148,022)  $(128,821)
Reinvested capital gains   0    116,107    0    3,805,770    798,753    3,573,214 
Realized gain (loss)   194,334    114,463    622,456    527,089    453,785    445,248 
Unrealized gain (loss)   206,028    (987,903)   6,898,756    (12,733,368)   4,975,843    (11,864,626)
Net increase (decrease) in contract owners' equity from operations   429,462    (755,751)   7,259,793    (8,669,432)   6,080,359    (7,974,985)
Equity transactions:                              
Contract purchase payments (note 1)   3,449    29,951    13,166    103,426    128,718    166,600 
Extra credit fund deposit (note 1)   7    9    159    315    0    66 
Transfers (to) and from other subaccounts   27,446    7,568    94,638    610,535    (613,186)   (1,333,334)
Transfers (to) and from fixed dollar contract   (1,281)   (55,616)   (660)   (295,696)   (3,981)   (18,078)
Withdrawals and surrenders   (321,750)   (117,603)   (964,753)   (994,670)   (1,619,553)   (1,245,441)
Surrender charges (note 2)   (215)   (68)   (252)   (974)   (5,405)   (3,014)
Annual contract charges (note 2)   (4,781)   (4,435)   (243,150)   (216,831)   (314,225)   (337,188)
Annuity and death benefit payments   (252,945)   (157,716)   (1,068,003)   (788,130)   (1,345,025)   (1,194,066)
Net equity transactions   (550,070)   (297,910)   (2,168,855)   (1,582,025)   (3,772,657)   (3,964,455)
Net change in contract owners' equity   (120,608)   (1,053,661)   5,090,938    (10,251,457)   2,307,702    (11,939,440)
Contract owners' equity:                              
Beginning of period   3,365,817    4,419,478    18,711,606    28,963,063    26,238,958    38,178,398 
End of period  $3,245,209   $3,365,817   $23,802,544   $18,711,606   $28,546,660   $26,238,958 
                               
Change in units:                              
Beginning units   76,120    82,190    993,942    1,065,763    1,897,907    2,201,570 
Units purchased   1,587    1,089    113,081    183,722    65,155    206,525 
Units redeemed   (13,523)   (7,159)   (207,355)   (255,543)   (305,454)   (510,188)
Ending units   64,184    76,120    899,668    993,942    1,657,608    1,897,907 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   JASS - Janus Henderson Balanced Subaccount   JASS - Janus Henderson Balanced Subaccount   JASS - Janus Henderson Overseas Subaccount   JASS - Janus Henderson Overseas Subaccount   JASS - Janus Henderson Flexible Bond Subaccount   JASS - Janus Henderson Flexible Bond Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $1,351,170   $(1,071,729)  $118,138   $405,156   $875,478   $275,790 
Reinvested capital gains   0    9,817,145    0    0    0    666,345 
Realized gain (loss)   9,706,508    9,887,467    2,727,881    1,868,022    (1,036,577)   (1,198,408)
Unrealized gain (loss)   26,258,504    (87,445,978)   6,104,756    (15,120,038)   1,807,262    (6,236,061)
Net increase (decrease) in contract owners' equity from operations   37,316,182    (68,813,095)   8,950,775    (12,846,860)   1,646,163    (6,492,334)
Equity transactions:                              
Contract purchase payments (note 1)   881,051    1,249,514    100,768    704,874    68,275    107,432 
Extra credit fund deposit (note 1)   706    821    2,748    822    0    0 
Transfers (to) and from other subaccounts   1,309,169    5,139,676    (1,909,570)   366,628    8,219,876    1,318,208 
Transfers (to) and from fixed dollar contract   (212,529)   (198,821)   39,245    (279,476)   8,271    (77,829)
Withdrawals and surrenders   (29,314,981)   (20,208,324)   (4,940,784)   (4,097,665)   (1,488,432)   (1,470,664)
Surrender charges (note 2)   (58,947)   (83,805)   (7,675)   (6,252)   (1,461)   (7,296)
Annual contract charges (note 2)   (4,014,493)   (4,084,035)   (1,495,503)   (1,514,127)   (453,170)   (445,077)
Annuity and death benefit payments   (14,687,876)   (16,087,202)   (5,817,437)   (6,067,049)   (2,103,755)   (2,170,820)
Net equity transactions   (46,097,900)   (34,272,176)   (14,028,208)   (10,892,245)   4,249,604    (2,746,046)
Net change in contract owners' equity   (8,781,718)   (103,085,271)   (5,077,433)   (23,739,105)   5,895,767    (9,238,380)
Contract owners' equity:                              
Beginning of period   296,002,761    399,088,032    103,190,823    126,929,928    33,741,532    42,979,912 
End of period  $287,221,043   $296,002,761   $98,113,390   $103,190,823   $39,637,299   $33,741,532 
                               
Change in units:                              
Beginning units   10,295,514    11,398,198    6,635,733    7,348,369    3,518,581    3,813,854 
Units purchased   410,731    630,763    368,761    671,898    1,104,663    680,666 
Units redeemed   (1,917,030)   (1,733,447)   (1,215,489)   (1,384,534)   (637,258)   (975,939)
Ending units   8,789,215    10,295,514    5,789,005    6,635,733    3,985,986    3,518,581 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   LEGI - ClearBridge Variable Dividend Strategy Subaccount   LEGI - ClearBridge Variable Dividend Strategy Subaccount   LEGI - ClearBridge Variable Large Cap Value Subaccount   LEGI - ClearBridge Variable Large Cap Value Subaccount   ASVT - VT Opportunity Subaccount   ASVT - VT Opportunity Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $403,962   $98,472   $(11,376)  $12,220   $(50,165)  $(51,599)
Reinvested capital gains   6,766,082    4,158,840    5,694,586    3,256,715    326,094    762,463 
Realized gain (loss)   530,642    2,506,183    338,810    254,821    26,695    38,511 
Unrealized gain (loss)   (2,007,497)   (11,608,694)   3,998,987    (11,424,783)   567,132    (1,810,794)
Net increase (decrease) in contract owners' equity from operations   5,693,189    (4,845,199)   10,021,007    (7,901,027)   869,756    (1,061,419)
Equity transactions:                              
Contract purchase payments (note 1)   4,815    125,538    234,792    322,751    0    0 
Extra credit fund deposit (note 1)   52    57    0    247    0    0 
Transfers (to) and from other subaccounts   295,934    4,889,916    (2,706,550)   (874,647)   0    (12,547)
Transfers (to) and from fixed dollar contract   (172,887)   17,983    193,573    (226,463)   0    0 
Withdrawals and surrenders   (3,079,408)   (3,019,921)   (4,855,701)   (2,938,426)   (217,746)   (143,988)
Surrender charges (note 2)   (2,686)   (9,051)   (5,879)   (2,397)   (10)   (21)
Annual contract charges (note 2)   (554,201)   (511,704)   (859,168)   (922,373)   (4,310)   (4,467)
Annuity and death benefit payments   (2,173,076)   (1,981,129)   (3,102,567)   (4,385,857)   (111,349)   (41,585)
Net equity transactions   (5,681,457)   (488,311)   (11,101,500)   (9,027,165)   (333,415)   (202,608)
Net change in contract owners' equity   11,732    (5,333,510)   (1,080,493)   (16,928,192)   536,341    (1,264,027)
Contract owners' equity:                              
Beginning of period   47,933,412    53,266,922    81,170,165    98,098,357    3,644,449    4,908,476 
End of period  $47,945,144   $47,933,412   $80,089,672   $81,170,165   $4,180,790   $3,644,449 
                               
Change in units:                              
Beginning units   1,289,481    1,299,798    2,099,598    2,358,818    75,238    79,244 
Units purchased   118,979    353,414    117,354    279,908    0    0 
Units redeemed   (263,998)   (363,731)   (392,678)   (539,128)   (6,248)   (4,006)
Ending units   1,144,462    1,289,481    1,824,274    2,099,598    68,990    75,238 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   MSVI - VIF U.S. Real Estate Subaccount   MSVI - VIF U.S. Real Estate Subaccount   MSV2 - VIF Growth Subaccount   MSV2 - VIF Growth Subaccount   GSVI - U.S. Equity Insights Subaccount   GSVI - U.S. Equity Insights Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $8,556   $(74)  $(659,336)  $(855,666)  $(116,361)  $(109,909)
Reinvested capital gains   0    231,615    0    36,211,994    0    104,240 
Realized gain (loss)   (21,182)   11,399    (16,462,610)   (16,904,453)   169,155    46,843 
Unrealized gain (loss)   124,976    (604,199)   37,196,530    (90,826,862)   3,716,471    (5,445,692)
Net increase (decrease) in contract owners' equity from operations   112,350    (361,259)   20,074,584    (72,374,987)   3,769,265    (5,404,518)
Equity transactions:                              
Contract purchase payments (note 1)   819    12,061    268,799    457,316    21,469    91,621 
Extra credit fund deposit (note 1)   0    6    1,141    802    140    242 
Transfers (to) and from other subaccounts   30,861    14,933    (1,785,340)   377,455    (401,377)   (349,742)
Transfers (to) and from fixed dollar contract   0    (3,453)   15,391    (340,437)   (15,041)   (105,907)
Withdrawals and surrenders   (86,899)   (70,851)   (2,570,294)   (2,573,836)   (1,312,715)   (1,598,477)
Surrender charges (note 2)   (189)   (16)   (1,022)   (6,349)   (215)   (450)
Annual contract charges (note 2)   (2,971)   (3,094)   (744,984)   (802,702)   (219,528)   (240,179)
Annuity and death benefit payments   (20,224)   (32,483)   (2,444,952)   (2,822,825)   (1,366,822)   (1,562,581)
Net equity transactions   (78,603)   (82,897)   (7,261,261)   (5,710,576)   (3,294,089)   (3,765,473)
Net change in contract owners' equity   33,747    (444,156)   12,813,323    (78,085,563)   475,176    (9,169,991)
Contract owners' equity:                              
Beginning of period   898,632    1,342,788    45,513,390    123,598,953    18,293,509    27,463,500 
End of period  $932,379   $898,632   $58,326,713   $45,513,390   $18,768,685   $18,293,509 
                               
Change in units:                              
Beginning units   20,978    22,557    1,310,207    1,403,373    553,217    659,549 
Units purchased   815    1,086    154,186    382,321    16,573    24,202 
Units redeemed   (2,508)   (2,665)   (315,534)   (475,487)   (105,571)   (130,534)
Ending units   19,285    20,978    1,148,859    1,310,207    464,219    553,217 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   GSVI - Strategic Growth Subaccount   GSVI - Strategic Growth Subaccount   GSVS - U.S. Equity Insights Subaccount   GSVS - U.S. Equity Insights Subaccount   GSVS - Strategic Growth Subaccount   GSVS - Strategic Growth Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $(141,186)  $(129,243)  $(69,602)  $(72,808)  $(250,516)  $(255,816)
Reinvested capital gains   440,749    1,741,252    0    51,557    840,252    3,463,968 
Realized gain (loss)   (317,589)   (242,212)   (110,305)   (228,067)   (779,554)   (611,242)
Unrealized gain (loss)   3,464,373    (5,815,221)   2,026,097    (2,511,362)   6,843,947    (11,830,894)
Net increase (decrease) in contract owners' equity from operations   3,446,347    (4,445,424)   1,846,190    (2,760,680)   6,654,129    (9,233,984)
Equity transactions:                              
Contract purchase payments (note 1)   18,787    37,343    8,672    46,489    354    90,099 
Extra credit fund deposit (note 1)   23    12    0    0    14    206 
Transfers (to) and from other subaccounts   320,950    1,134,361    (556,203)   (603,563)   83,676    668,033 
Transfers (to) and from fixed dollar contract   (32,162)   (40,742)   (29,371)   (267,883)   21,988    (84,121)
Withdrawals and surrenders   (390,889)   (600,730)   (465,600)   (813,270)   (1,131,189)   (1,415,463)
Surrender charges (note 2)   (1,103)   (49)   (818)   (2,125)   (148)   (19,147)
Annual contract charges (note 2)   (138,684)   (127,851)   (110,801)   (113,066)   (242,111)   (224,414)
Annuity and death benefit payments   (568,470)   (498,640)   (437,580)   (334,807)   (940,444)   (623,215)
Net equity transactions   (791,548)   (96,296)   (1,591,701)   (2,088,225)   (2,207,860)   (1,608,022)
Net change in contract owners' equity   2,654,799    (4,541,720)   254,489    (4,848,905)   4,446,269    (10,842,006)
Contract owners' equity:                              
Beginning of period   8,900,520    13,442,240    9,159,105    14,008,010    17,603,334    28,445,340 
End of period  $11,555,319   $8,900,520   $9,413,594   $9,159,105   $22,049,603   $17,603,334 
                               
Change in units:                              
Beginning units   241,981    243,363    319,617    382,545    581,944    627,626 
Units purchased   46,366    57,905    6,885    13,119    68,316    100,969 
Units redeemed   (63,940)   (59,287)   (58,674)   (76,047)   (128,693)   (146,651)
Ending units   224,407    241,981    267,828    319,617    521,567    581,944 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

  GSVS - Trend Driven Allocation Subaccount   GSVS - Trend Driven Allocation Subaccount   LAZS - Emerging Markets Equity Subaccount   LAZS - Emerging Markets Equity Subaccount   LAZS - U.S. Small Cap Equity Select Subaccount   LAZS - U.S. Small Cap Equity Select Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $317,924   $(1,457,710)  $3,808,803   $2,384,144   $(300,950)  $(353,918)
Reinvested capital gains   0    3,895,544    0    0    0    7,080,077 
Realized gain (loss)   (1,569,118)   (762,355)   (523,149)   (770,586)   (969,557)   (73,903)
Unrealized gain (loss)   14,037,237    (27,583,076)   16,998,947    (23,635,303)   3,195,538    (12,008,140)
Net increase (decrease) in contract owners' equity from operations   12,786,043    (25,907,597)   20,284,601    (22,021,745)   1,925,031    (5,355,884)
Equity transactions:                              
Contract purchase payments (note 1)   150,130    380,459    282,313    1,315,946    22,332    316,593 
Extra credit fund deposit (note 1)   218    251    780    1,122    113    187 
Transfers (to) and from other subaccounts   1,781,347    605,500    (4,996,401)   (3,753,458)   (102,523)   (520,525)
Transfers (to) and from fixed dollar contract   13,505    (25,111)   22,416    (295,097)   4,735    (15,758)
Withdrawals and surrenders   (8,561,933)   (7,432,396)   (5,381,621)   (3,768,559)   (1,271,111)   (1,240,803)
Surrender charges (note 2)   (14,440)   (37,508)   (2,687)   (1,339)   (2,577)   (846)
Annual contract charges (note 2)   (1,666,023)   (1,651,256)   (1,466,430)   (1,493,705)   (248,206)   (273,865)
Annuity and death benefit payments   (4,494,857)   (4,064,601)   (5,600,305)   (5,432,411)   (1,229,009)   (1,297,868)
Net equity transactions   (12,792,053)   (12,224,662)   (17,141,935)   (13,427,501)   (2,826,246)   (3,032,885)
Net change in contract owners' equity   (6,010)   (38,132,259)   3,142,666    (35,449,246)   (901,215)   (8,388,769)
Contract owners' equity:                              
Beginning of period   96,060,532    134,192,791    105,806,866    141,256,112    24,417,866    32,806,635 
End of period  $96,054,522   $96,060,532   $108,949,532   $105,806,866   $23,516,651   $24,417,866 
                               
Change in units:                              
Beginning units   7,808,436    8,698,950    4,010,625    4,506,309    619,067    692,717 
Units purchased   358,000    404,042    67,956    290,776    26,024    44,936 
Units redeemed   (1,320,638)   (1,294,556)   (672,567)   (786,460)   (97,971)   (118,586)
Ending units   6,845,798    7,808,436    3,406,014    4,010,625    547,120    619,067 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   LAZS - International Equity Subaccount   LAZS - International Equity Subaccount   LAZS - Global Dynamic Multi-Asset Subaccount   LAZS - Global Dynamic Multi-Asset Subaccount   LINC - LVIP JPMorgan Small Cap Core Subaccount (note 4)   LINC - LVIP JPMorgan Small Cap Core Subaccount (note 4) 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $33,600   $1,765,560   $(2,983,528)  $(3,168,774)  $29,404   $(491,412)
Reinvested capital gains   0    8,405,690    12,056,724    14,712,541    472,341    12,476,284 
Realized gain (loss)   (2,624,026)   (2,073,359)   (3,081,893)   (480,552)   (1,458,652)   (765,448)
Unrealized gain (loss)   12,183,217    (22,770,738)   13,688,957    (66,398,894)   6,736,683    (25,608,857)
Net increase (decrease) in contract owners' equity from operations   9,592,791    (14,672,847)   19,680,260    (55,335,679)   5,779,776    (14,389,433)
Equity transactions:                              
Contract purchase payments (note 1)   146,856    351,315    380,879    916,948    135,449    924,770 
Extra credit fund deposit (note 1)   861    123    393    541    299    29 
Transfers (to) and from other subaccounts   (2,858,637)   521,897    (4,765,955)   11,494,049    (838,389)   1,869,030 
Transfers (to) and from fixed dollar contract   31,772    (254,722)   (29,215)   (199,812)   (12,912)   (66,609)
Withdrawals and surrenders   (3,543,593)   (3,418,977)   (17,494,668)   (13,451,556)   (2,121,310)   (1,989,337)
Surrender charges (note 2)   (1,096)   (24,556)   (52,511)   (45,975)   (525)   (1,590)
Annual contract charges (note 2)   (902,015)   (915,815)   (3,666,101)   (3,724,382)   (582,682)   (609,150)
Annuity and death benefit payments   (3,755,931)   (3,337,697)   (9,846,185)   (9,282,497)   (2,297,221)   (2,700,434)
Net equity transactions   (10,881,783)   (7,078,432)   (35,473,363)   (14,292,684)   (5,717,291)   (2,573,291)
Net change in contract owners' equity   (1,288,992)   (21,751,279)   (15,793,103)   (69,628,363)   62,485    (16,962,724)
Contract owners' equity:                              
Beginning of period   70,997,015    92,748,294    234,625,101    304,253,464    53,686,388    70,649,112 
End of period  $69,708,023   $70,997,015   $218,831,998   $234,625,101   $53,748,873   $53,686,388 
                               
Change in units:                              
Beginning units   4,467,773    4,904,082    16,402,727    17,336,676    1,643,388    1,720,538 
Units purchased   117,023    252,369    311,557    1,204,952    71,275    227,607 
Units redeemed   (754,085)   (688,678)   (2,717,847)   (2,138,901)   (241,883)   (304,757)
Ending units   3,830,711    4,467,773    13,996,437    16,402,727    1,472,780    1,643,388 

 

The accompanying notes are an integral part of these financial statements.

 

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   ABVB - VPS Relative Value Subaccount   ABVB - VPS Relative Value Subaccount   ABVB - VPS Small Cap Growth Subaccount   ABVB - VPS Small Cap Growth Subaccount   ABVB - VPS Global Risk Allocation-Moderate Subaccount   ABVB - VPS Global Risk Allocation-Moderate Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $1,786   $(13,017)  $(249,119)  $(281,379)  $6,242,641   $(6,144,441)
Reinvested capital gains   1,095,205    2,629,593    0    10,273,418    0    21,572,984 
Realized gain (loss)   (437,772)   172,979    (3,762,767)   (3,922,355)   (9,281,486)   (8,669,718)
Unrealized gain (loss)   656,829    (3,707,555)   6,855,537    (19,276,004)   97,547,209    (158,633,785)
Net increase (decrease) in contract owners' equity from operations   1,316,048    (918,000)   2,843,651    (13,206,320)   94,508,364    (151,874,960)
Equity transactions:                              
Contract purchase payments (note 1)   4,790    54,219    35,900    146,135    676,325    3,051,875 
Extra credit fund deposit (note 1)   151    143    149    171    1,987    2,864 
Transfers (to) and from other subaccounts   (3,402,883)   3,178,085    65,509    497,081    (14,192,910)   (14,724,479)
Transfers (to) and from fixed dollar contract   36,367    (9,418)   (113,892)   (98,441)   (32,953)   (97,604)
Withdrawals and surrenders   (653,285)   (257,961)   (597,538)   (896,569)   (55,059,715)   (46,780,402)
Surrender charges (note 2)   (122)   (1,986)   (611)   (3,586)   (167,601)   (148,816)
Annual contract charges (note 2)   (179,588)   (193,587)   (283,433)   (280,941)   (12,913,537)   (13,274,612)
Annuity and death benefit payments   (637,082)   (716,437)   (953,821)   (724,045)   (37,582,331)   (34,521,289)
Net equity transactions   (4,831,652)   2,053,058    (1,847,737)   (1,360,195)   (119,270,735)   (106,492,463)
Net change in contract owners' equity   (3,515,604)   1,135,058    995,914    (14,566,515)   (24,762,371)   (258,367,423)
Contract owners' equity:                              
Beginning of period   16,855,481    15,720,423    18,920,833    33,487,348    773,323,624    1,031,691,047 
End of period  $13,339,877   $16,855,481   $19,916,747   $18,920,833   $748,561,253   $773,323,624 
                               
Change in units:                              
Beginning units   562,321    496,355    473,232    504,012    70,916,510    80,226,770 
Units purchased   47,711    185,258    64,192    132,643    723,752    1,438,790 
Units redeemed   (204,240)   (119,292)   (103,510)   (163,423)   (11,036,602)   (10,749,050)
Ending units   405,792    562,321    433,914    473,232    60,603,660    70,916,510 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   MFSI - New Discovery Subaccount   MFSI - New Discovery Subaccount   MFSI - Mid Cap Growth Subaccount   MFSI - Mid Cap Growth Subaccount   MFSI - Total Return Subaccount   MFSI - Total Return Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $(221,778)  $(279,530)  $(595,675)  $(653,725)  $634,609   $245,704 
Reinvested capital gains   0    7,336,500    722,598    8,261,290    5,350,520    11,788,336 
Realized gain (loss)   (1,910,133)   (1,635,932)   (2,418,860)   (2,530,329)   (1,571,629)   599,714 
Unrealized gain (loss)   4,345,751    (14,061,741)   10,530,855    (25,503,871)   5,831,515    (29,259,726)
Net increase (decrease) in contract owners' equity from operations   2,213,840    (8,640,703)   8,238,918    (20,426,635)   10,245,015    (16,625,972)
Equity transactions:                              
Contract purchase payments (note 1)   58,701    111,584    38,143    206,688    446,577    517,459 
Extra credit fund deposit (note 1)   12    24    179    208    349    330 
Transfers (to) and from other subaccounts   75,877    668,090    (1,056,207)   2,369,484    5,042,812    5,409,691 
Transfers (to) and from fixed dollar contract   (70,689)   (102,309)   (55,841)   (100,533)   (53,129)   43,441 
Withdrawals and surrenders   (970,080)   (837,147)   (1,725,121)   (1,996,566)   (16,092,795)   (9,226,653)
Surrender charges (note 2)   (918)   (939)   (1,019)   (2,435)   (81,415)   (57,835)
Annual contract charges (note 2)   (216,201)   (221,645)   (642,011)   (637,912)   (1,598,681)   (1,545,123)
Annuity and death benefit payments   (871,438)   (921,113)   (2,414,957)   (2,309,598)   (5,759,942)   (6,181,573)
Net equity transactions   (1,994,736)   (1,303,455)   (5,856,834)   (2,470,664)   (18,096,224)   (11,040,263)
Net change in contract owners' equity   219,104    (9,944,158)   2,382,084    (22,897,299)   (7,851,209)   (27,666,235)
Contract owners' equity:                              
Beginning of period   18,059,064    28,003,222    45,717,873    68,615,172    128,506,682    156,172,917 
End of period  $18,278,168   $18,059,064   $48,099,957   $45,717,873   $120,655,473   $128,506,682 
                               
Change in units:                              
Beginning units   480,276    514,441    1,693,094    1,786,871    5,281,207    5,704,109 
Units purchased   26,412    82,279    76,546    272,618    426,078    562,489 
Units redeemed   (75,611)   (116,444)   (278,020)   (366,395)   (1,133,501)   (985,391)
Ending units   431,077    480,276    1,491,620    1,693,094    4,573,784    5,281,207 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   MFS2 - Massachusetts Investors Growth Stock Subaccount   MFS2 - Massachusetts Investors Growth Stock Subaccount   PVIA - Real Return Subaccount   PVIA - Real Return Subaccount   PVIA - Global Bond Opportunities Subaccount   PVIA - Global Bond Opportunities Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $(235,838)  $(274,308)  $2,289,726   $9,215,158   $341,650   $86,775 
Reinvested capital gains   1,067,464    2,786,430    0    0    378,343    590,721 
Realized gain (loss)   13,604    315,873    (3,622,517)   (3,140,858)   (1,668,600)   (2,017,138)
Unrealized gain (loss)   3,129,960    (7,804,939)   4,750,547    (28,909,951)   2,253,223    (4,310,064)
Net increase (decrease) in contract owners' equity from operations   3,975,190    (4,976,944)   3,417,756    (22,835,651)   1,304,616    (5,649,706)
Equity transactions:                              
Contract purchase payments (note 1)   29,001    114,574    145,411    719,547    87,401    188,900 
Extra credit fund deposit (note 1)   72    41    3,359    1,120    69    102 
Transfers (to) and from other subaccounts   1,438,461    127,572    15,780,673    1,064,640    1,285,116    (1,966,111)
Transfers (to) and from fixed dollar contract   18,685    (109,882)   300,448    (173,003)   15,730    (33,394)
Withdrawals and surrenders   (795,210)   (1,185,879)   (8,144,218)   (7,773,760)   (2,330,805)   (2,076,227)
Surrender charges (note 2)   (150)   (2,753)   (7,215)   (13,423)   (562)   (2,059)
Annual contract charges (note 2)   (203,729)   (173,383)   (1,941,207)   (2,163,635)   (458,793)   (493,470)
Annuity and death benefit payments   (975,110)   (808,189)   (8,782,251)   (8,413,837)   (2,275,987)   (2,383,723)
Net equity transactions   (487,980)   (2,037,899)   (2,645,000)   (16,752,351)   (3,677,831)   (6,765,982)
Net change in contract owners' equity   3,487,210    (7,014,843)   772,756    (39,588,002)   (2,373,215)   (12,415,688)
Contract owners' equity:                              
Beginning of period   17,941,612    24,956,455    138,632,488    178,220,490    36,472,482    48,888,170 
End of period  $21,428,822   $17,941,612   $139,405,244   $138,632,488   $34,099,267   $36,472,482 
                               
Change in units:                              
Beginning units   850,118    941,681    8,356,941    9,352,190    2,312,815    2,734,281 
Units purchased   127,242    121,292    1,497,623    1,980,006    135,111    120,630 
Units redeemed   (146,939)   (212,855)   (1,602,879)   (2,975,255)   (370,640)   (542,096)
Ending units   830,421    850,118    8,251,685    8,356,941    2,077,286    2,312,815 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   PVIA -
Commodity
RealReturn® Strategy
Subaccount
   PVIA -
Commodity
RealReturn® Strategy
Subaccount
   PVIA - Short-Term Subaccount   PVIA - Short-Term Subaccount   PVIA - Low Duration Subaccount   PVIA - Low Duration Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $2,656,605   $4,532,901   $2,474,016   $299,785   $667,594   $96,887 
Reinvested capital gains   0    0    0    118,653    0    0 
Realized gain (loss)   (1,702,014)   23,215    (179,210)   (551,306)   (542,821)   (626,004)
Unrealized gain (loss)   (2,683,436)   (3,509,612)   1,188,352    (793,421)   908,382    (1,999,207)
Net increase (decrease) in contract owners' equity from operations   (1,728,845)   1,046,504    3,483,158    (926,289)   1,033,155    (2,528,324)
Equity transactions:                              
Contract purchase payments (note 1)   28,761    85,102    231,155    301,137    290    198,936 
Extra credit fund deposit (note 1)   135    96    6,482    2,480    0    0 
Transfers (to) and from other subaccounts   (679,002)   3,745,282    10,864,926    13,861,318    361,636    2,198,787 
Transfers (to) and from fixed dollar contract   (349,294)   50,577    677,569    (213,843)   (41,027)   (73,131)
Withdrawals and surrenders   (786,320)   (815,606)   (11,012,545)   (6,106,913)   (2,910,248)   (3,001,403)
Surrender charges (note 2)   (2,003)   (3,143)   (2,134)   (23,271)   (586)   (8,624)
Annual contract charges (note 2)   (237,126)   (299,994)   (1,400,600)   (1,117,110)   (376,231)   (413,905)
Annuity and death benefit payments   (929,938)   (994,968)   (4,798,958)   (3,886,909)   (1,252,720)   (1,828,660)
Net equity transactions   (2,954,787)   1,767,346    (5,434,105)   2,816,889    (4,218,886)   (2,928,000)
Net change in contract owners' equity   (4,683,632)   2,813,850    (1,950,947)   1,890,600    (3,185,731)   (5,456,324)
Contract owners' equity:                              
Beginning of period   20,216,696    17,402,846    77,783,057    75,892,457    31,079,260    36,535,584 
End of period  $15,533,064   $20,216,696   $75,832,110   $77,783,057   $27,893,529   $31,079,260 
                               
Change in units:                              
Beginning units   2,600,926    2,399,452    7,688,558    7,369,062    3,326,338    3,648,536 
Units purchased   300,701    1,479,644    1,902,476    3,619,941    421,904    947,494 
Units redeemed   (707,058)   (1,278,170)   (2,420,808)   (3,300,445)   (869,412)   (1,269,692)
Ending units   2,194,569    2,600,926    7,170,226    7,688,558    2,878,830    3,326,338 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   CALI - VP S&P 500 Index Subaccount   CALI - VP S&P 500 Index Subaccount   BNYS - Appreciation Subaccount   BNYS - Appreciation Subaccount   ROYI - Small-Cap Subaccount   ROYI - Small-Cap Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $331   $128   $(155,416)  $(188,203)  $(404,315)  $(930,235)
Reinvested capital gains   9,659    14,709    1,649,434    6,689,654    8,452,622    1,723,144 
Realized gain (loss)   3,899    1,281    (598,906)   (675,118)   431,768    (1,155,299)
Unrealized gain (loss)   28,802    (59,375)   2,343,800    (11,156,290)   13,016,967    (12,650,628)
Net increase (decrease) in contract owners' equity from operations   42,691    (43,257)   3,238,912    (5,329,957)   21,497,042    (13,013,018)
Equity transactions:                              
Contract purchase payments (note 1)   0    0    66,688    104,601    113,018    833,116 
Extra credit fund deposit (note 1)   0    0    267    30    1,924    652 
Transfers (to) and from other subaccounts   0    0    (188,249)   (2,074,502)   (1,170,310)   (3,707,850)
Transfers (to) and from fixed dollar contract   0    0    24,078    (55,103)   24,160    (119,190)
Withdrawals and surrenders   (11,985)   (900)   (997,295)   (1,394,556)   (4,873,520)   (3,349,233)
Surrender charges (note 2)   0    0    (1,088)   (8,050)   (4,229)   (3,251)
Annual contract charges (note 2)   (155)   (158)   (233,244)   (253,656)   (1,187,614)   (1,219,015)
Annuity and death benefit payments   (1,018)   (969)   (1,207,902)   (1,028,444)   (4,876,118)   (5,412,472)
Net equity transactions   (13,158)   (2,027)   (2,536,745)   (4,709,680)   (11,972,689)   (12,977,243)
Net change in contract owners' equity   29,533    (45,284)   702,167    (10,039,637)   9,524,353    (25,990,261)
Contract owners' equity:                              
Beginning of period   179,440    224,724    18,232,337    28,271,974    95,742,028    121,732,289 
End of period  $208,973   $179,440   $18,934,504   $18,232,337   $105,266,381   $95,742,028 
                               
Change in units:                              
Beginning units   6,835    6,909    455,149    567,805    2,540,949    2,918,009 
Units purchased   0    0    14,411    24,090    141,333    151,485 
Units redeemed   (423)   (74)   (73,789)   (136,746)   (438,222)   (528,545)
Ending units   6,412    6,835    395,771    455,149    2,244,060    2,540,949 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   ROYI - Micro-Cap Subaccount   ROYI - Micro-Cap Subaccount   AIMI - Invesco V.I. Comstock Series I Subaccount   AIMI - Invesco V.I. Comstock Series I Subaccount   AIMI - Invesco V.I. EQV International Equity Series II Subaccount   AIMI - Invesco V.I. EQV International Equity Series II Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $(527,896)  $(596,940)  $256   $209   $(564,981)  $55,747 
Reinvested capital gains   0    13,601,564    3,141    900    32,548    5,242,888 
Realized gain (loss)   (1,803,613)   640,739    735    504    (1,061,520)   (781,894)
Unrealized gain (loss)   8,854,140    (27,138,564)   (1,026)   (1,574)   8,343,935    (16,522,268)
Net increase (decrease) in contract owners' equity from operations   6,522,631    (13,493,201)   3,106    39    6,749,982    (12,005,527)
Equity transactions:                              
Contract purchase payments (note 1)   83,133    212,618    0    0    160,293    2,195,877 
Extra credit fund deposit (note 1)   1,722    337    0    0    24    55 
Transfers (to) and from other subaccounts   (1,844,062)   342,807    0    0    (1,805,755)   (3,829,025)
Transfers (to) and from fixed dollar contract   16,908    (1,576)   0    0    78,317    (229,420)
Withdrawals and surrenders   (2,365,322)   (1,489,739)   (972)   (11)   (2,065,594)   (1,716,244)
Surrender charges (note 2)   (4,602)   (773)   0    0    (1,056)   (1,596)
Annual contract charges (note 2)   (536,843)   (544,940)   (1)   (1)   (562,828)   (587,698)
Annuity and death benefit payments   (2,175,602)   (2,440,095)   (1,801)   (1,783)   (2,144,382)   (2,135,014)
Net equity transactions   (6,824,668)   (3,921,361)   (2,774)   (1,795)   (6,340,981)   (6,303,065)
Net change in contract owners' equity   (302,037)   (17,414,562)   332    (1,756)   409,001    (18,308,592)
Contract owners' equity:                              
Beginning of period   41,473,087    58,887,649    28,924    30,680    44,125,307    62,433,899 
End of period  $41,171,050   $41,473,087   $29,256   $28,924   $44,534,308   $44,125,307 
                               
Change in units:                              
Beginning units   1,262,579    1,372,280    684    728    3,455,970    3,933,321 
Units purchased   60,209    115,007    1    0    118,946    337,583 
Units redeemed   (251,742)   (224,708)   (63)   (44)   (588,507)   (814,934)
Ending units   1,071,046    1,262,579    622    684    2,986,409    3,455,970 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   NBAS - AMT Mid Cap Intrinsic Value Subaccount   NBAS - AMT Mid Cap Intrinsic Value Subaccount   FRT2 - Franklin Income VIP Subaccount   FRT2 - Franklin Income VIP Subaccount   FRT2 - Franklin DynaTech VIP Subaccount   FRT2 - Franklin DynaTech VIP Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $(239,468)  $(415,398)  $2,066,465   $2,346,045   $(184,171)  $(202,161)
Reinvested capital gains   1,316,454    4,388,420    3,346,079    1,279,522    0    8,001,584 
Realized gain (loss)   376,185    1,758,030    (503,707)   7,107    (1,633,013)   (924,645)
Unrealized gain (loss)   1,293,085    (10,143,871)   (835,539)   (8,268,839)   6,677,144    (15,989,968)
Net increase (decrease) in contract owners' equity from operations   2,746,256    (4,412,819)   4,073,298    (4,636,165)   4,859,960    (9,115,190)
Equity transactions:                              
Contract purchase payments (note 1)   17,541    217,544    101,913    386,102    5,415    49,638 
Extra credit fund deposit (note 1)   143    215    293    4,010    7    31 
Transfers (to) and from other subaccounts   136,252    854,181    4,384,328    (677,840)   (539,460)   591,985 
Transfers (to) and from fixed dollar contract   (5,203)   (75,589)   (55,531)   (303,296)   (42,293)   (150,431)
Withdrawals and surrenders   (1,392,161)   (1,759,070)   (3,137,671)   (2,544,417)   (727,318)   (347,637)
Surrender charges (note 2)   (344)   (696)   (2,637)   (533)   (150)   (20)
Annual contract charges (note 2)   (511,035)   (567,055)   (727,995)   (816,986)   (214,586)   (219,088)
Annuity and death benefit payments   (2,108,760)   (2,272,766)   (3,835,886)   (4,053,240)   (893,468)   (1,111,637)
Net equity transactions   (3,863,567)   (3,603,236)   (3,273,186)   (8,006,200)   (2,411,853)   (1,187,159)
Net change in contract owners' equity   (1,117,311)   (8,016,055)   800,112    (12,642,365)   2,448,107    (10,302,349)
Contract owners' equity:                              
Beginning of period   32,715,554    40,731,609    56,261,722    68,904,087    12,589,903    22,892,252 
End of period  $31,598,243   $32,715,554   $57,061,834   $56,261,722   $15,038,010   $12,589,903 
                               
Change in units:                              
Beginning units   1,614,464    1,792,520    2,600,069    2,974,069    442,469    476,970 
Units purchased   82,526    216,749    255,288    495,445    24,645    49,524 
Units redeemed   (271,533)   (394,805)   (394,342)   (869,445)   (94,844)   (84,025)
Ending units   1,425,457    1,614,464    2,461,015    2,600,069    372,270    442,469 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   FRT2 - Templeton Foreign VIP Subaccount   FRT2 - Templeton Foreign VIP Subaccount   FRT5 - Franklin VolSmart Allocation VIP Subaccount   FRT5 - Franklin VolSmart Allocation VIP Subaccount   FRT4 - Franklin Income VIP Subaccount   FRT4 - Franklin Income VIP Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $558,722   $547,102   $883,841   $522,438   $2,395,342   $2,599,187 
Reinvested capital gains   0    0    10,748,855    15,234,464    3,929,182    1,423,856 
Realized gain (loss)   (109,502)   (547,279)   1,154,872    3,338,049    (708,685)   340,764 
Unrealized gain (loss)   4,686,318    (3,096,538)   2,526,488    (46,103,392)   (1,076,701)   (9,676,723)
Net increase (decrease) in contract owners' equity from operations   5,135,538    (3,096,715)   15,314,056    (27,008,441)   4,539,138    (5,312,916)
Equity transactions:                              
Contract purchase payments (note 1)   86,056    216,942    303,531    609,740    91,395    279,245 
Extra credit fund deposit (note 1)   2,174    102    347    419    138    146 
Transfers (to) and from other subaccounts   (1,090,228)   (735,699)   2,818,449    11,523,281    4,212,915    612,768 
Transfers (to) and from fixed dollar contract   (17,537)   (118,753)   10,429    (25,757)   156,761    (450,201)
Withdrawals and surrenders   (1,521,566)   (996,575)   (19,539,006)   (13,378,229)   (4,852,610)   (3,436,000)
Surrender charges (note 2)   (141)   (365)   (98,945)   (72,166)   (6,691)   (1,203)
Annual contract charges (note 2)   (401,110)   (406,409)   (2,573,009)   (2,498,079)   (787,595)   (793,032)
Annuity and death benefit payments   (1,918,102)   (1,808,390)   (7,366,560)   (6,316,168)   (3,731,851)   (3,642,798)
Net equity transactions   (4,860,454)   (3,849,147)   (26,444,764)   (10,156,959)   (4,917,538)   (7,431,075)
Net change in contract owners' equity   275,084    (6,945,862)   (11,130,708)   (37,165,400)   (378,400)   (12,743,991)
Contract owners' equity:                              
Beginning of period   28,842,829    35,788,691    167,842,971    205,008,371    65,705,875    78,449,866 
End of period  $29,117,913   $28,842,829   $156,712,263   $167,842,971   $65,327,475   $65,705,875 
                               
Change in units:                              
Beginning units   2,118,239    2,400,453    12,389,731    13,093,690    3,766,494    4,192,627 
Units purchased   48,437    101,598    582,666    1,318,643    404,887    664,683 
Units redeemed   (373,835)   (383,812)   (2,462,303)   (2,022,602)   (679,238)   (1,090,816)
Ending units   1,792,841    2,118,239    10,510,094    12,389,731    3,492,143    3,766,494 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   FRT4 - Franklin DynaTech VIP Subaccount   FRT4 - Franklin DynaTech VIP Subaccount   FRT4 - Templeton Foreign VIP Subaccount   FRT4 - Templeton Foreign VIP Subaccount   FRT4 - Franklin Allocation VIP Subaccount   FRT4 - Franklin Allocation VIP Subaccount 
   2023   2022   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                              
Net investment activity  $(232,535)  $(246,569)  $801,083   $794,944   $15,945   $66,075 
Reinvested capital gains   0    11,100,220    0    0    366,842    2,382,941 
Realized gain (loss)   (2,248,245)   (988,975)   52,754    (697,360)   (943,766)   (868,425)
Unrealized gain (loss)   9,135,218    (21,566,528)   7,306,335    (4,798,331)   3,368,802    (6,737,257)
Net increase (decrease) in contract owners' equity from operations   6,654,438    (11,701,852)   8,160,172    (4,700,747)   2,807,823    (5,156,666)
Equity transactions:                              
Contract purchase payments (note 1)   24,412    133,198    48,045    211,078    8,151    68,408 
Extra credit fund deposit (note 1)   9    142    141    326    0    0 
Transfers (to) and from other subaccounts   (513,567)   2,121,520    (2,801,449)   (623,263)   (214,268)   (206,419)
Transfers (to) and from fixed dollar contract   43,230    (1,964)   36,971    (106,573)   681    (46,829)
Withdrawals and surrenders   (1,078,073)   (1,529,365)   (2,418,838)   (1,524,251)   (964,184)   (805,373)
Surrender charges (note 2)   (1,550)   (25,709)   (1,920)   (3,454)   (1,531)   (322)
Annual contract charges (note 2)   (239,082)   (217,446)   (594,762)   (581,556)   (280,166)   (291,153)
Annuity and death benefit payments   (918,327)   (971,420)   (2,057,445)   (1,810,084)   (1,283,052)   (2,083,875)
Net equity transactions   (2,682,948)   (491,044)   (7,789,257)   (4,437,777)   (2,734,369)   (3,365,563)
Net change in contract owners' equity   3,971,490    (12,192,896)   370,915    (9,138,524)   73,454    (8,522,229)
Contract owners' equity:                              
Beginning of period   16,825,031    29,017,927    45,848,310    54,986,834    22,789,577    31,311,806 
End of period  $20,796,521   $16,825,031   $46,219,225   $45,848,310   $22,863,031   $22,789,577 
                               
Change in units:                              
Beginning units   721,723    736,149    4,727,195    5,165,761    1,449,156    1,639,810 
Units purchased   73,335    121,554    125,827    381,109    12,338    24,966 
Units redeemed   (165,711)   (135,980)   (855,454)   (819,675)   (178,360)   (215,620)
Ending units   629,347    721,723    3,997,568    4,727,195    1,283,134    1,449,156 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   FEDS - Kaufmann Fund II Service Shares Subaccount   FEDS - Kaufmann Fund II Service Shares Subaccount   IVYV - Delaware Ivy VIP Asset Strategy Subaccount   IVYV - Delaware Ivy VIP Asset Strategy Subaccount 
   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                    
Net investment activity  $(482,783)  $(583,770)  $714,568   $224,442 
Reinvested capital gains   0    6,432,705    0    8,477,836 
Realized gain (loss)   (2,158,812)   (2,256,993)   (2,339,507)   (1,974,027)
Unrealized gain (loss)   7,411,754    (23,594,025)   12,906,895    (27,011,736)
Net increase (decrease) in contract owners' equity from operations   4,770,159    (20,002,083)   11,281,956    (20,283,485)
Equity transactions:                    
Contract purchase payments (note 1)   51,696    372,952    76,698    1,053,294 
Extra credit fund deposit (note 1)   430    655    230    672 
Transfers (to) and from other subaccounts   (1,631,262)   (1,234,000)   (1,809,161)   (623,453)
Transfers (to) and from fixed dollar contract   (163,379)   (391,583)   (56,239)   (380,951)
Withdrawals and surrenders   (2,016,716)   (1,898,712)   (4,166,744)   (4,436,785)
Surrender charges (note 2)   (2,660)   (7,261)   (384)   (477)
Annual contract charges (note 2)   (518,828)   (568,963)   (1,646,046)   (1,707,965)
Annuity and death benefit payments   (2,202,156)   (1,926,893)   (6,114,829)   (5,773,263)
Net equity transactions   (6,482,875)   (5,653,805)   (13,716,475)   (11,868,928)
Net change in contract owners' equity   (1,712,716)   (25,655,888)   (2,434,519)   (32,152,413)
Contract owners' equity:                    
Beginning of period   39,471,930    65,127,818    98,076,033    130,228,446 
End of period  $37,759,214   $39,471,930   $95,641,514   $98,076,033 
                     
Change in units:                    
Beginning units   1,755,713    1,998,017    5,545,512    6,208,170 
Units purchased   70,028    196,661    55,256    187,296 
Units redeemed   (346,622)   (438,965)   (794,244)   (849,954)
Ending units   1,479,119    1,755,713    4,806,524    5,545,512 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  
   
Statements of Changes in Contract Owners' Equity (continued) For the Periods Ended December 31, 2023 and 2022

 

   IVYV - Delaware Ivy VIP Natural Resources Subaccount   IVYV - Delaware Ivy VIP Natural Resources Subaccount   IVYV - Delaware Ivy VIP Science and Technology Subaccount   IVYV - Delaware Ivy VIP Science and Technology Subaccount 
   2023   2022   2023   2022 
Increase (decrease) in contract owners' equity from operations:                    
Net investment activity  $404,294   $135,775   $(870,909)  $(1,002,921)
Reinvested capital gains   0    0    3,829,319    10,124,261 
Realized gain (loss)   568,057    1,202,132    (4,291,756)   (6,223,384)
Unrealized gain (loss)   (1,031,137)   3,308,738    23,416,387    (37,390,317)
Net increase (decrease) in contract owners' equity from operations   (58,786)   4,646,645    22,083,041    (34,492,361)
Equity transactions:                    
Contract purchase payments (note 1)   43,421    290,651    202,542    540,015 
Extra credit fund deposit (note 1)   7    316    737    1,071 
Transfers (to) and from other subaccounts   (1,936,161)   6,761,228    (2,683,431)   (2,824,207)
Transfers (to) and from fixed dollar contract   (47,222)   (3,038)   (542,053)   (325,641)
Withdrawals and surrenders   (1,741,491)   (1,227,203)   (3,752,478)   (3,304,042)
Surrender charges (note 2)   (2,576)   (320)   (3,577)   (3,555)
Annual contract charges (note 2)   (483,876)   (533,090)   (874,592)   (930,022)
Annuity and death benefit payments   (2,005,434)   (1,938,191)   (3,934,256)   (3,550,502)
Net equity transactions   (6,173,332)   3,350,353    (11,587,108)   (10,396,883)
Net change in contract owners' equity   (6,232,118)   7,996,998    10,495,933    (44,889,244)
Contract owners' equity:                    
Beginning of period   35,326,779    27,329,781    64,146,764    109,036,008 
End of period  $29,094,661   $35,326,779   $74,642,697   $64,146,764 
                     
Change in units:                    
Beginning units   4,172,440    3,737,936    1,508,163    1,730,941 
Units purchased   307,781    1,874,147    59,051    179,551 
Units redeemed   (1,054,711)   (1,439,643)   (290,883)   (402,329)
Ending units   3,425,510    4,172,440    1,276,331    1,508,163 

 

The accompanying notes are an integral part of these financial statements.

   

 

AuguStar℠ Variable Account A  

 

Notes to Financial Statements December 31, 2023

 

(1)Basis of Presentation and Summary of Significant Accounting Policies

 

A. Organization and Nature of Operations

 

AuguStar℠ Variable Account A (formerly Ohio National Variable Account A) (the “Account”) is a separate account of AuguStar℠ Life Insurance Company (“ALIC” or the “Company”). The Account is established as a funding vehicle for ALIC’s variable individual annuity contracts and is registered as a unit investment trust under the Investment Company Act of 1940, as amended (the “40 Act”). The Account is an investment company and follows accounting and reporting guidance under Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946, “Financial Services-Investment Companies”.

 

ALIC (formerly The Ohio National Life Insurance Company) is a stock life insurance company wholly owned by Constellation Insurance, Inc. (formerly Ohio National Financial Services, Inc.) (“CII”), a stock holding company. CII is 100% owned by Constellation Insurance Holdings, Inc. (formerly Ohio National Holdings, Inc. and Ohio National Mutual Holdings, Inc.), a stock holding company organized under Ohio insurance laws. In 1998, ALIC became a stock company under provisions of Sections 3913.25 to 3913.38 of the Ohio Revised Code relating to mutual insurance holding companies.

 

The variable annuity contracts funding the Account were sold by registered representatives of broker-dealers that entered into distribution agreements with AuguStar℠ Distributors, Inc. (formerly Ohio National Equities, Inc.) (“ADI”). ADI is a subsidiary of CII and is the principal underwriter of the contracts. ALIC pays ADI a sales commission based on a pre-determined percentage of each purchase payment and ADI pays a portion of that fee to broker-dealers. The commission percentage paid to broker-dealers may vary by product.

 

Effective September 15, 2018, ALIC no longer markets nor issues new individual variable annuities, which presently represent the bulk of the Company’s in-force block of variable contracts and policies. The Company will continue to service the in-force contracts and policies regardless of the absence of new sales.

 

B. Assets of the Account

 

Assets of the Account are assigned to the following subaccounts in amounts equating to the Account’s ownership of each underlying mutual fund:

 

AuguStar℠ Variable Insurance Products Fund, Inc. (formerly Ohio National Fund, Inc.): AVIP Bond, AVIP BlackRock Balanced Allocation, AVIP BlackRock Advantage International Equity, AVIP Fidelity Institutional AM® Equity Growth, AVIP AB Small Cap, AVIP AB Mid Cap Core, AVIP S&P 500® Index, AVIP BlackRock Advantage Large Cap Value, AVIP Federated High Income Bond, AVIP Nasdaq-100® Index, AVIP BlackRock Advantage Large Cap Core, AVIP BlackRock Advantage Small Cap Growth, AVIP S&P MidCap 400® Index, AVIP BlackRock Advantage Large Cap Growth, AVIP AB Risk Managed Balanced, AVIP Federated Core Plus Bond, AVIP Intech U.S. Low Volatility, AVIP iShares Managed Risk Balanced, AVIP iShares Managed Risk Moderate Growth, AVIP iShares Managed Risk Growth, AVIP Moderately Conservative Model, AVIP Balanced Model, AVIP Moderate Growth Model, and AVIP Growth Model

 

Fidelity® Variable Insurance Products Fund - Initial Class: VIP Growth, VIP Equity-Income, and VIP High Income

 

Fidelity® Variable Insurance Products Fund - Service Class: VIP Government Money Market

 

Fidelity® Variable Insurance Products Fund - Service Class 2: VIP Mid Cap, VIP Growth, VIP Equity-Income, VIP Real Estate, and VIP Target Volatility

 

Janus Aspen Series - Institutional Shares: Janus Henderson Research, Janus Henderson Overseas, Janus Henderson Global Research, and Janus Henderson Balanced

 

Janus Aspen Series - Service Shares: Janus Henderson Research, Janus Henderson Global Research, Janus Henderson Balanced, Janus Henderson Overseas, and Janus Henderson Flexible Bond

 

Legg Mason Partners Variable Equity Trust - Class I: ClearBridge Variable Dividend Strategy and ClearBridge Variable Large Cap Value

 

Allspring Variable Trust: VT Opportunity

 

Morgan Stanley Variable Insurance Fund, Inc. - Class I: VIF U.S. Real Estate

   

 

Morgan Stanley Variable Insurance Fund, Inc. - Class II: VIF Growth

 

Goldman Sachs Variable Insurance Trust - Institutional Shares: U.S. Equity Insights and Strategic Growth

 

Goldman Sachs Variable Insurance Trust - Service Shares: U.S. Equity Insights, Strategic Growth, and Trend Driven Allocation

 

Lazard Retirement Series, Inc. - Service Shares: Emerging Markets Equity, US Small Cap Equity Select, International Equity, and Global Dynamic Multi-Asset

 

Lincoln Variable Insurance Products Trust- Standard Class: LVIP JPMorgan Small Cap Core

 

AB Variable Products Series Fund, Inc. - Class B: VPS Relative Value, VPS Small Cap Growth, and VPS Global Risk Allocation-Moderate

 

MFS® Variable Insurance Trust - Service Class: New Discovery, Mid Cap Growth, and Total Return

 

MFS® Variable Insurance Trust II - Service Class: Massachusetts Investors Growth Stock

 

PIMCO Variable Insurance Trust - Administrative Shares: Real Return, Global Bond Opportunities, CommodityRealReturn® Strategy, Short-Term, and Low Duration

 

Calvert Variable Products, Inc.: VP S&P 500 Index

 

BNY Mellon Variable Investment Fund - Service Shares: Appreciation

 

Royce Capital Fund - Investment Class: Small-Cap and Micro-Cap

 

AIM Variable Insurance Funds (Invesco Variable Insurance Funds): Invesco V.I. Comstock Series I and Invesco V.I. EQV International Equity Series II

 

Neuberger Berman Advisers Management Trust - S Class: AMT Mid Cap Intrinsic Value

 

Franklin Templeton Variable Insurance Products Trust - Class 2: Franklin Income VIP, Franklin DynaTech VIP, and Templeton Foreign VIP

 

Franklin Templeton Variable Insurance Products Trust - Class 5: Franklin VolSmart Allocation VIP

 

Franklin Templeton Variable Insurance Products Trust - Class 4: Franklin Income VIP, Franklin DynaTech VIP, Templeton Foreign VIP, and Franklin Allocation VIP

 

Federated Hermes Insurance Series: Kaufmann Fund II Service Shares

 

Ivy Variable Insurance Portfolios: Delaware Ivy VIP Asset Strategy, Delaware Ivy VIP Natural Resources, and Delaware Ivy VIP Science and Technology

 

The underlying mutual funds (“the funds”) in which the subaccounts invest are diversified open-end management investment companies. The funds are not available to the general public directly, but are available as investment options in variable annuity contracts and variable life insurance policies issued by life insurance companies. The investments of the funds are subject to varying degrees of market, interest, and financial risks; the issuers' abilities to meet certain obligations may be affected by economic developments in their respective industries.

 

Some of the underlying mutual funds have been established by investment advisers that manage other mutual funds that may have similar names and investment objectives. While some of the underlying mutual funds may have holdings that are comparable to other similarly-named mutual funds, they may not be identical in portfolio management, composition, objective, or investment strategy. Consequently, the investment performance of an underlying mutual fund and a similarly-named fund may differ substantially.

 

Shares of the funds are purchased at Net Asset Value (“NAV”). The resulting value of assets is converted to accumulation units for the purpose of dividing the aggregate equity ownership of the subaccounts among affected contract owners.

 

Ohio National Investments, Inc. (“ONI”), a wholly owned subsidiary of CII, performs investment advisory services on behalf of AuguStar℠ Variable Insurance Products Fund, Inc., in which the Account invests. For these services, ONI recorded advisory fees of approximately $58.9 million and $53.3 million from AuguStar℠ Variable Insurance Products Fund, Inc. for the periods ended December 31, 2023 and 2022, respectively.

   

 

Contract owners may, with certain restrictions, transfer their contract values between the Account and a fixed dollar contract maintained in the general account of ALIC. The accompanying financial statements include only the contract owners' purchase payments pertaining to the variable portions of their contracts and exclude any purchase payments for the fixed portions of their contracts.

 

Guarantees within a contract or optional rider that exceed the value of the interest in the Account represent expenses of ALIC and are paid from its general account.

 

For certain products, ALIC credits an extra amount to the contract owner’s contract each time a purchase payment is made. The extra credit equals 4% of each purchase payment.

 

C. Annuity Reserves for Contracts in Payment Period

 

Annuity reserves for contracts in payment period represents the contract owners’ equity allocated to these future contract benefits. The allocation is based on the 2000 Annuity Table or the 1983 Individual Annuity Mortality Table (83a), depending on the year the contract annuitized and reflects the discounted amount of the expected annuity payments. The assumed interest rate is 3.0 or 4.0 percent depending on the contract selected by the annuitant. Changes to annuity reserves for adverse mortality and expense risk experience are reimbursed to the Account by ALIC. Such amounts are included in risk and administrative expenses. (See Note 2).

 

D. Security Valuation, Transactions and Related Investment Income

 

The fair value of the underlying mutual funds is based on the closing NAV of fund shares held at December 31, 2023.

 

Share transactions are recorded on the trade date. Income from dividends and capital gain distributions are recorded and reinvested in the subaccounts on the ex-dividend date. Net realized gains and losses are determined on the basis of average cost.

 

E. Use of Estimates in Preparation of Financial Statements

 

The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

F. Subsequent Events

 

The Account has evaluated for subsequent events through the date these financial statements were issued, and there are no events that require financial statement disclosure or adjustments to the financial statements.

 

(2)Risk & Administrative Expense and Contract Charges

 

Although annuity and death benefit payments differ according to the investment performance of the underlying subaccounts, they are not affected by mortality or expense experience because ALIC assumes the expense risk and the mortality risk of the contracts. ALIC charges the Accounts' assets for assuming those risks.

 

The mortality risk results from a provision in contracts in which ALIC agrees to make annuity payments regardless of how long a particular annuitant or other payee lives and how long all annuitants or other payees as a class live if payment options involving life contingencies are chosen. Those annuity payments are determined in accordance with annuity purchase rate provisions established at the time the contracts are issued.

 

At the end of each valuation period, ALIC charges a mortality and expense risk fee and a fee for recovery of administrative expenses. Both fees are calculated based on Contract Owner’s Equity at the end of the valuation period and pre-determined annualized rates as stated in the product prospectuses. Administrative expenses include costs associated with providing accounting, administrative, compliance, and legal services necessary to support issuance and maintenance of contracts. The expense risk assumed by ALIC is the risk that the deductions provided for in the variable annuity contracts may be insufficient to cover the actual costs to administer the terms stated in the contracts.

   

 

All other fees assessed on contracts, including surrender charges, annual contract fee, transfer fees, and fees related to optional riders are charged to contracts upon a surrender, anniversary, or transfer event, respectively. Each of these charges are assessed through redemption of units, in an amount such that the value of the redeemed units at the end of the next valuation period are equivalent to the calculated dollar value of the charge.

 

The tables on the following pages illustrate product and contract level charges by product:

 

The following basic charges are assessed through reduction of daily unit values:

 

  Annual
Payment
Combination
Variable
Interest
Annuity “VIA”
Flexible
Payment
Combination
Top I

Mortality and Expense Risk Fees

(May increase annually to a pre-determined maximum, based on product)

0.75% 1.05% 0.85% 0.85% to 1.05%
Administrative Expenses 0.25% 0.25% 0.25% 0.25%
Total expenses 1.00% 1.30% 1.10% 1.10% to 1.30%

 

The following charges are assessed through the redemption of units:

Annual Contract Fee        
Each year on the contract anniversary (or at the time of surrender of the contract). No charge No charge $25 $30
Transfer Fee – per transfer.        
(Currently, no charge for the first 4 transfers each contract year) $3 to $15 NA $3 to $15 $3 to $15
Purchase Payment Charges

3.3% to 6.3% for sales expense, 1.2% to 2.2% for administrative expense, and

0.5% for death benefit premium

No charge No charge No charge

Surrender Charges

A withdrawal charge may be assessed by ALIC when a contract is surrendered, or a partial withdrawal of a participant's account value is made for any reason other than to make a plan payment to a participant.  Percentages vary with the number of years from purchase.

No charge No charge 6% of surrender value in the first year to 0% in the seventh year 5% of purchase payments made in the eight years prior to surrender
State Premium Taxes        
In those jurisdictions permitting, such taxes will be deducted when annuity payments begin. Otherwise, they will be deducted from purchase payments. 0.0% to 5.0% 0.0% to 5.0% 0.0% to 5.0% 0.0% to 5.0%

   

 

The following basic charges are assessed through reduction of daily unit values:

 

  Top Tradition Top Plus Investar Vision
& Top
Spectrum
Top Explorer

Mortality and Expense Risk Fees

(May increase annually to a pre-determined maximum, based on product)

0.85% 0.65% 1.15% 1.05%
Administrative Expenses 0.25% 0.25% 0.25% 0.25%
Total expenses 1.10% 0.90% 1.40% 1.30%

 

The following charges are assessed through the redemption of units:

Annual Contract Fee        
Each year on the contract anniversary (or at the time of surrender of the contract). $30 No charge $35 $35
Transfer Fee – per transfer.        
(Currently, no charge for the first 4 transfers each contract year) $3 to $15 $3 to $15 $3 to $15 $3 to $15
Sales Charge made from purchase payments No charge No charge No charge No charge

Surrender Charges

A withdrawal charge may be assessed by ALIC when a contract is surrendered, or a partial withdrawal of a participant's account value is made for any reason other than to make a plan payment to a participant.  Percentages vary with the number of years from purchase.

7.75% of purchase payments made in the eight years prior to surrender 6% of surrender value in the first year to 0% in the seventh year 7% of surrender value in the first year to 0% in the eighth year 7% of surrender value in the first year to 0% in the eighth year
State Premium Taxes        
In those jurisdictions permitting, such taxes will be deducted when annuity payments begin. Otherwise, they will be deducted from purchase payments. 0.0% to 5.0% 0.0% to 5.0% 0.0% to 5.0% 0.0% to 5.0%

 

The following basic charges are assessed through reduction of daily unit values:

 

 

ONcore

Flex

ONcore
Value
ONcore
Premier
ONcore
Xtra
Mortality and Expense Risk Fees 1.15% 0.75% 1.15% 1.15%
Administrative Expenses 0.35% 0.15% 0.25% 0.25%
Total expenses 1.50% 0.90% 1.40% 1.40%

   

 

The following charges are assessed through the redemption of units:

Annual Contract Fee        
Each year on the contract anniversary (or at the time of surrender of the contract).  No charge if contract value exceeds $50,000.

 $30

 $30

 $30

 $30

Transfer Fee – per transfer.        

(Currently, no charge for the first 12
transfers each contract year)

 

$10

 

$10

 

$10

 

$10

Sales Charge made from purchase payments No charge No charge No charge No charge
Surrender Charges        
A withdrawal charge may be assessed by ALIC when a contract is surrendered, or a partial withdrawal of a participant's account value is made for any reason other than to make a plan payment to a participant.  Percentages vary with the number of years from purchase.

 No charge

 6% of surrender value in the first year to 0% in the seventh year

 6% of surrender value in the first year to 0% in the seventh year

 9% of surrender value in the first year to 0% in the ninth year

State Premium Taxes        
In those jurisdictions permitting, such taxes will be deducted when annuity payments begin.  Otherwise, they will be deducted from purchase payments. 0.0% to 5.0% 0.0% to 5.0% 0.0% to 5.0% 0.0% to 5.0%
Optional Death Benefits        

These annual charges are the following percentages of the optional death benefit amounts:

Annual Stepped-up Death Benefit

Combo Death Benefit

Guaranteed Minimum Death Benefit Rider:

GMDBR80 Plus (1)

GMDBR85 Plus (1)

5% GMDBR80 Plus (1)

5% GMDBR85 Plus (1)

Annual Reset Death Benefit Rider:

ARDBR (1)

ARDBR II at issue ages through 74 (1)

ARDBR II at issue ages 75 through 78 (1)

ARDBR 2009 (1)

Premium Protection or Joint Premium Protection death benefit:

Issue ages through 70

Issue ages 71 through 75

Premium Protection Plus or Joint Premium Protection Plus death benefit (1)

  

0.10% to 0.25%

NA

 

0.25% to 0.30%

0.45%

0.45%

0.70%

 

0.60%

NA

NA

1.00% to 1.40%

  

0.10%

0.25%

 0.45% to 0.90%

  

0.10% to 0.25%

0.65% to 1.50%

 

0.25% to 0.30%

0.45%

0.45%

0.70%

 

0.60%

0.95% to 1.00%

1.10% to 1.15%

1.00% to 1.40%

  

0.10%

0.25%

 0.45% to 0.90%

  

0.10% to 0.25%

0.65% to 1.50%

 

0.25% to 0.30%

0.45%

0.45%

0.70%

 

0.60%

NA

NA

1.00% to 1.40%

 

0.10%

0.25%

 0.45% to 0.90%

  

0.10% to 0.25%

0.65% to 1.50%

 

0.25% to 0.30%

0.45%

0.45%

0.70%

 

0.60%

NA

NA

1.00% to 1.40%

 

0.10%

0.25%

 0.45% to 0.90%

   

 

Optional Enhanced Death Benefit (“GEB”)        

These annual charges are the following percentages of average variable account value:

GEB at issue ages through 70

GEB at issue ages 71 through 75

GEB “Plus” at issue ages through 70

GEB “Plus” at issue ages 71 through 75

 

 0.15%

0.30%

0.30%

0.60%

 

0.15%

0.30%

0.30%

0.60%

 

0.15%

0.30%

0.30%

0.60%

 

 0.15%

0.30%

0.30%

0.60%

Optional Guaranteed Minimum Income Benefit (“GMIB”)        

This annual charge is the following percentage of guaranteed income base:

GMIB (1)

GMIB Plus (1)

GMIB Plus with Five Year Reset (1)

GMIB Plus with Annual Reset (1)

GMIB Plus with Five Year Reset II without investment restrictions (1)

GMIB Plus with Five Year Reset II with investment restrictions (1)

GMIB Plus with Annual Reset II without investment restrictions (1)

GMIB Plus with Annual Reset II with investment restrictions (1)

GMIB Plus with Annual Reset 2009 (1)

 

 0.45%

0.55%

0.55%

0.70% 

NA

NA

NA

NA

1.15% to 1.50%

 

 0.45%

0.55%

0.55%

0.70%

1.25% to 1.55%

0.95% to 1.40%

1.35% to 1.65%

1.05% to 1.50%

1.15% to 1.50%

 

 0.45%

0.55%

0.55%

0.70%

NA

NA

NA

NA

1.15% to 1.50%

 

 0.45%

0.55%

0.55%

0.70%

NA

NA

NA

NA

1.15% to 1.50

Optional Guaranteed Lifetime Withdrawal Benefit (“GLWB”)

These annual charges are the following percentage of your GLWB base:

GLWB (1)

Joint GLWB (1)

GLWB 2011 (1)

Joint GLWB 2011 (1)

GLWB 2012 (1)

Joint GLWB 2012 (1)

GLWB Plus

Joint GLWB Plus

GLWB Preferred I.S.

Joint GLWB Preferred I.S.

Income Opportunity GLWB

Income Opportunity GLWB (Joint Life)

 

  

0.95% to 2.00%

1.05% to 2.00%

NA

NA

1.05% to 2.10%

1.35% to 2.70%

0.95% to 2.00%

1.25% to 2.50%

NA

NA

NA

NA

 

  

0.95% to 2.00%

1.05% to 2.00%

0.95% to 2.00%

1.20% to 2.40%

1.05% to 2.10%

1.35% to 2.70%

0.95% to 2.00%

1.25% to 2.50%

0.95% to 2.00%

1.25% to 2.50%

1.20% to 2.50%

1.50% to 3.00%

 

  

0.95% to 2.00%

1.05% to 2.00%

0.95% to 2.00%

1.20% to 2.40%

1.05% to 2.10%

1.35% to 2.70%

0.95% to 2.00%

1.25% to 2.50%

0.95% to 2.00%

1.25% to 2.50%

1.20% to 2.50%

1.50% to 3.00%

 

  

0.95% to 2.00%

1.05% to 2.00%

0.95% to 2.00%

1.20% to 2.40%

1.05% to 2.10%

1.35% to 2.70%

0.95% to 2.00%

1.25% to 2.50%

NA

NA

1.20% to 2.50%

1.50% to 3.00%

Optional Guaranteed Principal Access (“GPA”)        

GPA with 8% guarantee (1)

GPA with 7% guarantee (1)

0.50%

0.40%

0.50%

0.40%

0.50%

0.40%

0.50%

0.40%

Optional Guaranteed Principal Protection (“GPP”)        

These annual charges are the following percentage of average annual guaranteed principal amount:

GPP (1)

GPP 2012

 

 

0.20% to 0.55%

0.45% to 0.90%

 

 

0.20% to 0.55%

0.45% to 1.30%

 

 

0.20% to 0.55%

0.45% to 1.30%

 

 

0.20% to 0.55%

0.45% to 1.30%

  

(1)No longer available for purchase.
   

 

The following basic charges are assessed through reduction of daily unit values:

 

 

ONcore

Lite

ONcore

Ultra

ONcore

Wrap

Mortality and Expense Risk Fees 1.15% 0.90% to 1.15% 0.50%
Administrative Expenses 0.25% 0.25% 0.15%
Total expenses 1.40% 1.15% to 1.40% 0.65%

 

The following charges are assessed through the redemption of units:

Annual Contract Fee      
Each year on the contract anniversary (or at the time of surrender of the contract).  No charge if contract value exceeds $50,000.

 

$30

 

$30

 

$30

Transfer Fee – per transfer.      
(Currently, no charge for the first 12 transfers each contract year) $10 $10 $10
Sales Charge made from purchase payments No charge No charge No charge

Surrender Charges

A withdrawal charge may be assessed by ALIC when a contract is surrendered, or a partial withdrawal of a participant's account value is made for any reason other than to make a plan payment to a participant.  Percentages vary with the number of years from purchase.

 7% of surrender value in the first year to 0% in the fourth year

 7% of surrender value in the first year to 0% in the fourth year

 No charge

State Premium Taxes      
In those jurisdictions permitting, such taxes will be deducted when annuity payments begin.  Otherwise, they will be deducted from purchase payments.

0.0% to 5.0%

0.0% to 5.0%

0.0% to 5.0%

Optional Death Benefits      

These annual charges are the following percentages of the optional death benefit amounts:

Annual Stepped-up Death Benefit

Combo Death Benefit

Guaranteed Minimum Death Benefit Rider:

GMDBR80 Plus (1)

GMDBR85 Plus (1)

5% GMDBR80 Plus (1)

5% GMDBR85 Plus (1)

Annual Reset Death Benefit Rider:

ARDBR (1)

ARDBR II at issue ages through 74 (1)

ARDBR II at issue ages 75 through 78 (1)

ARDBR 2009 (1)

Premium Protection or Joint Premium Protection death benefit:

Issue ages through 70

Issue ages 71 through 75

Premium Protection Plus or Joint Premium Protection Plus death benefit (1)

  

0.10% to 0.25%

NA

 

0.25% to 0.30%

0.45%

0.45%

0.70%

 

0.60%

0.95% to 1.00%

1.10% to 1.15%

1.00% to 1.40%

 

0.10%

0.25%

0.45% to 0.90%

  

0.10% to 0.25%

NA

 

0.25% to 0.30%

0.45%

0.45%

0.70%

 

0.60%

NA

NA

1.00% to 1.40%

 

0.10%

0.25%

0.45% to 0.90%

  

0.10% to 0.25%

0.65% to 1.50%

 

0.25% to 0.30%

0.45%

0.45%

0.70%

 

0.60%

NA

NA

1.00% to 1.40%

 

0.10%

0.25%

0.45% to 0.90%

Optional Enhanced Death Benefit (“GEB”)      

These annual charges are the following percentages of average variable account value:

GEB at (issue ages through 70) / (issue ages 71 through 75)

GEB “Plus” at (issue ages through 70) / (issue ages 71 through 75)

0.15% / 0.30%

0.30% / 0.60%

0.15% / 0.30%

0.30% / 0.60%

0.15% / 0.30%

0.30% / 0.60%

   

 

Optional Guaranteed Minimum Income Benefit (“GMIB”)      

This annual charge is the following percentage of guaranteed income base:

GMIB (1)

GMIB Plus (1)

GMIB Plus with Five Year Reset (1)

GMIB Plus with Annual Reset (1)

GMIB Plus with Five Year Reset II without investment restrictions (1)

GMIB Plus with Five Year Reset II with investment restrictions (1)

GMIB Plus with Annual Reset II without investment restrictions (1)*

GMIB Plus with Annual Reset II with investment restrictions (1)

GMIB Plus with Annual Reset 2009 (1)

 

0.45%

0.55%

0.55%

0.70%

1.25% to 1.55%

0.95% to 1.40%

1.35% to 1.65%

1.05% to 1.50%

1.15% to 1.50%

 

0.45%

0.55%

0.55%

0.70%

NA

NA

NA

NA

1.15% to 1.50%

  

0.45%

0.55%

0.55%

0.70%

NA

NA

NA

NA

1.15% to 1.50%

Optional Guaranteed Lifetime Withdrawal Benefit (“GLWB”)

These annual charges are the following percentage of your GLWB base:

GLWB (1)

Joint GLWB (1)

GLWB 2011 (1)

Joint GLWB 2011 (1)

GLWB 2012 (1)

Joint GLWB 2012 (1)

GLWB Plus

Joint GLWB Plus

GLWB Preferred I.S.

Joint GLWB Preferred I.S

Income Opportunity GLWB

Income Opportunity GLWB (Joint Life)

 

 

0.95% to 2.00%

1.05% to 2.00%

NA

NA

1.05% to 2.10%

1.35% to 2.70%

0.95% to 2.00%

1.25% to 2.50%

NA

NA

NA

NA

 

 

0.95% to 2.00%

1.05% to 2.00%

NA

NA

1.05% to 2.10%

1.35% to 2.70%

0.95% to 2.00%

1.25% to 2.50%

NA

NA

NA

NA

 

  

0.95% to 2.00%

1.05% to 2.00%

0.95% to 2.00%

1.20% to 2.40%

1.05% to 2.10%

1.35% to 2.70%

0.95% to 2.00%

1.25% to 2.50%

0.95% to 2.00%

1.25% to 2.50%

1.20% to 2.50%

1.50% to 3.00%

Optional Guaranteed Principal Access (“GPA”)      

GPA with 8% guarantee (1)

GPA with 7% guarantee (1)

0.50%

0.40%

0.50%

0.40%

0.50%

0.40%

Optional Guaranteed Principal Protection (“GPP”)      

These annual charges are the following percentage of average annual guaranteed principal amount:

GPP (1)

GPP 2012

 

0.20% to 0.55%

0.45% to 0.90%

 

0.25% to 0.55%

0.45% to 0.90%

 

0.55%

0.45% to 1.30%

  

(1)No longer available for purchase.

The following basic charges are assessed through reduction of daily unit values:

 

 

ONcore

Lite II

ONcore

Ultra II

ONcore

Flex II

Mortality and Expense Risk Fees 1.15% 0.90% to 1.25% 1.35%
Administrative Expenses 0.35% 0.25% 0.35%
Total expenses 1.50% 1.15% to 1.50% 1.70%

 

The following charges are assessed through the redemption of units:

Annual Contract Fee      
Each year on the contract anniversary (or at the time of surrender of the contract).  No charge if contract value exceeds $50,000.

 

$30

 

$30

 

$30

Transfer Fee – per transfer.      
(Currently, no charge for the first 12 transfers each contract year) $10 $10 $10

   

 

Sales Charge made from purchase payments No charge No charge No charge

Surrender Charges

A withdrawal charge may be assessed by ALIC when a contract is surrendered, or a partial withdrawal of a participant's account value is made for any reason other than to make a plan payment to a participant.  Percentages vary with the number of years from purchase.

7% of surrender value in the first year to 0% in the fifth year

 7% of surrender value in the first year to 0% in the fifth year

 No charge

State Premium Taxes      
In those jurisdictions permitting, such taxes will be deducted when annuity payments begin.  Otherwise, they will be deducted from purchase payments. 0.0% to 5.0% 0.0% to 5.0% 0.0% to 5.0%
Optional Death Benefits      

These annual charges are the following percentages of the optional death benefit amounts:

Annual Stepped-up Death Benefit

Combo Death Benefit

Guaranteed Minimum Death Benefit Rider:

GMDBR80 Plus (1)

GMDBR85 Plus (1)

5% GMDBR80 Plus (1)

5% GMDBR85 Plus (1)

Annual Reset Death Benefit Rider:

ARDBR 2009 (1)

ARDBR 2008 at issue ages through 74 (1)

ARDBR 2008 at issue ages 75 through 78 (1)

ARDBR (1)

Premium Protection or Joint Premium Protection death benefit:

Issue ages through 70

Issue ages 71 through 75

Premium Protection Plus or Joint Premium Protection Plus death benefit (1)

  

0.25%

NA

 

0.25% to 0.30%

0.45%

0.45%

0.70%

 

1.00% to 1.40%

0.95% to 1.00%

1.10% to 1.15%

0.60%

 

0.10%

0.25%

0.45% to 0.90%

  

0.25%

0.65% to 1.50%

 

0.25% to 0.30%

0.45%

0.45%

0.70%

 

1.00% to 1.40%

0.95% to 1.00%

1.10% to 1.15%

0.60%

 

0.10%

0.25%

0.45% to 0.90%

  

0.25%

NA

 

NA

NA

0.45%

NA

 

NA

NA

NA

NA

 

0.10%

0.25%

0.45% to 0.90%

Optional Enhanced Death Benefit (“GEB”)      

These annual charges are the following percentages of average variable account value:

GEB at (issue ages through 70) / (issue ages 71 through 75)

GEB “Plus” at (issue ages through 70) / (issue ages 71 through 75)

  

0.15% / 0.30%

0.30% / 0.60%

  

0.15% / 0.30%

0.30% / 0.60%

  

0.15% / 0.30%

0.30% / 0.60%

Optional Guaranteed Minimum Income Benefit (“GMIB”)      

This annual charge is the following percentage of guaranteed income base:

GMIB Plus with Annual Reset 2009 (1)

GMIB Plus with Annual Reset 2008 without investment restrictions (1)

GMIB Plus with Annual Reset 2008 with investment restrictions (1)

GMIB Plus with Annual Reset (1)

  

1.15% to 1.50%

1.35% to 1.65%

1.05% to 1.50%

0.70%

  

1.15% to 1.50%

1.35% to 1.65%

1.05% to 1.50%

0.70%

 

NA

NA

NA

NA

   

 

Optional Guaranteed Lifetime Withdrawal Benefit (“GLWB”)

These annual charges are the following percentage of your GLWB base:

     

GLWB (1)

Joint GLWB (1)

GLWB 2011 (1)

Joint GLWB 2011 (1)

GLWB 2012 (1)

Joint GLWB 2012 (1)

GLWB Plus

Joint GLWB Plus

GLWB Preferred I.S.

Joint GLWB Preferred I.S

0.95% to 2.00%

1.05% to 2.00%

0.95% to 2.00%

1.20% to 2.40%

1.05% to 2.10%

1.35% to 2.70%

0.95% to 2.00%

1.25% to 2.50%

0.95% to 2.00%

1.25% to 2.50%

0.95% to 2.00%

1.05% to 2.00%

0.95% to 2.00%

1.20% to 2.40%

1.05% to 2.10%

1.35% to 2.70%

0.95% to 2.00%

1.25% to 2.50%

0.95% to 2.00%

1.25% to 2.50%

0.95% to 2.00%

1.05% to 2.00%

0.95% to 2.00%

1.20% to 2.40%

1.05% to 2.10%

1.35% to 2.70%

0.95% to 2.00%

1.25% to 2.50%

0.95% to 2.00%

1.25% to 2.50%

Optional Guaranteed Principal Protection (“GPP”)      

These annual charges are the following percentage of average annual guaranteed principal amount:

GPP (1)

GPP 2012

 

0.55%

0.45% to 0.90%

 

0.55%

0.45% to 1.30%

 

0.55%

0.45% to 0.90%

 

(1)No longer available for purchase.

 

The following basic charges are assessed through reduction of daily unit values:

 

 

ONcore

Premier II

ONcore

Xtra II

ONcore

Lite III

Mortality and Expense Risk Fees 1.05% 1.45% 1.35% to 1.45%
Administrative Expenses 0.25% 0.25% 0.25%
Total expenses 1.30% 1.70% 1.60% to 1.70%

 

The following charges are assessed through the redemption of units:

Annual Contract Fee      
Each year on the contract anniversary (or at the time of surrender of the contract).  No charge if contract value exceeds $50,000.

 

$30

 

$30

 

$30

Transfer Fee – per transfer.      
(Currently, no charge for the first 12 transfers each contract year) $10 $10 $10
Sales Charge made from purchase payments No charge No charge No charge

Surrender Charges

A withdrawal charge may be assessed by ALIC when a contract is surrendered, or a partial withdrawal of a participant's account value is made for any reason other than to make a plan payment to a participant.  Percentages vary with the number of years from purchase.

7% of surrender value in the first year to 0% in the eighth year

9% of surrender value in the first year to 0% in the tenth year

8% of surrender value in the first year to 0% in the fifth year

State Premium Taxes      
In those jurisdictions permitting, such taxes will be deducted when annuity payments begin.  Otherwise, they will be deducted from purchase payments. 0.0% to 5.0% 0.0% to 5.0% 0.0% to 5.0%
   

 

 

Optional Death Benefits      

These annual charges are the following percentages of the optional death benefit amounts:

Annual Stepped-up Death Benefit

Combo Death Benefit

Guaranteed Minimum Death Benefit Rider:

5% GMDBR80 Plus (1)

Premium Protection or Joint Premium Protection death benefit:

Issue ages through 70

Issue ages 71 through 75

Premium Protection Plus or Joint Premium Protection Plus

death benefit (1)

 

0.25%

0.65% to 1.50%

 

0.45%

 

0.10%

0.25%

 

0.45% to 0.90%

 

0.25%

0.65% to 1.50%

 

0.45%

 

0.10%

0.25%

 

0.45% to 0.90%

 

0.25%

0.65% to 1.50%

 

0.45%

 

0.10%

0.25%

 

0.45% to 0.90%

Optional Enhanced Death Benefit (“GEB”)      

These annual charges are the following percentages of average variable account value:

GEB at (issue ages through 70) / (issue ages 71 through 75)

GEB “Plus” at (issue ages through 70) / (issue ages 71 through 75)

 

0.15% / 0.30% 

0.30% / 0.60%

 

0.15% / 0.30% 

0.30% / 0.60%

  

0.15% / 0.30% 

0.30% / 0.60%

Optional Guaranteed Lifetime Withdrawal Benefit (“GLWB”)

These annual charges are the following percentage of your GLWB base:

GLWB (1)

Joint GLWB (1)

GLWB 2011 (1)

Joint GLWB 2011 (1)

GLWB 2012 (1)

Joint GLWB 2012 (1)

GLWB Plus

Joint GLWB Plus

GLWB Preferred I.S.

Joint GLWB Preferred I.S

Income Opportunity GLWB

Income Opportunity GLWB (Joint Life)

 

 

0.95% to 2.00%

1.05% to 2.00%

0.95% to 2.00%

1.20% to 2.40%

1.05% to 2.10%

1.35% to 2.70%

0.95% to 2.00%

1.25% to 2.50%

0.95% to 2.00%

1.25% to 2.50%

NA

NA

 

 

0.95% to 2.00%

1.05% to 2.00%

0.95% to 2.00%

1.20% to 2.40%

1.05% to 2.10%

1.35% to 2.70%

0.95% to 2.00%

1.25% to 2.50%

NA

NA

NA

NA

 

 

0.95% to 2.00%

1.05% to 2.00%

0.95% to 2.00%

1.20% to 2.40%

1.05% to 2.10%

1.35% to 2.70%

0.95% to 2.00%

1.25% to 2.50%

0.95% to 2.00%

1.25% to 2.50%

1.20% to 2.50%

1.50% to 3.00%

Optional Guaranteed Principal Protection (“GPP”)      

These annual charges are the following percentage of average annual guaranteed principal amount:

GPP (1)

GPP 2012

 

0.55%

0.45% to 1.30%

 

0.55%

0.45% to 1.30%

 

0.55%

0.45% to 1.30%

 

(1) No longer available for purchase.
   

 

The following basic charges are assessed through reduction of daily unit values:

 

ONcore

Premier WF7

ONcore

Premier WF 4

Mortality and Expense Risk Fees 1.05% 1.05% to 1.55%
Administrative Expenses 0.25% 0.25%
Total expenses 1.30% 1.30% to 1.80%

 

The following charges are assessed through the redemption of units:

 

Annual Contract Fee    
Each year on the contract anniversary (or at the time of surrender of the contract).  No charge if contract value exceeds $50,000.

 $30

 $30

Transfer Fee – per transfer.    
(Currently, no charge for the first 12 transfers each contract year) $10 $10
Sales Charge made from purchase payments No charge No charge

Surrender Charges

A withdrawal charge may be assessed by ALIC when a contract is surrendered, or a partial withdrawal of a participant's account value is made for any reason other than to make a plan payment to a participant.  Percentages vary with the number of years from purchase.

8% of surrender value in the first year to 0% in the eighth year 8% of surrender value in the first year to 0% in the fifth year
State Premium Taxes    
In those jurisdictions permitting, such taxes will be deducted when annuity payments begin.  Otherwise, they will be deducted from purchase payments. 0.0% to 5.0% 0.0% to 5.0%
Optional Death Benefits    

These annual charges are the following percentages of the optional death benefit amounts:

Annual Stepped-up Death Benefit

Combo Death Benefit

Guaranteed Minimum Death Benefit Rider

5% GMDBR80 Plus (1)

Premium Protection or Joint Premium Protection death benefit:

Issue ages through 70

Issue ages 71 through 75

Premium Protection Plus or Joint Premium Protection Plus death benefit (1)

 

0.25%

0.65% to 1.50%

 

0.45%

 

0.10%

0.25%

0.45% to 0.90%

  

0.25%

0.65% to 1.50%

 

0.45%

 

0.10%

0.25%

0.45% to 0.90%

Optional Enhanced Death Benefit (“GEB”)    

These annual charges are the following percentages of average variable account value:

GEB at (issue ages through 70) / (issue ages 71 through 75)

GEB “Plus” at (issue ages through 70) / (issue ages 71 through 75)

 

0.15% / 0.30%

0.30% / 0.60%

 

0.15% / 0.30%

0.30% / 0.60%

Optional Guaranteed Lifetime Withdrawal Benefit (“GLWB”)

These annual charges are the following percentage of your GLWB base:

GLWB 2011 (1)

Joint GLWB 2011 (1)

GLWB 2012 (1)

Joint GLWB 2012 (1)

GLWB Plus

Joint GLWB Plus

GLWB Preferred I.S.

Joint GLWB Preferred I.S

Income Opportunity GLWB

Income Opportunity GLWB (Joint Life)

 

 

0.95% to 2.00%

1.20% to 2.40%

1.05% to 2.10%

1.35% to 2.70%

0.95% to 2.00%

1.25% to 2.50%

0.95% to 2.00%

1.25% to 2.50%

1.20% to 2.50%

1.50% to 3.00%

 

 

0.95% to 2.00%

1.20% to 2.40%

1.05% to 2.10%

1.35% to 2.70%

0.95% to 2.00%

1.25% to 2.50%

0.95% to 2.00%

1.25% to 2.50%

1.20% to 2.50%

1.50% to 3.00%

Optional Guaranteed Principal Protection (“GPP”)    

These annual charges are the following percentage of average annual guaranteed principal amount:

GPP (1)

GPP 2012

 

0.55%

0.45% to 1.30%

 

0.55%

0.45% to 1.30%

 

(1)No longer available for purchase.
   

 

The following basic charges are assessed through reduction of daily unit values:

 

 

ONcore

Select 7

ONcore

Select 4

Mortality and Expense Risk Fees 1.15% 1.15% to 1.55%
Administrative Expenses 0.25% 0.25%
Total expenses 1.40% 1.40% to 1.80%

 

The following charges are assessed through the redemption of units:

Annual Contract Fee    
Each year on the contract anniversary (or at the time of surrender of the contract).  No charge if contract value exceeds $50,000.

 $30

 $30

Transfer Fee – per transfer.    
(Currently, no charge for the first 12 transfers each contract year) $10 $10
Sales Charge made from purchase payments No charge No charge
Surrender Charges    
A withdrawal charge may be assessed by ALIC when a contract is surrendered, or a partial withdrawal of a participant's account value is made for any reason other than to make a plan payment to a participant.  Percentages vary with the number of years from purchase. 8% of surrender value in the first year to 0% in the eighth year 8% of surrender value in the first year to 0% in the fifth year
State Premium Taxes    
In those jurisdictions permitting, such taxes will be deducted when annuity payments begin.  Otherwise, they will be deducted from purchase payments. 0.0% to 5.0% 0.0% to 5.0%
Optional Death Benefits    

These annual charges are the following percentages of the optional death benefit amounts:

Annual Stepped-up Death Benefit

Combo Death Benefit

Premium Protection or Joint Premium Protection death benefit:

Issue ages through 70

Issue ages 71 through 75

 

0.25%

0.65% to 1.50%

 

0.10%

0.25%

  

0.25%

0.65% to 1.50%

 

0.10%

0.25%

Optional Enhanced Death Benefit (“GEB”)    

These annual charges are the following percentages of average variable account value:

GEB at (issue ages through 70) / (issue ages 71 through 75)

GEB “Plus” at (issue ages through 70) / (issue ages 71 through 75)

 

0.15% / 0.30%

0.30% / 0.60%

 

0.15% / 0.30%

0.30% / 0.60%

Optional Guaranteed Lifetime Withdrawal Benefit (“GLWB”)

These annual charges are the following percentage of your GLWB base:

GLWB Plus

Joint GLWB Plus

GLWB Preferred I.S.

Joint GLWB Preferred I.S

Income Opportunity GLWB

Income Opportunity GLWB (Joint Life)

 

 

1.05% to 2.10%

1.35% to 2.70%

1.20% to 2.00%

1.40% to 2.50%

1.20% to 2.50%

1.50% to 3.00%

 

 

1.05% to 2.10%

1.35% to 2.70%

1.20% to 2.00%

1.40% to 2.50%

1.20% to 2.50%

1.50% to 3.00%

Optional Guaranteed Principal Protection (“GPP”)    

These annual charges are the following percentage of average annual guaranteed principal amount:

GPP 2012

  

0.65% to 1.30%

 

0.65% to 1.30%

 

Further information regarding fees, terms, and availability is provided in the prospectus for each of the products listed.

   

 

(3)Federal Income Taxes

 

Operations of the Account form a part of, and are taxed with, the operations of ALIC, which is taxed as an insurance company under the Internal Revenue Code. Taxes are the responsibility of the contract owner upon surrender or withdrawal. No Federal income taxes are payable under the present law on dividend income or capital gains distribution from the fund shares held in the Account or on capital gains realized by the Account upon redemption of the fund shares. Accordingly, ALIC does not provide for income taxes within the Account.

 

(4)Fund Replacements, and Other Significant Transactions

 

Effective April 28, 2023, Small Cap Core of J.P. Morgan Insurance Trust - Class I merged into the LVIP JPMorgan Small Cap Core of Lincoln Variable Insurance Products Trust- Standard Class.

 

Effective July 28, 2023, VIF Core Plus Fixed Income of the Morgan Stanley Variable Insurance Fund, Inc. - Class I liquidated. The value on the day of liquidation was redeemed and subscriptions of equal value were made to VIP Government Money Market of the Fidelity® Variable Insurance Products Fund - Service Class.

 

The Account, along with ALIC, National Security Life and Annuity Company (“NSLA”), a stock life insurance subsidiary wholly owned by ALIC, and certain other variable separate account entities affiliated with ALIC and NSLA were parties to a correspondence letter filed with the Securities and Exchange Commission (the “SEC”) on August 25, 2023, which described the intent of those entities to execute a substitution of investment options pursuant to Commission Statement on Insurance Product Fund Substitution Applications, Release No. IC-34199. As outlined in the correspondence letter, those entities communicated their intent to substitute shares of four unaffiliated funds currently available as subaccounts under certain variable contracts for shares of four affiliated fund options, also available as subaccounts under those contracts.

 

The substitution transactions impacting the Account were:

 

Existing Subaccounts Replacement Subaccounts
PSF PGIM Jennison Focused Blend - Class II of The Prudential Series Fund, Inc. AVIP Fidelity Institutional AM® Equity Growth of AuguStar℠ Variable Insurance Products Fund, Inc.
PSF PGIM Jennison Growth - Class II of The Prudential Series Fund, Inc. AVIP BlackRock Advantage Large Cap Growth of AuguStar℠ Variable Insurance Products Fund, Inc.
LVIP JPMorgan Mid Cap Value - Standard Class of Lincoln Variable Insurance Products Trust AVIP S&P MidCap 400® Index of AuguStar℠ Variable Insurance Products Fund, Inc.
VT Discovery SMID Cap Growth of Allspring Variable Trust AVIP S&P MidCap 400® Index of AuguStar℠ Variable Insurance Products Fund, Inc.
VIF U.S. Real Estate - Class II of Morgan Stanley Variable Insurance Fund, Inc. VIP Real Estate - Service Class 2 of Fidelity® Variable Insurance Products Fund
Western Asset Core Plus VIT - Class II of Legg Mason Partners Variable Income Trust AVIP Federated Core Plus Bond of AuguStar℠ Variable Insurance Products Fund, Inc.
V.I. Balanced-Risk Allocation Series II of AIM Variable Insurance Funds (Invesco Variable Insurance Funds) AVIP AB Risk Managed Balanced of AuguStar℠ Variable Insurance Products Fund, Inc.
Large Cap Value - Institutional Shares and Service Shares of Goldman Sachs Variable Insurance Trust AVIP S&P 500® Index of AuguStar℠ Variable Insurance Products Fund, Inc.

 

The substitution transactions were effected on August 25, 2023 via cash redemptions from the Existing Subaccounts and cash subscriptions to the Replacement Subaccounts.

   

 

The Account, along with ALIC, NSLA, and certain other variable separate account entities affiliated with ALIC and NSLA were parties to a correspondence letter filed with the Securities and Exchange Commission (the “SEC”) on July 22, 2022, which described the intent of those entities to execute a substitution of investment options pursuant to Commission Statement on Insurance Product Fund Substitution Applications, Release No. IC-34199. As outlined in the correspondence letter, those entities communicated their intent to substitute shares of four unaffiliated funds currently available as subaccounts under certain variable contracts for shares of four affiliated fund options, also available as subaccounts under those contracts.

 

The substitution transactions impacting the Account were:

 

Existing Subaccounts Replacement Subaccounts
VIP Contrafund® of the Fidelity® Variable Insurance Products Fund - Service Class 2 AVIP BlackRock Advantage Large Cap Growth of AuguStar℠ Variable Insurance Products Fund, Inc.
TOPS® Managed Risk Balanced ETF of the Northern Lights Variable Trust - Class 2 & 3 AVIP iShares Managed Risk Balanced of AuguStar℠ Variable Insurance Products Fund, Inc.
TOPS® Managed Risk Moderate Growth ETF of the Northern Lights Variable Trust - Class 2 & 3 AVIP iShares Managed Risk Moderate Growth of AuguStar℠ Variable Insurance Products Fund, Inc.
TOPS® Managed Risk Growth ETF of the Northern Lights Variable Trust - Class 2 & 3 AVIP iShares Managed Risk Growth of AuguStar℠ Variable Insurance Products Fund, Inc.

 

The substitution transactions were effected on October 14, 2022 via cash redemptions from the Existing Subaccounts and cash subscriptions to the Replacement Subaccounts.

 

The Account, along with ALIC, NSLA, and certain variable separate account entities affiliated with ALIC and NSLA were parties to a correspondence letter filed with the SEC on March 28, 2022, which described the intent of those entities to execute a substitution of investment options pursuant to Commission Statement on Insurance Product Fund Substitution Applications, Release No. IC-34199. As outlined in the correspondence letter, those entities communicated their intent to substitute shares of an unaffiliated fund currently available as a subaccount under certain variable contracts for shares of an affiliated fund option, also available as a subaccount under those contracts.

 

The substitution transactions impacting the Account were:

 

Existing Subaccount Replacement Subaccount
Franklin Multi-Asset Dynamic Multi-Strategy VIT of the Legg Mason Partners Variable Equity Trust - Class I AVIP AB Risk Managed Balanced of AuguStar℠ Variable Insurance Products Fund, Inc.

 

The substitution transactions were effected on May 20, 2022 via cash redemptions from the Existing Subaccount and cash subscriptions to the Replacement Subaccount.

 

(5)Investments

 

In accordance with FASB ASC 820, Fair Value Measurements and Disclosures, fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. In determining fair value, the Account generally uses a market approach as the calculation technique due to the nature of the mutual fund investments offered in the Account. This technique maximizes the use of observable inputs and minimizes the use of unobservable inputs.

 

The Account categorizes its financial instruments into a three-level hierarchy based on the priority of the inputs to the valuation technique. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used to measure fair value fall within different levels of the hierarchy, the category level is based on the lowest priority level input that is significant to the fair value measurement of the instrument in its entirety.

   

 

The Account categorizes financial assets recorded at fair value as follows:

 

  Level 1: Unadjusted quoted prices accessible in active markets for identical assets at the measurement date.  The assets utilizing Level 1 valuations represent investments in investment companies that have a readily determinable fair value and are valued at Net Asset Value (“NAV”).  
  Level 2: Unadjusted quoted prices for similar assets in active markets or inputs (other than quoted prices) that are observable or that are derived principally from or corroborated by observable market data through correlation or other means.
  Level 3: Prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement.  Inputs reflect management’s best estimate about the assumptions market participants would use at the measurement date in pricing the asset or liability.  Consideration is given to the risk inherent in both the method of valuation and the valuation inputs.

 

The only type of investments used by the subaccounts is open-end 40 Act mutual funds, which have readily determinable fair values. As such, all funds are classified as Level 1 investments.

 

The cost of purchases and proceeds from sales of investments for the period ended December 31, 2023 were as follows:

 

   Purchases   Sales 
AVIP - AVIP Bond Subaccount  $15,165,867   $15,618,377 
AVIP - AVIP BlackRock Balanced Allocation Subaccount   18,658,664    90,626,767 
AVIP - AVIP BlackRock Advantage International Equity Subaccount   9,676,141    28,618,162 
AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount   70,550,370    11,204,666 
AVIP - AVIP AB Small Cap Subaccount   2,683,885    8,408,125 
AVIP - AVIP AB Mid Cap Core Subaccount   2,038,086    5,900,570 
AVIP - AVIP S&P 500® Index Subaccount   155,242,723    101,870,451 
AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount   3,116,409    7,535,270 
AVIP - AVIP Federated High Income Bond Subaccount   8,225,315    9,204,538 
AVIP - AVIP Nasdaq-100® Index Subaccount   35,021,285    45,409,135 
AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount   5,664,638    34,208,816 
AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount   2,632,293    9,279,323 
AVIP - AVIP S&P MidCap 400® Index Subaccount   176,787,390    19,773,669 
AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount   46,508,664    73,687,993 
AVIP - AVIP AB Risk Managed Balanced Subaccount   329,275,753    216,749,340 
AVIP - AVIP Federated Core Plus Bond Subaccount   73,081,335    55,303,882 
AVIP - AVIP Intech U.S. Low Volatility Subaccount   38,142,571    142,021,336 
AVIP - AVIP iShares Managed Risk Balanced Subaccount   15,644,390    109,133,559 
AVIP - AVIP iShares Managed Risk Moderate Growth Subaccount   16,271,464    81,242,813 
AVIP - AVIP iShares Managed Risk Growth Subaccount   14,224,378    73,421,040 
AVIP - AVIP Moderately Conservative Model Subaccount   19,995,634    43,698,697 
AVIP - AVIP Balanced Model Subaccount   98,686,469    125,731,777 
AVIP - AVIP Moderate Growth Model Subaccount   222,550,407    202,756,740 
AVIP - AVIP Growth Model Subaccount   59,566,580    47,860,829 
FIDI - VIP Growth Subaccount   67,859    265,689 
FIDI - VIP Equity-Income Subaccount   29,048    123,595 
FIDI - VIP High Income Subaccount   605    2,920 
FIDS - VIP Government Money Market Subaccount   103,305,832    106,877,695 
FID2 - VIP Mid Cap Subaccount   12,942,569    28,677,438 
FID2 - VIP Growth Subaccount   12,733,329    19,829,732 
FID2 - VIP Equity-Income Subaccount   14,507,278    26,473,378 
FID2 - VIP Real Estate Subaccount   46,715,743    7,300,119 
FID2 - VIP Target Volatility Subaccount   7,936,391    36,568,957 
JASI - Janus Henderson Research Subaccount   23,011    562,939 
JASI - Janus Henderson Overseas Subaccount   46,457    293,515 
JASI - Janus Henderson Global Research Subaccount   80,278    239,083 
JASI - Janus Henderson Balanced Subaccount   144,828    665,798 
JASS - Janus Henderson Research Subaccount   2,691,396    5,121,670 
JASS - Janus Henderson Global Research Subaccount   2,092,818    5,214,744 
JASS - Janus Henderson Balanced Subaccount   17,733,128    62,479,858 
JASS - Janus Henderson Overseas Subaccount   7,376,253    21,286,323 
JASS - Janus Henderson Flexible Bond Subaccount   11,741,758    6,616,676 
LEGI - ClearBridge Variable Dividend Strategy Subaccount   12,213,538    10,724,951 
LEGI - ClearBridge Variable Large Cap Value Subaccount   11,340,629    16,758,919 
ASVT - VT Opportunity Subaccount   326,094    383,580 
MSVI - VIF U.S. Real Estate Subaccount   52,647    122,694 
MSV2 - VIF Growth Subaccount   6,198,540    14,119,137 
GSVI - U.S. Equity Insights Subaccount   691,591    4,102,041 
GSVI - Strategic Growth Subaccount   2,509,147    3,001,132 
GSVS - U.S. Equity Insights Subaccount   247,509    1,908,812 
GSVS - Strategic Growth Subaccount   3,402,794    5,020,918 
GSVS - Trend Driven Allocation Subaccount   6,268,811    18,742,940 
LAZS - Emerging Markets Equity Subaccount   7,225,327    20,558,459 
LAZS - U.S. Small Cap Equity Select Subaccount   1,039,038    4,166,234 
LAZS - International Equity Subaccount   2,927,942    13,776,125 
LAZS - Global Dynamic Multi-Asset Subaccount   16,669,595    43,069,762 
LINC - LVIP JPMorgan Small Cap Core Subaccount   3,484,303    8,699,849 
ABVB - VPS Relative Value Subaccount   2,751,404    6,486,065 
ABVB - VPS Small Cap Growth Subaccount   2,778,572    4,875,428 
ABVB - VPS Global Risk Allocation-Moderate Subaccount   24,688,411    137,716,505 

   

 

   Purchases   Sales 
MFSI - New Discovery Subaccount  $1,038,074   $3,254,588 
MFSI - Mid Cap Growth Subaccount   2,939,789    8,669,700 
MFSI - Total Return Subaccount   18,047,622    30,158,717 
MFS2 - Massachusetts Investors Growth Stock Subaccount   3,990,862    3,647,216 
PVIA - Real Return Subaccount   28,874,929    29,230,203 
PVIA - Global Bond Opportunities Subaccount   3,310,620    6,268,458 
PVIA - CommodityRealReturn® Strategy Subaccount   5,095,005    5,393,187 
PVIA - Short-Term Subaccount   23,075,411    26,035,500 
PVIA - Low Duration Subaccount   5,046,091    8,597,383 
CALI - VP S&P 500 Index Subaccount   12,275    15,443 
BNYS - Appreciation Subaccount   2,424,615    3,467,342 
ROYI - Small-Cap Subaccount   14,780,272    18,704,654 
ROYI - Micro-Cap Subaccount   1,936,649    9,289,213 
AIMI - Invesco V.I. Comstock Series I Subaccount   3,651    3,028 
AIMI - Invesco V.I. EQV International Equity Series II Subaccount   1,802,037    8,675,451 
NBAS - AMT Mid Cap Intrinsic Value Subaccount   3,172,744    5,959,325 
FRT2 - Franklin Income VIP Subaccount   11,570,574    9,431,216 
FRT2 - Franklin DynaTech VIP Subaccount   895,201    3,491,225 
FRT2 - Templeton Foreign VIP Subaccount   1,682,556    5,984,288 
FRT5 - Franklin VolSmart Allocation VIP Subaccount   21,895,808    36,707,876 
FRT4 - Franklin Income VIP Subaccount   14,283,422    12,876,436 
FRT4 - Franklin DynaTech VIP Subaccount   2,104,315    5,019,798 
FRT4 - Templeton Foreign VIP Subaccount   2,741,618    9,729,792 
FRT4 - Franklin Allocation VIP Subaccount   866,661    3,218,243 
FEDS - Kaufmann Fund II Service Shares Subaccount   1,632,617    8,598,275 
IVYV - Delaware Ivy VIP Asset Strategy Subaccount   3,011,988    16,013,895 
IVYV - Delaware Ivy VIP Natural Resources Subaccount   3,386,507    9,155,545 
IVYV - Delaware Ivy VIP Science and Technology Subaccount   6,775,878    15,404,576 

 

 

 

 

(6)Financial Highlights

 

The following is a summary of accumulation units, value per unit, fair value, expenses, total returns, and investment income ratios for each period ended December 31. The fair value indicated in the Financial Highlights represents the portion of contract owners' equity for contracts in the accumulation period only and excludes the portion of contract owners' equity related to annuity reserves for contracts in the payment period. As such, fair value presented below equals the contract owners’ equity for Contracts in Accumulation Period, as noted in the Statements of Assets and Contract Owners’ Equity, but may not agree to the total contract owner’s equity as presented in the Statements of Changes in Contract Owners’ Equity. Some of the information is presented as a range of minimum to maximum values. The range is determined by identifying the lowest and the highest expense rates during each period presented for the products with units outstanding at the end of each period, and presenting the expenses, values per unit, and total returns that correspond to those products. Accordingly, some individual contract or product attributes may not be within the range presented.

 

   Year  Accumulation
Units***
   Value Per Unit  Fair Value   Expenses*  Total Return**  Investment
Income
Ratio****
 
AVIP - AVIP Bond Subaccount  2023   4,502,853   $11.93 to $15.80  $86,563,260   0.65% to 1.70%  6.50% to 7.60%   3.23%
AVIP - AVIP Bond Subaccount  2022   4,627,742   $11.20 to $14.68  $83,051,841   0.65% to 1.70%  -16.60% to -15.73%   3.17%
AVIP - AVIP Bond Subaccount  2021   5,447,758   $13.43 to $17.42  $117,047,536   0.65% to 1.70%  -3.16% to -2.15%   2.69%
AVIP - AVIP Bond Subaccount  2020   5,811,756   $13.87 to $17.80  $128,901,845   0.65% to 1.70%  7.76% to 8.88%   0.69%
AVIP - AVIP Bond Subaccount  2019   5,979,272   $12.18 to $16.35  $122,645,696   0.65% to 1.80%  12.70% to 13.99%   2.18%
AVIP - AVIP BlackRock Balanced Allocation Subaccount  2023   13,783,396   $29.97 to $33.01  $383,212,789   0.65% to 1.70%  19.11% to 20.35%   1.70%
AVIP - AVIP BlackRock Balanced Allocation Subaccount  2022   16,659,061   $25.16 to $27.43  $387,810,662   0.65% to 1.70%  -19.77% to -18.94%   1.43%
AVIP - AVIP BlackRock Balanced Allocation Subaccount  2021   17,616,400   $31.36 to $33.83  $510,145,659   0.65% to 1.70%  17.07% to 18.29%   1.51%
AVIP - AVIP BlackRock Balanced Allocation Subaccount  2020   20,012,773   $22.24 to $28.60  $493,809,933   0.65% to 1.80%  13.60% to 14.90%   0.19%
AVIP - AVIP BlackRock Balanced Allocation Subaccount  2019   23,328,279   $19.58 to $24.89  $503,637,178   0.65% to 1.80%  27.01% to 28.46%   1.46%
AVIP - AVIP BlackRock Advantage International Equity Subaccount  2023   8,087,896   $14.40 to $16.79  $121,367,450   0.65% to 1.70%  16.96% to 18.18%   3.52%
AVIP - AVIP BlackRock Advantage International Equity Subaccount  2022   9,665,767   $12.19 to $14.35  $123,559,653   0.65% to 1.70%  -14.92% to -14.03%   2.61%
AVIP - AVIP BlackRock Advantage International Equity Subaccount  2021   10,406,596   $14.17 to $16.87  $155,775,324   0.65% to 1.70%  11.60% to 12.76%   1.38%
AVIP - AVIP BlackRock Advantage International Equity Subaccount  2020   11,172,145   $12.57 to $15.12  $149,510,849   0.65% to 1.70%  4.95% to 6.05%   0.65%
AVIP - AVIP BlackRock Advantage International Equity Subaccount  2019   9,223,806   $10.53 to $11.85  $117,010,787   0.65% to 1.80%  18.58% to 19.94%   1.65%
AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount  2023   3,350,975   $50.65 to $55.91  $101,759,020   0.65% to 1.70%  37.07% to 38.49%   0.00%
AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount  2022   1,463,784   $36.95 to $40.37  $33,680,109   0.65% to 1.70%  -35.02% to -34.35%   0.00%
AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount  2021   1,566,498   $56.87 to $61.50  $55,326,012   0.65% to 1.70%  17.70% to 18.93%   0.00%
AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount  2020   1,894,751   $48.32 to $51.71  $56,142,659   0.65% to 1.70%  35.56% to 36.98%   0.00%
AVIP - AVIP Fidelity Institutional AM® Equity Growth Subaccount  2019   2,454,905   $28.79 to $37.75  $53,066,610   0.65% to 1.80%  32.50% to 34.01%   0.00%
AVIP - AVIP AB Small Cap Subaccount  2023   1,807,362   $38.51 to $42.62  $46,650,522   0.65% to 1.70%  15.26% to 16.46%   0.00%
AVIP - AVIP AB Small Cap Subaccount  2022   2,013,652   $33.41 to $36.60  $45,042,663   0.65% to 1.70%  -29.92% to -29.19%   0.05%
AVIP - AVIP AB Small Cap Subaccount  2021   2,038,805   $47.68 to $51.69  $65,404,760   0.65% to 1.70%  6.36% to 7.47%   0.00%
AVIP - AVIP AB Small Cap Subaccount  2020   2,590,753   $31.74 to $48.09  $76,892,457   0.65% to 1.80%  31.66% to 33.17%   0.12%
AVIP - AVIP AB Small Cap Subaccount  2019   3,149,511   $24.10 to $36.12  $70,813,656   0.65% to 1.80%  26.33% to 27.78%   0.00%
AVIP - AVIP AB Mid Cap Core Subaccount  2023   920,963   $31.09 to $34.43  $40,498,907   0.65% to 1.70%  15.10% to 16.29%   0.46%
AVIP - AVIP AB Mid Cap Core Subaccount  2022   1,005,855   $26.73 to $29.91  $38,367,700   0.65% to 1.70%  -24.60% to -23.81%   0.23%
AVIP - AVIP AB Mid Cap Core Subaccount  2021   993,569   $35.09 to $39.67  $50,195,752   0.65% to 1.70%  14.84% to 16.04%   0.14%
AVIP - AVIP AB Mid Cap Core Subaccount  2020   1,252,868   $30.24 to $34.54  $54,647,728   0.65% to 1.70%  17.15% to 18.38%   0.08%
AVIP - AVIP AB Mid Cap Core Subaccount  2019   1,484,624   $25.54 to $29.49  $54,969,775   0.65% to 1.70%  34.29% to 35.69%   0.00%
AVIP - AVIP S&P 500® Index Subaccount  2023   12,847,778   $40.83 to $44.80  $592,780,701   0.65% to 1.70%  23.63% to 24.91%   1.33%
AVIP - AVIP S&P 500® Index Subaccount  2022   12,135,600   $32.69 to $36.24  $452,781,217   0.65% to 1.70%  -19.78% to -18.95%   1.19%
AVIP - AVIP S&P 500® Index Subaccount  2021   12,488,265   $35.48 to $40.33  $580,379,671   0.65% to 1.80%  25.99% to 27.43%   1.46%
AVIP - AVIP S&P 500® Index Subaccount  2020   14,090,354   $28.16 to $31.65  $517,351,185   0.65% to 1.80%  15.90% to 17.23%   0.39%
AVIP - AVIP S&P 500® Index Subaccount  2019   15,658,273   $24.30 to $27.00  $493,359,658   0.65% to 1.80%  28.66% to 30.12%   1.27%
AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount  2023   1,514,889   $24.89 to $30.38  $41,765,219   0.65% to 1.70%  11.49% to 12.64%   1.96%
AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount  2022   1,715,557   $22.09 to $27.25  $42,294,471   0.65% to 1.70%  -10.49% to -9.56%   1.53%
AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount  2021   1,998,460   $24.43 to $30.44  $54,753,343   0.65% to 1.70%  23.29% to 24.58%   1.28%
AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount  2020   2,378,653   $19.35 to $19.61  $52,717,718   0.65% to 1.80%  1.82% to 2.99%   0.93%
AVIP - AVIP BlackRock Advantage Large Cap Value Subaccount  2019   2,769,865   $19.00 to $19.04  $59,755,905   0.65% to 1.80%  17.10% to 18.44%   2.92%
AVIP - AVIP Federated High Income Bond Subaccount  2023   1,689,513   $17.02 to $23.53  $47,401,552   0.65% to 1.70%  10.80% to 11.95%   6.00%
AVIP - AVIP Federated High Income Bond Subaccount  2022   1,811,518   $15.36 to $21.02  $45,659,295   0.65% to 1.70%  -12.91% to -12.00%   5.57%
AVIP - AVIP Federated High Income Bond Subaccount  2021   2,215,758   $17.63 to $23.88  $64,215,965   0.65% to 1.70%  3.21% to 4.29%   5.07%
AVIP - AVIP Federated High Income Bond Subaccount  2020   2,399,072   $14.92 to $22.90  $67,173,205   0.65% to 1.80%  4.38% to 5.57%   1.53%
AVIP - AVIP Federated High Income Bond Subaccount  2019   2,784,897   $14.29 to $21.69  $74,403,619   0.65% to 1.80%  13.25% to 14.54%   4.09%

   

 

   Year  Accumulation
Units***
   Value Per Unit  Fair Value   Expenses*  Total Return**  Investment
Income
Ratio****
 
AVIP - AVIP Nasdaq-100® Index Subaccount  2023   5,251,622   $82.24 to $95.33  $191,427,981   0.65% to 1.70%  51.87% to 53.45%   0.50%
AVIP - AVIP Nasdaq-100® Index Subaccount  2022   6,035,849   $54.15 to $62.13  $144,037,204   0.65% to 1.70%  -33.70% to -33.01%   0.44%
AVIP - AVIP Nasdaq-100® Index Subaccount  2021   6,192,371   $81.67 to $92.73  $222,068,903   0.65% to 1.70%  24.87% to 26.17%   0.48%
AVIP - AVIP Nasdaq-100® Index Subaccount  2020   7,542,768   $49.90 to $73.50  $215,026,200   0.65% to 1.80%  45.70% to 47.36%   0.17%
AVIP - AVIP Nasdaq-100® Index Subaccount  2019   9,690,367   $34.25 to $49.88  $189,407,444   0.65% to 1.80%  36.40% to 37.96%   0.51%
AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount  2023   3,832,822   $38.18 to $40.18  $172,938,201   0.65% to 1.70%  23.74% to 25.03%   1.01%
AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount  2022   4,533,132   $30.54 to $32.47  $164,722,079   0.65% to 1.70%  -20.90% to -20.08%   0.77%
AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount  2021   5,107,380   $38.21 to $41.05  $233,696,592   0.65% to 1.70%  26.34% to 27.66%   0.96%
AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount  2020   6,243,752   $29.93 to $32.49  $225,309,336   0.65% to 1.70%  15.58% to 16.79%   0.19%
AVIP - AVIP BlackRock Advantage Large Cap Core Subaccount  2019   7,480,457   $22.50 to $25.63  $232,580,794   0.65% to 1.80%  31.24% to 32.74%   1.07%
AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount  2023   1,871,686   $30.20 to $30.86  $56,387,358   0.65% to 1.70%  18.28% to 19.51%   0.00%
AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount  2022   2,085,987   $25.54 to $25.82  $52,955,551   0.65% to 1.70%  -27.36% to -26.60%   0.00%
AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount  2021   2,276,388   $26.44 to $35.18  $79,289,017   0.65% to 1.80%  2.21% to 3.38%   0.00%
AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount  2020   2,663,603   $25.87 to $34.03  $90,278,528   0.65% to 1.80%  31.96% to 33.47%   0.00%
AVIP - AVIP BlackRock Advantage Small Cap Growth Subaccount  2019   3,409,099   $19.60 to $25.50  $87,079,030   0.65% to 1.80%  31.70% to 33.20%   0.10%
AVIP - AVIP S&P MidCap 400® Index Subaccount  2023   8,798,358   $25.16 to $32.50  $217,415,946   0.65% to 1.70%  13.58% to 14.76%   1.52%
AVIP - AVIP S&P MidCap 400® Index Subaccount  2022   2,353,794   $21.92 to $28.62  $51,107,991   0.65% to 1.70%  -14.85% to -13.96%   1.04%
AVIP - AVIP S&P MidCap 400® Index Subaccount  2021   2,643,561   $25.48 to $33.61  $67,146,883   0.65% to 1.70%  22.10% to 23.37%   1.09%
AVIP - AVIP S&P MidCap 400® Index Subaccount  2020   2,532,508   $20.26 to $20.65  $52,857,718   0.65% to 1.80%  11.32% to 12.59%   0.16%
AVIP - AVIP S&P MidCap 400® Index Subaccount  2019   2,775,998   $18.20 to $18.34  $51,585,721   0.65% to 1.80%  23.36% to 24.76%   0.86%
AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount  2023   10,882,385   $42.17 to $46.30  $420,955,461   0.65% to 1.70%  38.44% to 39.88%   0.14%
AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount  2022   11,648,233   $30.15 to $33.44  $324,360,710   0.65% to 1.70%  -33.69% to -33.00%   0.00%
AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount  2021   445,240   $45.00 to $50.43  $18,433,227   0.65% to 1.70%  24.57% to 25.87%   0.27%
AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount  2020   523,612   $35.75 to $40.49  $17,331,644   0.65% to 1.70%  31.72% to 33.10%   0.21%
AVIP - AVIP BlackRock Advantage Large Cap Growth Subaccount  2019   601,030   $23.96 to $26.86  $15,053,523   0.65% to 1.80%  36.23% to 37.78%   0.43%
AVIP - AVIP AB Risk Managed Balanced Subaccount  2023   77,505,959   $16.90 to $18.68  $1,354,406,349   0.65% to 1.70%  11.01% to 12.17%   1.08%
AVIP - AVIP AB Risk Managed Balanced Subaccount  2022   70,335,025   $15.22 to $16.65  $1,103,089,034   0.65% to 1.70%  -23.91% to -23.12%   0.25%
AVIP - AVIP AB Risk Managed Balanced Subaccount  2021   21,157,725   $19.85 to $21.66  $435,647,317   0.65% to 1.80%  13.01% to 14.30%   0.70%
AVIP - AVIP AB Risk Managed Balanced Subaccount  2020   23,713,458   $17.57 to $18.95  $430,073,601   0.65% to 1.80%  19.99% to 21.36%   0.28%
AVIP - AVIP AB Risk Managed Balanced Subaccount  2019   26,043,977   $14.64 to $15.62  $391,620,897   0.65% to 1.80%  22.95% to 24.35%   1.09%
AVIP - AVIP Federated Core Plus Bond Subaccount  2023   39,348,310   $8.66 to $8.94  $344,844,613   0.65% to 1.70%  3.43% to 4.50%   2.48%
AVIP - AVIP Federated Core Plus Bond Subaccount  2022   37,662,643   $8.37 to $8.55  $317,875,823   0.65% to 1.70%  -14.24% to -13.34%   1.51%
AVIP - AVIP Federated Core Plus Bond Subaccount  2021   46,811,368   $9.76 to $9.87  $458,852,405   0.65% to 1.70%  -2.92% to -1.91%   0.66%
AVIP - AVIP Federated Core Plus Bond Subaccount  2020   5,685   $10.06  $57,198   0.90%  0.61%(c)   0.00%
AVIP - AVIP Intech U.S. Low Volatility Subaccount  2023   61,116,286   $10.53 to $10.81  $649,038,325   0.65% to 1.70%  4.81% to 5.90%   1.16%
AVIP - AVIP Intech U.S. Low Volatility Subaccount  2022   71,077,647   $10.04 to $10.20  $717,762,484   0.65% to 1.70%  -8.88% to -7.93%   0.53%
AVIP - AVIP Intech U.S. Low Volatility Subaccount  2021   86,660,608   $11.02 to $11.08  $957,034,909   0.65% to 1.80%  10.18%(a) to 10.83%(b)   0.00%
AVIP - AVIP iShares Managed Risk Balanced Subaccount  2023   60,073,900   $9.40 to $9.65  $569,973,912   0.65% to 1.70%  11.99% to 13.15%   1.04%
AVIP - AVIP iShares Managed Risk Balanced Subaccount  2022   70,440,828   $8.39 to $8.53  $594,545,653   0.65% to 1.70%  -17.24% to -16.38%   0.60%
AVIP - AVIP iShares Managed Risk Balanced Subaccount  2021   39,065,742   $10.14 to $10.20  $396,908,476   0.65% to 1.70%  1.41%(a) to 1.96%(b)   0.00%
AVIP - AVIP iShares Managed Risk Moderate Growth Subaccount (note 4)  2023   40,298,443   $12.05 to $12.20  $487,907,748   0.65% to 1.70%  14.21% to 15.40%   0.00%
AVIP - AVIP iShares Managed Risk Moderate Growth Subaccount (note 4)  2022   45,507,279   $10.55 to $10.58  $480,595,066   0.65% to 1.70%  5.52%(a) to 5.76%(b)   0.00%
AVIP - AVIP iShares Managed Risk Growth Subaccount (note 4)  2023   35,295,300   $12.42 to $12.58  $440,417,562   0.65% to 1.70%  17.63% to 18.85%   0.00%
AVIP - AVIP iShares Managed Risk Growth Subaccount (note 4)  2022   39,957,823   $10.56 to $10.59  $422,366,602   0.65% to 1.70%  5.62%(a) to 5.86%(b)   0.00%
AVIP - AVIP Moderately Conservative Model Subaccount  2023   15,750,346   $11.96 to $12.84  $193,983,022   0.65% to 1.70%  9.91% to 11.05%   4.07%
AVIP - AVIP Moderately Conservative Model Subaccount  2022   18,915,187   $10.88 to $11.56  $210,963,271   0.65% to 1.70%  -16.54% to -15.67%   1.83%
AVIP - AVIP Moderately Conservative Model Subaccount  2021   20,941,307   $13.04 to $13.71  $278,621,898   0.65% to 1.70%  6.10% to 7.20%   1.09%
AVIP - AVIP Moderately Conservative Model Subaccount  2020   24,071,217   $12.29 to $12.79  $300,547,352   0.65% to 1.70%  9.57% to 10.71%   0.00%

   

 

   Year  Accumulation
Units***
   Value Per Unit  Fair Value   Expenses*  Total Return**  Investment
Income
Ratio****
 
AVIP - AVIP Moderately Conservative Model Subaccount  2019   19,643,384   $11.22 to $11.55  $222,976,961   0.65% to 1.70%  14.63% to 15.83%   1.73%
AVIP - AVIP Balanced Model Subaccount  2023   58,208,959   $12.87 to $13.82  $770,766,356   0.65% to 1.70%  12.05% to 13.21%   4.81%
AVIP - AVIP Balanced Model Subaccount  2022   66,733,149   $11.49 to $12.20  $785,332,191   0.65% to 1.70%  -17.16% to -16.29%   2.13%
AVIP - AVIP Balanced Model Subaccount  2021   77,016,608   $13.87 to $14.58  $1,089,407,438   0.65% to 1.70%  9.17% to 10.31%   0.86%
AVIP - AVIP Balanced Model Subaccount  2020   87,202,936   $12.65 to $13.22  $1,125,323,198   0.65% to 1.80%  11.75% to 13.03%   0.00%
AVIP - AVIP Balanced Model Subaccount  2019   96,454,325   $11.32 to $11.69  $1,108,244,683   0.65% to 1.80%  17.35% to 18.69%   1.37%
AVIP - AVIP Moderate Growth Model Subaccount  2023   102,124,387   $14.07 to $15.11  $1,476,927,097   0.65% to 1.70%  14.72% to 15.92%   5.86%
AVIP - AVIP Moderate Growth Model Subaccount  2022   114,890,678   $12.27 to $13.03  $1,442,403,220   0.65% to 1.70%  -18.55% to -17.71%   2.22%
AVIP - AVIP Moderate Growth Model Subaccount  2021   128,529,931   $15.06 to $15.83  $1,973,275,744   0.65% to 1.70%  12.91% to 14.09%   0.41%
AVIP - AVIP Moderate Growth Model Subaccount  2020   146,543,020   $13.34 to $13.88  $1,984,731,614   0.65% to 1.70%  13.80% to 14.99%   0.00%
AVIP - AVIP Moderate Growth Model Subaccount  2019   165,228,625   $11.69 to $12.07  $1,958,573,077   0.65% to 1.80%  21.62% to 23.01%   1.02%
AVIP - AVIP Growth Model Subaccount  2023   22,013,278   $15.05 to $16.15  $341,659,282   0.65% to 1.70%  16.75% to 17.96%   6.74%
AVIP - AVIP Growth Model Subaccount  2022   24,899,672   $12.89 to $13.69  $329,433,814   0.65% to 1.70%  -19.65% to -18.81%   2.29%
AVIP - AVIP Growth Model Subaccount  2021   27,249,678   $16.04 to $16.86  $446,583,911   0.65% to 1.70%  15.61% to 16.82%   0.25%
AVIP - AVIP Growth Model Subaccount  2020   31,323,345   $13.87 to $14.44  $441,999,343   0.65% to 1.70%  16.69% to 17.91%   0.00%
AVIP - AVIP Growth Model Subaccount  2019   36,006,071   $11.89 to $12.24  $433,456,101   0.65% to 1.70%  24.36% to 25.65%   0.72%
FIDI - VIP Growth Subaccount  2023   15,340   $90.56  $1,389,153   1.30%  34.49%   0.12%
FIDI - VIP Growth Subaccount  2022   18,356   $67.33  $1,235,981   1.30%  -25.42%   0.62%
FIDI - VIP Growth Subaccount  2021   19,068   $90.29  $1,721,575   1.30%  21.63%   0.00%
FIDI - VIP Growth Subaccount  2020   19,958   $74.23  $1,481,460   1.30%  42.04%   0.07%
FIDI - VIP Growth Subaccount  2019   21,344   $52.26  $1,115,432   1.30%  32.59%   0.25%
FIDI - VIP Equity-Income Subaccount  2023   12,360   $50.68  $626,444   1.30%  9.23%   1.78%
FIDI - VIP Equity-Income Subaccount  2022   14,799   $46.40  $686,704   1.30%  -6.18%   1.88%
FIDI - VIP Equity-Income Subaccount  2021   15,427   $49.45  $762,963   1.30%  23.29%   1.88%
FIDI - VIP Equity-Income Subaccount  2020   18,335   $40.11  $735,451   1.30%  5.32%   1.84%
FIDI - VIP Equity-Income Subaccount  2019   18,523   $38.09  $705,477   1.30%  25.81%   2.03%
FIDI - VIP High Income Subaccount  2023   509   $21.68  $11,039   1.30%  9.06%   4.92%
FIDI - VIP High Income Subaccount  2022   643   $19.87  $12,786   1.30%  -12.51%   4.90%
FIDI - VIP High Income Subaccount  2021   724   $22.72  $16,455   1.30%  3.07%   5.20%
FIDI - VIP High Income Subaccount  2020   808   $22.04  $17,812   1.30%  1.42%   4.86%
FIDI - VIP High Income Subaccount  2019   1,012   $21.73  $21,989   1.30%  13.63%   5.11%
FIDS - VIP Government Money Market Subaccount  2023   12,722,674   $8.84 to $10.69  $143,768,462   0.65% to 1.70%  3.05% to 4.13%   4.68%
FIDS - VIP Government Money Market Subaccount  2022   13,459,239   $8.58 to $10.27  $147,335,487   0.65% to 1.70%  -0.33% to 0.71%   1.36%
FIDS - VIP Government Money Market Subaccount  2021   13,333,041   $8.61 to $10.20  $145,798,150   0.65% to 1.70%  -1.66% to -0.64%   0.01%
FIDS - VIP Government Money Market Subaccount  2020   15,673,304   $8.81 to $10.26  $172,901,558   0.65% to 1.80%  -1.50% to -0.37%   0.26%
FIDS - VIP Government Money Market Subaccount  2019   11,865,260   $8.94 to $10.30  $132,646,745   0.65% to 1.80%  0.12% to 1.26%   1.89%
FID2 - VIP Mid Cap Subaccount  2023   3,108,195   $29.60 to $34.33  $178,736,012   0.65% to 1.70%  12.89% to 14.06%   0.38%
FID2 - VIP Mid Cap Subaccount  2022   3,467,820   $26.22 to $30.09  $175,804,701   0.65% to 1.70%  -16.39% to -15.52%   0.26%
FID2 - VIP Mid Cap Subaccount  2021   3,958,936   $31.36 to $35.62  $238,906,591   0.65% to 1.70%  23.21% to 24.50%   0.34%
FID2 - VIP Mid Cap Subaccount  2020   4,894,146   $19.98 to $28.61  $239,679,072   0.65% to 1.80%  15.78% to 17.10%   0.39%
FID2 - VIP Mid Cap Subaccount  2019   5,763,099   $17.26 to $24.43  $242,158,489   0.65% to 1.80%  20.99% to 22.38%   0.66%
FID2 - VIP Growth Subaccount  2023   2,718,129   $57.82 to $62.12  $101,220,680   0.65% to 1.70%  33.63% to 35.01%   0.00%
FID2 - VIP Growth Subaccount  2022   3,026,839   $42.83 to $46.49  $84,197,506   0.65% to 1.70%  -25.90% to -25.13%   0.35%
FID2 - VIP Growth Subaccount  2021   3,197,961   $57.20 to $62.74  $119,245,473   0.65% to 1.70%  20.85% to 22.11%   0.00%
FID2 - VIP Growth Subaccount  2020   3,962,550   $37.74 to $46.85  $122,093,278   0.65% to 1.80%  41.01% to 42.62%   0.04%
FID2 - VIP Growth Subaccount  2019   4,794,873   $26.77 to $32.85  $104,189,358   0.65% to 1.80%  31.61% to 33.11%   0.06%
FID2 - VIP Equity-Income Subaccount  2023   4,031,601   $27.10 to $32.69  $136,440,962   0.65% to 1.70%  8.54% to 9.67%   1.67%
FID2 - VIP Equity-Income Subaccount  2022   4,555,191   $24.71 to $30.12  $141,473,180   0.65% to 1.70%  -6.83% to -5.86%   1.72%

   

 

   Year  Accumulation
Units***
   Value Per Unit  Fair Value   Expenses*  Total Return**  Investment
Income
Ratio****
 
FID2 - VIP Equity-Income Subaccount  2021   4,741,575   $24.91 to $26.25  $157,617,478   0.65% to 1.80%  22.40% to 23.80%   1.62%
FID2 - VIP Equity-Income Subaccount  2020   5,428,713   $20.35 to $21.20  $146,645,722   0.65% to 1.80%  4.55% to 5.75%   1.63%
FID2 - VIP Equity-Income Subaccount  2019   5,993,995   $19.47 to $20.05  $153,794,232   0.65% to 1.80%  24.86% to 26.29%   1.79%
FID2 - VIP Real Estate Subaccount  2023   3,764,972   $19.55 to $21.98  $67,514,512   0.65% to 1.70%  9.04% to 10.18%   3.54%
FID2 - VIP Real Estate Subaccount  2022   1,440,377   $17.75 to $20.15  $23,867,435   0.65% to 1.70%  -28.90% to -28.16%   1.08%
FID2 - VIP Real Estate Subaccount  2021   1,630,817   $21.05 to $24.70  $37,871,970   0.65% to 1.80%  36.19% to 37.75%   0.94%
FID2 - VIP Real Estate Subaccount  2020   1,887,380   $15.45 to $17.93  $32,092,304   0.65% to 1.80%  -8.44% to -7.39%   1.92%
FID2 - VIP Real Estate Subaccount  2019   2,094,535   $16.88 to $19.36  $38,608,980   0.65% to 1.80%  20.78% to 22.15%   1.49%
FID2 - VIP Target Volatility Subaccount  2023   11,016,937   $15.94 to $17.85  $182,431,448   0.65% to 1.70%  12.03% to 13.19%   1.94%
FID2 - VIP Target Volatility Subaccount  2022   12,938,724   $14.23 to $15.77  $190,598,439   0.65% to 1.70%  -17.06% to -16.20%   2.26%
FID2 - VIP Target Volatility Subaccount  2021   14,218,639   $17.01 to $18.81  $251,681,564   0.65% to 1.80%  10.05% to 11.31%   0.02%
FID2 - VIP Target Volatility Subaccount  2020   16,038,176   $15.46 to $16.90  $256,839,848   0.65% to 1.80%  7.06% to 8.28%   1.23%
FID2 - VIP Target Volatility Subaccount  2019   18,623,615   $14.44 to $15.61  $277,315,905   0.65% to 1.80%  16.55% to 17.88%   1.32%
JASI - Janus Henderson Research Subaccount  2023   94,786   $36.56 to $44.55  $4,180,649   0.90% to 1.50%  41.06% to 41.90%   0.14%
JASI - Janus Henderson Research Subaccount  2022   107,438   $25.76 to $31.58  $3,365,206   0.90% to 1.50%  -30.93% to -30.52%   0.15%
JASI - Janus Henderson Research Subaccount  2021   117,038   $37.08 to $45.72  $5,307,921   0.90% to 1.50%  18.55% to 19.26%   0.10%
JASI - Janus Henderson Research Subaccount  2020   125,329   $31.09 to $38.56  $4,777,806   0.90% to 1.50%  30.98% to 31.77%   0.54%
JASI - Janus Henderson Research Subaccount  2019   145,857   $23.59 to $29.44  $4,256,809   0.90% to 1.50%  33.52% to 34.31%   0.46%
JASI - Janus Henderson Overseas Subaccount  2023   21,323   $32.36 to $37.68  $732,371   0.90% to 1.50%  9.24% to 9.89%   1.50%
JASI - Janus Henderson Overseas Subaccount  2022   29,654   $29.62 to $34.29  $923,837   0.90% to 1.50%  -9.95% to -9.42%   1.73%
JASI - Janus Henderson Overseas Subaccount  2021   33,035   $32.90 to $37.86  $1,137,704   0.90% to 1.50%  11.91% to 12.57%   1.14%
JASI - Janus Henderson Overseas Subaccount  2020   35,050   $29.40 to $33.63  $1,078,370   0.90% to 1.50%  14.57% to 15.26%   1.37%
JASI - Janus Henderson Overseas Subaccount  2019   37,739   $25.66 to $29.18  $1,011,635   0.90% to 1.50%  25.14% to 25.88%   1.91%
JASI - Janus Henderson Global Research Subaccount  2023   55,575   $28.75 to $33.48  $1,553,481   0.90% to 1.50%  24.91% to 25.65%   0.92%
JASI - Janus Henderson Global Research Subaccount  2022   63,709   $20.52 to $23.01  $1,422,347   0.90% to 1.50%  -20.60% to -20.13%   1.04%
JASI - Janus Henderson Global Research Subaccount  2021   66,404   $25.69 to $28.98  $1,866,764   0.90% to 1.50%  16.34% to 17.04%   0.52%
JASI - Janus Henderson Global Research Subaccount  2020   72,489   $21.95 to $24.91  $1,755,251   0.90% to 1.50%  18.28% to 18.99%   0.81%
JASI - Janus Henderson Global Research Subaccount  2019   84,746   $18.45 to $21.06  $1,717,485   0.90% to 1.50%  27.14% to 27.89%   0.95%
JASI - Janus Henderson Balanced Subaccount  2023   64,184   $43.59 to $49.73  $3,110,274   0.90% to 1.50%  13.71% to 14.39%   2.05%
JASI - Janus Henderson Balanced Subaccount  2022   76,120   $38.10 to $43.74  $3,227,871   0.90% to 1.50%  -17.64% to -17.15%   1.22%
JASI - Janus Henderson Balanced Subaccount  2021   82,190   $45.99 to $53.10  $4,213,830   0.90% to 1.50%  15.46% to 16.15%   0.89%
JASI - Janus Henderson Balanced Subaccount  2020   96,651   $39.59 to $45.99  $4,287,793   0.90% to 1.50%  12.62% to 13.29%   2.42%
JASI - Janus Henderson Balanced Subaccount  2019   111,243   $34.95 to $40.84  $4,354,548   0.90% to 1.50%  20.78% to 21.50%   1.86%
JASS - Janus Henderson Research Subaccount  2023   899,668   $43.72 to $45.72  $23,756,923   0.65% to 1.70%  40.43% to 41.89%   0.06%
JASS - Janus Henderson Research Subaccount  2022   993,942   $31.13 to $32.22  $18,680,080   0.65% to 1.70%  -31.23% to -30.52%   0.00%
JASS - Janus Henderson Research Subaccount  2021   1,065,763   $45.27 to $46.37  $28,910,209   0.65% to 1.70%  18.04% to 19.27%   0.02%
JASS - Janus Henderson Research Subaccount  2020   1,241,127   $38.35 to $38.88  $28,365,934   0.65% to 1.70%  30.35% to 31.72%   0.35%
JASS - Janus Henderson Research Subaccount  2019   1,496,950   $24.02 to $29.52  $26,155,997   0.65% to 1.80%  32.83% to 34.35%   0.30%
JASS - Janus Henderson Global Research Subaccount  2023   1,657,608   $27.70 to $29.46  $28,438,234   0.65% to 1.70%  24.36% to 25.66%   0.76%
JASS - Janus Henderson Global Research Subaccount  2022   1,897,907   $22.05 to $23.69  $26,229,228   0.65% to 1.70%  -20.95% to -20.13%   0.88%
JASS - Janus Henderson Global Research Subaccount  2021   2,201,570   $27.60 to $29.97  $38,163,958   0.65% to 1.70%  15.83% to 17.04%   0.37%
JASS - Janus Henderson Global Research Subaccount  2020   2,141,272   $23.59 to $25.87  $32,281,180   0.65% to 1.70%  17.75% to 18.99%   0.65%
JASS - Janus Henderson Global Research Subaccount  2019   2,459,764   $19.82 to $21.97  $31,207,707   0.65% to 1.70%  26.56% to 27.88%   0.84%
JASS - Janus Henderson Balanced Subaccount  2023   8,789,215   $25.70 to $33.26  $286,148,168   0.65% to 1.70%  13.22% to 14.39%   1.75%
JASS - Janus Henderson Balanced Subaccount  2022   10,295,514   $22.70 to $29.08  $295,070,245   0.65% to 1.70%  -18.01% to -17.16%   0.95%
JASS - Janus Henderson Balanced Subaccount  2021   11,398,198   $23.72 to $35.10  $397,948,042   0.65% to 1.80%  14.84% to 16.15%   0.66%
JASS - Janus Henderson Balanced Subaccount  2020   12,793,746   $20.65 to $30.22  $387,315,582   0.65% to 1.80%  12.01% to 13.29%   2.07%
JASS - Janus Henderson Balanced Subaccount  2019   13,594,398   $18.44 to $26.67  $364,957,042   0.65% to 1.80%  20.11% to 21.48%   1.65%

   

 

   Year  Accumulation
Units***
   Value Per Unit  Fair Value   Expenses*  Total Return**  Investment
Income
Ratio****
 
JASS - Janus Henderson Overseas Subaccount  2023   5,789,005   $12.34 to $16.28  $97,984,470   0.65% to 1.70%  8.74% to 9.87%   1.40%
JASS - Janus Henderson Overseas Subaccount  2022   6,635,733   $11.35 to $14.82  $103,055,053   0.65% to 1.70%  -10.36% to -9.42%   1.66%
JASS - Janus Henderson Overseas Subaccount  2021   7,348,369   $12.66 to $16.36  $126,876,113   0.65% to 1.70%  11.39% to 12.56%   1.02%
JASS - Janus Henderson Overseas Subaccount  2020   8,172,965   $11.36 to $14.53  $126,230,208   0.65% to 1.70%  14.08% to 15.27%   1.20%
JASS - Janus Henderson Overseas Subaccount  2019   9,502,033   $9.96 to $12.61  $128,021,935   0.65% to 1.70%  24.59% to 25.89%   1.79%
JASS - Janus Henderson Flexible Bond Subaccount  2023   3,985,986   $9.61 to $10.51  $39,637,299   0.65% to 1.70%  3.54% to 4.61%   3.83%
JASS - Janus Henderson Flexible Bond Subaccount  2022   3,518,581   $9.28 to $10.05  $33,741,532   0.65% to 1.70%  -15.34% to -14.46%   1.98%
JASS - Janus Henderson Flexible Bond Subaccount  2021   3,813,854   $10.96 to $11.75  $42,979,912   0.65% to 1.70%  -2.77% to -1.75%   1.67%
JASS - Janus Henderson Flexible Bond Subaccount  2020   3,498,166   $11.27 to $11.96  $40,457,917   0.65% to 1.70%  8.40% to 9.54%   2.40%
JASS - Janus Henderson Flexible Bond Subaccount  2019   3,266,770   $10.35 to $10.92  $34,708,912   0.65% to 1.80%  7.35% to 8.57%   2.88%
LEGI - ClearBridge Variable Dividend Strategy Subaccount  2023   1,144,462   $35.85 to $38.81  $47,943,679   0.65% to 1.70%  12.29% to 13.46%   2.07%
LEGI - ClearBridge Variable Dividend Strategy Subaccount  2022   1,289,481   $31.60 to $34.56  $47,930,110   0.65% to 1.70%  -9.64% to -8.69%   1.43%
LEGI - ClearBridge Variable Dividend Strategy Subaccount  2021   1,299,798   $30.78 to $34.61  $53,261,007   0.65% to 1.80%  24.56% to 25.98%   1.47%
LEGI - ClearBridge Variable Dividend Strategy Subaccount  2020   1,552,630   $24.71 to $27.47  $50,703,711   0.65% to 1.80%  5.76% to 6.97%   1.46%
LEGI - ClearBridge Variable Dividend Strategy Subaccount  2019   1,698,585   $23.36 to $25.68  $52,063,720   0.65% to 1.80%  29.26% to 30.74%   1.49%
LEGI - ClearBridge Variable Large Cap Value Subaccount  2023   1,824,274   $32.66 to $36.19  $80,002,610   0.65% to 1.70%  13.18% to 14.35%   1.24%
LEGI - ClearBridge Variable Large Cap Value Subaccount  2022   2,099,598   $28.56 to $31.98  $81,080,474   0.65% to 1.70%  -7.99% to -7.03%   1.27%
LEGI - ClearBridge Variable Large Cap Value Subaccount  2021   2,358,818   $30.72 to $34.76  $98,062,473   0.65% to 1.70%  24.10% to 25.39%   1.04%
LEGI - ClearBridge Variable Large Cap Value Subaccount  2020   2,529,555   $21.90 to $24.50  $84,553,087   0.65% to 1.80%  3.38% to 4.57%   1.41%
LEGI - ClearBridge Variable Large Cap Value Subaccount  2019   2,710,961   $21.18 to $23.43  $87,173,697   0.65% to 1.80%  26.60% to 28.05%   1.73%
ASVT - VT Opportunity Subaccount  2023   68,990   $58.08 to $58.99  $4,180,790   0.90% to 1.50%  24.64% to 25.37%   0.00%
ASVT - VT Opportunity Subaccount  2022   75,238   $46.60 to $47.05  $3,644,449   0.90% to 1.50%  -21.98% to -21.51%   0.00%
ASVT - VT Opportunity Subaccount  2021   79,244   $59.73 to $59.94  $4,908,476   0.90% to 1.50%  22.93% to 23.66%   0.04%
ASVT - VT Opportunity Subaccount  2020   83,218   $48.47 to $48.58  $4,183,264   0.90% to 1.50%  19.21% to 19.92%   0.43%
ASVT - VT Opportunity Subaccount  2019   90,850   $40.42 to $40.75  $3,816,035   0.90% to 1.50%  29.52% to 30.29%   0.28%
MSVI - VIF U.S. Real Estate Subaccount  2023   19,285   $43.34 to $50.47  $922,427   0.90% to 1.50%  12.83% to 13.50%   2.18%
MSVI - VIF U.S. Real Estate Subaccount  2022   20,978   $38.42 to $44.47  $888,533   0.90% to 1.50%  -28.13% to -27.70%   1.24%
MSVI - VIF U.S. Real Estate Subaccount  2021   22,557   $53.45 to $61.51  $1,331,251   0.90% to 1.50%  37.74% to 38.56%   2.05%
MSVI - VIF U.S. Real Estate Subaccount  2020   26,705   $38.81 to $44.40  $1,139,400   0.90% to 1.50%  -18.09% to -17.60%   2.84%
MSVI - VIF U.S. Real Estate Subaccount  2019   26,490   $47.38 to $53.88  $1,378,404   0.90% to 1.50%  17.18% to 17.88%   1.89%
MSV2 - VIF Growth Subaccount  2023   1,148,859   $50.33 to $56.19  $58,280,821   0.65% to 1.70%  45.85% to 47.36%   0.00%
MSV2 - VIF Growth Subaccount  2022   1,310,207   $34.51 to $38.13  $45,477,937   0.65% to 1.70%  -60.83% to -60.42%   0.00%
MSV2 - VIF Growth Subaccount  2021   1,403,373   $88.09 to $96.33  $123,535,946   0.65% to 1.70%  -1.82% to -0.79%   0.00%
MSV2 - VIF Growth Subaccount  2020   1,939,346   $64.65 to $97.11  $172,988,824   0.65% to 1.80%  112.93% to 115.36%   0.00%
MSV2 - VIF Growth Subaccount  2019   2,321,552   $30.36 to $45.09  $96,600,717   0.65% to 1.80%  29.14% to 30.62%   0.00%
GSVI - U.S. Equity Insights Subaccount  2023   464,219   $38.11 to $44.38  $18,642,167   0.90% to 1.50%  21.98% to 22.71%   0.65%
GSVI - U.S. Equity Insights Subaccount  2022   553,217   $29.59 to $31.24  $18,181,820   0.65% to 1.50%  -20.92% to -20.26%   0.76%
GSVI - U.S. Equity Insights Subaccount  2021   659,549   $37.11 to $39.51  $27,327,204   0.65% to 1.50%  27.49% to 28.57%   0.79%
GSVI - U.S. Equity Insights Subaccount  2020   777,274   $30.99 to $35.45  $25,178,803   0.90% to 1.50%  15.80% to 16.49%   0.83%
GSVI - U.S. Equity Insights Subaccount  2019   912,857   $26.76 to $30.43  $25,481,645   0.90% to 1.50%  23.36% to 24.09%   1.20%
GSVI - Strategic Growth Subaccount  2023   224,407   $49.21 to $51.37  $11,516,827   0.65% to 1.50%  39.85% to 41.03%   0.00%
GSVI - Strategic Growth Subaccount  2022   241,981   $35.19 to $40.74  $8,870,836   0.90% to 1.50%  -33.51% to -33.12%   0.00%
GSVI - Strategic Growth Subaccount  2021   243,363   $52.93 to $60.91  $13,383,973   0.90% to 1.50%  20.12% to 20.84%   0.00%
GSVI - Strategic Growth Subaccount  2020   269,782   $44.06 to $50.41  $12,307,661   0.90% to 1.50%  38.42% to 39.25%   0.09%
GSVI - Strategic Growth Subaccount  2019   310,652   $31.83 to $36.20  $10,208,255   0.90% to 1.50%  33.53% to 34.32%   0.29%
GSVS - U.S. Equity Insights Subaccount  2023   267,828   $36.71 to $43.38  $9,413,594   0.65% to 1.70%  21.53% to 22.79%   0.45%
GSVS - U.S. Equity Insights Subaccount  2022   319,617   $29.90 to $35.69  $9,159,105   0.65% to 1.70%  -21.24% to -20.42%   0.54%
GSVS - U.S. Equity Insights Subaccount  2021   382,545   $37.57 to $45.32  $14,008,010   0.65% to 1.70%  26.95% to 28.28%   0.50%

 

   

 

   Year  Accumulation
Units***
   Value Per Unit  Fair Value   Expenses*  Total Return**  Investment
Income
Ratio****
 
GSVS - U.S. Equity Insights Subaccount  2020   537,762   $29.29 to $35.70  $15,378,901   0.65% to 1.70%  15.35% to 16.56%   0.62%
GSVS - U.S. Equity Insights Subaccount  2019   704,516   $25.13 to $30.95  $17,284,252   0.65% to 1.70%  22.84% to 24.12%   0.92%
GSVS - Strategic Growth Subaccount  2023   521,567   $45.32 to $49.22  $21,994,093   0.65% to 1.70%  39.29% to 40.74%   0.00%
GSVS - Strategic Growth Subaccount  2022   581,944   $32.20 to $35.34  $17,557,977   0.65% to 1.70%  -33.81% to -33.12%   0.00%
GSVS - Strategic Growth Subaccount  2021   627,626   $48.15 to $53.38  $28,437,480   0.65% to 1.70%  19.52% to 20.77%   0.00%
GSVS - Strategic Growth Subaccount  2020   729,035   $39.87 to $44.66  $27,596,586   0.65% to 1.70%  37.76% to 39.20%   0.00%
GSVS - Strategic Growth Subaccount  2019   936,155   $28.64 to $32.42  $25,699,640   0.65% to 1.70%  33.06% to 34.45%   0.05%
GSVS - Trend Driven Allocation Subaccount  2023   6,845,798   $13.45 to $15.18  $96,053,422   0.65% to 1.70%  13.65% to 14.83%   1.64%
GSVS - Trend Driven Allocation Subaccount  2022   7,808,436   $11.83 to $13.22  $96,059,485   0.65% to 1.70%  -20.51% to -19.68%   0.00%
GSVS - Trend Driven Allocation Subaccount  2021   8,698,950   $14.89 to $16.46  $134,191,322   0.65% to 1.70%  14.23% to 15.42%   0.00%
GSVS - Trend Driven Allocation Subaccount  2020   9,928,189   $12.92 to $14.26  $133,560,655   0.65% to 1.80%  2.27% to 3.44%   0.28%
GSVS - Trend Driven Allocation Subaccount  2019   11,079,817   $12.64 to $13.79  $145,039,857   0.65% to 1.80%  9.96% to 11.21%   1.42%
LAZS - Emerging Markets Equity Subaccount  2023   3,406,014   $12.10 to $16.86  $108,854,848   0.65% to 1.70%  20.23% to 21.48%   4.78%
LAZS - Emerging Markets Equity Subaccount  2022   4,010,625   $10.06 to $13.88  $105,747,432   0.65% to 1.70%  -16.53% to -15.66%   3.27%
LAZS - Emerging Markets Equity Subaccount  2021   4,506,309   $9.72 to $16.45  $141,165,799   0.65% to 1.80%  3.60% to 4.78%   1.84%
LAZS - Emerging Markets Equity Subaccount  2020   4,909,627   $9.38 to $15.70  $149,649,728   0.65% to 1.80%  -3.03% to -1.91%   2.62%
LAZS - Emerging Markets Equity Subaccount  2019   5,427,998   $9.68 to $16.01  $168,468,987   0.65% to 1.80%  16.05% to 17.38%   0.88%
LAZS - U.S. Small Cap Equity Select Subaccount  2023   547,120   $26.07 to $27.32  $23,493,322   0.65% to 1.70%  8.19% to 9.32%   0.00%
LAZS - U.S. Small Cap Equity Select Subaccount  2022   619,067   $24.09 to $24.99  $24,396,004   0.65% to 1.70%  -16.93% to -16.06%   0.00%
LAZS - U.S. Small Cap Equity Select Subaccount  2021   692,717   $29.00 to $29.77  $32,783,347   0.65% to 1.70%  17.87% to 19.10%   0.05%
LAZS - U.S. Small Cap Equity Select Subaccount  2020   842,617   $24.61 to $25.00  $33,800,888   0.65% to 1.70%  4.97% to 6.07%   0.19%
LAZS - U.S. Small Cap Equity Select Subaccount  2019   952,701   $17.77 to $23.57  $36,145,975   0.65% to 1.80%  27.63% to 29.09%   0.00%
LAZS - International Equity Subaccount  2023   3,830,711   $15.50 to $17.60  $69,662,147   0.65% to 1.70%  13.95% to 15.13%   1.29%
LAZS - International Equity Subaccount  2022   4,467,773   $13.46 to $15.45  $70,969,789   0.65% to 1.70%  -16.43% to -15.56%   3.57%
LAZS - International Equity Subaccount  2021   4,904,082   $15.94 to $18.49  $92,712,530   0.65% to 1.70%  4.06% to 5.15%   0.94%
LAZS - International Equity Subaccount  2020   5,299,001   $13.91 to $15.16  $95,958,813   0.65% to 1.80%  6.32% to 7.54%   2.23%
LAZS - International Equity Subaccount  2019   6,063,956   $13.08 to $14.10  $102,652,696   0.65% to 1.80%  18.87% to 20.22%   0.34%
LAZS - Global Dynamic Multi-Asset Subaccount  2023   13,996,437   $15.02 to $16.96  $218,826,698   0.65% to 1.70%  8.97% to 10.10%   0.00%
LAZS - Global Dynamic Multi-Asset Subaccount  2022   16,402,727   $13.79 to $15.40  $234,619,675   0.65% to 1.70%  -18.75% to -17.91%   0.09%
LAZS - Global Dynamic Multi-Asset Subaccount  2021   17,336,676   $16.81 to $18.76  $304,229,485   0.65% to 1.80%  9.96% to 11.21%   2.81%
LAZS - Global Dynamic Multi-Asset Subaccount  2020   19,714,427   $15.29 to $16.87  $313,204,693   0.65% to 1.80%  -0.98% to 0.16%   0.62%
LAZS - Global Dynamic Multi-Asset Subaccount  2019   22,160,502   $15.44 to $16.84  $353,950,745   0.65% to 1.80%  15.70% to 17.03%   0.05%
LINC - LVIP JPMorgan Small Cap Core Subaccount
(note 4)
  2023   1,472,780   $30.19 to $32.45  $53,714,222   0.65% to 1.70%  11.21% to 12.37%   1.34%
LINC - LVIP JPMorgan Small Cap Core Subaccount
(note 4)
  2022   1,643,388   $26.87 to $29.18  $53,650,388   0.65% to 1.70%  -20.70% to -19.87%   0.45%
LINC - LVIP JPMorgan Small Cap Core Subaccount
(note 4)
  2021   1,720,538   $33.53 to $36.79  $70,603,948   0.65% to 1.70%  19.36% to 20.60%   0.50%
LINC - LVIP JPMorgan Small Cap Core Subaccount
(note 4)
  2020   1,884,338   $27.80 to $30.82  $64,612,023   0.65% to 1.70%  11.78% to 12.95%   0.99%
LINC - LVIP JPMorgan Small Cap Core Subaccount
(note 4)
  2019   2,170,078   $20.60 to $24.61  $66,250,068   0.65% to 1.80%  22.37% to 23.77%   0.40%
ABVB - VPS Relative Value Subaccount  2023   405,792   $18.64 to $20.18  $13,307,451   0.65% to 1.70%  9.86% to 11.00%   1.20%
ABVB - VPS Relative Value Subaccount  2022   562,321   $16.97 to $18.18  $16,821,458   0.65% to 1.70%  -6.01% to -5.04%   1.12%
ABVB - VPS Relative Value Subaccount  2021   496,355   $18.05 to $36.22  $15,678,878   0.90% to 1.70%  25.70% to 26.70%   0.66%
ABVB - VPS Relative Value Subaccount  2020   470,546   $14.36 to $28.59  $11,860,671   0.90% to 1.70%  0.75% to 1.56%   1.24%
ABVB - VPS Relative Value Subaccount  2019   700,813   $14.20 to $28.15  $17,502,937   0.90% to 1.80%  21.43% to 22.51%   1.03%
ABVB - VPS Small Cap Growth Subaccount  2023   433,914   $21.19 to $22.94  $19,909,425   0.65% to 1.70%  15.76% to 16.97%   0.00%
ABVB - VPS Small Cap Growth Subaccount  2022   473,232   $18.30 to $19.61  $18,913,581   0.65% to 1.70%  -40.28% to -39.66%   0.00%
ABVB - VPS Small Cap Growth Subaccount  2021   504,012   $30.65 to $32.50  $33,487,348   0.65% to 1.70%  7.38% to 8.50%   0.00%
ABVB - VPS Small Cap Growth Subaccount  2020   546,315   $28.54 to $29.96  $34,202,088   0.65% to 1.70%  51.07% to 52.65%   0.00%
ABVB - VPS Small Cap Growth Subaccount  2019   637,015   $18.83 to $19.63  $26,266,556   0.65% to 1.80%  33.60% to 35.13%   0.00%
ABVB - VPS Global Risk Allocation-Moderate Subaccount  2023   60,603,660   $11.97 to $13.10  $748,354,076   0.65% to 1.70%  12.87% to 14.05%   2.14%

   

 

   Year  Accumulation
Units***
   Value Per Unit  Fair Value   Expenses*  Total Return**  Investment
Income
Ratio****
 
ABVB - VPS Global Risk Allocation-Moderate Subaccount  2022   70,916,510   $10.61 to $11.49  $773,154,642   0.65% to 1.70%  -15.50% to -14.62%   0.62%
ABVB - VPS Global Risk Allocation-Moderate Subaccount  2021   80,226,770   $12.47 to $13.45  $1,031,451,387   0.65% to 1.80%  10.00% to 11.25%   0.00%
ABVB - VPS Global Risk Allocation-Moderate Subaccount  2020   7,525,469   $11.34 to $12.09  $87,577,904   0.65% to 1.80%  0.64% to 1.79%   1.31%
ABVB - VPS Global Risk Allocation-Moderate Subaccount  2019   8,085,929   $11.27 to $11.88  $93,031,807   0.65% to 1.80%  15.25% to 16.56%   1.95%
MFSI - New Discovery Subaccount  2023   431,077   $32.97 to $40.16  $18,270,898   0.65% to 1.70%  12.35% to 13.52%   0.00%
MFSI - New Discovery Subaccount  2022   480,276   $29.34 to $35.38  $18,059,064   0.65% to 1.70%  -31.16% to -30.45%   0.00%
MFSI - New Discovery Subaccount  2021   514,441   $42.63 to $50.86  $27,966,051   0.65% to 1.70%  -0.13% to 0.92%   0.00%
MFSI - New Discovery Subaccount  2020   608,261   $42.68 to $50.40  $33,085,230   0.65% to 1.70%  43.15% to 44.64%   0.00%
MFSI - New Discovery Subaccount  2019   686,222   $20.67 to $34.84  $25,896,341   0.65% to 1.80%  38.78% to 40.36%   0.00%
MFSI - Mid Cap Growth Subaccount  2023   1,491,620   $38.21 to $43.19  $48,076,399   0.65% to 1.70%  18.96% to 20.19%   0.00%
MFSI - Mid Cap Growth Subaccount  2022   1,693,094   $31.79 to $36.31  $45,696,108   0.65% to 1.70%  -29.98% to -29.25%   0.00%
MFSI - Mid Cap Growth Subaccount  2021   1,786,871   $44.94 to $51.86  $68,609,082   0.65% to 1.70%  11.97% to 13.14%   0.00%
MFSI - Mid Cap Growth Subaccount  2020   2,095,766   $39.72 to $46.31  $71,596,803   0.65% to 1.70%  33.84% to 35.24%   0.00%
MFSI - Mid Cap Growth Subaccount  2019   2,201,107   $25.74 to $29.37  $56,089,537   0.65% to 1.80%  35.83% to 37.39%   0.00%
MFSI - Total Return Subaccount  2023   4,573,784   $21.94 to $23.63  $120,515,148   0.65% to 1.70%  8.38% to 9.51%   1.80%
MFSI - Total Return Subaccount  2022   5,281,207   $20.24 to $21.58  $128,390,527   0.65% to 1.70%  -11.34% to -10.42%   1.47%
MFSI - Total Return Subaccount  2021   5,704,109   $19.64 to $24.09  $156,014,338   0.65% to 1.80%  11.82% to 13.10%   1.62%
MFSI - Total Return Subaccount  2020   6,191,074   $17.56 to $21.30  $150,975,808   0.65% to 1.80%  7.57% to 8.81%   2.07%
MFSI - Total Return Subaccount  2019   6,882,707   $16.33 to $19.57  $155,577,140   0.65% to 1.80%  17.99% to 19.34%   2.14%
MFS2 - Massachusetts Investors Growth Stock Subaccount  2023   830,421   $24.71 to $27.07  $21,363,241   0.65% to 1.70%  21.64% to 22.91%   0.05%
MFS2 - Massachusetts Investors Growth Stock Subaccount  2022   850,118   $20.32 to $22.02  $17,898,779   0.65% to 1.70%  -20.79% to -19.97%   0.00%
MFS2 - Massachusetts Investors Growth Stock Subaccount  2021   941,681   $25.48 to $27.52  $24,911,856   0.65% to 1.80%  23.44% to 24.85%   0.03%
MFS2 - Massachusetts Investors Growth Stock Subaccount  2020   1,126,594   $20.64 to $22.04  $23,984,445   0.65% to 1.80%  20.03% to 21.41%   0.21%
MFS2 - Massachusetts Investors Growth Stock Subaccount  2019   1,569,175   $17.20 to $18.15  $27,659,193   0.65% to 1.80%  37.12% to 38.68%   0.34%
PVIA - Real Return Subaccount  2023   8,251,685   $11.23 to $16.06  $139,153,922   0.65% to 1.70%  1.93% to 2.99%   2.97%
PVIA - Real Return Subaccount  2022   8,356,941   $11.01 to $15.59  $138,281,584   0.65% to 1.70%  -13.37% to -12.46%   7.05%
PVIA - Real Return Subaccount  2021   9,352,190   $11.89 to $17.81  $177,829,389   0.65% to 1.80%  3.73% to 4.92%   4.95%
PVIA - Real Return Subaccount  2020   9,405,467   $11.47 to $16.98  $172,192,397   0.65% to 1.80%  9.74% to 10.99%   1.41%
PVIA - Real Return Subaccount  2019   10,296,590   $10.45 to $15.29  $171,748,357   0.65% to 1.80%  6.52% to 7.74%   1.65%
PVIA - Global Bond Opportunities Subaccount  2023   2,077,286   $10.21 to $14.97  $33,954,066   0.65% to 1.70%  3.51% to 4.59%   2.24%
PVIA - Global Bond Opportunities Subaccount  2022   2,312,815   $9.86 to $14.32  $36,356,359   0.65% to 1.70%  -12.49% to -11.58%   1.48%
PVIA - Global Bond Opportunities Subaccount  2021   2,734,281   $11.27 to $16.19  $48,825,314   0.65% to 1.70%  -5.76% to -4.78%   5.04%
PVIA - Global Bond Opportunities Subaccount  2020   2,929,735   $11.96 to $17.00  $55,431,190   0.65% to 1.70%  8.28% to 9.41%   2.48%
PVIA - Global Bond Opportunities Subaccount  2019   3,480,144   $9.69 to $15.54  $60,240,537   0.65% to 1.80%  4.25% to 5.44%   2.45%
PVIA - CommodityRealReturn® Strategy Subaccount  2023   2,194,569   $7.67 to $8.18  $15,516,607   0.65% to 1.70%  -9.39% to -8.45%   16.46%
PVIA - CommodityRealReturn® Strategy Subaccount  2022   2,600,926   $8.38 to $9.03  $20,170,475   0.65% to 1.70%  6.80% to 7.91%   21.37%
PVIA - CommodityRealReturn® Strategy Subaccount  2021   2,399,452   $7.77 to $8.45  $17,381,914   0.65% to 1.70%  31.11% to 32.48%   4.34%
PVIA - CommodityRealReturn® Strategy Subaccount  2020   2,584,042   $5.86 to $6.45  $14,209,170   0.65% to 1.70%  -0.35% to 0.69%   6.44%
PVIA - CommodityRealReturn® Strategy Subaccount  2019   2,762,523   $4.57 to $5.82  $15,183,797   0.65% to 1.80%  9.46% to 10.71%   4.42%
PVIA - Short-Term Subaccount  2023   7,170,226   $10.16 to $11.28  $75,805,066   0.65% to 1.70%  4.15% to 5.23%   4.45%
PVIA - Short-Term Subaccount  2022   7,688,558   $9.75 to $10.72  $77,774,509   0.65% to 1.70%  -1.82% to -0.79%   1.67%
PVIA - Short-Term Subaccount  2021   7,369,062   $9.85 to $10.81  $75,888,076   0.65% to 1.80%  -1.82% to -0.70%   1.12%
PVIA - Short-Term Subaccount  2020   7,307,763   $10.03 to $10.89  $76,333,822   0.65% to 1.80%  0.43% to 1.58%   1.23%
PVIA - Short-Term Subaccount  2019   6,533,588   $9.99 to $10.72  $67,520,499   0.65% to 1.80%  0.98% to 2.13%   2.47%
PVIA - Low Duration Subaccount  2023   2,878,830   $9.31 to $10.19  $27,806,462   0.65% to 1.70%  3.23% to 4.30%   3.59%
PVIA - Low Duration Subaccount  2022   3,326,338   $9.02 to $9.77  $30,982,528   0.65% to 1.70%  -7.31% to -6.35%   1.65%
PVIA - Low Duration Subaccount  2021   3,648,536   $9.67 to $10.43  $36,535,051   0.65% to 1.80%  -2.68% to -1.57%   0.52%
PVIA - Low Duration Subaccount  2020   3,752,322   $9.93 to $10.59  $38,424,472   0.65% to 1.80%  1.17% to 2.32%   1.16%

   

 

   Year  Accumulation
Units***
   Value Per Unit  Fair Value   Expenses*  Total Return**  Investment
Income
Ratio****
 
PVIA - Low Duration Subaccount  2019   3,047,829   $9.82 to $10.35  $30,685,436   0.65% to 1.80%  2.19% to 3.36%   2.76%
CALI - VP S&P 500 Index Subaccount  2023   6,412   $30.85 to $32.40  $208,973   1.10% to 1.40%  24.19% to 24.56%   1.35%
CALI - VP S&P 500 Index Subaccount  2022   6,835   $24.84 to $27.39  $179,440   0.90% to 1.40%  -19.47% to -19.07%   1.24%
CALI - VP S&P 500 Index Subaccount  2021   6,909   $30.84 to $33.84  $224,724   0.90% to 1.40%  26.64% to 27.27%   1.34%
CALI - VP S&P 500 Index Subaccount  2020   6,975   $24.35 to $26.59  $178,761   0.90% to 1.40%  16.47% to 17.04%   1.66%
CALI - VP S&P 500 Index Subaccount  2019   7,742   $20.91 to $22.72  $170,126   0.90% to 1.40%  29.34% to 29.98%   1.74%
BNYS - Appreciation Subaccount  2023   395,771   $39.34 to $53.01  $18,862,555   0.90% to 1.70%  18.66% to 19.59%   0.48%
BNYS - Appreciation Subaccount  2022   455,149   $33.15 to $44.33  $18,201,406   0.90% to 1.70%  -19.62% to -18.98%   0.41%
BNYS - Appreciation Subaccount  2021   567,805   $41.25 to $54.71  $28,220,581   0.90% to 1.70%  24.65% to 25.64%   0.21%
BNYS - Appreciation Subaccount  2020   659,718   $33.09 to $43.55  $26,236,437   0.90% to 1.70%  21.31% to 22.28%   0.54%
BNYS - Appreciation Subaccount  2019   708,655   $20.90 to $35.61  $23,142,959   0.90% to 1.80%  33.38% to 34.57%   0.91%
ROYI - Small-Cap Subaccount  2023   2,244,060   $24.18 to $27.75  $105,077,371   0.65% to 1.70%  23.83% to 25.11%   0.85%
ROYI - Small-Cap Subaccount  2022   2,540,949   $19.53 to $22.18  $95,534,339   0.65% to 1.70%  -10.71% to -9.78%   0.37%
ROYI - Small-Cap Subaccount  2021   2,918,009   $21.87 to $24.59  $121,553,350   0.65% to 1.70%  26.67% to 27.99%   1.37%
ROYI - Small-Cap Subaccount  2020   3,394,050   $17.27 to $19.21  $111,183,547   0.65% to 1.70%  -8.71% to -7.75%   1.04%
ROYI - Small-Cap Subaccount  2019   3,461,726   $18.91 to $20.83  $124,424,381   0.65% to 1.70%  16.68% to 17.90%   0.65%
ROYI - Micro-Cap Subaccount  2023   1,071,046   $20.53 to $22.76  $41,155,424   0.65% to 1.70%  16.80% to 18.02%   0.00%
ROYI - Micro-Cap Subaccount  2022   1,262,579   $17.57 to $19.29  $41,463,004   0.65% to 1.70%  -23.73% to -22.94%   0.00%
ROYI - Micro-Cap Subaccount  2021   1,372,280   $23.04 to $25.03  $58,857,679   0.65% to 1.70%  27.81% to 29.14%   0.00%
ROYI - Micro-Cap Subaccount  2020   1,613,546   $18.03 to $19.38  $54,149,884   0.65% to 1.70%  21.72% to 22.99%   0.00%
ROYI - Micro-Cap Subaccount  2019   1,900,968   $14.81 to $15.76  $52,489,623   0.65% to 1.70%  17.55% to 18.78%   0.00%
AIMI - Invesco V.I. Comstock Series I Subaccount  2023   622   $41.47 to $47.08  $29,256   0.90% to 1.40%  10.81% to 11.36%   1.79%
AIMI - Invesco V.I. Comstock Series I Subaccount  2022   684   $37.42 to $42.28  $28,924   0.90% to 1.40%  -0.27% to 0.22%   1.60%
AIMI - Invesco V.I. Comstock Series I Subaccount  2021   728   $37.52 to $42.18  $30,680   0.90% to 1.40%  31.52% to 32.17%   1.80%
AIMI - Invesco V.I. Comstock Series I Subaccount  2020   784   $28.53 to $31.92  $25,000   0.90% to 1.40%  -2.23% to -1.74%   2.45%
AIMI - Invesco V.I. Comstock Series I Subaccount  2019   834   $29.18 to $32.48  $27,070   0.90% to 1.40%  23.57% to 24.18%   2.00%
AIMI - Invesco V.I. EQV International Equity Series II Subaccount  2023   2,986,409   $16.10 to $18.52  $44,402,985   0.65% to 1.70%  15.90% to 17.11%   0.00%
AIMI - Invesco V.I. EQV International Equity Series II Subaccount  2022   3,455,970   $13.75 to $15.98  $44,114,130   0.65% to 1.70%  -19.87% to -19.03%   1.37%
AIMI - Invesco V.I. EQV International Equity Series II Subaccount  2021   3,933,321   $16.98 to $19.94  $62,417,897   0.65% to 1.70%  3.84% to 4.92%   1.04%
AIMI - Invesco V.I. EQV International Equity Series II Subaccount  2020   4,379,433   $14.86 to $16.18  $66,708,183   0.65% to 1.80%  11.72% to 13.00%   2.15%
AIMI - Invesco V.I. EQV International Equity Series II Subaccount  2019   4,590,569   $13.30 to $14.32  $62,286,566   0.65% to 1.80%  25.97% to 27.41%   1.25%
NBAS - AMT Mid Cap Intrinsic Value Subaccount  2023   1,425,457   $23.42 to $26.66  $31,506,795   0.90% to 1.70%  8.84% to 9.70%   0.50%
NBAS - AMT Mid Cap Intrinsic Value Subaccount  2022   1,614,464   $23.24 to $24.50  $32,625,997   0.65% to 1.70%  -11.45% to -10.53%   0.15%
NBAS - AMT Mid Cap Intrinsic Value Subaccount  2021   1,792,520   $25.98 to $27.67  $40,712,214   0.65% to 1.70%  30.30% to 31.66%   0.25%
NBAS - AMT Mid Cap Intrinsic Value Subaccount  2020   2,155,447   $19.73 to $21.23  $37,403,475   0.65% to 1.70%  -4.46% to -3.46%   0.72%
NBAS - AMT Mid Cap Intrinsic Value Subaccount  2019   2256005   $20.44 to $22.22  $40,830,419   0.65% to 1.70%  14.49% to 15.68%   0.22%
FRT2 - Franklin Income VIP Subaccount  2023   2461015   $22.38 to $24.19  $56,944,825   0.90% to 1.50%  7.02% to 7.66%   5.07%
FRT2 - Franklin Income VIP Subaccount  2022   2600069   $20.91 to $22.47  $56,136,908   0.90% to 1.50%  -6.87% to -6.32%   5.00%
FRT2 - Franklin Income VIP Subaccount  2021   2974069   $22.45 to $23.99  $68,770,853   0.90% to 1.50%  15.03% to 15.71%   4.70%
FRT2 - Franklin Income VIP Subaccount  2020   3381628   $19.52 to $20.73  $67,818,399   0.90% to 1.50%  -0.80% to -0.21%   5.83%
FRT2 - Franklin Income VIP Subaccount  2019   3,888,966   $19.67 to $20.77  $78,446,360   0.90% to 1.50%  14.34% to 15.02%   5.39%
FRT2 - Franklin DynaTech VIP Subaccount  2023   372,270   $39.25 to $40.27  $15,011,179   0.65% to 1.50%  41.66% to 42.85%   0.00%
FRT2 - Franklin DynaTech VIP Subaccount  2022   442,469   $27.71 to $28.19  $12,575,013   0.65% to 1.50%  -40.84% to -40.34%   0.00%
FRT2 - Franklin DynaTech VIP Subaccount  2021   476,970   $46.84 to $47.25  $22,862,489   0.65% to 1.50%  14.43% to 15.39%   0.00%
FRT2 - Franklin DynaTech VIP Subaccount  2020   549,518   $40.93 to $40.95  $23,011,711   0.65% to 1.50%  42.74% to 43.95%   0.00%
FRT2 - Franklin DynaTech VIP Subaccount  2019   569,006   $28.45 to $28.68  $16,679,686   0.65% to 1.50%  29.23% to 30.32%   0.00%
FRT2 - Templeton Foreign VIP Subaccount  2023   1,792,841   $14.28 to $15.66  $29,078,687   0.65% to 1.50%  18.98% to 19.98%   3.20%
FRT2 - Templeton Foreign VIP Subaccount  2022   2,118,239   $11.90 to $13.16  $28,829,052   0.65% to 1.50%  -8.97% to -8.20%   3.06%

   

 

   Year  Accumulation
Units***
   Value Per Unit  Fair Value   Expenses*  Total Return**  Investment
Income
Ratio****
 
FRT2 - Templeton Foreign VIP Subaccount  2021   2,400,453   $12.97 to $14.46  $35,779,264   0.65% to 1.50%  2.62% to 3.49%   1.85%
FRT2 - Templeton Foreign VIP Subaccount  2020   2,688,921   $12.53 to $14.09  $38,953,969   0.65% to 1.50%  -2.62% to -1.80%   3.39%
FRT2 - Templeton Foreign VIP Subaccount  2019   3,084,397   $12.76 to $14.47  $45,734,304   0.65% to 1.50%  10.87% to 11.80%   1.73%
FRT5 - Franklin VolSmart Allocation VIP Subaccount  2023   10,510,094   $14.46 to $15.83  $156,707,318   0.65% to 1.70%  9.71% to 10.85%   1.88%
FRT5 - Franklin VolSmart Allocation VIP Subaccount  2022   12,389,731   $13.18 to $14.28  $167,837,958   0.65% to 1.70%  -13.74% to -12.84%   1.62%
FRT5 - Franklin VolSmart Allocation VIP Subaccount  2021   13,093,690   $15.18 to $16.38  $205,005,873   0.65% to 1.80%  15.28% to 16.60%   3.92%
FRT5 - Franklin VolSmart Allocation VIP Subaccount  2020   14,243,615   $13.17 to $14.05  $192,535,126   0.65% to 1.80%  14.71% to 16.02%   1.18%
FRT5 - Franklin VolSmart Allocation VIP Subaccount  2019   15,551,097   $11.48 to $12.11  $182,341,737   0.65% to 1.80%  15.86% to 17.19%   0.00%
FRT4 - Franklin Income VIP Subaccount  2023   3,492,143   $18.89 to $20.29  $65,208,928   0.65% to 1.70%  6.74% to 7.85%   4.91%
FRT4 - Franklin Income VIP Subaccount  2022   3,766,494   $17.70 to $18.81  $65,647,184   0.65% to 1.70%  -7.17% to -6.20%   4.80%
FRT4 - Franklin Income VIP Subaccount  2021   4,192,627   $19.07 to $20.05  $78,410,617   0.65% to 1.70%  14.64% to 15.83%   4.44%
FRT4 - Franklin Income VIP Subaccount  2020   4,952,739   $14.03 to $17.31  $80,366,224   0.65% to 1.80%  -1.21% to -0.07%   5.66%
FRT4 - Franklin Income VIP Subaccount  2019   5,521,825   $14.20 to $17.33  $90,028,644   0.65% to 1.80%  14.00% to 15.30%   5.14%
FRT4 - Franklin DynaTech VIP Subaccount  2023   629,347   $35.41 to $37.59  $20,781,922   0.65% to 1.70%  41.62% to 43.09%   0.00%
FRT4 - Franklin DynaTech VIP Subaccount  2022   721,723   $23.87 to $26.54  $16,812,913   0.90% to 1.70%  -41.20% to -40.74%   0.00%
FRT4 - Franklin DynaTech VIP Subaccount  2021   736,149   $41.66 to $45.14  $29,007,849   0.65% to 1.70%  14.15% to 15.34%   0.00%
FRT4 - Franklin DynaTech VIP Subaccount  2020   915,463   $36.12 to $39.55  $31,423,117   0.65% to 1.70%  42.29% to 43.77%   0.00%
FRT4 - Franklin DynaTech VIP Subaccount  2019   1,052,753   $21.54 to $25.12  $25,255,035   0.65% to 1.80%  28.71% to 30.18%   0.00%
FRT4 - Templeton Foreign VIP Subaccount  2023   3,997,568   $12.20 to $14.30  $46,193,475   0.65% to 1.70%  18.68% to 19.91%   3.01%
FRT4 - Templeton Foreign VIP Subaccount  2022   4,727,195   $10.17 to $12.05  $45,841,104   0.65% to 1.70%  -9.29% to -8.34%   2.90%
FRT4 - Templeton Foreign VIP Subaccount  2021   5,165,761   $11.10 to $13.28  $54,976,014   0.65% to 1.70%  2.36% to 3.43%   1.67%
FRT4 - Templeton Foreign VIP Subaccount  2020   6,682,785   $10.73 to $12.97  $68,664,959   0.65% to 1.70%  -2.99% to -1.98%   3.26%
FRT4 - Templeton Foreign VIP Subaccount  2019   7,035,074   $10.20 to $10.95  $73,928,203   0.65% to 1.80%  10.51% to 11.77%   1.48%
FRT4 - Franklin Allocation VIP Subaccount  2023   1,283,134   $19.03 to $20.35  $22,863,031   0.65% to 1.70%  12.71% to 13.88%   1.30%
FRT4 - Franklin Allocation VIP Subaccount  2022   1,449,156   $16.71 to $18.05  $22,789,577   0.65% to 1.70%  -17.59% to -16.73%   1.50%
FRT4 - Franklin Allocation VIP Subaccount  2021   1,639,810   $20.07 to $21.91  $31,311,806   0.65% to 1.70%  9.67% to 10.82%   1.57%
FRT4 - Franklin Allocation VIP Subaccount  2020   1,832,456   $18.11 to $19.97  $31,889,036   0.65% to 1.70%  9.88% to 11.03%   1.35%
FRT4 - Franklin Allocation VIP Subaccount  2019   2,113,323   $16.31 to $18.18  $33,270,517   0.65% to 1.70%  17.56% to 18.79%   3.28%
FEDS - Kaufmann Fund II Service Shares Subaccount  2023   1,479,119   $27.50 to $31.32  $37,736,556   0.65% to 1.70%  12.94% to 14.12%   0.00%
FEDS - Kaufmann Fund II Service Shares Subaccount  2022   1,755,713   $24.10 to $27.73  $39,471,930   0.65% to 1.70%  -31.42% to -30.71%   0.00%
FEDS - Kaufmann Fund II Service Shares Subaccount  2021   1,998,017   $34.78 to $40.44  $65,127,818   0.65% to 1.70%  0.55% to 1.60%   0.00%
FEDS - Kaufmann Fund II Service Shares Subaccount  2020   2,323,903   $31.54 to $34.23  $74,965,909   0.65% to 1.80%  26.21% to 27.65%   0.00%
FEDS - Kaufmann Fund II Service Shares Subaccount  2019   2,833,039   $24.99 to $26.82  $71,871,297   0.65% to 1.80%  30.57% to 32.06%   0.00%
IVYV - Delaware Ivy VIP Asset Strategy Subaccount  2023   4,806,524   $18.18 to $21.91  $95,274,051   0.65% to 1.70%  12.04% to 13.20%   2.03%
IVYV - Delaware Ivy VIP Asset Strategy Subaccount  2022   5,545,512   $16.23 to $19.35  $97,727,368   0.65% to 1.70%  -16.16% to -15.29%   1.50%
IVYV - Delaware Ivy VIP Asset Strategy Subaccount  2021   6,208,170   $19.36 to $22.85  $129,971,807   0.65% to 1.70%  8.60% to 9.73%   1.54%
IVYV - Delaware Ivy VIP Asset Strategy Subaccount  2020   7,166,368   $17.82 to $20.82  $137,616,604   0.65% to 1.70%  11.97% to 13.14%   1.97%
IVYV - Delaware Ivy VIP Asset Strategy Subaccount  2019   8,316,751   $12.88 to $18.40  $142,056,000   0.65% to 1.80%  19.62% to 20.99%   2.02%
IVYV - Delaware Ivy VIP Natural Resources Subaccount  2023   3,425,510   $9.29 to $9.29  $29,045,200   0.65% to 1.70%  -0.11% to 0.93%   2.57%
IVYV - Delaware Ivy VIP Natural Resources Subaccount  2022   4,172,440   $9.21 to $9.30  $35,271,155   0.65% to 1.70%  15.81% to 17.02%   1.67%
IVYV - Delaware Ivy VIP Natural Resources Subaccount  2021   3,737,936   $7.87 to $8.03  $27,327,154   0.65% to 1.70%  24.56% to 25.86%   1.60%
IVYV - Delaware Ivy VIP Natural Resources Subaccount  2020   4,056,338   $6.25 to $6.44  $23,702,100   0.65% to 1.70%  -13.47% to -12.56%   2.38%
IVYV - Delaware Ivy VIP Natural Resources Subaccount  2019   4,333,122   $7.15 to $7.45  $29,105,263   0.65% to 1.70%  7.63% to 8.75%   0.97%
IVYV - Delaware Ivy VIP Science and Technology Subaccount  2023   1,276,331   $51.69 to $64.06  $74,390,419   0.65% to 1.70%  36.75% to 38.17%   0.00%
IVYV - Delaware Ivy VIP Science and Technology Subaccount  2022   1,508,163   $37.80 to $46.36  $64,003,012   0.65% to 1.70%  -32.98% to -32.28%   0.00%
IVYV - Delaware Ivy VIP Science and Technology Subaccount  2021   1,730,941   $42.44 to $68.47  $109,006,416   0.65% to 1.80%  13.13% to 14.42%   0.00%
IVYV - Delaware Ivy VIP Science and Technology Subaccount  2020   2,090,769   $37.51 to $59.84  $115,765,991   0.65% to 1.80%  32.96% to 34.49%   0.00%
IVYV - Delaware Ivy VIP Science and Technology Subaccount  2019   2,475,838   $28.21 to $44.49  $102,494,850   0.65% to 1.80%  46.84% to 48.52%   0.00%

   

 

 

*This represents the range of annualized contract expense rates of the Account for the period indicated and includes only those expenses that are charged through a reduction in the unit values. Excluded are expenses of the underlying mutual fund and charges made directly to contract owner accounts through the redemption of units.

 

**This represents the range of total return for the period indicated and includes a deduction only for expenses assessed through the daily unit value calculation. The total return does not include any expenses assessed through the redemption of units; inclusion of these expenses in the calculation would result in a reduction of the total return presented. Investments with a date notation indicate the inception date of that investment in the Subaccount. The total return is calculated for the twelve-month period indicated. In the first year of inception, the returns are based on the period from inception date to period end and are not annualized.

 

***Accumulation units are rounded to the nearest whole number.

 

****The Investment Income Ratio represents the net investment income dividends that were received by the subaccount for the periods indicated, divided by average contract owners’ equity. Distributions of net capital gains by the underlying fund and expenses of the subaccount are not included in the calculation. The recognition of investment income by the subaccount is affected by the timing of dividends declared by the underlying fund. Therefore, the Investment Income Ratio is greatly affected by the amount of subaccount assets that are present on specific dividend record dates. The Investment Income Ratios for funds that were eligible for investment during only a portion of a year are calculated by dividing the actual dividends received by the average contract owners’ equity for the period in which assets were present. The ratio is annualized in these instances.

 

(a) & (b)Denotes the minimum or maximum of the total return ranges, respectively, for the underlying mutual fund options that were added and funded during the reporting period. These returns were not annualized.

 

(c)Denotes the minimum and maximum total return for the underlying mutual fund options that were added and funded during the reporting period. Returns are not annualized.

 

 

 

 

 

KPMG LLP

Suite 3400

312 Walnut Street

Cincinnati, OH 45202

 

Report of Independent Registered Public Accounting Firm

 

To the Board of Directors of AuguStarSM Life Insurance Company and Contract Owners of AuguStarSM Variable Account A:

 

Opinion on the Financial Statements

 

We have audited the accompanying statements of assets and contract owners’ equity of the subaccounts listed in the Appendix that comprise AuguStarSM Variable Account A (formerly Ohio National Variable Account A) (the Separate Account) as of the date listed in the Appendix, the related statements of operations for the year or period listed in the Appendix and changes in contract owners’ equity for the years or periods listed in the Appendix, and the related notes including the financial highlights in Note 6 (collectively, the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of each subaccount as of the date listed in the Appendix, the results of their operations for the year or period listed in the Appendix, the changes in their contract owners’ equity for the years or periods listed in the Appendix, and the financial highlights for each of the years or periods indicated in Note 6, in conformity with U.S. generally accepted accounting principles.

 

Basis for Opinion

 

These financial statements are the responsibility of the Separate Account’s management. Our responsibility is to express an opinion on these financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Separate Account in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Such procedures also included confirmation of securities owned as of December 31, 2023 by correspondence with the transfer agent of the underlying mutual funds or by other appropriate auditing procedures. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.

 

 

 

We have not been able to determine the specific year that we began serving as the Separate Account’s auditor, however, we are aware that we have served as the Separate Account’s auditor since at least 1995.

 

Cincinnati, Ohio

April 1, 2024

 

 

KPMG LLP, a Delaware limited liability partnership and a member firm of
the KPMG global organization of independent member firms affiliated with
KPMG International Limited, a private English company limited by guarantee.

 

 

 

 

Appendix

 

Statement of assets and contract owners’ equity as of December 31, 2023, the related statement of operations for the year then ended, and the statements of changes in contract owners’ equity for each of the years in the two-year period then ended.

 

AB VARIABLE PRODUCTS SERIES FUND, INC. - CLASS B

 

VPS Global Risk Allocation-Moderate Subaccount

VPS Relative Value Subaccount (1)

VPS Small Cap Growth Subaccount

 

AIM VARIABLE INSURANCE FUNDS (INVESCO VARIABLE INSURANCE FUNDS)

 

Invesco V.I. Comstock Series I Subaccount

Invesco V.I. EQV International Equity Fund Series II Subaccount

 

ALLSPRING VARIABLE TRUST

 

VT Opportunity Subaccount

 

AUGUSTARSM VARIABLE INSURANCE PRODUCTS FUND, INC.

 

AVIP AB Mid Cap Core Subaccount (1)

AVIP AB Small Cap Subaccount (1)

AVIP AB Risk Managed Balanced Subaccount (1)

AVIP Balanced Model Subaccount (1)

AVIP BlackRock Advantage International Equity Subaccount (1)

AVIP BlackRock Advantage Large Cap Core Subaccount (1)

AVIP BlackRock Advantage Large Cap Growth Subaccount (1)

AVIP BlackRock Advantage Large Cap Value Subaccount (1)

AVIP BlackRock Advantage Small Cap Growth Subaccount (1)

AVIP BlackRock Balanced Allocation Subaccount (1)

AVIP Bond Subaccount (1)

AVIP Federated Core Plus Bond Subaccount(1)

AVIP Federated High Income Bond Subaccount (1)

AVIP Fidelity Institutional AM® Equity Growth Subaccount (1)

AVIP Growth Model Subaccount (1)

AVIP Intech U.S. Low Volatility Subaccount (1)

AVIP iShares Managed Risk Balanced Subaccount (1)

AVIP Moderate Growth Model Subaccount (1)

AVIP Moderately Conservative Model Subaccount (1)

AVIP Nasdaq-100® Index Subaccount (1)

AVIP S&P 500® Index Subaccount (1)

AVIP S&P MidCap 400® Index Subaccount (1)

 

BNY MELLON VARIABLE INVESTMENT FUND - SERVICE SHARES

 

Appreciation Subaccount

 

CALVERT VARIABLE PRODUCTS, INC.

 

VP S&P 500 Index Subaccount

 

 

 

Appendix

 

FEDERATED HERMES INSURANCE SERIES

 

Kaufmann Fund II Service Shares Subaccount

 

FIDELITY® VARIABLE INSURANCE PRODUCTS FUND - INITIAL CLASS

 

VIP Equity-Income Subaccount

VIP Growth Subaccount

VIP High Income Subaccount

 

FIDELITY® VARIABLE INSURANCE PRODUCTS FUND - SERVICE CLASS

 

VIP Government Money Market Subaccount

 

FIDELITY® VARIABLE INSURANCE PRODUCTS FUND - SERVICE CLASS 2

 

VIP Equity-Income Subaccount

VIP Growth Subaccount

VIP Mid Cap Subaccount

VIP Real Estate Subaccount

VIP Target Volatility Subaccount

 

FRANKLIN TEMPLETON VARIABLE INSURANCE PRODUCTS TRUST - CLASS 5

 

Franklin VolSmart Allocation VIP Subaccount

 

FRANKLIN TEMPLETON VARIABLE INSURANCE PRODUCTS TRUST - CLASS 4

 

Franklin Allocation VIP Subaccount

Franklin DynaTech VIP Subaccount

Franklin Income VIP Subaccount

Templeton Foreign VIP Subaccount

 

FRANKLIN TEMPLETON VARIABLE INSURANCE PRODUCTS TRUST - CLASS 2

 

Franklin DynaTech VIP Subaccount

Franklin Income VIP Subaccount

Templeton Foreign VIP Subaccount

 

GOLDMAN SACHS VARIABLE INSURANCE TRUST - INSTITUTIONAL SHARES

 

Strategic Growth Subaccount

U.S. Equity Insights Subaccount

 

GOLDMAN SACHS VARIABLE INSURANCE TRUST - SERVICE SHARES

 

Strategic Growth Subaccount

Trend Driven Allocation Subaccount

U.S. Equity Insights Subaccount

 

IVY VARIABLE INSURANCE PORTFOLIOS

 

Delaware Ivy VIP Asset Strategy Subaccount

Delaware Ivy VIP Natural Resources Subaccount

 

2

 

 

 

Appendix

 

Delaware Ivy VIP Science and Technology Subaccount

 

JANUS ASPEN SERIES - INSTITUTIONAL SHARES

 

Janus Henderson Balanced Subaccount

Janus Henderson Global Research Subaccount

Janus Henderson Overseas Subaccount

Janus Henderson Research Subaccount

 

JANUS ASPEN SERIES - SERVICE SHARES

 

Janus Henderson Balanced Subaccount

Janus Henderson Flexible Bond Subaccount

Janus Henderson Global Research Subaccount

Janus Henderson Overseas Subaccount

Janus Henderson Research Subaccount

 

LAZARD RETIREMENT SERIES, INC. - SERVICE SHARES

 

Emerging Markets Equity Subaccount

Global Dynamic Multi-Asset Subaccount

International Equity Subaccount

U.S. Small Cap Equity Select Subaccount (1)

 

LEGG MASON PARTNERS VARIABLE EQUITY TRUST - CLASS I

 

ClearBridge Variable Dividend Strategy Subaccount

ClearBridge Variable Large Cap Value Subaccount

 

LINCOLN VARIABLE INSURANCE PRODUCTS TRUST – STANDARD CLASS

 

LVIP JPMorgan Small Cap Core Subaccount (1)

 

MFS® VARIABLE INSURANCE TRUST - SERVICE CLASS

 

Mid Cap Growth Subaccount

New Discovery Subaccount

Total Return Subaccount

 

MFS® VARIABLE INSURANCE TRUST II - SERVICE CLASS

 

Massachusetts Investors Growth Stock Subaccount

 

MORGAN STANLEY VARIABLE INSURANCE FUND, INC. - CLASS I

 

VIF U.S. Real Estate Subaccount

 

MORGAN STANLEY VARIABLE INSURANCE FUND, INC. - CLASS II

 

VIF Growth Subaccount

 

NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST - S CLASS

 

AMT Mid Cap Intrinsic Value Subaccount

 

3

 

 

 

Appendix

 

PIMCO VARIABLE INSURANCE TRUST - ADMINISTRATIVE SHARES

 

CommodityRealReturn® Strategy Subaccount

Global Bond Opportunities Subaccount Low Duration Subaccount

Real Return Subaccount Short-Term Subaccount

 

ROYCE CAPITAL FUND - INVESTMENT CLASS

 

Micro-Cap Subaccount

Small-Cap Subaccount

 

Statement of assets and contract owners’ equity as of December 31, 2023 and the related statements of operations and changes in contract owners’ equity for the period October 14, 2022 (commencement of operations) to December 31, 2022.

 

AUGUSTARSM VARIABLE INSURANCE PRODUCTS FUND, INC.

 

AVIP iShares Managed Risk Growth Subaccount (1)

AVIP iShares Managed Risk Moderate Growth Subaccount (1)

 

(1)See the footnote to the statement of assets and contract owners’ equity for the former name of the subaccount.

 

4

 

 

 

 

 

AUGUSTAR LIFE INSURANCE COMPANY 

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Statutory Financial Statements and Supplementary Information

 

December 31, 2023, 2022 and 2021

 

(With Independent Auditors’ Report Thereon)

 

 

 

KPMG LLP 

Suite 3400 

312 Walnut Street 

Cincinnati, OH 45202

 

Independent Auditors’ Report

 

The Board of Directors 

AuguStar Life Insurance Company:

 

Opinions

 

We have audited the statutory financial statements of AuguStar Life Insurance Company (the Company), which comprise the statutory statements of admitted assets, liabilities, and capital and surplus as of December 31, 2023 and 2022, and the related statutory statements of operations, changes in capital and surplus, and cash flow for each of the years in the three-year period ended December 31, 2023, and the related notes to the statutory financial statements.

 

Unmodified Opinion on Statutory Basis of Accounting

 

In our opinion, the accompanying statutory financial statements present fairly, in all material respects, the admitted assets, liabilities, and surplus of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flow for each of the years in the three-year period ended December 31, 2023, in accordance with statutory accounting practices prescribed or permitted by the Ohio Department of Insurance described in Note 2.

 

Adverse Opinion on U.S. Generally Accepted Accounting Principles

 

In our opinion, because of the significance of the matter discussed in the Basis for Adverse Opinion on U.S. Generally Accepted Accounting Principles section of our report, the statutory financial statements do not present fairly, in accordance with U.S. generally accepted accounting principles, the financial position of the Company as of December 31, 2023 and 2022, or the results of its operations or its cash flows for each of the years in the three-year period ended December 31, 2023.

 

Basis for Opinions

 

We conducted our audits in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditors’ Responsibilities for the Audit of the Consolidated Financial Statements section of our report. We are required to be independent of the Company and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audits. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinions.

 

Basis for Adverse Opinion on U.S. Generally Accepted Accounting Principles

 

As described in Note 2 to the statutory financial statements, the statutory financial statements are prepared by the Company using accounting practices prescribed or permitted by the Ohio Department of Insurance, which is a basis of accounting other than U.S. generally accepted accounting principles. Accordingly, the statutory financial statements are not intended to be presented in accordance with U.S. generally accepted accounting principles. The effects on the statutory financial statements of the variances between the statutory accounting practices described in Note 2 and U.S. generally accepted accounting principles, although not reasonably determinable, are presumed to be material and pervasive.

 

  KPMG LLP, a Delaware limited liability partnership and a member firm of the KPMG global organization of independent member firms affiliated with KPMG International Limited, a private English company limited by guarantee.  

 

 

 

Responsibilities of Management for the Financial Statements

 

Management is responsible for the preparation and fair presentation of the statutory financial statements in accordance with U.S. generally accepted accounting principles, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of statutory financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the statutory financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern for one year after the date that the statutory financial statements are available to be issued.

 

Auditors’ Responsibilities for the Audit of the Financial Statements

 

Our objectives are to obtain reasonable assurance about whether the statutory financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditors’ report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the statutory financial statements.

 

In performing an audit in accordance with GAAS, we:

 

Exercise professional judgment and maintain professional skepticism throughout the audit.

 

Identify and assess the risks of material misstatement of the statutory financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the statutory financial statements.

 

Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. Accordingly, no such opinion is expressed.

 

Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the statutory financial statements.

 

Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern for a reasonable period of time.

 

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control related matters that we identified during the audit.

2

 

 

Supplementary Information

 

Our audits were conducted for the purpose of forming an opinion on the statutory financial statements as a whole. The supplementary information included in Schedule I Summary of Investments - Other Than Investments in Related Parties, Schedule III Supplementary Insurance Information, Schedule IV Reinsurance and Schedule V Valuation and Qualifying Accounts is presented for purposes of additional analysis and is not a required part of the statutory financial statements but is supplementary information required by the Securities and Exchange Commission’s Regulation S-X. Such information is the responsibility of management and was derived from and relates directly to the underlying accounting and other records used to prepare the statutory financial statements. The information has been subjected to the auditing procedures applied in the audits of the statutory financial statements and certain additional procedures, including comparing and reconciling such information directly to the underlying accounting and other records used to prepare the statutory financial statements or to the statutory financial statements themselves, and other additional procedures in accordance with GAAS. In our opinion, the information is fairly stated in all material respects in relation to the statutory financial statements as a whole.

 

/s/ KPMG LLP

 

Cincinnati, Ohio

March 28, 2024

3

 

AUGUSTAR LIFE INSURANCE COMPANY 

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus

 

December 31, 2023 and 2022

 

(Dollars in thousands, except share amounts)

 

Admitted Assets  2023   2022 
Investments:          
Bonds  $6,082,185    6,126,737 
Preferred stocks   16,551    16,335 
Common stocks at fair value (cost $52,641 in 2023 and $42,991 in 2022)   52,408    43,007 
Common stock of unconsolidated life insurance subsidiaries at statutory equity (cost $475,760 in 2023 and $363,819 in 2022)   636,453    480,230 
Common stocks of nonlife insurance subsidiaries at statutory equity (cost $10,830 in 2022)       12,100 
Mortgage loans on real estate   1,197,158    1,118,912 
Real estate, at cost less accumulated depreciation   23,593    22,803 
Contract loans   926,013    900,976 
Cash, cash equivalents and short-term investments   735,778    286,470 
Receivables for securities   2,050    938 
Derivatives   60,886    78,598 
Other invested assets   326,740    306,314 
Securities lending reinvested collateral assets   162,366    113,940 
Total investments   10,222,181    9,507,360 
Premiums and other considerations deferred and uncollected   2,401    1,853 
Accrued investment income   57,294    58,905 
Current federal income tax recoverable   66,504    63,470 
Deferred tax asset, net   83,317    51,971 
Other assets   336,207    276,596 
Separate Account assets   13,876,582    13,840,750 
Total admitted assets  $24,644,486    23,800,905 
Liabilities and Capital and Surplus          
Reserves for future policy benefits:          
Life policies and contracts  $2,944,954    1,806,998 
Accident and health policies   19,497    20,642 
Annuity and other deposit funds   861,109    654,043 
Contract claims   19,650    21,686 
Other policyholders’ funds:          
Policyholders’ dividend accumulations   24,730    26,250 
Provision for policyholders’ dividends payable in following year   3,675    3,981 
Other   103    133 
Payable to parent, subsidiaries and affiliates   218,748    202,079 
Interest maintenance reserve       1,510 
Asset valuation reserve   117,849    95,538 
Transfers to Separate Accounts due or accrued, net   (422,242)   (39,336)
Payable for securities       4,000 
Payable for securities lending   162,366    113,940 
Reinsurance funds withheld due to affiliate, net   1,030,789    1,047,857 
Reinsurance funds withheld due to third party, net   2,380,094    2,664,505 
Policy loan liability   854,387    827,717 
Other liabilities   599,347    542,690 
Separate Account liabilities   13,876,582    13,840,748 
Total liabilities   22,691,638    21,834,981 
Capital and surplus:          
Class A common stock, $1 par value. Authorized, issued, and outstanding 10,000,000 shares   10,000    10,000 
Surplus notes   308,082    310,004 
Gross paid in and contributed surplus   948,736    823,736 
Aggregate write-ins for special surplus funds   62,763    58,826 
Unassigned surplus   623,267    763,358 
Total capital and surplus   1,952,848    1,965,924 
Total liabilities and capital and surplus  $24,644,486    23,800,905 

 

See accompanying notes to statutory financial statements.

4

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Statutory Statements of Operations

 

Years ended December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

   2023   2022   2021 
Premiums and other considerations:               
Life and annuity  $1,185,777    146,622    854,610 
Accident and health   4,335    4,677    5,052 
MODCO reinsurance premiums   10,146,008         
Total premiums and other considerations   11,336,120    151,299    859,662 
Investment income:               
Interest on bonds   236,750    233,675    228,264 
Dividends on stocks   4,048    2,820    1,707 
Dividends from subsidiaries   8,700    30,300    9,400 
Interest on mortgage loans   52,169    47,523    51,549 
Real estate income   3,114    2,256    1,897 
Interest on contract loans   38,646    40,058    39,717 
Other income   70,828    37,165    302,665 
Total investment income   414,255    393,797    635,199 
Less investment expenses   35,708    38,106    32,586 
Net investment income   378,547    355,691    602,613 
Total income   11,714,667    506,990    1,462,275 
Death and other benefits:               
Death benefits   35,973    59,943    70,679 
Accident and health benefits   1,691    2,020    2,479 
Annuity benefits, fund withdrawals, and other benefits to policyholders and beneficiaries   2,095,583    1,986,052    2,819,564 
Total death and other benefits   2,133,247    2,048,015    2,892,722 
Change in reserves for future policy benefits and other funds   1,160,312    (42,519)   295,282 
MODCO reinsurance reserve adjustment   10,103,107         
Commissions   346,430    113,566    151,968 
General insurance expenses   148,126    169,404    142,815 
Insurance taxes, licenses, and fees   12,204    13,233    22,056 
Net transfers from Separate Accounts   (2,247,503)   (1,648,451)   (2,469,808)
Total expenses   11,655,923    653,248    1,035,035 
Income (loss) before dividends to policyholders, (benefit) expense for federal income taxes, and net realized capital (losses) gains   58,744    (146,258)   427,240 
Dividends to policyholders   4,784    25,056    91,297 
Income (loss) before (benefit) expense for federal income taxes and net realized capital (losses) gains   53,960    (171,314)   335,943 
(Benefit) expense for federal income taxes   (46,018)   63,856    (55,188)
Income (loss) before net realized capital (losses) gains   99,978    (235,170)   391,131 
Net realized capital (losses) gains, net of interest maintenance reserve and income taxes   (1,328)   (20,999)   27,978 
Net income (loss)  $98,650    (256,169)   419,109 

See accompanying notes to statutory financial statements.

5

 

AUGUSTAR LIFE INSURANCE COMPANY 

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Statutory Statements of Changes in Capital and Surplus

 

Years ended December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

   Common
stock
   Surplus
notes
   Gross paid
in and
contributed
surplus
   Aggregate
write-ins
for special
purpose funds
   Unassigned
surplus
   Total
capital and
surplus
 
Balance at December 31, 2020  $10,000    309,851    283,297    35,826    439,533    1,078,507 
Net income                   419,109    419,109 
Amortization of surplus note       76                76 
Change in net unrealized capital gains                   (63,905)   (63,905)
Change in net unrealized foreign exchange capital gain                   (325)   (325)
Change in net deferred income tax                   (54,742)   (54,742)
Change in nonadmitted assets and related items                   55,866    55,866 
Change in asset valuation reserve                   (2,959)   (2,959)
Correction of an error, net of tax                   (3,925)   (3,925)
Deferred coinsurance gain                   (15,023)   (15,023)
Benefit plan adjustment                   20,513    20,513 
Segregated special surplus for the benefit of affiliate               23,000    (23,000)    
Paid in surplus           139,075            139,075 
Change in surplus as a result of reinsurance                   (1,731)   (1,731)
Dividends to stockholder                   (115,000)   (115,000)
Balance at December 31, 2021   10,000    309,927    422,372    58,826    654,411    1,455,536 
Net income                   (256,169)   (256,169)
Amortization of surplus note       77                77 
Change in net unrealized capital gains                   74,400    74,400 
Change in net deferred income tax                   (33,561)   (33,561)
Change in nonadmitted assets and related items                   (32,184)   (32,184)
Change in asset valuation reserve                   (40,482)   (40,482)
Correction of an error, net of tax                   921    921 
Deferred coinsurance gain                   807,410    807,410 
Benefit plan adjustment                   7,612    7,612 
Paid in surplus           401,364            401,364 
Dividends to stockholder                   (419,000)   (419,000)
Balance at December 31, 2022   10,000    310,004    823,736    58,826    763,358    1,965,924 
Net income                   98,650    98,650 
Amortization of surplus note       78                78 
Repayment of surplus notes       (2,000)               (2,000)
Change in net unrealized capital gains                   (11,081)   (11,081)
Change in net deferred income tax                   (12,650)   (12,650)
Change in nonadmitted assets and related items                   64,864    64,864 
Change in asset valuation reserve                   (22,311)   (22,311)
Deferred coinsurance gain                   (57,769)   (57,769)
Benefit plan adjustment                   733    733 
IMR Disallowed               3,937    (3,937)    
Paid in surplus           125,000            125,000 
Dividends to stockholder                   (196,590)   (196,590)
Balance at December 31, 2023  $10,000    308,082    948,736    62,763    623,267    1,952,848 

 

See accompanying notes to statutory financial statements.

6

 

AUGUSTAR LIFE INSURANCE COMPANY 

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Statutory Statements of Cash Flow

 

Years ended December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

   2023   2022   2021 
Cash flow from operations:               
Premiums, other considerations, and fund deposits  $1,353,447    647,344    540,311 
Investment income   382,423    324,991    565,577 
    1,735,870    972,335    1,105,888 
Less:               
Death and other benefits   2,431,666    2,460,152    2,491,971 
Commissions, taxes, and other expenses   465,522    433,361    320,346 
Dividends paid to policyholders   58,726    84,170    105,315 
Net transfers from separate accounts   (1,864,597)   (1,631,142)   (2,513,133)
    1,091,317    1,346,541    404,499 
Net cash provided by (used in) operations   644,553    (374,206)   701,389 
Cash flow from investing activities:               
Proceeds from investments sold, matured, or repaid:               
Bonds   538,346    919,225    1,545,048 
Stocks   459    16,190    2,389 
Mortgage loans on real estate   107,779    127,148    164,797 
Other   42,494    142,742    64,961 
Total investment proceeds   689,078    1,205,305    1,777,195 
Less cost of investments acquired:               
Bonds   607,467    1,185,573    1,986,705 
Stocks   125,051    10,822    15,249 
Mortgage loans on real estate   186,025    187,097    252,984 
Real estate   1,841         
Other   117,559    72,593    234,715 
Total investments acquired   1,037,943    1,456,085    2,489,653 
Less increase (decrease) in contract loans   25,057    (7,539)   72,533 
Net cash used in investing activities   (373,922)   (243,241)   (784,991)
Cash flow from financing and other miscellaneous sources:               
Repayment of surplus notes   (2,000)        
Capital and paid in surplus, less treasury stock   125,000    401,364     
Deposits on deposit-type contracts and other liabilities   327,665    280,381    136,598 
Withdrawals on deposit-type contracts and other liabilities   (145,568)   (185,450)   (267,123)
Dividends to stockholder   (84,783)   (419,000)   (115,000)
Change in dividends receivable from subsidiaries   25,000    175,000     
Change in payable to affiliates due to cash concentration program   21,704    97,147     
Other, net   (88,341)   172,341    62,735 
Net cash provided by (used in) financing   178,677    521,783    (182,790)
                
Net increase (decrease) in cash, cash equivalents and short-term investments   449,308    (95,664)   (266,392)
Cash, cash equivalents and short-term investments:               
Beginning of year   286,470    382,134    648,526 
End of year  $735,778    286,470    382,134 
                
Supplemental disclosures of cash flow information for non-cash transactions:               
Change in securities lending collateral  $48,426    (173,898)   5,861 
Amortization of deferred gain on reinsurance agreements   57,769    73,061    15,023 
Funds held under fixed indexed annuity reinsurance agreement, net   (6,619)   (48,747)   (74,476)
Funds held under traditional life reinsurance agreement, net       (1,051)    
Transfer of bonds for payment of dividends to parent   92,839         
Transfer of subsidiary ownership for payment of dividends to parent   18,968         
Initial reinsurance premiums payable   260,636         
Settlement of reinsurance payable   (123,159)        
Capital contribution from parent           (139,075)
Unpaid return of capital from affiliate           (169,973)
Dividend declared and unpaid from affiliate       (25,000)   (30,027)
Deferred gain on reinsurance agreements       (880,471)    

 

See accompanying notes to statutory financial statements.

7

 

AUGUSTAR LIFE INSURANCE COMPANY 

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

 (1)

Organization and Business

 

Organization

AuguStar Life Insurance Company (“ALIC” or the “Company”), formerly The Ohio National Life Insurance Company (“ONLIC”), is a stock life insurance company wholly owned by Constellation Insurance, Inc. (“CII”), formerly Ohio National Financial Services, Inc. (“ONFS”), a stock holding company. CII is 100% owned by Constellation Insurance Holdings, Inc. (“CIHI”), formerly Ohio National Holdings, Inc. (“ONHI”) and Ohio National Mutual Holdings, Inc. (“ONMH”), a stock holding company organized under Ohio insurance laws.

 

ALIC owns 100% of AuguStar Life Assurance Corporation (“ALAC”), formerly Ohio National Life Assurance Corporation (“ONLAC”), a stock life insurance subsidiary; National Security Life and Annuity Company (“NSLAC”), a stock life insurance subsidiary; Montgomery Re, Inc. (“MONT”), a special purpose financial captive life insurance company; Kenwood Re, Inc. (“KENW”), a special purpose financial captive life insurance company; Camargo Re Captive, Inc. (“CMGO”), a special purpose financial captive life insurance company; Sunrise Captive Re, LLC (“SUNR”), an Ohio authorized reinsurer.

 

ALIC owns 100% of ON Foreign Holdings, SMLLC (“ONFH”), a Delaware holding company. ONFH owns 100% of ON Overseas Holdings B.V. (“ONOH”), a Dutch holding company and 100% of AuguStar Lending, LLC (“ALL”), a Delaware financial lending institution. ONOH owns 100% of ON Netherlands B.V. (“ONNH”), a Dutch holding company. ONNH owns Ohio National Seguros de Vida S.A. (“ONSP”), a Peruvian insurance company, ON Global Holdings, SMLLC (“ONGH”), a Delaware holding company; and O.N. International do Brasil Participacoes, Ltda. (“OHIO”), which was formed to hold the equity method investment made when ONFS entered into a 50% joint venture agreement with a Brazilian insurance company. ONGH owns 92% of Ohio National Sudamerica S.A. (“ONSA”), a Chilean holding company; and ONNH owns 8%. ONSA owns 100% of Ohio National Seguros de Vida S.A. (“ONSV”), a Chilean insurance company. ALL was formed in 2023 to act as a lending institution to support leading activities both internally and externally.

 

ALIC owned Ohio National Investments, Inc. (“ONII”), an investment advisor; AuguStar Distributors, Inc, (“ADI”), formerly Ohio National Equities, Inc. (“ONEQ”), a broker dealer registered under the Securities and Exchange Commission Act of 1934; and The O.N. Equity Sales Company (“ONESCO”), a broker dealer registered under the Securities and Exchange Commission Act of 1934. During 2023, ALIC transferred its common stock holdings of ONII, ADI and ONESCO to its parent CII via a dividend.

 

On March 22, 2021, the Board of Directors of ONMH unanimously approved an agreement with Constellation Insurance, LP (“Constellation’), whereby Constellation would acquire ONMH. On March 31, 2022, ONMH demutualized, converted to a stock company, changed its name to ONHI and is owned directly by ONLH Holdings LP (“ONLP”). ONLP is an insurance holding company under the control of Constellation. Constellation is ultimately backed by Caisse de dépôt et placement du Québec (“CDPQ”) and Ontario Teachers’ Pension Plan Board (“Ontario Teachers”), two of the world’s largest, premier, long-term institutional investors. In November for 2022, ONHI changed its name to CIHI. 

8

 

AUGUSTAR LIFE INSURANCE COMPANY 

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

All references to activity entered into while under the ONMH/ONHI, ONFS, ONLIC or ONLAC names impacting the Company throughout the remainder of these footnotes have been updated to the new names of CIHI, CII, ALIC and ALAC, respectively.

 

Business

ALIC is a life, health (disability) and annuity insurer licensed in 49 states, the District of Columbia and Puerto Rico. The Company offers/services a full range of life, disability and annuity products through independent agents and other distribution channels and is subject to competition from other insurers throughout the United States. Over the past several years the Company has ceased accepting applications for certain variable annuities, retirement plans and disability products following a comprehensive review of the Company’s businesses, taking into account the continuously changing regulatory landscape and increasing cost of doing business. The Company continues to service and support existing clients for all product lines. With the demutualization discussed in Note 1, the primary focus of ALIC is to sell fixed indexed annuities, single premium immediate annuities and multi-year guarantee annuities.

 

Over the last several years, the Company offered to buy-back certain variable annuity policies from policyholders with the guaranteed minimum income benefit (“GMIB”) rider. The Company paid approximately $32,000 related to the buy-back during 2021, which is included in benefits and claims on the corresponding Statutory Statements of Operations.

 

The Company is subject to regulation by the insurance departments of the states in which it is licensed and undergoes periodic examinations by those departments.

 

(2)Basis of Presentation

 

The Company prepares its statutory financial statements in conformity with accounting practices prescribed or permitted by the Ohio Department of Insurance (the “Department”), which is an other comprehensive basis of accounting that differs from U.S. generally accepted accounting principles (“GAAP”). The Department requires that insurance companies domiciled in the State of Ohio prepare their statutory basis financial statements in accordance with the Statement of Statutory Accounting Principles (“SSAP”) that are described in the National Association of Insurance Commissioners (“NAIC”) Accounting Practices and Procedures Manual (the “Manual”) subject to any deviations prescribed or permitted by the state insurance commissioner.

 

ALIC does not have any permitted or prescribed statutory accounting practices as of December 31, 2023 and 2022. ALIC’s wholly-owned Vermont subsidiaries have permitted accounting practices as disclosed in Note 3(c). The statutory financial statements presented represent the accounts of the Company and do not include the accounts of any of its subsidiaries.

 

The Company’s subsidiary, SUNR, applies a prescribed practice which values assumed guaranteed minimum death benefit (“GMDB”) and guaranteed lifetime withdrawal benefit (“GLWB”) risks on variable annuity contracts from the Company using a separate alternative reserve basis pursuant to Ohio Revised Code Chapter 3964 and approved by the Department. The prescribed practice related to the Company’s guaranteed risks changed the Company’s carrying value of SUNR, included in Other invested assets on the Statutory Statements of Admitted Assets, Liabilities, Capital and Surplus, by $255,626 and $319,035 as of December 31, 2023 and 2022, respectively. If the prescribed practices were not applied, the Company’s risk-based capital would continue to be above regulatory action levels.

9

 

AUGUSTAR LIFE INSURANCE COMPANY 

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

A reconciliation of the Company’s net statutory loss and capital and surplus between NAIC SSAP and practices prescribed by the State of Ohio are shown below:

 

  2023    2022  
Net Income (Loss)      
Company state basis  98,649    (256,169)
State prescribed practices that are an increase/(decrease) from NAIC SAP        
NAIC SAP  $98,649    (256,169)
Capital and surplus          
Company state basis  1,952,848    1,965,924 
State prescribed practices that are an increase/(decrease) from NAIC SAP          
Subsidiary valuation - SUNR   255,626    319,035 
NAIC SAP  $1,697,222    1,646,889 

 

Statutory accounting practices are different in some respects from financial statements prepared in accordance with GAAP. The primary reasons for the differences between equity and net income (loss) on a GAAP basis versus capital and surplus and net income (loss) on a statutory basis are that, for GAAP reporting purposes:

 

The costs related to acquiring business, principally commissions and certain policy issue expenses related to successful acquisition efforts, are amortized over the period benefited rather than charged to income in the year incurred;

 

future policy benefit reserves are based on anticipated Company experience for lapses, mortality and investment yield, rather than statutory mortality and interest requirements, without consideration of withdrawals;

 

investments in fixed maturity securities are carried at either amortized cost or fair value based on their classifications; investments in fixed maturity securities classified as available-for-sale are carried at estimated fair value with net unrealized holding gains and losses reported in other comprehensive income; fixed maturity securities designated as trading are carried at fair value with net unrealized holding gains and losses reported in income; under statutory accounting, investments in bonds are reported at the lower of amortized cost or fair value based on their NAIC rating and any adjustments to fair value are reported directly in surplus (see Note 3(c) for more information regarding bond valuation);

 

investments in subsidiaries, controlled and other affiliated entities as defined in SSAP No. 97, Investments in Subsidiary, Controlled and Affiliated Entities are accounted for under the equity method. Under the equity method, domestic insurance subsidiaries are recorded at their underlying audited statutory surplus. Nonpublic non-insurance subsidiaries and other controlled entities are recorded at their underlying audited GAAP equity. Changes in the value of such investments are recorded as unrealized gains or losses. The earnings of such investments are recorded in net investment income only when dividends are declared. Under U.S. GAAP, these investments are consolidated;

10

 

AUGUSTAR LIFE INSURANCE COMPANY 

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

only contracts that have significant mortality or morbidity risk are classified as insurance contracts; otherwise, they are accounted for in a manner consistent with the accounting for interest bearing or other financial instruments; for statutory reporting, contracts that have any mortality or morbidity risk, regardless of significance, and contracts with life contingent annuity purchase rate guarantees are classified as insurance contracts;

 

undistributed income and capital gains and losses for noncontrolling limited partnerships and limited liability companies investments are reported as unrealized gains and losses in earnings; for statutory reporting, the unrealized gains and losses are reported directly in surplus;

 

the asset valuation reserve and interest maintenance reserve are not recorded;

 

separate account seed money is classified as a trading security recorded at fair value as opposed to a component of separate account assets;

 

under GAAP, “nonadmitted” assets do not exist, while for statutory reporting nonadmitted assets are excluded from capital and surplus (see Note 3(b) for more information regarding nonadmitted assets);

 

changes in deferred taxes are recognized in either net income (loss) or other comprehensive income and not subject to the statutory limitation of 15% of capital and surplus;

 

there is a presentation of other comprehensive income and comprehensive income;

 

surplus notes are presented as part of notes payable within liabilities and are not presented as a component of capital and surplus;

 

certain assets and liabilities are reported gross of ceded reinsurance balances;

 

deposits to universal life contracts, investment contracts and limited payment contracts are not included in revenue;

 

negative cash balances are reported as liabilities;

 

certain annuity related contracts give rise to embedded derivatives for GAAP while STAT does not recognize these embedded derivatives; and

 

on a statutory basis only, the correction of immaterial prior period errors are recorded directly to surplus.

 

The effects of the foregoing variances from GAAP on the accompanying statutory basis financial statements have not been determined, but are presumed to be material. 

11

 

AUGUSTAR LIFE INSURANCE COMPANY 

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

(3)Summary of Significant Accounting Policies

 

The significant accounting policies followed by the Company that materially affect statutory financial reporting are summarized below.

 

(a)Use of Estimates

 

In preparing the statutory financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities as of the date of the statutory financial statements, and the reported amounts of revenues and expenses for the reporting period. Actual results could differ significantly from those estimates.

 

The most significant estimates and assumptions include those used in determining the liability for future policy benefits and claims, contingencies, provision for income taxes, deferred taxes, uncertain income tax positions and contingencies, and valuation of and impairment losses on investments. Although some variability is inherent in these estimates, the recorded amounts reflect management’s best estimates based on facts and circumstances as of the date of the statutory financial statements. Management believes the amounts provided are appropriate.

 

(b)Nonadmitted Assets

 

Certain assets designated as “nonadmitted assets” (principally furniture, equipment, certain deferred taxes, and certain receivables), along with statutory adjustments to the Company’s common stock investment of affiliates carried at U.S. GAAP equity have been excluded from total admitted assets by a direct charge to surplus.

 

(c)Investments

 

Investment Income

Interest and dividends on investments is recorded within investment income. Realized capital gains and losses are reported net of federal income tax and transfers to the interest maintenance reserve (“IMR”). Realized gains (losses) on the sale of investments are determined on the basis of specific security identification on the trade date. Unrealized gains and losses on investments are charged or credited to unassigned surplus in accordance with NAIC rules.

 

Dividends are recorded on the ex-dividend date and interest is accrued as earned using an effective yield method giving effect to amortization of premiums and accretion of discounts.

 

Bonds

Bonds are valued as prescribed by the Securities Valuation Office (“SVO”) of the NAIC Investment Analysis Office. Bonds are rated as “1” (highest quality), “2” (high quality), “3” (medium quality), “4” (low quality), “5” (lowest quality, not in or near default) or “6” (lowest quality, in or near default). Bonds rated as categories 1 through 5 are reported in the statutory financial statements at amortized cost using the modified scientific method. Bonds rated as category 6 are reported at the lower of amortized cost or fair value.

12

 

AUGUSTAR LIFE INSURANCE COMPANY 

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Mortgage-backed securities are generally stated at amortized cost and are amortized using anticipated prepayment assumptions based on a retrospective adjustment method that estimates prepayment activity by utilizing certain factors, including seasonality, current levels of interest rates, economic activity, and the term and age of the underlying collateral.

 

All securities defined as hybrid securities by the SVO are reported as bonds and are carried at amortized cost.

 

Preferred and Common Stocks

Preferred stocks rated by the SVO as categories 1-3 are reported at amortized cost. Those rated as categories 4-6 are reported at the lower of amortized cost or fair value.

 

Common stocks of unaffiliated companies are carried at fair value based on information from the SVO or quoted market prices when information is not available from the SVO.

 

Investments in the Company’s wholly owned insurance subsidiaries are carried at audited statutory equity with changes in net assets, other than dividends declared, recognized as net unrealized capital gains or losses through surplus. Investments in the Company’s special purpose financial captive reinsurers are carried as follows: MONT and KENW are carried at zero due to the fact that the State of Vermont has granted a permitted practice to allow the recognition of an admitted asset related to recoverables from third party stop-loss reinsurance agreements. The investment in CMGO is carried at the amount of capital contributions made by the Company. If the value of CMGO’s surplus were to fall below the level of all capital contributions then a dollar for dollar reduction of the carrying value would occur until the investment value reached zero. The investment in SUNR is carried at the value of SUNR’s statutory surplus, adjusted for the prescribed practice described in Note 2. Investments in wholly owned noninsurance subsidiaries are carried at the value of their underlying audited GAAP basis equity, adjusted for nonadmitted assets, based on the significance of their operations beyond holding assets for the use of the Company. Prior to the dividend described in Note 1, the Company did not record the investment in ONII, a noninsurance subsidiary, as it did not have audited GAAP financial statements for 2022 and 2021.

 

Management reviews its investments in subsidiary, controlled, and affiliated entities for impairment based upon the probability that the Company will be able to recover the carrying amount of the investment or if there is evidence indicating the inability of the investee to sustain earnings, which would justify the carrying amount of the investment.

 

Management regularly reviews its bond and stock portfolios in order to evaluate the necessity to record impairment losses for other-than-temporary declines in estimated fair value of investments. See Note 6 for management’s description and analysis of the portfolio.

 

Mortgage Loans on Real Estate

Mortgage loans on real estate are recorded at the unpaid principal balance of the loan, net of valuation allowance and unamortized discount. Management periodically reviews the portfolio for impairment and obtains updated valuations of the underlying collateral as needed. Significant changes (increase or decrease) in the net value of the collateral are adjusted through the valuation allowance; however, the net carrying value amount of the loan shall not exceed the recorded investment in the loan.

13

 

AUGUSTAR LIFE INSURANCE COMPANY 

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Loans in foreclosure and loans considered impaired as of the date of the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus are placed on nonaccrual status and written down to the estimated fair value, net of estimated selling costs, of the underlying property to derive a new cost basis. Interest received on nonaccrual status mortgage loans on real estate is included in net investment income in the period received.

 

Mortgage loans can be restructured in a troubled debt restructuring (“TDR”). The Company assesses loan modifications on a case by case basis to evaluate whether a TDR has occurred and will then establish a specific valuation allowance for the excess carrying value of the loan over the estimated fair value of the collateral.

 

Real Estate

Real estate, occupied by the Company and held for the production of income, is generally carried at depreciated cost, net of encumbrances. Accumulated depreciation was $9,140 and $8,088 as of December 31, 2023 and 2022, respectively.

 

The Company occupies less than 50% of buildings held for the production of income.

 

Contract Loans

Contract loans, also referred to as policy loans, are stated at unpaid principal balances. Interest income on such loans is recorded as earned using the contractually agreed upon interest rate. Generally, interest is capitalized on the policy’s anniversary date. Majority of these loans are included in the reinsurance agreement with an external reinsurer as discussed in Note 13. A corresponding liability has been recognized of $854,387 and $827,717 as of December 31, 2023 and 2022, respectively, for the portion of the loans owed to the reinsurer.

 

Cash, Cash Equivalents and Short-term Investments

Short-term investments are carried at amortized cost and cash equivalents are carried at fair value. Cash equivalents are short-term and highly liquid investments with original maturities of three months or less, and short-term investments include securities and other investments with remaining maturities of one year or less, but greater than three months, at time of purchase.

 

Derivatives

The Company enters into derivative transactions that do not meet the criteria for hedge accounting or have not been designated in hedging relationships by the Company. The Company purchases equity index put options, equity futures, currency futures, equity swaps and interest rate swaptions as hedges for certain riders that were sold with variable annuity products. The Company similarly purchases equity index call options as hedges for the fixed indexed annuity product. These transactions provide the Company with an economic hedge, which is used as part of its overall risk management strategies. These derivative instruments are carried at estimated fair value. The realized changes in fair value are recorded in net realized capital losses, net of interest maintenance reserve and income taxes. The unrealized changes in fair value are recorded in unassigned surplus.

14

 

AUGUSTAR LIFE INSURANCE COMPANY 

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The Company enters into derivative transactions that meet the criteria for hedge accounting. The Company purchased a foreign currency swap that meets the criteria for hedge accounting and is accounted for consistent with the underlying hedged asset. The swap instrument is carried at estimated fair value, and changes in the estimated fair value of the swaps are recorded as unrealized capital gains or losses in unassigned surplus.

 

Other Invested Assets

Other invested assets primarily consist of the Company’s investment in SUNR, external and inter-company surplus notes and investments in limited partnerships and limited liability companies. Surplus notes are accounted for at amortized cost for NAIC ratings 1 or 2 or the lessor of amortized cost or fair value for NAIC ratings 3 through 6. In February 2022, the $75,000 inter-company surplus note issued to the Company was repaid. The transaction was completed in cash with a payoff amount of $75,000 plus accrued interest of $988.

 

The Company’s investments in limited partnerships and limited liability companies are carried at the underlying audited GAAP equity of the investee using the equity method of accounting. The financial statements of these investments are usually not received in time for the Company to apply the equity method at each reporting period. Therefore, the equity pick-up on these investments has been recorded on a three-month lag. Income distributed from these investments are included in Net investment income on the Statutory Statements of Operations. The Company has no investments in limited partnerships or limited liability companies that exceed 10% of its admitted assets.

 

Other invested assets are evaluated and adjusted for any impairment in value that is determined to be other-than-temporary. The Company did not recognize any impairment write-down for these investments for the years ended December 31, 2023 and 2022.

 

Securities Lending Program

The Company participates in an indemnified securities lending program administered by an unaffiliated agent in which certain portfolio holdings are loaned to third parties. The borrower must deliver to the Company’s agent collateral having a market value equal to at least 102% and 105%, respectively, of the market value of the domestic and foreign securities loaned. The collateral received by the Company’s agent from the borrower to secure loans on behalf of the Company must be in the form of cash, securities issued or guaranteed by the U.S. government or its agencies, or a bank letter of credit or equivalent obligation as may be pre-approved by the Company. The Company monitors the estimated fair value of the loaned securities on a daily basis and additional collateral is obtained as necessary. Securities lending reinvested collateral assets and the corresponding liability, payables for securities lending, are recorded on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus. Income and expenses associated with securities lending transactions are reported within Net investment income in the Statutory Statements of Operations.

15

 

AUGUSTAR LIFE INSURANCE COMPANY 

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

(d)Segregated Special Surplus Fund

 

The Company has established a segregated special surplus fund for the benefit of SUNR, a subsidiary, in accordance with the SUNR Plan of Operations approved by the State of Ohio. The assets, along with capital within SUNR, are to be used to provide the protection to maintain SUNR’s statutory total adjusted capital at a level of at least 300% of its authorized control level (“ACL”) risk based capital. The segregated special surplus fund is held in a custodial account. Dividends (including amounts classified as return of capital) paid by SUNR to ALIC during the years ended December 31, 2023 and December 31, 2022 were $88,000 and $200,000, respectively. Dividends (including amounts classified as return of capital) are placed in the segregated custodial account when paid. See additional details in Note 17 on dividends between SUNR and ALIC. As long as the surplus in SUNR plus the segregated special surplus fund is greater than 300% ACL, ALIC can withdraw excess capital from the segregated special surplus fund for it to use as unassigned surplus in the event at the end of the calendar quarter the segregated special surplus fund exceeds 100 % ACL. At December 31, 2023 and 2022, the segregated special surplus fund was $58,826, recorded in the Aggregate write-ins for special surplus funds on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus and the Statutory Statements of Changes in Capital and Surplus. The value of the custodial account was $56,134 and $51,072 at December 31, 2023 and 2022, respectively, which was invested in the following:

 

   2023    2022  
Cash and cash equivalents  $8,706    6,041 
Bonds   47,428    45,031 
Total custodial account value  $56,134    51,072 

 

(e)Separate Accounts

 

Separate account assets and liabilities represent contract holders’ funds, which have been segregated into accounts with specific investment objectives. Separate account assets are recorded at estimated fair value based primarily on market quotations of the underlying securities. The investment income and gains or losses of these accounts accrue directly to the contract holders. Separate account liabilities for individual annuities issued in 1992 and after represent contract holders’ funds adjusted for possible future surrender charges in accordance with the Commissioner’s Annuity Reserve Valuation Method (“CARVM”). The difference between full account value and CARVM is reflected in Transfers to separate accounts due or accrued, net, as prescribed by the NAIC, on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus. The annual change in the difference between full account value and CARVM is reflected in the Statutory Statements of Operations as part of the Net transfers from separate accounts. The Company’s revenue reflects fees charged to the separate accounts including administrative services and risks assumed and for the activity related to guaranteed contracts, which are riders to existing variable annuity contracts that are guaranteed by the Company’s general account assets. The Company’s expenses reflects benefits paid, changes in reserves and expense allowances.

16

 

AUGUSTAR LIFE INSURANCE COMPANY 

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Under accounting procedures prescribed by the NAIC, the Company records seed money contributed to, or withdrawn from, variable annuity separate accounts through a direct charge or credit to surplus. Seed money held in separate accounts represents the difference between separate account assets and liabilities. The change in separate account surplus, developed through seed money contributions, withdrawals, and unrealized gains and losses generated thereon, is also recorded directly to surplus without providing for federal income tax or income tax reductions. Dividend and capital gain distributions on seed money are recorded as Other income in the Statutory Statements of Operations.

 

Premium income, benefits and expenses of the separate accounts are included in the Statutory Statements of Operations with the offset recorded in Net transfers from separate accounts in the Statutory Statements of Operations. Investment income and realized capital gains (losses) on the assets of separate accounts, other than seed money, accrue to contract holders and are not recorded in the Statutory Statements of Operations. Unrealized capital gains (losses) on assets of separate accounts accrue to contract holders and, accordingly, are reflected in the separate account liability to the contract holder.

 

(f)Revenues and Expenses

 

Premiums are credited to revenue over the premium paying period of the policies. Individual accident and health (disability) premiums are earned ratably over the terms of the related contracts or policies. Universal life and annuity premiums are recognized as revenue when received. Amounts received related to deposit contracts with mortality or morbidity risk, such as traditional life products and certain annuities with life contingencies, are recorded as premiums. Traditional life product revenues are recorded when due. Amounts received as payment for deposit contracts that do not incorporate any mortality or morbidity risk, including those annuities without life contingencies and guaranteed investment contracts, are not reported as revenue, but are recorded directly to the appropriate policy reserve account.

 

Expenses, including acquisition costs related to acquiring new business, are charged to operations as incurred.

 

(g)Reserves for Future Policy Benefits

 

Life Policies and Contracts

For traditional life policies issued prior to January 1, 2020, reserves are based on statutory mortality and interest requirements without consideration for withdrawals. The mortality table and interest assumptions used for the majority of new policies issued was the 2017 Commissioners Standard Ordinary (“CSO”) table with interest rates of 3.0% to 3.5%. With respect to in force policies, the mortality tables and interest assumptions used are primarily the 1941 CSO table with interest rates of 2.25% to 2.5%, the 1958 CSO table with interest rates of 1.75% to 4.5%, the 1980 CSO table with interest rates of 3.0% to 5.5%, the 2001 CSO table with interest rates of 3.0% to 4.0%, and the 2017 CSO table with interest rates of 3.0% to 3.5%. For policies issued on or after January 1, 2020, reserves are calculated as prescribed in section 20 of the Valuation Manual (“VM-20”) using principles based reserves (“PBR”). The assumptions used in the calculations are a combination of prescribed assumptions and company experience.

17

 

AUGUSTAR LIFE INSURANCE COMPANY 

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The Company waives the deduction of deferred fractional premium at death and returns any portion of the final premium beyond the date of death. Surrender values are not promised in excess of the legally computed reserves. Reserves are computed using continuous functions to reflect these practices.

 

The method used in valuation of substandard policies is to hold 50% of the annual substandard premium as the substandard reserve in addition to the reserve calculated using standard mortality.

 

The Company had $5,802,869 and $6,667,866 of individual life insurance in force as of December 31, 2023 and 2022, respectively, and $1,594,670 and $1,598,297 of related reserves as of December 31, 2023 and 2022, respectively, for which the gross premiums were less than the net premiums according to the standard valuation set by the Department.

 

Tabular interest, tabular less actual reserves released, and tabular cost for all life contracts are determined in accordance with NAIC Annual Statement instructions. Traditional life, permanent and term products use a formula that applies a weighted average interest rate, determined from a seriatim valuation file, to the mean average reserves.

 

Accident and Health (Disability) Policies

The aggregate reserves for individual accident and health (disability) policies consist of active life reserves, disabled life reserves and unearned premium reserves. The active life reserves are calculated on a two-year preliminary term basis at interest rates of 3.0% to 6.0%, using either the 1964 Commissioner’s Disability Table (policies issued prior to 1990) or the 1985 Commissioner’s Individual Disability Table A (policies issued after 1989). The disabled life reserves are calculated using either the 1985 Commissioner’s Individual Disability Table C at interest rates of 3.5% to 5.5% (claims incurred after 1989) or the 1964 Commissioner’s Disability Table at an interest rate of 3.5% (claims incurred prior to 1990). Beginning January 1, 2020, the disability reserve calculations for new policies also incorporate the 2013 Individual Disability Insurance table and its associated modifiers as required by Actuarial Guideline 50.

 

Annuity and Other Deposit Funds

The Company issued traditional variable annuity contracts through its separate accounts, for which investment income and gains and losses on investments accrue directly to, and investment risk is borne by, the contract holder.

 

The Company also issued nontraditional variable annuity contracts in which the Company provides various forms of guarantees/riders to benefit the related contract holders.

 

The Company has five main types of rider benefits offered with individual variable annuity contracts:

 

GMDB;

 

GMIB;

 

GLWB;

 

guaranteed minimum accumulation benefit (“GMAB”); and

 

guaranteed minimum withdrawal benefit (“GMWB”).

18

 

AUGUSTAR LIFE INSURANCE COMPANY 

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The Company also offers a fixed indexed annuity with an optional GLWB rider. In 2023, the Company began offering a premium bonus on certain fixed indexed annuity base products. The bonus specifies a bonus rate, applied to the premium deposited, of 5 or 10 percent for the first policy year only. The premium bonus is allocated on day one when the contractholder’s premium is deposited and vests over a number of years.

 

Effective January 1, 2020, the Company began reserving for variable annuity policies in force under section 21 of the Valuation Manual (“VM-21”). VM-21 sets forth requirements for the valuation of PBR for variable annuity and other contracts involving certain guaranteed benefits similar to those offered with variable annuities. VM-21 is a holistic reserve methodology, thus rider benefit reserves are not determined separately from the base reserve but rather on the policy as a whole. The requirement applies the principles of asset adequacy analysis directly to the risks associated with these products and guarantees. The VM-21 liability is evaluated with both company assumptions and prescribed assumptions under stochastic scenarios net of currently held applicable hedge asset cash flows. The Company holds the reserve liability valuation at the Conditional Tail Expectation (“CTE”) 70 level of the company assumptions value plus any additional standard projection amount and is subject to a floor of cash surrender value. These guarantee reserves are included in the general account reserves. Prior to 2020, these policies were reserved under Actuarial Guideline 43 (“AG43”).

 

Actuarial Guideline 35 (“AG35”) interprets the standards for the valuation of reserves for fixed indexed annuities. AG35 is a holistic reserve methodology, thus rider benefit reserves are not determined separately from the base reserve but rather on the policy as a whole. The reserves for both the base policy and the rider guarantees are included in general account liabilities.

 

The reserves and deposit liabilities for individual deferred annuity products have been established based on the participants’ net contributions, policy term, interest rates and various contract provisions. The average interest rate credited on these annuity policies was 2.26%, 2.98% and 2.88% for the years ended December 31, 2023, 2022 and 2021, respectively. The reserves for individual annuity policies issued after 1991 have been adjusted for possible future surrender charges in accordance with CARVM.

 

Reserves for ordinary (individual) immediate annuities are determined primarily using the 1937 Standard Annuity Table (interest rate of 11.25%), the 1971 Individual Annuity Mortality Table (interest rate of 11.25%), the 1983 Annuity Table (interest rates of 6.25% to 11.25%), the Annuity 2000 Table (interest rates of 4.00% to 7.00%), or the IAR2012 Mortality Table (interest rates of 1.00% to 5.00%). Group immediate annuity reserves are based primarily on the 1971 Group Annuity Mortality Table (interest rate of 11.25%), the 1983 Group Annuity Mortality Table (interest rates of 6.25% to 9.25%) or the 1994 Group Annuity Mortality Table (interest rates of 1.00% to 7.00%).

 

(h)Participating Business/Policyholders’ Dividends

 

Participating business, which refers to policies that participate in profits through policyholders’ dividends, represents 25.5% and 22.1% of the Company’s ordinary life insurance in force at December 31, 2023 and 2022, respectively. The liability for policyholder dividends includes the estimated amount of annual dividends earned by policyholders and is recorded in Other policyholders’ funds on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus. The policyholder dividends incurred are recorded in Dividends to policyholders in the Statutory Statements of Operations.

19

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Policyholder dividends are approved annually by the Company’s board of directors based upon the amount of distributable surplus. The aggregate amount of policyholder dividends is related to actual interest, mortality, morbidity, and expense experience for the year, as well as management’s judgment as to the appropriate level of statutory surplus to be retained by the Company.

 

(i)Asset Valuation Reserve/Interest Maintenance Reserve

 

In compliance with statutory requirements, the Company maintains an asset valuation reserve (“AVR”) and an IMR as prescribed by the NAIC.

 

The AVR is a formula reserve, which addresses specific asset risk areas and consists of the default component and the equity component. The default component provides for future credit related losses on bonds, including corporate debt securities, preferred stocks, derivative instruments, net of reinsurance, and mortgages. The equity component covers all types of equity investments. The two components are designed to address the default and equity risks of the Company’s assets by calculating maximum reserve targets and controlling the flow of the reserve from and into surplus. The change in AVR is charged or credited directly to unassigned surplus.

 

The IMR minimizes the Statutory Statements of Operations impact of interest rates related realized capital gains and losses. Realized capital gains and losses for all types of bonds that result from changes in the overall level of interest rates are removed from the net realized capital gains (losses) amount and credited or charged to the liability for IMR. This liability is amortized into income over the remaining life of each bond based on a seriatim method.

 

Credit related other-than-temporary impairment losses are recorded through the AVR; interest related other-than-temporary impairment losses are recorded through the IMR.

 

(j)Reinsurance

 

Reinsurance is an agreement by which a reporting entity transfers all or part of its risk under a contract to another reporting entity. For each of its reinsurance agreements, the Company determines whether the agreement provides indemnification against loss or liability relating to insurance risk in accordance with applicable accounting standards. The Company reviews all contractual features, including those that may limit the amount of insurance risk to which the reinsurer is subject or those that delay the timely reimbursement of claims.

 

Accounting for reinsurance requires the use of significant management estimates and assumptions, particularly related to the future performance of the underlying business and the potential impact of counterparty credit risk. The Company periodically reviews actual and anticipated experience compared to the assumptions used to establish assets and liabilities relating to ceded and assumed reinsurance and evaluates the strength of counterparties to its reinsurance agreements. Reinsurance does not discharge the Company from its primary liability to policyholders, and to the extent that a reinsurer were unable to meet its obligations, the Company would be liable to policyholders.

 

Premium income, reserves for future policy benefits, and liabilities for contract claims are stated net of reinsurance. Premiums, benefits and reserves related to reinsured business are accounted for on a basis consistent with those used in accounting for the original policies issued and the terms of the reinsurance agreements. The Company records a receivable for reinsured benefits paid and reduces policyholders’ reserves for the portion of insurance liabilities that are reinsured. Commissions and expense allowances on reinsurance ceded are recorded as revenue. 

20

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Modified coinsurance (“MODCO”) assumed and ceded is recorded based on the value, or change in value, of the underlying reserves. Assumed activity is recorded as premiums in MODCO reinsurance premiums with a corresponding expense recorded in MODCO reinsurance reserve adjustment on the Statutory Statements of Operations. Ceded activity for the change in value of the separate accounts MODCO reserves are recorded as premiums, along with the corresponding reserve adjustment, in MODCO reinsurance premiums on the Statutory Statements of Operations. Ceded activity for the change in value of the general account MODCO reserves is settled in cash with an offset to MODCO reinsurance premiums on the Statutory Statements of Operations.

 

(k)Federal Home Loan Bank (“FHLB”) Agreements

 

The Company is a member of the FHLB of Cincinnati. Through its membership, and by purchasing FHLB stock, the Company can enter into deposit contracts. The Company had outstanding deposit contracts of $750,000 and $510,000 as of December 31, 2023 and 2022, respectively, which are included in Annuity and other deposit funds on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus. The Company uses the deposits for the purpose of additional spread income.

 

FHLB capital stock is included in Common stocks, at fair value, on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus. FHLB capital stock purchased at December 31 is indicated in the table below and is only in the general account:

 

   2023   2022 
Membership stock - Class B  $19,041    20,000 
Activity stock   33,000    21,825 
Excess stock       373 
Total  $52,041    42,198 
Actual or estimated borrowing capacity as determined by the insurer  $750,002    518,278 

  

Membership stock eligible and not eligible for redemption at December 31, 2023 is as follows:

 

Membership stock

 

Current year total

  

Not eligible

for redemption

  

Less than 6 months

  

6 months

to less than 1

  

1 to less

than 3 years

  

3 to 5 years

 
Class B  $19,041    19,041                 

21

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Total collateral pledged to FHLB as of December 31 is indicated in the table below and is only in the general account.

 

   2023   2022 
Total collateral pledged:        

Fair value

  $993,686    692,083 
Carrying value   1,051,758    755,863 
Total borrowing   750,000    510,000 

 

The maximum amount pledged as of December 31 is as follows:

 

   2023   2022 
Maximum amount pledged:        

Fair value

  $995,354    784,163 
Carrying value   1,061,615    774,869 
Total borrowing   750,000    510,000 

 

Borrowing from FHLB as of December 31 is indicated in the table below and is only in the general account.

 

 
 

General

account

  

Funding agreements reserves established

 
2023        
Funding agreements  $750,000    750,000 
2022          

Funding agreements

  $510,000    510,000 

 

The maximum amount available during the reporting period ended December 31, 2023 is $750,000 and is only applicable to the general account.

 

The Company has no prepayment obligations under debt, funding agreements or other agreements.

 

(l)Income Taxes

 

Total federal income taxes are based upon the Company’s best estimate of its current and deferred tax liabilities. Current tax expense is reported in the Statutory Statements of Operations as provision for federal income tax expenses if resulting from operations, and within net realized capital gains (losses) if resulting from capital transactions. Changes in the balance of deferred taxes, which provided for book versus tax temporary differences, are subject to limitations and are reported on various lines within capital and surplus. Limitations of deferred income taxes are recorded in the change in nonadmitted assets line, whereas, deferred taxes associated with net unrealized capital gains (losses) are shown within that caption on a net basis. Accordingly, the reporting of temporary differences, such as reserves and policy acquisition costs, and permanent differences, such as dividend received deduction and tax credits, results in effective tax rates that differ from the federal statutory tax rate.

22

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The Company is included as part of the life/non-life consolidated federal income tax return of its ultimate parent, CIHI. The method of allocation of tax among the consolidated affiliates is subject to a written agreement and is based on the affiliates’ separate company taxable income. Net operating losses and realized losses are settled when utilized. Intercompany tax balances are settled quarterly.

 

On August 16, 2022, the Inflation Reduction Act was enacted and signed into Law. The Act included a number of tax-related provisions including a new corporate alternative minimum tax (“CAMT”). The Act will be effective for tax years beginning after 2022. The Company is not subject to CAMT in 2023.

 

(m)Litigation Contingencies

 

The Company is a party in various legal actions arising in the normal course of business. Given the inherent unpredictability of these matters, it is difficult to estimate the impact on the Company’s financial position. Liabilities are established when it is probable that a loss has been incurred, and the amount of loss can be reasonably estimated. Legal costs are recognized as incurred and for the estimated amount to be incurred. On a quarterly and annual basis, the Company reviews relevant information with respect to liabilities for litigation, regulatory investigations and litigation-related contingencies to be reflected in the Company’s statutory financial statements.

 

(n)Employee Benefit Plans

 

The Company sponsors and/or administers various plans that provide defined benefit pension and other postretirement benefits covering eligible employees and sales representatives. Measurement dates used for all of the defined benefit pension and other postretirement benefit plans correspond with the year end of the Company. The Company recognizes the funded status of the projected benefit obligation (“PBO”) less plan assets for pension benefits and the accumulated benefit obligation (“ABO”) for other postretirement benefits for each of its plans.

 

The obligations and expenses associated with these plans require the use of assumptions such as discount rate, expected long-term return on plan assets, rate of compensation increases, healthcare cost trend rates, as well as participant demographics such as rate and age of retirements, withdrawal rates and mortality. Management determines these assumptions based upon a variety of factors such as historical performance of the plan and its assets, currently available market and industry data and mortality tables, and expected benefit payout streams. The assumptions used may differ materially from actual results due to, among other factors, changing market and economic conditions and changes in participant demographics. These differences may have an effect on the Company’s statutory financial statements.

 

The Company sponsors a defined contribution plan for substantially all employees. The Company also sponsored a qualified contributory defined contribution profit-sharing plan for substantially all employees. Discretionary Company contributions were based on the net earnings of the Company. Accordingly, the Company recognized compensation cost for current contributions. During 2023, the profit-sharing plan was restructured, and the company ceased contributions.

23

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

(o)Equity and Undistributed Income of Subsidiaries

 

Dividends received by the Company from its affiliates are recognized in investment income provided that the dividend is not in excess of undistributed accumulated earnings.

 

(p)New Accounting Standards

 

In January 2024, the NAIC adopted INT 23-04, Scottish Re Life Reinsurance Liquidation Questions. The INT provides accounting and reporting guidance for ceding entities with reinsurance balances to or from Scottish Re, a U.S.-based life reinsurer in liquidation. The guidance focuses primarily on reinsurance recoverables. The INT states that “to the extent reinsurance amounts recoverable are secured by assets in trust…such amounts may be admitted to the extent the amounts are not in dispute.” The Company has recorded a receivable for its assets held in trust equal to the value of liabilities recaptured of $51,049. The Company will continue to monitor the state of the receivership.

 

In October 2023, the NAIC issued revisions to SSAP No. 20, Nonadmitted Assets and SSAP No. 21, Other Admitted Assets, the update includes consistency revisions to SSAP No. 20. Revisions to SSAP No. 21R provide more detail on qualifying collateral, require information to support fair value of collateral to be available on request, and provide audit transition guidance for equity collateral from entities in the scope of SSAP No. 48, Joint Ventures, Partnerships and Limited Liability Companies and SSAP No. 97, Investments to Subsidiary, Controlled and Affiliated Entities. The adoption of this guidance did not impact the Company’s statutory financial statements.

 

In August 2023, the NAIC issued INT 23-03 to SSAP No. 4, Assets and Nonadmitted Assets, SSAP No. 9, Subsequent Events and, SSAP No. 101, Income Taxes. The INT provides guidance for CAMT reporting on or after year-end 2023 and addresses accounting, the statutory valuation allowance, admissibility, disclosures, and year-end 2023 transition. The adoption of this guidance did not impact the Company’s statutory financial statements.

 

In April 2020, May 2021, and August 2023, the NAIC adopted with modification ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting and ASU 2021-01, Reference Rate Reform (Topic 848), with an expiration date of December 31, 2022. The guidance provides temporary optional expedients and exceptions relating to contract modifications and hedging relationships that reference the London Inter-Bank Offered Rate (“LIBOR”) or another reference rate expected to be discontinued. The adoption of this guidance did not impact the Company’s statutory financial statements.

 

In August 2023, the NAIC issued INT 23-01, Negative IMR Admitted Asset, effective August 13, 2023. The interpretation provides an optional, limited-time guidance, which allows the admittance of net negative (disallowed) IMR up to 10% of adjusted capital and surplus. INT 23-01: Net Negative (Disallowed) Interest Maintenance Reserve will be automatically nullified on January 1, 2026. The adoption of this guidance resulted in an increase to Other Assets and Aggregate write-ins for special surplus funds of $3,937 on the Statutory Statements of Admitted Assets, Liabilities and Capital and Surplus.

24

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

In August 2023, the NAIC issued revisions to SSAP No. 26R, Bonds and SSAP No. 43R, Loan-Backed and Structured Securities, effective January 1, 2025. These revisions adopt a new principles-based bond definition and the accounting for issuer credit obligations and asset-backed securities. The Company is in the process of assessing the impact of this standard on its statutory financial statements.

 

In August 2023, the NAIC issued revisions to SSAP No.43R, Loan-Backed and Structured Securities, effective December 31, 2023. These revisions incorporate changes to add collateralized loan obligations (“CLOs”) to the financial modeling guidance and to clarify that CLOs are not captured as legacy securities. The adoption of this guidance did not impact the Company’s statutory financial statements.

 

(q)Subsequent Events

 

The Company has evaluated subsequent events through March 28, 2024, the date the statutory financial statements were available to be issued.

 

In March 2024, CII contributed $125,000 in capital to ALIC in satisfaction of the second installment of the Transaction discussed in Note 1. See Note 17 for additional details.

 

In March 2024, ONFH returned contributed capital, as noted in Note 20, of $98,500 to be redeployed at a date closer to the closing of the acquisition.

 

(4)Business Risks and Uncertainties

 

The Company participates in an industry where there are risk factors that could have material adverse effects on the business and operating results. The following is a description of the various risk factors:

 

Legal/Regulatory Risk is the risk that changes in the legal or regulatory environment in which the Company operates could result in increased competition, reduced demand for the Company’s products, or additional unanticipated expenses in the pricing of its products.

 

State insurance regulators and the NAIC regularly re-examine existing laws and regulations applicable to insurance companies and their products. Changes in these laws and regulations may be designed to protect or benefit policyholders and thus affect the Company’s operating results.

 

Increased assessments from guaranty associations may occur if there is an increase of impaired, insolvent or failed insurers in the jurisdictions in which the Company operates.

 

Changes in the regulatory environment and changes in laws in the countries of the Company’s international insurance operations could have a material adverse effect on its results of operations. The Company’s international insurance operations are principally regulated by insurance regulatory authorities in the jurisdictions in which they are located or operate.

25

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Concentration Risk is the risk that arises from the Company’s reliance upon certain key business relationships. Based on policyholder account balances, the Company’s largest distributor of individual (fixed and variable) annuity products accounted for approximately 8.4% and 14% of total individual annuity reserves as of December 31, 2023 and 2022, respectively. It is possible that a change in the Company’s relationship with this distributor could result in the loss of existing business and a large outflow of the Company’s general account assets along with the subsequent loss of the investment spread earned on those assets.

 

Mortality Risk is the risk that overall life expectancy assumptions used by the Company in the pricing of its life insurance and annuity products prove to be too aggressive. This situation may occur, for example, as a result of pandemics, terrorism, natural disasters, or acts of war. The Company attempts to reduce this risk through geographical diversification and the purchase of reinsurance.

 

Reinsurance Risk is the risk that the reinsurance companies, where the Company has ceded a portion of its underwriting risk, may default on their obligation. The Company has entered into reinsurance agreements to cede a portion of its life, annuity and health business. The Company attempts to mitigate this risk by monitoring the ratings of reinsurance companies to which it chooses to cede risk to, requiring collateral to support ceded reserves, and/or following up on any outstanding balances with reinsurance companies.

 

Ratings Risk is the risk that rating agencies change their outlook or rating of the Company or a subsidiary of the Company. If such ratings were lowered significantly relative to its competitors, the Company’s ability to market products to new customers could be harmed, and the Company could potentially lose existing customers. The Company monitors its Risk-Based Capital (“RBC”) and other ratios for adequacy and maintains regular communications with the rating agencies in its effort to minimize the adverse impact of this risk.

 

Cyber-security Risk is the potential for information and systems to be vulnerable to adverse events, such as breaches, thefts, compromised integrity, damage, fraud, or business disruption, caused by internal, external or third parties. The loss of confidentiality, integrity or availability for information and systems could disrupt operations, result in the loss of business, materially affect profitability and negatively impact the Company’s reputation. The current working environment is unprecedented with wide-scale remote usage of the Company’s networks and may expose the Company to increased cyber-security vulnerability. The Company utilizes a defense in depth approach to physically, administratively and technically mitigate cyber-security risk. Multiple layers of security controls provide redundancy in the event a security control fails, or a vulnerability is exploited. The Company continually monitors cyber-security risk and implements new processes, controls and technology to address risks as they are identified. Despite these efforts, there is still a risk a cyber-security incident could happen.

 

Credit Risk is the risk that issuers of investment securities, mortgagees on mortgage loans or other parties, including reinsurers and derivative counterparties, default on their contractual obligations or experience adverse changes that would affect the Company. The Company attempts to minimize the adverse impact of this risk by monitoring the portfolio diversification, the Company’s exposure to impairment, collectability of the loans, and the credit quality of reinsurers and derivative counterparties, as well as, in many cases, requiring collateral, lines of credit or assets in trust to manage credit exposure.

26

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Banking risk is the risk associated with the Company’s concentrations of credit risk of its cash deposits and checking account balances, and risk of institutional failure. The Company maintains its cash deposits and checking account balances in various bank accounts that, at times, may exceed federally insured limits. The Company’s cash deposits and checking account balances have been placed with high credit quality financial institutions. The Company has not experienced, nor does it anticipate, any losses with respect to such accounts. Subsequent to the balance sheet date, there have been prominent bank failures in the United States that resulted in a seizure by government agencies. The Company has no direct exposure to these failures, but as a result of these failures the Company is examining all of its bank relationships to ensure they are sufficiently protected from potential future failures. The Company will continue to monitor the ongoing situation.

 

Interest Rate Risk is the risk that interest rates will change and impact the valuation of the bond investments. A change in rates may cause certain interest-sensitive products to become uncompetitive or may cause disintermediation. To the extent that liabilities come due more quickly than assets mature, an insurer would have to borrow funds or sell assets prior to maturity and potentially recognize a gain or loss.

 

Equity Market Risk is the risk of loss due to declines in the equity markets in which the Company participates. A decline in the stock market will affect the value of equity securities and the contract value of the Company’s individual variable annuity contracts, which offer guaranteed benefit riders as well as fixed indexed annuity contracts. Losses in the equity market could result in declines in separate account assets and assets under management, which could affect investment management fees revenue.

 

The Company attempts to minimize the adverse impact of equity market risk by monitoring the diversification of the Company’s investment portfolio and through reinsurance arrangements with third parties. The Company uses equity index put options, equity index call options, equity swaps and interest rate swaptions to minimize exposure to the market risk associated with guarantees on certain underlying policyholder liabilities.

 

The Company does not have any direct exposure within its investment portfolio to businesses in Russia, Ukraine, Israel or Palestine. However, the ongoing conflicts in these areas are impacting global economic and financial markets exacerbating ongoing economic challenges. The Company is actively monitoring the impact of the conflict on its investment portfolio.

 

Inflation Risk is the risk that inflation will undermine the performance of investments. Times of rising inflation will cause interest rates to increase. As discussed above, interest will change and impact the valuation of the Company’s investments. The Company has the ability to hold securities until maturity and has the ability to adjust product crediting rates allowing the Company to mitigate the potential of liabilities coming due more quickly than the assets mature. The long-term nature of the Company’s business allows for the Company to manage through periods of change. The Company is monitoring the responsive monetary policy actions taken or anticipated to be taken by central banks to curb inflation and the corresponding impact on market interest rates.

27

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Liquidity Risk is the risk that the Company may not have the ability to sell certain investments to meet obligations of the Company.

 

If the tax treatment of existing Bank Owned Life Insurance (“BOLI”) policies is changed, there is the potential that a portion of the issued policies may be surrendered or allowed to lapse in a short period of time creating a liquidity strain. The Company has applied risk mitigation through diversifying BOLI sales to community banks and credit unions. Credit unions are tax exempt entities, thus eliminating the surrender risk due to any pending tax law changes. In addition, effective July 1, 2019, the Company has reinsured the majority of the block of business with a third party under a coinsurance agreement.

 

Investment Risk – see Note 6 for additional risks specific to the investment portfolio.

 

Civil Unrest and Political Risk is the risk that continued civil unrest and challenging political environments may cause significant volatility, declines in the value of investments, loss of life, property damage, additional disruption to commerce and reduce economic activity. Any significant civil unrest or political challenges could result in the decrease of the Company´s net income, revenue and assets under management and may adversely affect the Company´s investment portfolio.

 

(5)Fair Value Measurements

 

Included in various investment related line items in the statutory financial statements are certain financial instruments carried at fair value. Other financial instruments are periodically measured at fair value, such as when impaired, or for certain bonds and preferred stock when carried at the lower of cost or market.

 

Fair Value Hierarchy

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (exit price) in an orderly transaction between market participants at the measurement date. In determining fair value, the Company uses various methods including market, income and cost approaches. The market approach utilizes prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses discounted cash flows to determine fair value. When applying either approach, the Company maximizes the use of observable inputs and minimizes the use of unobservable inputs. Observable inputs reflect the assumptions market participants would use in valuing a financial instrument based on market data obtained from sources independent of the Company. Unobservable inputs reflect the Company’s estimates about the assumptions market participants would use in valuing financial assets and financial liabilities based on the best information available in circumstances.

 

The Company is required to categorize its assets and liabilities that are carried at estimated fair value on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus into a three level hierarchy based on the priority of the inputs to the valuation technique in accordance with SSAP No. 100, Fair Value Measurements. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used to measure estimated fair value fall within different levels of the hierarchy, the category level is based on the lowest priority level input that is significant to the fair value measurement.

28

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The levels of the fair value hierarchy are as follows:

 

Level 1 – Fair value is based on unadjusted quoted prices for identical assets and liabilities in an active market at the measurement date. The types of assets and liabilities utilizing Level 1 valuations generally include cash and cash equivalents, short-term investments, separate account assets and exchange traded derivatives.

 

Level 2 – Fair value is based on significant inputs, other than quoted prices included in Level 1, that are observable in active markets or that are derived principally from, or corroborated by, observable market data through correlation or other means for identical or similar assets and liabilities. The types of assets and liabilities utilizing Level 2 valuations generally include U.S. government agency securities; municipal bonds; foreign government debt; certain corporate debt; asset-backed, mortgage-backed, and private placement securities; unaffiliated surplus notes; other invested assets; derivatives; common stocks; securities lending reinvested collateral; and cash equivalent securities.

 

Level 3 – Fair value is based on unobservable inputs for the asset or liability for which there is little or no market activity at the measurement date. Unobservable inputs used in the valuation reflect management’s best estimate about the assumptions market participants would use to price the asset or liability. The types of assets and liabilities utilizing Level 3 valuations generally include certain corporate debt, asset-backed or mortgage-backed securities, common stocks, other invested assets and derivative securities.

29

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The following tables present the Company’s hierarchy for its financial assets and liabilities measured at estimated fair value on a recurring basis at December 31:

 

   Level 1   Level 2   Level 3   Total 

2023

Assets:

                    
Investments:                    
Bonds  $    97        97 
Preferred stock       6,551        6,551 
Common stocks       52,074    334    52,408 
Cash, cash equivalents and short-term investments   735,778            735,778 
Derivatives       60,886        60,886 
Other invested assets           91,714    91,714 
Securities lending reinvested collateral assets       162,365        162,365 
Other assets:                    
Separate account assets   13,876,582            13,876,582 
Total assets  $14,612,360    281,973    92,048    14,986,381 
                     
Liabilities:                    
Other liabilities:                    
Derivatives  $17,280            17,280 
Total liabilities  $17,280            17,280 

 

   Level 1   Level 2   Level 3   Total 

2022

Assets:

                    
Investments:                    
Bonds  $    73        73 
Preferred stock       6,335        6,335 
Common stocks       42,229    778    43,007 
Cash, cash equivalents and short-term investments   286,470            286,470 
Derivatives   8,138    70,460        78,598 
Other invested assets           35,074    35,074 
Securities lending reinvested collateral assets       113,961        113,961 
Other assets:                    
Separate account assets   13,840,750            13,840,750 
Total assets  $14,135,358    233,058    35,852    14,404,268 

30

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The carrying amount and the NAIC estimated fair value of all financial instruments were as follows as of December 31. The valuation techniques used to estimate these fair values are described below.

 

   Carrying   NAIC
estimated
   Fair value hierarchy level 
2023  amount   fair value   Level 1   Level 2   Level 3 
Assets:                         
Investments:                         
Bonds  $6,082,185    5,294,986    56,721    5,140,822    97,443 
Preferred stocks   16,551    15,757        6,551    9,206 
Common stocks, other than investments in affiliates   52,408    52,408        52,074    334 
Mortgage loans on real estate   1,197,158    1,114,161            1,114,161 
Contract loans   926,013    925,615            925,615 
Cash, cash equivalents and short-term investments   735,778    735,778    735,778         
Derivatives   60,886    60,886        60,886     
Other invested assets   326,740    303,035        84,266    218,769 
Securities lending reinvested collateral assets   162,366    162,365        162,365     
Other assets:                         
Separate account assets   13,876,582    13,876,582    13,876,582         
Liabilities:                         
Guaranteed investment contracts  $750,000    750,833        750,833     
Individual deferred annuities   293,420    287,776        287,776     
Immediate and other annuity deposits   1,777,863    1,254,943        1,254,943     
Other policyholder funds   28,405    28,405    28,405         
Derivatives   17,280    17,280    17,280         
Separate account liabilities   13,876,582    13,876,582    13,876,582         

31

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

  

   NAIC     
   Carrying   estimated   Fair value hierarchy level 
2022  amount   fair value   Level 1   Level 2   Level 3 
Assets:                    
Investments:                    
Bonds  $6,126,737    5,116,211    9,219    5,058,385    48,607 
Preferred stocks   16,335    15,351        6,335    9,016 
Common stocks, other than investments in affiliates   43,007    43,007        42,229    778 
Mortgage loans on real estate   1,118,912    1,017,875            1,017,875 
Contract loans   900,976    923,587            923,587 
Cash, cash equivalents and short-term investments   286,470    286,470    286,470         
Derivatives   78,598    78,598    8,138    70,460     
Other invested assets   306,314    280,224        82,066    198,158 
Securities lending reinvested collateral assets   113,940    113,961        113,961     
Other assets:                         
Separate account assets   13,840,750    13,840,750    13,840,750         
Liabilities:                         
Guaranteed investment contracts  $530,147    529,700        529,700     
Individual deferred annuities   154,264    148,637        148,637     
Immediate and other annuity deposits   1,074,302    918,800        918,800     
Other policyholder funds   30,231    30,231    30,231         
Separate account liabilities   13,840,750    13,840,750    13,840,750         

  

Determination of Fair Values

The valuation methodologies used to determine the estimated fair values of assets and liabilities under the exit price notion of SSAP No. 100, Fair Value Measurements, reflect market participant objectives and are based on the application of the fair value hierarchy that prioritizes observable market inputs over unobservable inputs. The Company determines the estimated fair values of certain financial assets and financial liabilities based on quoted market prices, where available. The Company also determines estimated fair value based on future cash flows discounted at the appropriate current market rate. Estimated fair values include adjustments for credit-related and liquidity issues of the underlying issuer of the investment.

 

The Company has policies and guidelines that establish valuation methodologies and consistent application of such methodologies. These policies and guidelines provide controls around the valuation process. These controls include appropriate review and analysis of investment prices against market activity or price variances, review of price source changes, and review of methodology changes.

32

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The following is a discussion of the methodologies used to determine estimated fair values for the financial instruments and policy reserves listed in the above tables:

 

Bonds – The estimated fair value of bonds is based on market prices published by the SVO, where available. Otherwise, the fair value of bonds is generally obtained from independent pricing services based on market quotations of reported trades for identical or similar securities. The Company classifies these bonds as Level 1 assets.

 

When there are no recent reported trades, the Company uses third party pricing services that use matrix or model processes to develop a security price using future cash flow expectations and collateral performance discounted at an estimated market rate. For the pricing of asset-backed and mortgage-backed securities, the models include estimates for future principal prepayments based on the characteristics of the underlying structure and prepayment speeds previously experienced at the interest rate levels projected for the underlying collateral. Since these securities have been priced using market observable inputs that are obtained by the independent pricing services, the Company has classified these bonds as Level 2 assets.

 

Bonds not priced by independent services are generally priced using an internal pricing matrix. The internal pricing matrix is developed by obtaining spreads for corporate securities with varying weighted average lives and bond ratings. The weighted average life and bond rating of a particular bond to be priced using the internal matrix are important inputs into the model and are used to determine a corresponding spread that is added to the appropriate U.S. Treasury yield to create an estimated market yield for that bond. The estimated market yield is then used to estimate the fair value of the particular bond. Since the inputs used for the internal pricing matrix are based on observable market data, the Company has classified these fair values as Level 2.

 

In some instances, the independent pricing service will price securities using independent broker quotations from market makers and other broker/dealers recognized to be market participants, which utilize inputs that may be difficult to corroborate with observable market data. These bonds are classified as Level 3 assets.

 

Preferred stocks – The estimated fair values of preferred stocks are determined from market prices published by the SVO. The Company has classified these fair values as Level 2 as they are priced using market observable inputs.

 

Common stocks – The Company’s primary common stock holding is FHLB stock, which is carried at par and approximates fair value. The FHLB stock is not traded on an active market and is classified as a Level 2 asset.

 

In some instances, common stocks are being carried based on valuation metrics obtained from a third party valuation report. These common stocks are classified as Level 3 assets.

 

Common stocks of unaffiliated companies are carried at fair value based on information from the SVO or quoted market prices when fair market values are not available from the SVO. The Company has classified these other common stock fair values as Level 2 as they are priced using market observable inputs.

33

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Cash, cash equivalents and short-term investments – Cash is considered a Level 1 asset as it is the functional currency in the U.S. and is the most liquid form of an asset and not subject to valuation fluctuations. Cash and cash equivalents are comprised of money market funds, bank deposits, and commercial paper.

 

Short-term investments are considered Level 2 since they are short-term, highly liquid investments that are not traded on an active market but are both a) readily convertible to known amounts of cash, and b) so near their maturity that they present insignificant risk of changes in value because of changes in interest rates. These short-term investments are recorded at carrying value, which approximates fair value since they are so close to maturity.

 

Derivatives – The Company enters into long-term investments comprised of equity futures, currency futures, equity index put options, equity index call options, equity swaps and interest rate swaptions to economically hedge liabilities embedded in certain variable annuity and fixed indexed annuity products. The equity futures and currency futures are exchange traded derivatives, and the fair value is based on an active market quotation. The Company has classified the fair values of the exchange traded derivatives as Level 1. The equity index put options, equity index call options, equity swaps and interest rate swaptions are valued using pricing models with inputs that are observable in the market or can be derived principally from, or corroborated by, observable market data. These derivative assets are classified as Level 2 assets.

 

Securities lending reinvested collateral assets – Securities lending reinvested collateral is considered Level 2 for the purposes of fair value classification since they are short-term money market funds that are only available to securities lending customers and are not traded on an active market.

 

Separate account assets – Separate account assets are recorded at estimated fair value based primarily on market quotations of the underlying securities and reported as a summarized total on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus. The underlying securities are mutual funds that are valued using the reported net asset value, which is published daily. The Company has classified separate account assets as Level 1 assets.

 

Mortgage loans on real estate – The fair value of mortgage loans on real estate is estimated using discounted cash flow analyses, using interest rates currently being offered for similar loans to borrowers with similar credit ratings. Loans with similar characteristics are aggregated for purposes of the calculations. The Company has classified the fair value of mortgage loans using the discounted cash flow analysis as Level 3 since certain significant inputs, such as credit rating, are internal.

 

Contract loans – The fair value of contract loans is estimated using discounted cash flow calculations. The Company has classified these fair values as Level 3 since the expected life of the loan is based on internal assumptions.

34

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Other invested assets – The Company’s other invested assets include an affiliated surplus note. The fair value of the affiliated surplus note is determined by discounting the scheduled cash flows of the note using a market rate applicable to the yield, credit quality and maturity of similar debt instruments. The Company has classified the fair value generally as Level 2 since the valuation inputs are based on market observable information.

 

Included in other invested assets are unaffiliated surplus notes. Estimated fair values for these are determined from market prices published by the SVO. The Company has classified these fair values as Level 2 since the valuation inputs are based on market observable information.

 

The carrying amount reported in the statutory financial statements of limited partnership interests is based on quarterly GAAP financial statements provided by the partnership with annual adjustments to reconcile to the audited GAAP financial statements of the partnership. Limited partnership interests are classified as Level 3 assets.

 

The carrying amount reported in the statutory financial statements of the Company’s investment in SUNR, an affiliated subsidiary, was $127,055 and $163,084 at December 31, 2023 and 2022, respectively. This amount is included in other invested assets, and the Company has classified the fair value as Level 3 since the valuation inputs are not based on market observable information.

 

Deferred and immediate annuity and investment contracts – The fair value of the Company’s liabilities under investment contracts is disclosed using one of two methods. For investment contracts without defined maturities, fair value is the estimated amount payable on demand, net of certain surrender charges. For investment contracts with known or determined maturities, fair value is estimated using discounted cash flow analyses. Interest rates used are similar to currently offered contracts with maturities consistent with those remaining for the contracts being valued. The Company has classified these fair values as Level 2 since the inputs are market observable.

 

Policyholders’ dividend accumulations and other policyholder funds – The carrying amount reported in the statutory financial statements for these instruments approximates their estimated fair value. The Company has classified these amounts as Level 1 since these amounts can be converted to cash by the policyholder.

35

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Assets and Liabilities Measured at Fair Value on a Recurring Basis Using Significant Unobservable Inputs (Level 3)

 

The following tables summarize the reconciliation of the beginning and ending balances and related changes in fair value measurements for which significant unobservable inputs were used in determining the estimated fair value for the years ended December 31:

 

Assets

 

Common

Stocks

  

Other

Invested Assets

  

Total

Assets

 
December 31, 2021  $    10,150    10,150 
Net investment gains/(losses):               
In earnings (realized and unrealized)       (636)   (636)
Purchases   778    28,549    29,327 
Disposals       (2,989)   (2,989)
December 31, 2022   778    35,074    35,852 
Net investment gains/(losses):               
In earnings (realized and unrealized)   (251)   2,376    2,125 
Purchases   160    55,070    55,230 
Disposals   (353)   (806)   (1,159)
December 31, 2023  $334    91,714    92,048 
Change in unrealized gains (losses):               
Still held at December 31:               
2022 

$

         
2023 

         

 

Asset Transfers Between Levels

 

The Company reviews its fair value hierarchy classifications annually. Changes in the observability of significant valuation inputs identified during these reviews may trigger reclassification of fair value hierarchy levels of financial assets and liabilities. Transfers into or out of Level 3 are primarily due to the availability of quoted market prices or changes in the market observability of valuation inputs that are significant to the fair value measurement.

 

There were no transfers between levels in 2023 or 2022.

36

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Common Stock of Subsidiaries

 

Common stock of unconsolidated non-life insurance subsidiaries at statutory equity were recorded on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus and consists of the statutory equity of ADI and ONESCO at December 31, 2022. During 2023, the Company’s common stock of these subsidiaries was transferred, via a dividend, to CII. At December 31, 2022, no non-life insurance subsidiary’s common stock exceeded 10% of the Company’s admitted assets.

 

Common stock of unconsolidated life insurance subsidiaries at statutory equity recorded on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus consists of the statutory equity of ALAC, NSLAC, SUNR and ONFH. Investments in the Company’s special purpose financial captive reinsurers are carried differently. MONT and KENW are carried at zero due to the fact that the State of Vermont has allowed the recognition of an admitted asset related to recoverables from third party stop-loss reinsurance agreements. The investment in CMGO is carried at the amount of capital contributions made by the Company. If the value of CMGO’s surplus were to fall below the level of all capital contributions, then a dollar for dollar reduction of the carrying value would occur until the investment value reached zero. At December 31, 2023 and 2022, none of the Company’s unconsolidated life insurance subsidiaries’ common stock exceeded 10% of the Company’s admitted assets.

 

(6)Investments

 

Investment Risks and Uncertainties

 

Investments are exposed to various risks and uncertainties that affect the determination of estimated fair values, the ability to sell certain investments during strained market conditions, the recognition of impairments, and the recognition of income on certain investments. These risks and uncertainties include:

 

the risk that the Company’s assessment of an issuer’s ability to meet all of its contractual obligations will change based on changes in the credit characteristics of that issuer;

 

the risk that the economic outlook, including fluctuations in interest rates and inflationary pressures, will be worse than expected or have more of an impact on the issuer than anticipated;

 

the risk that the Company obtains inaccurate information for the determination of the estimated fair value estimates and other-than-temporary impairments; and

 

the risk that new information or changes in other facts and circumstances lead the Company to change its intent to hold the security to maturity or until it recovers in value.

 

Any of these situations are reasonably possible and could result in a charge to income in a future period. During 2022, rising inflation led to increases in interest rates resulting in larger unrealized losses on the Company’s investment portfolio. During 2023, inflation began to stabilize and reduction in interest rates resulted in a decrease in the Company’s unrealized losses in its investment portfolio.

37

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The determination of impairments is highly subjective and is based upon periodic evaluations and assessments of known and inherent risks associated with each asset class. Such evaluations and assessments are revised as conditions change and new information becomes available.

 

The recognition of income on certain investments, including asset-backed and mortgage-backed securities, is dependent upon certain factors such as prepayments and defaults, and changes in factors could result in changes in amounts to be earned.

 

Bonds and Stocks

 

Bonds and Stocks by Sector

The carrying value, gross unrealized gains and losses, and estimated fair values of investments in bonds and stocks at December 31 are as follows:

 

   2023 
  

Carrying
value*

  

Gross
unrealized

gains

  

Gross
unrealized
losses

  

NAIC

estimated
fair value

 
Bonds:                

U.S. government

  $152,934    6,825    (1,901)   157,858 
All other governments   6,999        (1,203)   5,796 
States, territories and possessions   895,352    1,247    (169,907)   726,692 
Political subdivisions of states   2,730        (22)   2,708 
Special revenue and assessment   143,403    2,398    (3,040)   142,761 
Industrial and miscellaneous   4,877,767    27,066    (648,623)   4,256,210 
Hybrid securities   3,000        (39)   2,961 
Total bonds  $6,082,185    37,536    (824,735)   5,294,986 
Preferred stocks  $16,551        (794)   15,757 
Common stocks  $52,641    21    (254)   52,408 

*Represents cost for Common stocks

38

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

   2022 
  

Carrying
value*

  

Gross
unrealized

gains

  

Gross
unrealized

losses

  

NAIC

estimated
fair value

 

Bonds: 

                
U.S. government  $39,162    81    (1,809)   37,434 
All other governments   6,999        (1,584)   5,415 
States, territories and possessions   935,356    481    (212,886)   722,951 
Political subdivisions of states   5,722        (90)   5,632 
Special revenue and assessment   114,292    882    (4,292)   110,882 
Industrial and miscellaneous   5,022,206    16,317    (807,438)   4,231,085 
Hybrid securities   3,000        (188)   2,812 
Total bonds  $6,126,737    17,761    (1,028,287)   5,116,211 
Preferred stocks  $16,335        (984)   15,351 
Common stocks  $42,991    19    (3)   43,007 

*Represents cost for Common stocks

  

Included in the tables above under the caption U.S. government are bonds that were issued by agencies not backed by the full faith and credit of the U.S. government such as the Federal National Mortgage Association and the Federal Home Loan Mortgage Corporation.

 

Investments with an amortized cost of $8,467 and $8,138 were on deposit with various regulatory agencies as required by law as of December 31, 2023 and 2022, respectively.

 

Maturities of Bonds

The carrying value and the NAIC estimated fair value of bonds at December 31, 2023, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Mortgage-backed securities are classified based on the last payment date of the underlying mortgage loans with the longest contractual duration.

 

  

Carrying

value

  

NAIC estimated

fair value

 
Due in one year or less  $286,224    249,179 
Due after one year through five years   1,399,850    1,218,672 
Due after five years through ten years   1,105,316    962,258 
Due after ten years   3,290,795    2,864,877 
Total  $6,082,185    5,294,986 

39

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Continuous Gross Unrealized Losses for Bonds and Stocks

The following tables present the NAIC estimated fair value and gross unrealized losses of the Company’s bonds (aggregated by sector) and preferred and common stocks in an unrealized loss position, aggregated by length of time the securities have been in a continuous unrealized loss position at December 31:

 

  Less than 12 months   12 months or longer   Total 
  NAIC
estimated
fair value
  

Unrealized

losses

   NAIC
estimated
fair value
  

Unrealized

losses

   NAIC
estimated
fair value
  

Unrealized

losses

 
2023                              
Bonds:                              
U.S. government  $      26,172   (1,901)  26,172   (1,901)
All other governments           5,795    (1,203)   5,795    (1,203)
States, territories and possessions   7,356    (207)   672,757    (169,700)   680,113    (169,907)
Political subdivisions of states   995    (5)   1,713    (17)   2,708    (22)
Special revenue and assessment   8,868    (146)   68,153    (2,894)   77,021    (3,040)
Industrial and miscellaneous   215,134    (8,562)   3,469,584    (640,061)   3,684,718    (648,623)
Hybrid securities           2,961    (39)   2,961    (39)
Total bonds   232,353    (8,920)   4,247,135    (815,815)   4,479,488    (824,735)
                               
Preferred and common stocks   334    (251)   9,206    (797)   9,540    (1,048)
Total  $232,687    (9,171)   4,256,341    (816,612)   4,489,028    (825,783)
                               
2022                              
Bonds:                              
U.S. government  $37,158    (1,809)           37,158    (1,809)
All other governments   5,415    (1,584)           5,415    (1,584)
States, territories and possessions   620,057    (174,520)   83,505    (38,366)   703,562    (212,886)
Political subdivisions of states   5,632    (90)           5,632    (90)
Special revenue and assessment   93,736    (4,292)           93,736    (4,292)
Industrial and miscellaneous   3,525,324    (669,154)   389,172    (138,284)   3,914,496    (807,438)
Hybrid securities   2,812    (188)           2,812    (188)
Total bonds   4,290,134    (851,637)   472,677    (176,650)   4,762,811    (1,028,287)
                               
Preferred and common stocks   9,016    (984)   1    (3)   9,017    (987)
Total  $4,299,150    (852,621)   472,678    (176,653)   4,771,828    (1,029,274)

40

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The tables below summarize the bonds by sector in an unrealized loss position for less than and greater than twelve months as of December 31:

 

   Less than
12 months
   12 months
or longer
   Total 
2023            
99.9%-80%:            
U.S. government  $    (1,901)   (1,901)
All other governments       (1,203)   (1,203)
States, territories and possessions   (207)   (42,134)   (42,341)
Political subdivisions of states   (5)   (17)   (22)
Special revenue and assessment   (146)   (2,894)   (3,040)
Industrial and miscellaneous   (6,267)   (218,239)   (224,506)
Hybrid       (39)   (39)
Below 80%:               
States, territories and possessions       (127,566)   (127,566)
Industrial and miscellaneous   (2,295)   (421,822)   (424,117)
Total  $(8,920)   (815,815)   (824,735)
                
2022               
99.9%-80%:               
U.S. government  $(1,809)       (1,809)
States, territories and possessions   (28,643)   (279)   (28,922)
Political subdivisions of states   (90)       (90)
Special revenue and assessment   (4,292)       (4,292)
Industrial and miscellaneous   (239,773)   (20,549)   (260,322)
Hybrid   (188)       (188)
Below 80%:               
U.S. government   (1,584)       (1,584)
States, territories and possessions   (145,877)   (38,087)   (183,964)
Industrial and miscellaneous   (429,381)   (117,735)   (547,116)
Total  $(851,637)   (176,650)   (1,028,287)

 

Evaluation of Other-Than-Temporarily Impaired Investments

Management regularly reviews its bond and stock portfolios to evaluate the necessity of recording impairment losses for other-than-temporary declines in fair value of investments.

 

An analysis is prepared which focuses on the issuer’s ability to service its debts and the length of time and extent the bond has been valued below cost. This review process includes an assessment of the credit quality or an assessment of the future cash flows of the identified investment in the portfolio.

41

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

For any securities identified in the review of the portfolio, the Company considers additional relevant facts and circumstances in evaluating whether the security is other-than-temporarily impaired (“OTTI”). Relevant facts and circumstances that may be considered include:

 

    comparison of current estimated fair value of the security to cost;
       
    length of time the estimated fair value has been below cost;
       
    financial position of the issuer, including the current and future impact of any specific events, including changes in management;
       
    analysis of issuer’s key financial ratios based upon the issuer’s financial statements;
       
    any items specifically pledged to support the credit along with any other security interests or collateral;
       
    the Company’s intent to sell the security or if it is more likely than not that it will be required to sell the security before it can recover the amortized cost or, for equity investments, the forecasted recovery of estimated fair value in a reasonable period of time;
       
    overall business climate, including litigation and government actions; rating agency downgrades;
       
    analysis of late payments, revenue forecasts and cash flow projections for use as indicators of credit issues; and
       
    other circumstances particular to an individual security.

 

In addition to the above, for certain securitized financial assets with contractual cash flows, including loan-backed and structured securities, the Company periodically evaluates the securities using the currently estimated cash flows, including new prepayment assumptions using the retrospective adjustment methodology. If the evaluation based on currently estimated cash flows results in discounted estimated future cash flows less than the book value, an OTTI is considered to have occurred. If the Company has the ability to hold and no intent to sell the security, the impairment amount recognized as a realized loss would be the difference between the amortized cost and the discounted cash flows.

 

For bonds that are OTTI and securities where the Company intends to sell or does not have the ability to hold the security, the realized loss would equal the difference between the amortized cost and its fair value at the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus date.

 

For industrial and miscellaneous securities, the Company evaluates the financial performance of the issuer, based upon credit performance and investment ratings, and expects to recover the entire amortized cost of each security.

42

 

 AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

As of December 31, 2023, investments in loan-backed and structured securities, for which an OTTI has not been recognized in earnings and which were in an unrealized loss position, had a fair value of $683,572. Loan-backed and structured securities in an unrealized loss position for less than 12 months had a fair value of $43,684 and unrealized losses of $580. Loan-backed and structured securities in an unrealized loss position for greater than 12 months had a fair value of $639,888 and unrealized losses of $60,195. These loan-backed and structured securities were primarily categorized as industrial and miscellaneous.

 

Current Year Evaluation

Total unrealized losses decreased from December 31, 2022 to December 31, 2023 due mainly to the decrease in intermediate term interest rates and lower credit spreads during the year. The Company has concluded that the majority of its securities in an unrealized loss position as of December 31, 2023 and 2022 reflect temporary fluctuations in economic factors (including interest related declines) that are not indicative of OTTI due to the Company’s ability and intent to hold these investments until recovery of estimated fair value or amortized cost, and for equity investments, anticipate a forecasted recovery in a reasonable period of time. The Company has recorded OTTI losses when necessary on securities that the Company has deemed as being indicative of OTTI.

 

Mortgage Loans

 

Mortgage loans consist of commercial mortgage loans originated in the United States. Mortgage loans are collateralized by the underlying properties. Collateral on mortgage loans must meet or exceed 125% of the loan at the time the loan is made. The carrying amounts of the commercial mortgage loan portfolio as of December 31, 2023 and 2022 were $1,197,158 and $1,118,912, respectively.

 

The minimum and maximum gross lending rates for commercial mortgage loans for the years ended December 31 were:

 

   2023   2022 
Minimum   5.2%   3.5%
Maximum   7.3%   6.3%

 

Concentration of Credit Risk

The Company diversifies its mortgage loan portfolio by both geographic region and property type to reduce concentration risk. The Company’s portfolio is collateralized by properties located in the United States. Total loans in any state did not exceed 15.3% of the total portfolio as of December 31, 2023 or 2022.

43

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The states that exceed 10% of the total loan portfolio were as follows as of December 31:

 

   2023   2022 
California  $183,192    153,711 
Texas   144,355    137,423 
Ohio   125,948    125,761 

 

Portfolio Analysis

The Company performs an annual performance review of the commercial mortgage loan portfolio and assigns a rating based on the property’s loan-to-value (“LTV”), age, mortgage debt service coverage (“DSC”) and occupancy. This analysis helps identify loans that may experience difficulty. If a loan is not paying in accordance with contractual terms, it is placed on a watch list and monitored through inspections and contact with the property’s local representative. In addition, as part of portfolio monitoring, the Company physically inspected nearly 100% of the properties in the portfolio. The LTV and DSC ratios are applied consistently across the entire commercial mortgage loan portfolio.

 

The following table summarizes the commercial mortgage loan portfolio, net of allowance, LTV ratios and DSC ratios using available data as of December 31. The ratios are updated as information becomes available.

 

   DSC 
LTV 

Greater than

2.0x

   1.8x to
 2.0x
  

1.5x to

 1.8x

  

1.2x to

 1.5x

  

1.0x to

 1.2x

   Less than
 1.0x
   Total 
2023                                   
0% - 50%  $269,493    66,764    142,117    127,468    56,480    7,813    670,135 
50% - 60%   57,928    20,398    63,494    91,124    35,612    11,983    280,539 
60% - 70%   933        34,036    91,254    24,272        150,495 
70% - 80%           6,395    9,420    22,032    9,417    47,264 
80% and greater               12,723    17,008    18,994    48,725 
Total  $328,354    87,162    246,042    331,989    155,404    48,207    1,197,158 
                                    
2022                                   
0% - 50%  $258,876    85,637    153,579    107,092    17,918    9,378    632,480 
50% - 60%   24,738    30,638    78,143    66,286    30,045    4,483    234,333 
60% - 70%   1,218    4,296    23,652    57,676    18,775    7,130    112,747 
70% - 80%               23,491    40,629    3,686    67,806 
80% and greater               20,392    31,317    19,837    71,546 
Total  $284,832    120,571    255,374    274,937    138,684    44,514    1,118,912 

 

LTV and DSC ratios are measures frequently used in commercial real estate to determine the quality of a mortgage loan. The LTV ratio is a comparison between the current loan balance and the value assigned to the property and is expressed as a percentage. If the LTV is greater than 100%, this would indicate that the loan amount exceeds the value of the property. It is preferred that the LTV be less than 100%. The Company’s corporate policy directs that the LTV on new mortgages not exceed 75% for standard mortgages. The maximum percentage of any one loan to the value of security at the time of the loan, exclusive of insured or guaranteed or purchase money mortgages, was 75% in 2023 and 2022.

44

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The DSC ratio compares the property’s net operating income to its mortgage debt service payments. If the debt service coverage ratio is less than 1.0x, this would indicate that the property is not generating enough income after expenses to cover the mortgage payment. Therefore, a higher debt service coverage ratio could indicate a better quality loan.

 

Mortgage Loan Aging

The table below depicts the commercial mortgage loan portfolio exposure of the remaining balances (which equal the Company’s recorded investment), by type, as of December 31:

 

   30-59 days
past due
   60-89 days
past due
   90 days
or more
past due
   Total
past due
   Current   Total   Recorded
investment >
90 days and
accruing
 
2023  $                1,197,158    1,197,158     
                                    
2022  $                1,118,912    1,118,912     

 

Performance, Impairment and Foreclosures

The Company had no mortgage loans in the process of foreclosure at December 31, 2023 or 2022. There were no mortgage loan write-downs in 2023, 2022 or 2021. The Company did not have an allowance for credit losses at December 31, 2023 or 2022.

 

Commercial mortgage loans in foreclosure and mortgage loans considered to be impaired as of the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus date are placed on a nonaccrual status if the payments are not current. Interest received on nonaccrual status mortgage loans is included in net investment income in the period received.

 

The Company had no mortgage loans on nonaccrual status as of December 31, 2023 or 2022.

 

The Company did not have any significant troubled debt restructurings of mortgage loans during 2023, 2022 or 2021.

 

The Company had no recorded investments in, or unpaid principal balance of, impaired commercial loans at December 31, 2023 or 2022.

 

No mortgages were sold to CII in 2023, 2022 or 2021.

45

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The Company has a mortgage loan receivable from CII of $19,053 and $19,962 as of December 31, 2023 and 2022, respectively.

 

The Company has other financing receivables with contractual maturities of one year or less such as reinsurance recoverables and premiums receivables. The Company does not record a valuation allowance for these items since the Company has not had any significant collection issues related to these types of receivables. The Company writes off the receivable if it is deemed to be uncollectible.

 

Securities Lending

 

As of December 31, 2023 and 2022, the Company received $162,366 and $113,940, respectively, of cash collateral on securities lending. The cash collateral is invested in short-term investments, which are recorded in Securities lending reinvested collateral assets on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus with a corresponding liability of payable for securities lending to account for the Company’s obligation to return the collateral. The Company had not received any non-cash collateral on securities lending as of December 31, 2023 and 2022. The estimated fair value of loaned securities was $157,614 and $110,578 as of December 31, 2023 and 2022, respectively.

 

Insurer Self-Certified Securities

 

The following represents securities for which the Company does not have all the information required for the NAIC to provide an NAIC designation, but for which the Company is receiving timely payments of principal and interest. These securities are referred to as “5GI Securities.”

 

     Number of 5GI Securities   Aggregate BACV   Aggregate Fair Value 
     2023   2022   2023   2022   2023   2022 
Bonds    $1    1    1,000    1,000    1,000    1,000 

46

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Net Realized Capital Gains (Losses) and Change in Unrealized Capital Gains (Losses)

 

The following is a summary of realized capital gains (losses) and the change in unrealized capital gains (losses), including realized losses for OTTI of investments, for the years ended December 31:

 

  

Realized

 gains (losses)

  

Change in

unrealized

 gains (losses)

  

Total

investment

 gains (losses)

 
2023            
Bonds  $(18,807)   (18)   (18,825)
Preferred stocks       171    171 
Common stocks   4,245    22,420    26,665 
Derivative instruments1       (21,471)   (21,471)
Other   (217)   (12,183)   (12,400)
Total   (14,779)   (11,081)   (25,860)
Less amount credited to interest maintenance reserve   (14,338)       (14,338)
Net (losses) gains before tax   (441)   (11,081)   (11,522)
Taxes on investment losses/gains   (887)   12    (875)
Admitted deferred tax asset       (12)   (12)
Net losses after tax  $(1,328)   (11,081)   (12,409)

 

  1  Amount is net of funds withheld reinsurance activity

 

  

Realized

 gains (losses)

  

Change in

unrealized

 gains (losses)

  

Total

investment

 gains (losses)

 
2022            
Bonds  $(18,950)   (5)   (18,955)
Preferred stocks       (605)   (605)
Common stocks   60    44,048    44,108 
Derivative instruments1   (14,168)   5,418    (8,750)
Other   2    25,544    25,546 
Total   (33,056)   74,400    41,344 
Less amount credited to interest maintenance reserve   (15,281)       (15,281)
Net (losses) gains before tax   (17,775)   74,400    56,625 
Taxes on investment losses/gains   (3,224)   (840)   (4,064)
Admitted deferred tax asset       840    840 
Net (losses) gains after tax  $(20,999)   74,400    53,401 

 

  1  Amount is net of funds withheld reinsurance activity

47

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

  

Realized

 gains (losses)

  

Change in

unrealized

gains (losses)

  

Total

investment

 gains (losses)

 
2021            
Bonds  $48,703    11    48,714 
Common stocks   (492)   (919)   (1,411)
Derivative instruments1   10,470    (26,918)   (16,448)
Other   1,030    (36,404)   (35,374)
Total   59,711    (64,230)   (4,519)
Less amount credited to interest maintenance reserve   30,196        30,196 
Net gains (losses) before tax   29,515    (64,230)   (34,715)
Taxes on investment losses/gains   (1,537)   4,007    2,470 
Admitted deferred tax asset       (4,007)   (4,007)
Net gains (losses) after tax  $27,978    (64,230)   (36,252)

 

  1  Amount is net of funds withheld reinsurance activity

 

Realized capital gains and losses, net of tax, for all types of bonds that result from changes in the overall level of interest rates are credited or charged to the IMR, and these capital gains or losses are amortized into income over the remaining period of time based on the original maturity date of the bond sold.

 

Realized capital losses on investments, as shown in the tables above, include write-downs for OTTI of $219, $3,126, and $200, for the years ended December 31, 2023, 2022 and 2021, respectively. As of December 31, 2023, securities with a carrying value of $12,864, which had a cumulative write-down of $8,137 due to OTTI, remained in the Company’s investment portfolio.

 

Included in the write-downs for OTTI are write-downs for OTTI on loan-backed and structured securities of $219, $153, and $3 for 2023, 2022 and 2021, respectively. The table below lists each security that recognized OTTI impairment in 2023 due to the fact that the present value of the cash flows expected to be collected was less than the amortized cost basis of the securities:

 

CUSIP  

Book/adjusted

carrying value

amortized cost

before current

 period OTTI

   Projected
 cash flows
  

Recognized

OTTI in

current

period

  

Amortized

cost after

OTTI

  

Fair

 value

   

Date of

financial

statement

when

 reported

12669GC82    $329   270   59   270   279    6/30/2023
92922FKX5   128    19    109    19    55   9/30/2023
759950CU0   2,546    2,495    51    2,495    2,509   12/31/2023
Total   $3,003    2,784    219    2,784    2,843    

48

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Sales of Bonds

Proceeds from sales of investments in bonds, excluding calls, during 2023, 2022 and 2021 were $528,084, $784,360 and $1,294,094, respectively. Gross gains of $5,286, $5,228 and $ 53,072 and gross losses of $23,880, $21,323 and $2,449 were realized on those transactions in 2023, 2022 and 2021, respectively.

 

(7)Derivative Financial Instruments

 

The Company enters into derivative contracts to economically hedge guarantees on riders for certain insurance contracts. Although these contracts do not qualify for hedge accounting or have not been designated in hedging relationships by the Company, they provide the Company with an economic hedge, which is used as part of its overall risk management strategy. The Company enters into equity futures, currency futures, equity index put options, equity index call options, equity swaps and interest rate swaptions to economically hedge liabilities embedded in certain variable annuity products, such as the GMAB, GMWB, GMIB and GLWB, and in fixed indexed annuity products.

 

The following tables summarize the carrying value and notional amounts of the Company’s derivative financial instruments as of December 31:

 

   Assets   Liabilities 
  

Carrying

value*

   Notional
amount
  

Carrying

value**

   Notional
amount
 
2023                
Equity futures  $        17,280    503,280 
Equity puts   19,313    376,824         
Equity index call options   40,271    2,038,093         
Currency swap   1,302    9,038         
Total  $60,886    2,423,955    17,280    503,280 
2022                    
Currency futures  $8,138    299,643         
Equity puts   59,620    568,957         
Equity index call options   9,256    1,729,343         
Currency swap   1,584    9,038         
   $78,598    2,606,981         

 

  * Included in derivatives
  ** Included in other liabilities

49

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Credit Risk

 

The Company may be exposed to credit-related losses in the event of nonperformance by counterparties to derivative financial instruments.

 

Because exchange traded futures are affected through regulated exchanges, and positions are marked to market on a daily basis, the Company has minimal exposure to credit-related losses in the event of nonperformance by counterparties to such derivative instruments. The Company manages its credit risk related to over-the-counter derivatives by only entering into transactions with creditworthy counterparties with long-standing performance records.

 

See Note 13 for additional details related to credit risks associated with reinsurance agreements.

 

For equity futures and currency futures, cash or an acceptable security is posted to the margin account whenever the Company has open derivatives positions to meet the initial margin maintenance requirement. Additional cash or securities are posted to the account if the margin balance is less than the maintenance margin requirement due to market movements. Conversely, the Company can request funds back if the Company has a margin surplus greater than the maintenance requirement.

 

(8)Deferred and Uncollected Life Insurance Premiums

 

Deferred and uncollected life insurance premiums are included in Premiums and other considerations deferred and uncollected in the Company’s Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus. The table below summarizes these deferred and uncollected life insurance premiums, gross and net of loading for the years ended December 31:

 

   2023   2022 
   Gross  

Net of

loading

   Gross  

Net of

loading

 
Ordinary new business  $421    40    1,374    170 
Ordinary renewal   2,996    2,361    1,999    1,683 
Total  $3,417    2,401    3,373    1,853 

 

(9)Separate Accounts

 

The Company utilizes separate accounts to record and account for assets and liabilities for particular lines of business and/or transactions. For the current reporting year, the Company reported assets and liabilities from variable individual annuities and variable group annuities.

 

In accordance with the State of Ohio procedures on approving items within the separate account, the separate account classification of the product is supported by the Ohio Statute 3907.15.

50

 

 AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

As of December 31, 2023 and 2022, the Company’s separate account statement included legally insulated assets of $13,876,582 and $13,840,748, respectively. The assets legally insulated from the general account as of December 31, are attributed to the following:

 

   2023   2022 
Variable individual annuities  $13,436,712    13,415,806 
Variable group annuities   373,187    387,614 
Variable immediate annuities   66,683    37,328 
Total  $13,876,582    13,840,748 

 

At December 31, 2023 and 2022, there were no separate account securities lending arrangements.

 

In accordance with the products/transactions recorded within the separate account, some separate account liabilities are guaranteed by the general account. In accordance with the guarantees provided, if the investment proceeds are insufficient to cover the rate of return guaranteed for the product, the policyholder proceeds will be remitted by the general account.

 

As of December 31, 2023 and 2022, the general account of the Company had a maximum guarantee for separate account liabilities of $1,300 and $3,782, respectively.

 

To compensate the general account for the risk taken, the separate account has paid risk charges as follows for the past five years:

 

     Risk charges 
2023    $203,654 
2022     208,582 
2021     216,358 
2020     223,002 
2019     230,543 

 

As of December 31, 2023, 2022 and 2021, the general account of the Company had paid $169,021, $145,447 and $120,309, respectively, towards separate account guarantees.

 

The Company does not guarantee a return of the contract holders’ separate account. Information regarding the nonguaranteed separate accounts of the Company is as follows as of and for the years ended December 31:

 

   2023   2022   2021 
Premiums, considerations or deposits at year end  $72,466    138,963    108,138 

51

 

 AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

   2023   2022 
Reserves at year end for accounts with assets at:          
Market value  $13,699,141   13,642,912 
Amortized cost   155,471    158,500 
Total reserves  $13,854,612    13,801,412 
By withdrawal characteristics:          
Subject to discretionary withdrawal:          
With market value adjustment  $     
At book value without market value adjustment and with current surrender charge of 5% or more        
At market value   13,810,755    13,763,666 
At book value without market value adjustment and with current surrender charge of less than 5%        
Subtotal   13,810,755    13,763,666 
Not subject to discretionary withdrawal   43,857    37,746 
Total reserves  $13,854,612    13,801,412 

 

The following is a reconciliation of net transfers from separate accounts for the years ended December 31:

 

   2023   2022   2021 
Transfers as reported in the summary of operations of the Separate Accounts Statement:               
Transfers to separate accounts  $72,678    138,989    108,675 
Transfers from separate accounts   1,919,703    1,787,425    2,577,947 
Net transfers from separate accounts before reconciling adjustments   (1,847,025)   (1,648,436)   (2,469,272)
Reconciling adjustments:               
Processing income   (212)   (27)   (536)
CARVM allowance on reinsurance assumed   (400,273)        
Other net   7    12     
Net transfers from separate accounts  $(2,247,503)   (1,648,451)   (2,469,808)

 

(10)Reserves for Future Policy Benefits

 

The reserves for future policy benefits are comprised of liabilities for life policies and contracts, accident and health (disability) policies, and annuity and other deposit funds including riders.

 

Associated with the demutualization transaction discussed in Note 1, the Company was obligated by Constellation to effectuate the increase in eligible member’s policy account value as consideration for their membership interests. Consideration to extinguish membership interest is included in expense of the insurance company. As such, during 2022, the Company recorded the increase in policyholder account value as an expense in the Statutory Statements of Operations. Constellation was required to reimburse the Company for effectuating the increase in account value for eligible member policies through a capital contribution, as defined in the demutualization agreement (see Note 17).

52

 

 AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The liability for future policy benefits for traditional life products has been established based upon the net level premium method using interest rates varying from 2.0% to 6.0%.

 

Reserves are calculated using withdrawal, discount, mortality, and morbidity rates. Withdrawal rates vary by issue age, type of coverage and policy duration and are based on Company experience. Mortality and morbidity rates which are guaranteed within insurance contracts are based on published tables and Company experience.

 

As discussed in Note 3, the Company has five main types of rider benefits offered with individual variable annuity contracts: GMDBs, GMIBs, GLWBs, GMABs and GMWBs. The Company also issues fixed indexed annuity contracts with a GLWB rider.

 

Variable Annuity Riders

 

GMDB Riders

Certain variable annuity contracts include GMDB riders with the base contract and offer additional death and income benefits through riders that can be added to the base contract. These GMDB riders typically provide that, upon the death of the annuitant, the beneficiaries could receive an amount in excess of the contract value. The GMDB rider benefit could be equal to the premiums paid into the contract, the highest contract value as of a particular time, e.g., every contract anniversary, or the premiums paid into the contract times an annual interest factor. The Company assesses a charge for the GMDB riders and prices the base contracts to allow the Company to recover a charge for any built-in death benefits.

 

GMIB Riders

Certain variable annuity contracts include GMIB riders with the base contract. These riders allow the policyholder to annuitize the contract after ten years and to receive a guaranteed minimum monthly income for life. The amount of the payout is based upon a guaranteed income base that is typically equal to the greater of the premiums paid increased by 5% annually (6% for riders sold before May 2009) or the highest contract value on any contract anniversary. In some instances, based upon the age of the annuitant, the terms of this rider may be less favorable for the contract purchaser. The amount of the monthly income is tied to annuitization tables that are built into the GMIB rider. In the event that the policyholder could receive a higher monthly income by annuitization based upon the Company’s current annuitization rates, the annuitant will automatically receive the higher monthly income. This means that the contract value could be significantly less than the guaranteed income base, but it might not provide any benefit to the policyholder or any cost to the Company. In addition, some policyholders may not be willing to give up access to their contract value that occurs with annuitization under the rider. Effective May 1, 2010, the Company discontinued offering the GMIB rider.

53

 

 AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The Company's GMIB and GMDB riders issued prior to April 1, 2008 are reinsured with a non-affiliated reinsurer up to a certain level of coverage. The Company has reinsurance agreements in place with an affiliate for reinsurance coverage on the amounts in excess of the underlying non -affiliated reinsurance. Effective April 1, 2019, the Company has reinsured all amounts in excess of the non-affiliated reinsurance to an affiliate, SUNR.

 

GLWB Riders

The GLWB rider allows the owner to take withdrawals from the contract at a guaranteed percentage of the GLWB base every year even if the contract value goes to zero. Such guaranteed withdrawals may start any time after the annuitant reaches age 59 1∕2. The percentage withdrawal amount guaranteed increases if the annuitant attains a higher age band before the owner starts taking withdrawals. In some versions of GLWB riders sold in 2013 and later, there is a guaranteed minimum percentage withdrawal amount for the first fifteen years of the contract; if the policyholder’s account value goes to zero subsequent to the fifteen year guarantee period, the percentage withdrawal amount is then calculated per a specified formula based on the ten year treasury rate from the preceding ninety calendar days, with the calculated treasury linked rate subject to a specified cap and floor.

 

At policy inception, the GLWB base is set at the amount of the purchase payments, and it is increased by the amount of future purchase payments. It increases (roll -up) by up to 8% simple interest every year for the first ten years, as long as no withdrawal is made. If a withdrawal is made in any year during the first ten years, there is no roll-up at all for that year. If the contract value exceeds the GLWB base on any contract anniversary prior to the first contract anniversary after the annuitant reaches age 95, the GLWB base resets to the contract value and a new ten-year roll-up period begins.

 

The GLWB may also contain a step-up feature which preserves potential market gain by ratcheting up to the contract value, if higher, on each anniversary. If the contract has both a roll-up and step-up feature, the GLWB base will be the greater of 1) the GLWB base on the previous anniversary plus any additional purchase payments; 2) the step-up base; or 3) the roll-up base.

 

In addition to the roll- up feature, some versions of the GLWB rider also provide for a top-off of the GLWB base at the end of the tenth contract year, subject to attained age restrictions where applicable if the owner has not made any withdrawals in the first ten years. The top-off is equal to 200% of the first -year purchase payments. Policyholders are eligible for only one top-off during the contractual term. A reset to the contract value does not start a new top-off period. A top-off will typically not occur if there is any reset in the first ten years.

 

The initial GLWB riders (issued May 1, 2010 through December 31, 2010) had a built-in death benefit. This death benefit is reduced dollar for dollar for withdrawals. It differs from most of the other death benefits that decline pro rata for withdrawals. Thus, when the contract value is less than the death benefit, withdrawals will reduce the death benefit under the GLWB rider by a smaller amount than the reduction for other death benefits.

 

The Company also offers single life and joint life versions of the GLWB rider. Under the joint life version, if the annuitant dies after the owner has started taking withdrawals, the surviving spouse may elect a spousal continuation under the rider and continue to receive the same payment. Under the single life version, the guaranteed amount that may be withdrawn could decline either because 1) the contract value is less than the GLWB base, and under the single life GLWB rider the contract value then becomes the new GLWB base and/or 2) the surviving spouse is in a different age band.

54

 

 AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The GLWB riders issued beginning January 1, 2011, are offered by the Company in both single-life and joint -life versions. In conjunction with the second generation GLWB riders, the Company also began selling new death benefit riders in both single life and joint life versions.

 

GMAB Riders

Certain variable annuity contracts include a GMAB rider. On the eighth or tenth anniversary, depending on the version of the rider, the policyholder’s account value will increase to the amount of the initial deposit if the account value at that anniversary is less than the initial deposit.

 

GMWB Riders

Certain variable annuity contracts include a GMWB rider, which is similar to the GMAB rider noted above, except the policyholder is allowed to make periodic withdrawals instead of waiting for the benefit in a lump sum at the end of the tenth year. The Company discontinued the sale of its GMWB rider in 2009. The activity associated with GMWB riders is included with GMAB riders and labeled “GMAB.”

 

The following tables summarize the net amount at risk, net of reinsurance, for variable annuity contracts with guarantees invested in both general and separate accounts as of December 31 (note that most contracts contain multiple guarantees):

 

   2023 
  

Death

benefits

   Living benefits 
   GMDB   GMIB    GLWB   GMAB 
Return of net deposit                    
Net amount at risk 1  $144             
                     
Return of net deposits accrued at a stated rate                    
Net amount at risk 1  $887            18 
                     
Highest of return of net deposits accrued at a stated rate and return of highest anniversary value                    
Net amount at risk 1  $             
                     
Return of highest anniversary value                    
Net amount at risk 1  $3,655             
                     
Total                    
Net amount at risk 1  $4,686            18 

 

1  Death benefit net amount at risk and living benefit net amount at risk are not additive at the contract level.

55

 

 AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

   2022 
  

Death

benefits

   Living benefits 
   GMDB   GMIB    GLWB   GMAB 
Return of net deposit                
Net amount at risk 1  $238             
                     
Return of net deposits accrued at a stated rate                    
Net amount at risk 1   $1,174            113 
                     
Highest of return of net deposits accrued at a stated rate and return of highest anniversary value                    
Net amount at risk 1   $             
                     
Return of highest anniversary value                    
Net amount at risk 1   $6,413             
                     
Total                    
Net amount at risk 1   $7,825            113 

 

1  Death benefit net amount at risk and living benefit net amount at risk are not additive at the contract level.

 

For guarantees of benefits that are payable in the event of death (GMDB), the net amount at risk is generally defined as the current guaranteed minimum death benefit in excess of the account balance as of the date of the Statement of Admitted Assets, Liabilities, and Capital and Surplus.

 

For benefit guarantees that are payable at annuitization (GMIB), the net amount at risk is generally defined as the present value of the minimum guaranteed annuity payments available to the contract holder, determined in accordance with the terms of the contract and best estimate assumptions, where applicable, in excess of the account balance as of the date of the Statement of Admitted Assets, Liabilities, and Capital and Surplus.

 

For benefit guarantees that are payable upon withdrawal (GLWB), the net amount at risk is generally defined as the present value of the current maximum guaranteed withdrawal available to or taken by the contract holder, determined in accordance with the terms of the contract and best estimate assumptions, where applicable, in excess of the account balance as of the date of the Statement of Admitted Assets, Liabilities, and Capital and Surplus.

 

For accumulation guarantees (GMAB), the net amount at risk is generally defined as the guaranteed minimum accumulation balance in excess of the account balance as of the date of the Statement of Admitted Assets, Liabilities, and Capital and Surplus.

 

All separate account assets associated with these contracts are invested in shares of various mutual funds offered by the Company and its sub advisors. Some riders require that separate account funds be invested in asset allocation models, managed volatility models, and/or have other investment restrictions. Net amount at risk represents the amount of death benefit in excess of the account balance that is subject to market fluctuations.

56

 

 AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The Company did not transfer assets from the general account to the separate account for any of its variable annuity contracts during 2023, 2022 or 2021.

 

The following table summarizes account balances of variable annuity contracts with guarantees that were invested in separate accounts as of December 31:

 

   2023   2022 
Mutual funds:          
Bond  $3,778,592    3,762,513 
Equity   9,221,695    9,108,711 
Money market   457,905    544,560 
Total  $13,458,192    13,415,784 

 

The reserves on guaranteed riders are held in the general accounts, and there are no guaranteed separate accounts.

 

Fixed Indexed Annuity Riders

 

GLWB Riders

Certain fixed indexed annuity contracts include a GLWB rider. The GLWB rider allows the owner to take withdrawals from the contract at a guaranteed percentage of the GLWB base every year even if the contract value goes to zero. There are two versions of GLWB rider offered: a single life GLWB with the annuitant as the covered person, and a joint life GLWB with the annuitant and the annuitant’s spouse as the covered persons.

 

The rider provides for a guaranteed payment of the maximum allowable withdrawal (“MAW”) each index year during the lifetime withdrawal period. Such guaranteed withdrawals may start any time after the annuitant/youngest covered spouse reaches age 59 1∕2. The percentage withdrawal amount guaranteed increases if the annuitant/youngest covered spouse attains a higher age band before the guarantee is elected.

 

At the policy’s initial sweep date, the GLWB base is set at the amount of the purchase payments. After the initial sweep date, the GLWB base will be the greater of the step-up GLWB base and the annual credit GLWB base. On each anniversary of the initial sweep date, except under excess withdrawal, the step-up GLWB base is equal to the greater of the GLWB base on the prior day, and the then current contract value, after deducting any applicable charges for the contract and credited interest. The annual credit base is the GLWB base just prior to the index year processing, plus the annual credit calculation base just prior to index processing, multiplied by an index or bonus credit rate. Upon a step-up, the annual credit calculation base will reset to the contract value at the time of step-up.

57

 

 AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

For the period from January 2, 2018 through April 6, 2018, and for the period from June 4, 2018 through September 7, 2018, in the state of California, the Company offered an exchange program, which provided certain variable annuity policyholders with a GMIB rider the opportunity to exchange the policy and associated rider for a fixed indexed annuity policy with an enhanced GLWB rider. The notable difference of the enhanced GLWB rider is the calculation of the initial GLWB benefit base. At the policy’s initial sweep date, the GLWB base is set to equal the contract value on the sweep date multiplied by the GLWB enhancement percentage, which is set based on the ratio of GMIB benefit base to account value at the time of exchange. After the initial sweep date, the GLWB base will be the greater of the step-up GLWB base and the annual credit GLWB base.

 

The total account value, net of reinsurance, of the fixed indexed annuities was over $1,625,000 and $640,000 as of December 31, 2023 and 2022, respectively. The account value, net of reinsurance, specific to the GLWB riders was over $476,000 and $70,000 as of December 31, 2023 and 2022, respectively.

 

  (11) Annuity Reserves and Deposit Liabilities by Withdrawal Characteristics

 

Annuity reserves and deposit liabilities by withdrawal characteristics are shown below as of December 31, 2023:

 

Individual Annuities

  General
account
  

Separate

account

non-guaranteed

   Total   % of Total 
Subject to discretionary withdrawal:                    
With market value adjustment  $1,755,060        1,755,060    8.8%
At book value less surrender charge of 5% or more   106,714        106,714    0.5%
At fair value*       13,436,712    13,436,712    67.2%
Total with adjustment or at market value   1,861,774    13,436,712    15,298,486    76.5%
At book value without adjustment   1,017,544        1,017,544    5.1%
Not subject to discretionary withdrawal   3,670,484    20,227    3,690,711    18.4%
Total, gross   6,549,802    13,456,939    20,006,741    100.0%
Reinsurance ceded   4,448,316        4,448,316      
Total, net  $2,101,486    13,456,939    15,558,425      
                     
Amount at book value less surrender charge of 5% or more that will move to at book value without adjustment in the year after the statement date  $26,956        26,956      

 

* Includes $17,963,134 of individual and variable deferred Annuity held in Separate Accounts that are surrenderable at market value less a surrender charge.

58

 

 AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Group Annuities

  General
account
  

Separate

account

non-guaranteed

   Total   % of Total 
Subject to discretionary withdrawal:                
With market value adjustment  $52,026        52,026    9.1%
At book value less surrender charge of 5% or more               0.0%
At fair value       373,186    373,186    65.3%
Total with adjustment or at market value   52,026    373,186    425,212    74.4%
At book value without adjustment               0.0%
Not subject to discretionary withdrawal   121,824    24,486    146,310    25.6%
Total, gross   173,850    397,672    571,522    100.0%
Reinsurance ceded                 
Total, net  $173,850    397,672    571,522      
                     
Amount at book value less surrender charge of 5% or more that will move to at book value without adjustment in the year after the statement date  $              

 

Deposit-Type Contracts

  General
account
  

Separate

account

non-guaranteed

   Total   % of Total 
Subject to discretionary withdrawal:                
With market value adjustment  $            0.0%
At book value less surrender charge of 5% or more               0.0%
At fair value               0.0%
Total with adjustment or at market value               0.0%
At book value without adjustment   23,836        23,836    2.7%
Not subject to discretionary withdrawal   861,122        861,122    97.3%
Total, gross   884,958        884,958    100.0%
Reinsurance ceded   (881)       (881)     
Total, net  $885,839        885,839      
                     
Amount at book value less surrender charge of 5% or more that will move to at book value without adjustment in the year after the statement date  $              

59

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The following is the reconciliation of annuity reserves and deposit liabilities as of December 31, 2023:

 

Life, accident and health Annual Statement:    
Annuities (excluding supplementary contracts with life contingencies), net  $2,271,203 
Supplementary contracts with life contingencies, net   4,133 
Deposit-type contracts   885,839 
Subtotal   3,161,175 
Separate Accounts Annual Statement:     
Annuities, net   13,854,611 
Total annuity reserves and deposit liabilities, net  $17,015,786 

 

As of December 31, 2023, withdrawal characteristics of life actuarial reserves were as follows:

 

   General account   Separate account - guaranteed
and non-guaranteed
 
   Account
value
   Cash value   Reserve  

Account

value

   Cash value   Reserve 
Subject to discretionary withdrawal, surrender values or policy loans:                              
Term policies with cash value  $                     
Universal life   847,804    847,804    850,430             
Universal life with secondary guarantees           539             
Indexed universal life with secondary guarantees                        
Other permanent cash value life insurance   4,346,005    4,346,005    4,834,700             
Variable life                        
Variable universal life                        
Miscellaneous reserves           5,663             
Not subject to discretionary withdrawal or no cash values                              
Term policies without cash value   XXX    XXX    12,961    XXX    XXX     
Accidental death benefits   XXX    XXX        XXX    XXX     
Disability - active lives   XXX    XXX    26,601    XXX    XXX     
Disability - disabled lives   XXX    XXX    20,328    XXX    XXX     
Miscellaneous reserves   XXX    XXX    152    XXX    XXX     
Total, gross   5,193,809    5,193,809    5,751,374             
Reinsurance ceded   4,527,202    4,527,202    5,081,757             
Total, net  $666,607    666,607    669,617             

60

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The following is the reconciliation of life actuarial reserves as of December 31, 2023:

 

Life, accident and health Annual Statement:    
Life insurance, net  $669,617 
Separate Accounts Annual Statement:     
Life insurance, net    
Total life reserves, net  $669,617 

 

Annuity reserves and deposit liabilities by withdrawal characteristics are shown below as of December 31, 2022:

 

Individual Annuities                
   General   Separate
account
         
   account   non-guaranteed   Total   % of Total 
Subject to discretionary withdrawal:                    
With market value adjustment  $1,165,133        1,165,133    6.0%
At book value less surrender charge of 5% or more   3,755        3,755    0.0%
At fair value*       13,376,036    13,376,036    68.9%
Total with adjustment or at market value   1,168,888    13,376,036    14,544,924    74.9%
At book value without adjustment   1,272,538        1,272,538    6.6%
Not subject to discretionary withdrawal   3,570,031    13,939    3,583,970    18.5%
Total, gross   6,011,457    13,389,975    19,401,432    100.0%
Reinsurance ceded   5,085,098        5,085,098      
Total, net  $926,359    13,389,975    14,316,334      
                     
Amount at book value less surrender charge of 5% or more that will move to at book value without adjustment in the year after the statement date  $2,649        2,649      

 

*Includes $13,376,036 of individual and variable deferred Annuity held in Separate Accounts that are surrenderable at market value less a surrender charge.

61

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Group Annuities                
   General   Separate
account
         
   account   non-guaranteed   Total   % of Total 
Subject to discretionary withdrawal:                    
With market value adjustment  $58,666        58,666    9.9%
At book value less surrender charge of 5% or more               0.0%
At fair value       387,614    387,614    65.6%
Total with adjustment or at market value   58,666    387,614    446,280    75.5%
At book value without adjustment               0.0%
Not subject to discretionary withdrawal   120,894    23,823    144,717    24.5%
Total, gross   179,560    411,437    590,997    100.0%
Reinsurance ceded                 
Total, net  $179,560    411,437    590,997      
                     
Amount at book value less surrender charge of 5% or mor that will move to at book value without adjustment in the year after the statement date  $              
                 
Deposit-Type Contracts                
   General   Separate
account
         
   account   non-guaranteed   Total   % of Total 
Subject to discretionary withdrawal:                    
With market value adjustment  $20,147        20,147    3.0%
At book value less surrender charge of 5% or more               0.0%
At fair value               0.0%
Total with adjustment or at market value   20,147        20,147    3.0%
At book value without adjustment   29,480        29,480    4.3%
Not subject to discretionary withdrawal   633,896        633,896    92.7%
Total, gross   683,523        683,523    100.0%
Reinsurance ceded   3,230        3,230      
Total, net  $680,293        680,293      
                     
Amount at book value less surrender charge of 5% or more that will move to at book value without adjustment in the year after the statement date  $              

62

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The following is the reconciliation of annuity reserves and deposit liabilities as of December 31, 2022:

 

Life, accident and health Annual Statement:    
Annuities (excluding supplementary contracts with life contingencies), net  $1,101,328 
Supplementary contracts with life contingencies, net   4,591 
Deposit-type contracts   680,293 
Subtotal   1,786,212 
Separate Accounts Annual Statement:     
Annuities, net   13,801,412 
Total annuity reserves and deposit liabilities, net  $15,587,624 

 

As of December 31, 2022, withdrawal characteristics of life actuarial reserves were as follows:

 

               Separate account - guaranteed 
   General account   and non-guaranteed 
   Account             Account           
   value   Cash value   Reserve   value   Cash value   Reserve 
Subject to discretionary withdrawal, surrender values or policy loans:                              
Term policies with cash value  $                     
Universal life   910,396    910,396    913,154             
Universal life with secondary guarantees           511             
Indexed universal life with secondary guarantees                        
Other permanent cash value life insurance   4,744,367    4,744,367    5,126,514             
Variable life                        
Variable universal life                        
Miscellaneous reserves           7,886             
Not subject to discretionary withdrawal or no  cash values                              
Term policies without cash value   XXX    XXX    13,074    XXX    XXX     
Accidental death benefits   XXX    XXX        XXX    XXX     
Disability - active lives   XXX    XXX    29,684    XXX    XXX     
Disability - disabled lives   XXX    XXX    16,997    XXX    XXX     
Miscellaneous reserves   XXX    XXX    149    XXX    XXX     
Total, gross   5,654,763    5,654,763    6,107,969             
Reinsurance ceded   774,618    774,618    5,406,890             
Total, net  $4,880,145    4,880,145    701,079             

63

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The following is the reconciliation of life actuarial reserves as of December 31, 2022:

 

Life, accident and health Annual Statement:    
Life insurance, net  $701,079 
Separate Accounts Annual Statement:     
Life insurance, net    
Total life reserves, net  $701,079 

 

(12)Unpaid Claim Reserves

 

The Company establishes unpaid claim reserves, which provide an estimated cost of paying claims made under individual disability accident and health policies. These reserves include estimates for claims that have been reported and claims that have been incurred but not reported. The amounts recorded for unpaid claim reserves are based on appropriate actuarial guidelines and techniques that represent the Company’s best estimate based on current known facts and the actuarial guidelines. Accordingly, actual claim payouts may vary from present estimates.

 

The following table summarizes the disabled life unpaid claims for the years ended December 31:

 

   2023   2022   2021 
Claim reserves, beginning of year  $8,485    8,734    8,367 
Less reinsurance recoverables   (768)   (1,137)   (970)
Net claim reserves, beginning of year   7,717    7,597    7,397 
Claims paid related to:               
Current year   27    (14)   (45)
Prior years   (1,567)   (1,118)   (1,400)
Total claims paid   (1,540)   (1,132)   (1,445)
Incurred related to:               
Current year’s incurred   968    789    1,037 
Current year’s interest   17    14    24 
Prior years' incurred   (337)   127    190 
Prior years' interest   310    322    394 
Total incurred   958    1,252    1,645 
Net claim reserves, end of year   7,135    7,717    7,597 
Plus reinsurance recoverables   829    768    1,137 
Claims reserves, end of year  $7,964    8,485    8,734 

64

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The change in claim reserves and liabilities for claims incurred in prior years is the result of the general maturing process of claims, including the normal fluctuation resulting from the relatively small size of the block and continuing claim analysis.

 

(13)Reinsurance

 

The Company participates in reinsurance activities in order to limit losses, minimize exposure to significant risks and provide additional capacity for future growth. The Company routinely enters into reinsurance transactions with other insurance companies, third parties, affiliates and subsidiaries. This reinsurance involves either ceding certain risks to, or assuming risks from, other insurance companies. The Company’s statutory financial statements reflect the effects of assumed and ceded reinsurance transactions.

 

External Reinsurance

For the Company’s life insurance products, the Company cedes a percentage of the mortality or morbidity risk on a quota share basis or on an excess of retention basis. The Company also cedes risk associated with its disability and health insurance policies. Ceded premiums approximated 103.7%, 73.3%, and 46.0% of gross earned life and accident and health premiums during 2023, 2022 and 2021, respectively.

 

For the Company’s individual variable annuity products, the Company cedes the various living and death benefit riders, including GMDB, GMIB, and GLWB. Effective October 1, 2021, the Company recaptured all ceded GLWB benefit riders from external reinsurers. As a result of this recapture, the Company received a recapture fee of $87,500, which is included in Premiums and other considerations: Life and annuity in the Statutory Statements of Operations.

 

For the Company’s fixed annuity products, the Company has coinsurance agreements in place to cede fixed annuity products sold between 2001 and 2006. Ceded amounts under these coinsurance agreements range from one-third to two-thirds of the business produced. Effective September 30, 2023, the Company recaptured certain ceded BOLI and SPDA blocks of business from an external reinsurer as part of a mandatory termination. The reinsurer held assets in trust to back the reserves associated with the SPDA block of business. At the time of recaptured the Company’s reserves increased $51,049 and recorded a receivable from the trust for the same amount. No assets were held in trust related to the BOLI block business. At the time of recapture, the Company’s BOLI reserves increased $584. The ceded reserves attributable to external fixed annuity coinsurance agreements were $0 and $60,474 as of December 31, 2023 and 2022, respectively.

 

Effective July 1, 2019, the Company entered into a reinsurance agreement to cede, on a coinsurance basis, 100% of its retained inforce BOLI and Single Premium Deferred Annuity (“SPDA”) blocks of business with a third party reinsurer licensed as an authorized reinsurer in the State of Ohio. As a result of the transaction, bonds carried at the amount of $1,554,453 were transferred to the reinsurer, resulting in a pre-tax realized gain of $126,291 for the year ended December 31, 2019. This transaction resulted in IMR of $109,964 being transferred to the reinsurer by the Company and a deferred reinsurance gain of $52,844, which was recorded in surplus at the contract’s inception. Effective October 1, 2021, the contract was amended to include SPDA contracts ceded under an older reinsurance agreement. All activity prior to the amendment was accounted for under the old terms, and activity from amendment date forward will be governed under the 2019 treaty. No other changes or consideration were involved.

65

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Effective March 31, 2022, the Company entered into a funds withheld reinsurance agreement to cede, on a coinsurance basis, 100% of all open block Whole Life, including all Whole Life riders, net of existing external reinsurance issued from approximately August 1998 through December 2021 with a third -party reinsurer licensed as an authorized reinsurer in the State of Ohio. This transaction resulted in initial funds withheld balance of $2,833,375 and a deferred gain of $880,471, which was recorded in surplus at the contract’s inception. The initial premium payable by the Company was equal to the initial consideration receivable from the reinsurer which resulted in no cash being exchanged between parties at execution of the agreement. The agreement includes a provision for the payment of a quarterly experience refund. If the calculated experience refund is positive, only the risk charge is paid to the Reinsurer. If experience refund is negative, the amount of the funds withheld account balance is reduced by the negative amount. A loss carry forward is triggered when the funds withheld account balance is reduced to zero and experience refund is still negative. The loss carry forward is paid back with interest using future experience.

 

Effective April 1, 2023, the Company entered into a reinsurance transaction with an external insurer in which the Company assumed a block of variable annuity business with a GLWB rider, with separate account liabilities assumed on a modified coinsurance basis and general account liabilities assumed on a coinsurance basis. The Company immediately entered into a reinsurance agreement to retrocede this block of business on a modified coinsurance basis to an affiliate. Due to the immediate retrocession of the activity, no gain or loss was recognized at the inception of the agreement.

 

The Company manages its risks related to certain reinsurance agreements by monitoring the credit ratings of the reinsurer. Reinsurance with unauthorized reinsurers is secured by either letter of credit or assets held in trust for the benefit of the Company in accordance with the requirements in Appendix A-785 of the NAIC Statutory Accounting Practices and Procedures Manual. As of December 31, 2023 and 2022, a non-affiliated reinsurer held assets in trust with an estimated fair value of $732,755 and $708,031, respectively, and a letter of credit of $42,401 and $308,300, respectively.

 

Affiliate Reinsurance

As it relates to reinsurance among affiliates, to mitigate the volatility of its statutory surplus, the Company cedes variable annuity-related risks, living and death benefits to SUNR for the GMAB, GMIB, GMDB and GLWB riders, and from SUNR to SYRE for certain GMIB and GMDB riders. Effective July 1, 2021 certain variable annuity base contracts associated with the riders above were reinsured to SUNR and from SUNR to SYRE. Additionally, to consolidate the management of such living benefit risks, the Company assumes GMAB, GMIB, GMDB, and GLWB riders issued by NSLAC, which are correspondingly retroceded to SYRE. Certain base variable annuity contracts are retained by the Company, however the excess death benefit rider risk on the base contract is ceded to SUNR. Effective January 2018, ALIC cedes 100% of the exchange program fixed indexed annuities and associated GLWB riders to SYRE. The Company assumes BOLI policies issued by ALAC, but ceased reinsuring new policies in October 2016.

 

As noted above, the Company cedes to SYRE variable annuity -related risks, living and death benefits consisting of GMAB, GMIB, GMDB and GLWB riders assumed from NSLAC and fixed indexed annuity exchange policies and associated GLWB riders. Effective March 31, 2022, ALIC amended its existing 100% funds withheld coinsurance agreement with SYRE to cede the retained inforce fixed indexed annuity policies, along with new fixed indexed annuity business. The Cayman Islands Monetary Authority (“CIMA”) and the Department approved this transaction February 14, 2022 and March 22, 2022, respectively. SYRE applies a permitted practice prescribed by CIMA that allows SYRE to carry the assumed reserves of $540,134 under the reinsurance arrangement utilizing a reserve methodology that is approved by CIMA. The approved reserve methodology is based upon U.S. GAAP. For all GMAB riders and some GLWB riders with net settlement provisions, the reserves are calculated using the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 815, Derivatives and Hedging. Topic 815 is a fair value or mark-to-market calculation required if the liability is deemed to be an embedded derivative. For all GMIB and GMDB riders, and the remaining GLWB riders without net settlement provisions, the reserves are calculated in accordance with FASB ASC Topic 944, Financial Services - Insurance. Topic 944 provides guidance for calculating reserves for contracts that provide additional benefits in excess of the account values and is similar to other GAAP reserve accounting methodologies. Topic 944 is a stochastic method that determines the percentage of the future rider charges required to fund the projected benefits. This percentage is recalculated at each valuation period. Under both of these GAAP calculations, the reserve calculation is measuring the reserve liability associated with the rider cash flows.

66

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The following table is a summary of the reserves by product, rider type and valuation standard as of December 31:

 

   2023   2022 
FASB ASC Topic 944:          
GMIB  $3,147    4,189 
GMDB   11    12 
GLWB   46,275    43,495 
GMIB payout   1,438    144 
Subtotal   50,871    47,840 
FASB ASC Topic 815:          
GMAB embedded derivatives   36    135 
Fixed indexed annuities   465,305    492,159 
Subtotal   465,341    492,294 
Total reserves  $516,212    540,134 

 

As of December 31, 2023, the Company recorded a reserve credit of $3,116,595 related to the rider benefits and fixed indexed annuities ceded to SUNR and SYRE. As of December 31, 2022, the Company recorded a reserve credit of $3,405,092 related to the rider benefits and fixed indexed annuities ceded to SUNR and SYRE. CII secured letters of credit totaling $75,000 and $100,000 for SYRE, with ALIC as the beneficiary in order to recognize the reserve credit as of December 31, 2023 and 2022, respectively. The Company also established funds withheld accounts for the benefit of SYRE that have a total carrying value of $1,030,790 and $1,047,857 and are recorded in Reinsurance funds withheld due to affiliate, net and Other liabilities on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus, and assets held in trust of $94,620 and $59,210 as of December 31, 2023 and 2022, respectively.

67

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

MONT, KENW and CMGO retrocede certain term life policies through yearly renewable term agreements to the Company on a quota share basis, which the Company then cedes to external reinsurers based on certain retention levels.

 

The Company assumes GMIB, GMAB and GMWB riders issued by NSLAC. As of 2015, the Company no longer assumes new business from NSLAC. As the Company was neither authorized nor accredited as a reinsurer in the State of New York, a reinsurance trust was created and funded by the Company. As of December 31, 2023 and 2022, assets held in trust for the benefit of NSLAC are $120,686 and $112,003, respectively.

 

Amounts in the accompanying statutory financial statements related to reinsurance agreements with affiliates in which the Company is the assuming party, are as follows for the years ended as of December 31:

 

   2023   2022   2021 
Statements of Operations:               
Premiums assumed  $116,296    115,932    111,992 
Benefits incurred   120,663    91,839    100,350 
Commissions   4,335    4,476    4,445 
                
    2023    2022      
Statements of Admitted Assets, Liabilities, and Capital and Surplus:               
Reserves for future policy benefits  $925,774    994,691      
Policy and contract claims payable   24,387    21,127      

 

Variable Annuity Reinsurance Agreements with SYRE and SUNR

The details of the Company’s annuity rider reinsurance agreements with SYRE and SUNR are detailed below. Effective July 1, 2021 a treaty amendment was executed with SUNR to reinsure certain base contracts associated with the riders already reinsured with SUNR. The separate account value of the base contracts are reinsured using modified coinsurance with assets and liabilities being retained by ALIC, but cashflows and impacts of the changes in assets and liabilities being ceded to SUNR.

 

GMIB and GMDB Riders Written After April 1, 2008

 

In December 2008, the Company entered into a reinsurance agreement with SYRE to reinsure Annual Reset Death Benefit Riders (“ARDBR”) and GMIB riders associated with variable annuity products written between April, 2008 and August, 2012. The treaty was amended to include new products issued beginning April 1, 2009. Under the agreement for contracts issued between April 1, 2008 and March 31, 2009, the Company retained the first 15% and reinsured to SYRE on an excess of loss basis the remaining 85% of the risk under its GMIB rider and the related ARDBR rider. For the above contracts, the Company reinsured to SYRE 100% of the risk for all riders listed above up to $5 million per annuitant. Furthermore, SYRE was to pay a single adjusted GMIB claim amount when a GMIB policy annuitized.

68

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Effective July 31, 2010, a treaty addendum was executed which effectively resulted in the extinguishment of the treaty above and the establishment of a new treaty. The new treaty resulted in the removal of the adjusted GMIB claim calculation that contains the one-time net settlement payment and in its place, a GMIB claim amount that covers the monthly GMIB benefit during the annuity payout. SYRE now accepts 100% of the risk for all GMIB and ARDBR riders up to $5 million per annuitant.

 

Effective April 1, 2019, a treaty amendment was executed to recapture all Company-issued business previously ceded to SYRE. Effective April 1, 2019, the Company entered into a reinsurance agreement with SUNR to reinsure this business – a simultaneous transaction.

 

GMIB and GMDB Riders Written Prior to April 1, 2008

 

Effective November 30, 2011, the Company entered into a reinsurance agreement with SYRE to reinsure the claims in excess of limits established in a non-affiliated reinsurance agreement (“cap coverage”) related to the GMIB riders associated with variable annuity products written on or after April 1, 2002 through March 31, 2008. Under the agreement, the cap coverage will have a deductible of $100,000. The deductible will increase each year at the risk free rate defined by the one-year swap curve. The valuation date for the calculation of the fair value for the initial consideration was October 31, 2011.

 

Effective December 31, 2011, the Company entered into a reinsurance agreement with SYRE to reinsure the cap coverage related to the GMDB riders associated with variable annuity products written on or after July 1, 2005 but prior to April 1, 2008. Under the agreement, the cap coverage will have a deductible of $35,000. The deductible will increase each year at the risk free rate defined by the one-year swap curve. The valuation date for the calculation of the fair value for the initial consideration was November 30, 2011.

 

Effective April 1, 2019, a treaty amendment was executed to recapture all Company-issued cap coverage previously ceded to SYRE. Effective April 1, 2019, the Company entered into a reinsurance agreement with SUNR to reinsure this business – a simultaneous transaction.

 

GLWB Riders

 

Effective May 1, 2010, the Company replaced its GMIB rider with a GLWB rider (see Note 10) in connection with its variable annuity products for all new business written from this date. The Company reinsures 100% of all GLWB riders with SYRE.

 

Effective April 1, 2019, a treaty amendment was executed to recapture all Company- issued business previously ceded to SYRE. Effective April 1, 2019, the Company entered into a reinsurance agreement with SUNR to reinsure this business – a simultaneous transaction.

69

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

GMIB, GMDB, and GLWB Riders

 

During December 2011, amendments were made to the SYRE reinsurance treaties for pre April 1, 2008 GMIB riders, post April 1, 2008 GMIB riders, GLWB riders and pre April 1, 2008 GMDB riders. The amendments provided SYRE with the option to convert the reinsurance treaties into a funds withheld (“FWH”) arrangement in which the Company would engage in a hedging program under SYRE’s direction and for the benefit of SYRE. The hedging performed by the Company for SYRE’s benefit would be done in segregated FWH accounts. At the end of each quarter, SYRE will reimburse the Company for any hedging losses and expenses for operating the hedging program and SYRE will receive credit for any gains realized under the hedging program. The FWH amendments also state the responsibilities of the Company and SYRE as it relates to the margin requirements on the open derivative positions held in the FWH accounts. SYRE is responsible for reimbursing the Company for any cash held in a margin account related to a derivative program operated for the benefit of SYRE. The derivatives held by the Company for the benefit of SYRE in each segregated FWH account, as well as the cash held in a margin account related to the derivative program are considered the amounts withheld and are recorded as separate funds withheld liability (or asset if the derivative positions decrease) in Other liabilities (assets) on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus. The change in the value of the FWH related to the derivative positions were recorded within Derivative instruments in the Statutory Statements of Operations. As of December 31, 2011, the FWH option was elected by SYRE for the post April 1, 2008 GMIB riders and GLWB riders reinsurance treaties. As part of the initial FWH election, open derivative futures were sold from SYRE to the Company using the December 29, 2011 closing value of these positions of $16,095.

 

Effective April 1, 2019, a treaty amendment was executed to recapture all Company- issued business previously ceded to SYRE. Effective April 1, 2019, the Company entered into a reinsurance agreement with SUNR to reinsure this business. These simultaneous transactions settled the remaining balances from the original SYRE treaty and amendments. The treaty between the Company and SUNR continues to contain a FWH arrangement.

 

GLWB Riders

 

Effective May 1, 2013, the Company began selling a new 2013 Interest Sensitive GLWB rider (IS GLWB). An amendment was made to the SYRE GLWB reinsurance agreement to add these riders to the coverage. The Company cedes 30% of the benefit for this rider to SYRE for policies issued before January 1, 2018.

 

Effective April 1, 2019, a treaty amendment was executed to recapture all Company-issued business previously ceded to SYRE.

 

Effective April 1, 2019, the Company entered into a reinsurance agreement with SUNR to reinsure 30% of the benefit for policies issued before January 1, 2018 and 100% of the benefit for policies issued on or after January 1, 2018.

 

Effective October 1, 2021, a treaty amendment was executed to cede to SUNR the remaining 70% of the benefits for policies issued before January 1, 2018 that were previously ceded to an external third party reinsurer. The recapture of GLWB benefit riders from external reinsurers is discussed above.

70

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

GMDB Riders

 

Effective April 1, 2019, the Company entered into an agreement with SUNR to reinsure all death benefit riders associated with variable annuity products, issued on or after January 1, 2001 that were not previously mentioned above. This excludes the Gain Enhancement Benefit (GEB and GEB Plus) riders.

 

GMAB/GPP Riders

 

Certain variable annuity contracts include a GMAB rider. On the eighth or tenth anniversary, depending on the version of the rider, the policyholder’s account value will increase to the amount of the initial deposit if the account value at that anniversary is less than the initial deposit.

 

Effective April 1, 2019, the Company entered into an agreement with SUNR to reinsure all Guaranteed Principal Protection Riders (“GPP”) associated with variable annuity products.

 

Variable Annuity with GLWB assumed from third-party

 

Effective April 1, 2023, the Company entered into a 100% modified coinsurance agreement with SYRE to reinsure all assumed general and separate account activity from its variable annuity reinsurance agreement with a third-party. The block includes policies with a GLWB rider.

 

Amounts in the accompanying statutory financial statements related to ceded variable annuity business to SUNR were as follows for the years ended December 31:

 

   2023   2022   2021 
Statements of Operations:               
Premiums and other considerations:               
Life and annuity  $182,165    206,190    556,911 
M&E fees ceded   172,570    193,500    116,334 
Commission and expense allowance   (87,459)   (97,547)   (57,655)
MODCO reinsurance premiums:               
MODCO - Premiums ceded   56,641    (4,553,900)   17,847,442 
MODCO - Reserve adjustment   (56,641)   4,553,900    (17,847,442)
Death and other benefits               
Annuity benefits   163,720    141,470    91,753 
MODCO reinsurance reserve adjustment:               
MODCO - Benefits transfer   1,733,044    1,559,878    974,011 
MODCO - Premiums transfer   (17,778)   (31,227)   (21,781)
MODCO - Net transfers   (1,715,266)   (1,528,651)   (952,230)

71

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

   2023   2022 
Statements of Admitted Assets, Liabilities, and Capital and Surplus:          
Other admitted assets:          
Reinsurance recoverable  $15,765    19,592 
Reserves for future policy benefits   1,932,055    2,200,528 
Other liabilities:          
Premiums payable   13,533    14,136 
Reinsurance payable   15,374    15,380 
FWH under reinsurance:          
Margin account   70,169    106,334 
Unrealized losses derivative instrument   (17,280)   8,138 
Capital and surplus:          
Unassigned surplus:          
Unrealized losses (gains) derivative instruments   32,402    (17,138)

 

Amounts in the accompanying statutory financial statements related to affiliate ceded variable annuity business to SYRE were as follows for the years ended December 31:

 

   2023   2022   2021 
Statements of Operations:               
Premiums and other considerations  $2,619    2,631    2,620 
Death and other benefits   54    (15)   37 

 

   2023   2022 
Statements of Admitted Assets, Liabilities, and Capital and Surplus:         
Other admitted assets:           
Reinsurance recoverable  $2,410    1,107 
Reserves for future policy benefits   35,531    39,431 
Other liabilities:          
Premiums payable   218    219 

72

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Amounts in the accompanying statutory financial statements related to MODCO variable annuity business retroceded to SYRE were as follows for the year ended December 31:

 

   2023 
Statements of Operations:     
Premiums and other considerations:     
Life and annuity  $(277,930)
M&E fees ceded   (186,948)
Commission and expense allowance   195,878 
MODCO reinsurance premiums:     
MODCO - Premiums ceded   (10,365,903)
MODCO - Reserve adjustment   10,408,804 
Death and other benefits     
Annuity benefits   1,728 
MODCO reinsurance reserve adjustment:     
MODCO - Benefits transferred   786,000 
MODCO - Net transfers   (786,000)

 

   2023 
Statements of Admitted Assets, Liabilities, and Capital and Surplus:     
Other admitted assets:     
Reinsurance recoverable  $17,348 
Reserves for future policy benefits   1,295 
Contract claims   (3,357)
Other liabilities:     
Premiums payable   177,753 

 

Fixed Indexed Annuity Reinsurance Agreements with SYRE

Effective January 2018, the Company entered into a 100% coinsurance funds withheld reinsurance agreement with SYRE to reinsure the exchange program fixed indexed annuities and associated GLWB riders offered to certain policyholders of variable annuities with the GMIB rider. This exchange program was available for the period from January 2, 2018 through April 6, 2018, and for the period from June 4, 2018 through September 7, 2018 in the state of California.

73

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Amounts in the accompanying statutory financial statements related to ceded fixed indexed annuity business to SYRE were as follows for the years ended December 31:

 

   2023   2022   2021 
Statements of Operations:               
Premiums and other considerations               
Annuity fees  $21,341    648,181    5,762 
Commissions and expense allowances   (4,139)   (3,675)   (1,879)
Death and other benefits   86,057    60,062    35,026 
                
    2023    2022      
Statements of Admitted Assets, Liabilities, and Capital and Surplus:               
Reserves for future policy benefits  $1,149,009    1,165,133      
Other liabilities:               
Reinsurance payable   1,565    1,551      
FWH under reinsurance:               
Assets payable to affiliate   1,030,790    1,047,857      
Capital and surplus:               
Unassigned surplus:               
Unrealized losses (gains) derivative instruments   (4,710)   17,651      

 

(14)Bank Line of Credit

 

In April 2016, CII obtained a $525,000 senior unsecured, syndicated credit facility. The credit facility was established for the purpose of issuing letters of credit and loans for general corporate purposes and matured in April 2021. In March 2017, CII increased this credit facility by $50,000 to $575,000. In March 2018, CII increased this credit facility by $325,000 to $900,000. The credit facility would have matured in March 2023. During 2021, this facility was closed.

 

On March 30, 2020, CII entered into a $200,000, 364-day letter of credit facility with a group of banks in order to finance and support the reserve requirements of the Company, SYRE and SUNR. The Company and SUNR are the only beneficiaries of the related letters of credit. In June 2020, CII increased this facility by $100,000 to $300,000. This facility was not utilized by or for the benefit of the Company as of December 31, 2020. This facility was not renewed and terminated in 2021.

 

On December 31, 2019, CII entered into a $50,000, 364-day letter of credit facility with two banks in order to finance and to support the reserve requirements of SYRE, ALIC and SUNR. ALIC and SUNR are the only beneficiaries of the related letters of credit. On December 28, 2020, this facility was renewed for ninety days and matures on March 29, 2021. This facility was not utilized by or for the benefit of the Company as of December 31, 2020. This facility was not renewed and terminated in 2021.

74

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

On May 7, 2021, CII entered into a $1,500,000 senior unsecured, syndicated credit facility. The credit facility is established for the purpose of issuing letters of credit and loans for general corporate purposes and will mature in May 2026. Letters of credit can be issued up to the maximum credit facility, however loans under the credit facility are limited to $500,000 with total combined amounts not to exceed $1,500,000. During 2023 and 2022, the Company borrowed $150,000 and $100,000, respectively, at various times against the facility and repaid all outstanding balances within the same calendar year.

 

CII utilized $75,000 and $100,000 of this facility as of December 31, 2023 and 2022, respectively, to secure a letter of credit for SYRE, with the Company as the beneficiary, in order to recognize reserve credit under statutory accounting principles.

 

There was no interest or fees paid by the Company on these lines of credit in 2023, 2022 or 2021.

75

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

(15)Income Taxes

 

The Company provides for deferred tax assets in accordance with the NAIC issued guidance. The components of the net admitted deferred tax asset, including those certain deferred tax assets and deferred tax liabilities, recognized in the Company’s Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus as of December 31 are as follows:

 

   Ordinary   Capital   Total 
2023               
Gross deferred tax assets  $190,243   5,559   195,802 
Statutory valuation allowance adjustments   (1,263)       (1,263)
Adjusted gross deferred tax assets   188,980    5,559    194,539 
Nonadmitted deferred tax assets   (8,510)   (3,589)   (12,099)
Admitted deferred tax assets   180,470    1,970    182,440 
Deferred tax liabilities   (97,153)   (1,970)   (99,123)
Admitted deferred tax assets, net  $83,317        83,317 
                
2022               
Gross deferred tax assets  $134,377    2,132    136,509 
Statutory valuation allowance adjustments   (2,464)       (2,464)
Adjusted gross deferred tax assets   131,913    2,132    134,045 
Nonadmitted deferred tax assets   (53,951)   (2,132)   (56,083)
Admitted deferred tax assets   77,962        77,962 
Deferred tax liabilities   (25,991)       (25,991)
Admitted deferred tax assets, net  $51,971        51,971 
                
Change               
Gross deferred tax assets  $55,866    3,427    59,293 
Statutory valuation allowance adjustments   1,201        1,201 
Adjusted gross deferred tax assets   57,067    3,427    60,494 
Nonadmitted deferred tax assets   45,441    (1,457)   43,984 
Admitted deferred tax assets   102,508    1,970    104,478 
Deferred tax liabilities   (71,162)   (1,970)   (73,132)
Admitted deferred tax assets, net  $31,346        31,346 

76

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The amount of gross deferred tax assets admitted under each component and the resulting increased amount by tax character as of December 31 are as follows:

 

   Ordinary   Capital   Total 
2023               
Federal income taxes paid in prior years recoverable through loss carrybacks  $         
Adjusted gross deferred tax assets expected to be realized after application of the threshold limitations:               
(1) Adjusted gross deferred tax assets expected to be realized following the balance sheet date   N/A    N/A    83,317 
(2) Adjusted gross deferred tax assets allowed per limitation threshold   N/A    N/A    280,335 
Lesser of (1) or (2)   83,317        83,317 
Deferred tax liabilities   97,153    1,970    99,123 
Admitted deferred tax assets  $180,470    1,970    182,440 
                
2022               
Federal income taxes paid in prior years recoverable through loss carrybacks  $         
Adjusted gross deferred tax assets expected to be realized after application of the threshold limitations:               
(1) Adjusted gross deferred tax assets expected to be realized following the balance sheet date   N/A    N/A    51,971 
(2) Adjusted gross deferred tax assets allowed per limitation threshold   N/A    N/A    287,062 
Lesser of (1) or (2)   51,971        51,971 
Deferred tax liabilities   25,991        25,991 
Admitted deferred tax assets  $77,962        77,962 
                
Change               
Federal income taxes paid in prior years recoverable through loss carrybacks  $         
Adjusted gross deferred tax assets expected to be realized after  application of the threshold limitations:               
(1) Adjusted gross deferred tax assets expected to be realized following the balance sheet date   N/A    N/A    31,346 
(2) Adjusted gross deferred tax assets allowed per limitation threshold   N/A    N/A    (6,727)
Lesser of (1) or (2)   31,346        31,346 
Deferred tax liabilities   71,162    1,970    73,132 
Admitted deferred tax assets  $102,508    1,970    104,478 

77

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The ratios used for threshold limitation (for SSAP 101 Paragraph 11b) as of December 31 are as follows:

 

   2023   2022   Change 
Ratio percentage used to determine the recovery period and threshold limitation amount in above adjusted gross deferred tax assets   1,792.08%   1,763.24%   28.84%
Amount of adjusted capital and surplus used to determine the recovery period threshold limitation amount in above adjusted gross deferred tax assets  $1,909,786    1,879,058    30,728 

 

The impact of tax-planning strategies as a percentage of adjusted gross and net admitted deferred tax assets as of December 31 are as follows:

 

   Ordinary   Capital   Total 
2023               
Adjusted gross deferred tax assets:               
(Percentage of total adjusted gross deferred tax assets)   %   %   %
Net admitted gross deferred tax assets:               
(Percentage of total net admitted adjusted gross deferred tax assets)   %   %   %
                
2022               
Adjusted gross deferred tax assets:               
(Percentage of total adjusted gross deferred tax assets)   %   %   %
Net admitted gross deferred tax assets:               
(Percentage of total net admitted adjusted gross deferred tax assets)   %   %   %
                
Change               
Adjusted gross deferred tax assets:               
(Percentage of total adjusted gross deferred tax assets)   %   %   %
Net admitted gross deferred tax assets:               
(Percentage of total net admitted adjusted gross deferred tax assets)   0.00%   0.00%   0.00%

78

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The Company’s tax planning strategies do not include the use of reinsurance tax planning strategies.

 

There are no temporary differences for which deferred tax liabilities are not recognized.

 

The provisions for current tax expenses on earnings for years ended December 31 are as follows:

 

   2023   2022   2021 
Current year federal tax (benefit) expense - ordinary income  $(46,018)   63,856    (55,188)
Current year foreign tax (benefit) expense - ordinary income            
Subtotal   (46,018)   63,856    (55,188)
Current year tax expense - net realized capital (losses) gains   (2,124)   15    7,879 
Utilization of capital loss carry forwards            
Other            
Federal and foreign income taxes incurred  $(48,142)   63,871    (47,309)

 

The tax effects of temporary differences that give rise to significant components of the net deferred tax assets as of December 31 are as follows:

 

Deferred tax assets:  2023   2022   2021   Change
from 2022
   Change
from 2021
 
Ordinary:                         
Policyholder reserves  $50,552    21,317    85,101    29,235    (63,784)
Investments   1,552    6,248    2,148    (4,696)   4,100 
Deferred acquisition costs   78,559    74,657    66,905    3,902    7,752 
Policyholder dividends accrued   772    836    10,068    (64)   (9,232)
Compensation and benefit accruals   11,519    10,462    11,360    1,057    (898)
Tax credit carry-forward   3,160    6,127    2,324    (2,967)   3,803 
Section 807(f) reserves   5,964    7,455    8,835    (1,491)   (1,380)
Pension accrual       2,588        (2,588)   2,588 
Nonadmitted asset   5,351    2,532    3,091    2,819    (559)
Modco CARVM adjustment   28,870            28,870     
Other   3,944    2,155    4,266    1,789    (2,111)
Ordinary deferred tax assets   190,243    134,377    194,098    55,866    (59,721)
Statutory valuation allowance adjustment   (1,263)   (2,464)       1,201    (2,464)
Nonadmitted ordinary deferred tax assets   (8,510)   (53,951)   (22,478)   45,441    (31,473)
Admitted ordinary deferred tax assets   180,470    77,962    171,620    102,508    (93,658)

(continued on next page)

79

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Deferred tax assets (continued):  2023   2022   2021   Change
from 2022
   Change
from 2021
 
Capital:                         
Investments  $3,593    1,571    714    2,022    857 
Net capital loss carryforward   1,966    561        1,405    561 
Capital deferred tax assets   5,559    2,132    714    3,427    1,418 
                          
Nonadmitted capital deferred tax assets   (3,589)   (2,132)       (1,457)   (2,132)
Admitted capital deferred tax assets   1,970        714    1,970    (714)
Admitted deferred tax assets   182,440    77,962    172,334    104,478    (94,372)
                          
Deferred tax liabilities:                         
Ordinary:                         
Investments   2,485    8,056    3,481    (5,571)   4,575 
Section 807(f) reserves   1,585    6,291    12,780    (4,706)   (6,489)
Deferred and uncollected premium   482    371    20,762    111    (20,391)
Policyholder reserves - tax reform transition   5,972    8,957    11,943    (2,985)   (2,986)
Modco CARVM adjustment   84,057            84,057     
Other   2,572    2,316    840    256    1,476 
Ordinary deferred tax liabilities   97,153    25,991    49,806    71,162    (23,815)
                          
Capital:                         
Investments   1,970        2,553    1,970    (2,553)
Subtotal   1,970        2,553    1,970    (2,553)
Deferred tax liabilities   99,123    25,991    52,359    73,132    (26,368)
Admitted deferred tax assets, net  $83,317    51,971    119,975    31,346    (68,004)

 

There was a statutory valuation allowance adjustment to gross deferred tax assets of $1,263 for the period ended December 31, 2023. There was a statutory valuation allowance adjustment to gross deferred tax assets of $2,464 for the period ended December 31, 2022.

 

The realization of the deferred tax asset is dependent upon the Company's ability to generate sufficient taxable income in future periods. Based on historical results and the prospects for future operations, management anticipates that it is more likely than not that future taxable income will be sufficient for the realization of the remaining deferred tax assets.

80

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The change in the net deferred income taxes of December 31 is comprised of the following:

 

   2023   2022   2021   Change
from 2022
   Change
from 2021
 
Total deferred tax assets  $195,802    136,509    194,812    59,293    (58,303)
Total deferred tax liabilities   (99,123)   (25,991)   (52,359)   (73,132)   26,368 
Net deferred tax assets   96,679    110,518    142,453    (13,839)   (31,935)
Statutory valuation allowance adjustment   (1,263)   (2,464)       1,201    (2,464)
Net deferred tax assets   95,416    108,054    142,453    (12,638)   (34,399)
Tax effect of unrealized losses   342    354    (484)   (12)   838 
Statutory valuation allowance adjustment allocated to unrealized                    
Change in net deferred income taxes  $95,758    108,408    141,969    (12,650)   (33,561)

 

The provision for federal income taxes incurred is different from that which would be obtained by applying the statutory federal income tax rate to income before income taxes. The significant tax effects causing this difference for the years ended December 31 are as follows:

 

   2023   2022   2021 
Income (loss) before taxes  $17,737    (36,298)   76,746 
Dividends received deduction   (6,403)   (3,520)   (12,718)
Interest maintenance reserve   (3,342)   (4,310)   4,638 
Change in equity of subsidiaries   (18,681)   (14,557)   (61,410)
Prior period adjustments           4,089 
Change in non-admitted deferred tax assets           1,529 
Transfer pricing   (4,512)   (10,746)   (4,903)
Tax credits   (9,338)   (5,484)   (3,878)
Reinsurance surplus adjustment   (12,132)   169,556    (3,155)
Statutory Reserve Adjustment   (1,202)   2,464    872 
Other   2,381    327    5,623 
Total statutory taxes  $(35,492)   97,432    7,433 
                
Provision for federal income taxes  $(46,018)   63,856    (55,188)
Tax on capital gains   (2,124)   15    7,879 
Change in net deferred income tax   12,650    33,561    54,742 
Total statutory taxes  $(35,492)   97,432    7,433 

 

The Company’s policy for recording penalties associated with audits, claims, and adjustments is to record such amount as a component of income taxes.

81

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Total federal income taxes received (including tax on capital gains) were $45,128 during the year ended December 31,2023; total federal income taxes paid (including tax on capital gains) were $125,210 during the year ended December 31,2022; and total federal income taxes received (including tax on capital gains) were $49,092 during the year ended December 31, 2021.

 

As of December 31, 2023, there are operating losses and capital loss carryforwards of $9,361 available for tax purposes, which begin expiring in 2027. As of December 31, 2022, there are no net operating losses and capital loss carryforwards of $2,673 available for tax purposes expiring in 2027. As of December 31, 2023 and 2022, the Company has valuation allowances of $1,263 and $2,464, respectively. A partial valuation allowance was established in 2022 related to limitation on the Company’s ability to utilize loss carryforwards as a result of the Transaction. As of December 31, 2023 and 2022, the Company does not have any uncertain tax positions related to the Separate Account Dividends Receivable Deduction (“SA DRD”) company share percentage(s) for tax return year 2017. As of December 31, 2023 and 2022, the Company has tax credit carryforwards of $3,160 and $6,127, respectively, which will start expiring in 2030.

 

There are no federal income taxes incurred that are available for recoupment in the event of future net losses.

 

The Company has no tax loss contingencies for which it is reasonably possible that the total liability will significantly increase within twelve months of reporting.

 

There are no aggregate federal income tax deposits under Internal Revenue Code Section 6603, and none are recorded as admitted assets.

 

The Company’s federal income tax return is consolidated with the other life insurance companies ALAC, NSLAC, KENW, MONT, SYRE, CMGO and SUNR and then with its common parent, CIHI.

 

The Company is not under current examination with the Internal Revenue Service. The statute of limitations remains open for tax years 2020, 2021 and 2022 for the consolidated tax group.

 

The allocation of taxes between members of the federal consolidated income tax return is subject to written agreement approved by the Board of Directors. Allocations are based on separate company calculations with current credit for losses. Intercompany tax balances are settled quarterly.

 

(16)Pensions and Other Post-Retirement Benefit Plans

 

(a)Home Office Pension Plan

 

The Company sponsors a funded qualified defined benefit pension plan covering all home office employees hired prior to January 1, 1998. This plan was amended effective December 31, 2019 to freeze the accrual of future benefits. This plan includes participants who are employees of the Company and devote substantially all of their time to service for the Company. Retirement benefits are based on years of service and the highest average earnings in five of the last ten years.

 

The measurement dates were December 31, 2023 and 2022.

82

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

(b)Home Office Post-Retirement Benefit Plan

 

The Company currently offers eligible retirees the opportunity to participate in a post-retirement health and group life plan. This plan was amended effective July 1, 2013, to provide participants younger than age 65 a fixed portion of the health insurance contract premium and for participants age 65 and older, a fixed dollar amount which the participant must use to independently purchase their own insurance. Previously, this plan provided all participants a fixed portion of the health insurance contract premium. The portion the Company pays is periodically increased and is a function of participant service. Only home office employees hired prior to January 1, 1998 may become eligible for these benefits provided that the employee meets the retirement age and years of service requirements.

 

This plan includes participants who are employees of the Company and devote substantially all of their time to service for the Company.

 

The post-retirement health plan does not provide benefits which are actuarially equivalent to Medicare Part D benefits. Therefore, the Company does not receive the associated federal Medicare subsidy.

 

The measurement dates were December 31, 2023 and 2022.

 

(c)General Agents’ Pension Plan

 

The Company sponsors an unfunded, nonqualified defined benefit pension plan covering its general agents hired prior to January 1, 2005. This plan provides benefits based on years of service and average compensation during the final five and ten years of service.

 

The measurement dates were December 31, 2023 and 2022.

 

(d)Agents’ Post-Retirement Benefits Plan

 

The Company sponsors a post-retirement health and group life plan. Only agents with contracts effective prior to January 1, 1998 who meet the retirement age and service requirements are eligible for these benefits. The health and group life plan is contributory, with retirees contributing approximately 50% of premium for coverage. As with all plan participants, the Company reserves the right to change the retiree premium contribution at renewal.

 

The post-retirement health plan does not provide benefits which are actuarially equivalent to Medicare Part D benefits. Therefore, the Company does not receive the associated federal Medicare subsidy. The Plan was terminated effective as of January 1, 2023. The impact of the curtailment is included below.

 

The measurement dates were December 31, 2023 and 2022.

83

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

(e)Obligations and Funded Status

 

Information regarding the funded status of the pension plans as a whole and other benefit plans as a whole as of December 31 is as follows:

 

   Pension benefits   Other benefits 
   2023   2022   2023   2022 
Change in projected benefit obligation:                    
Projected benefit obligation at beginning of year  $47,967    73,905    6,229    9,075 
Service cost       12    19    34 
Interest cost   2,382    2,161    320    244 
Actuarial loss (gain)   2,200    (19,708)   68    (1,980)
Benefits paid *   (6,203)   (10,219)   (735)   (628)
Settlement/curtailment   576    1,816        (516)
Projected benefit obligation at end of year  $46,922    47,967    5,901    6,229 

 

*Benefits paid include amounts paid from both funded and unfunded benefit plans.

 

   Pension benefits   Other benefits 
   2023   2022   2023   2022 
Change in plan assets:                    
Fair value of plan assets at beginning of year  $58,369    76,050         
Actual return on plan assets   6,708    (9,267)        
Benefits and expenses paid   (4,388)   (8,414)        
Fair value of plan assets at end of year  $60,689    58,369         
                     
Funded status  $13,767    10,401    (5,901)   (6,229)
Unrecognized net actuarial loss (gain)   5,841    7,019    2,123    1,677 
Unrecognized prior service cost                
Net prepaid (accrued) amount recognized  $19,608    17,420    (3,778)   (4,552)

84

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

   Pension benefits   Other benefits 
Funded Status:  2023   2022   2023   2022 
Overfunded                    
Assets (nonadmitted)                    
Prepaid benefit costs  $             
Overfunded plan assets                
Total assets (nonadmitted)  $             
                     
Underfunded                    
Liabilities recognized                    
Net prepaid (accrued) amount recognized  $19,608    17,420    (3,778)   (4,552)
Liabilities for benefits   (5,841)   (7,019)   (2,123)   (1,677)
Total liabilities recognized  $13,767    10,401    (5,901)   (6,229)

 

   Pension benefits   Other benefits 
   2023   2022   2023   2022 
Amounts recognized in the statutory statements of admitted assets, liabilities, and capital and surplus consist of:                    
Prepaid benefit costs  $20,214    19,309         
Accrued benefit costs   (606)   (1,889)   (3,778)   (4,552)
Surplus   (5,841)   (7,019)   (2,123)   (1,677)
Total liabilities recognized  $13,767    10,401    (5,901)   (6,229)

85

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

   Pension benefits 
   2023   2022   2021 
Components of net periodic benefit cost:               
Service cost  $    12    676 
Interest cost   2,382    2,161    2,559 
Expected return on plan assets   (3,816)   (5,049)   (5,067)
Amortization of net loss   195    604    2,820 
Settlement   868    1,181    5,557 
Net periodic benefit cost  $(371)   (1,091)   6,545 
     
   Other benefits 
   2023   2022   2021 
Components of net periodic benefit cost:               
Service cost  $19    34    47 
Interest cost   320    244    234 
Amortization of prior service cost       (244)   (49)
Amortization of net (gain) loss   (378)   515    644 
Curtailment       (516)    
Net periodic benefit cost  $(39)   33    876 

 

The following is attributable to pension plans whose accumulated benefit obligation exceeds plan assets as of December 31:

 

   Pension benefits 
   2023   2022 
Projected benefit obligation  $796    1,924 
Accumulated benefit obligation   796    1,876 
Prepaid pension cost   19,608    17,420 

86

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

(f)Assumptions

 

   Pension benefits   Other benefits 
   2023   2022   2023   2022 
Weighted average assumptions used to determine net periodic cost at January 1:                    
Discount rate   5.40%   3.10%   5.45%   2.99%
Expected long-term return on plan assets   7.00%   7.00%        
Rate of compensation increase   3.50%   3.70%   4.25%   4.25%
Health care cost trend rate assumed for next year:                    
Before 65           9.00%   8.80%
Age 65 and older           0.00%   0.40%
Rate to which the health cost trend rate is assumed to decline (the ultimate trend rate):                  
Before 65           9.00%   8.70%
Age 65 and older           0.00%   0.30%
Year that the rate reaches the ultimate trend rate           2023    2025 
                     
Weighted average assumptions used to determine benefit obligations at December 31:                    
Discount rate   5.05%   5.40%   5.05%   5.45%
Rate of compensation increase   3.50%   3.50%   4.25%   4.25%

 

Assumed health care cost trend rates have a significant effect on the amounts reported for the health care plans. A one percentage point change in assumed health care cost trend rates would have the following effects:

 

  

1 Percentage

point increase

  

1 Percentage

point decrease

 
Effect on total of 2023 service cost and interest cost  $16    (15)
Effect on 2023 other post-retirement benefit obligation   263    (264)

87

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

(g)Plan Assets

 

The following table presents the hierarchy of the Company's qualified pension plan assets at fair value as of December 31:

 

   Level 1   Level 2   Level 3   Total 
2023                
Bond funds  $18,259            18,259 
Stock funds   42,430            42,430 
Total assets  $60,689            60,689 
                     
2022                    
Bond funds  $20,757            20,757 
Stock funds   37,611            37,611 
Total assets  $58,368            58,368 

 

The Company categorizes pension benefit plan assets consistent with the Fair Value Hierarchy as described in Note 5.

 

The assets of the Company’s Home Office Pension Plan (“the Plan”) are invested in group variable annuity contracts issued by the Company offering specific investment choices from various asset classes providing diverse and professionally managed options. As of December 31, 2023 and 2022, $25,800 and $43,095, respectively, of the Plan assets are funds that are affiliated with the Company. The assets are invested in a mix of stocks, bonds and real estate securities in allocations as determined from time to time by the Pension Plan Committee. The target allocations are designed to balance the Plan’s short-term liquidity needs and its long-term liabilities. The target allocations are currently 70% stocks and 30% bonds.

 

For diversification and risk control purposes, where applicable, each asset class is further divided into sub classes such as large cap, mid cap and small cap and growth, core and value for stocks and U.S. domestic, global and high yield for bonds. To the extent possible, each sub asset class utilizes multiple fund choices and no single fund contains more than 25% of the Plan assets (exclusive of any short-term increases in assets due to any Plan funding). The Plan performance is measured by a weighted benchmark consisting of stock and bond benchmarks in weights determined by the Pension Plan committee.

 

The overall expected long-term rate of return on assets is determined by a weighted average return of bond and stock indexes. Bond securities (including cash) make up 30% of the weighted average return and stocks make up 70% of the weighted average return.

88

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The following table shows the weighted average asset allocation by class of the Plan’s assets as of December 31:

 

   2023   2022 
Stocks  70%  64%
Bonds   30    36 
Total   100%   100%

 

(h)Cash Flows

 

Contributions

 

The minimum funding requirement under The Employee Retirement Income Security Act of 1974 for 2023 was zero. No contributions were made to the qualified pension plan for the years ended December 31, 2023 or 2022, respectively. There is no planned contribution to the qualified pension plan for the 2024 plan year.

 

Estimated Future Benefit Payments

 

The following benefit payments, which reflect expected future service, as appropriate, are expected to be paid:

 

  

Pension 

benefits

  

Other

benefits

 
2024  $5,723    708 
2025   5,365    644 
2026   4,217    612 
2027   4,341    609 
2028   4,824    577 
2029-2033   13,350    2,281 

89

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

   Pension benefits  

Other benefits

 
   2023   2022   2023   2022 
Amounts in unassigned funds (surplus) recognized in the next fiscal year as components of periodic benefit cost:                    
Items not yet recognized as a component of net periodic cost - prior year  $7,020   12,381    1,677    3,928 
Net prior service cost or credit recognized               244 
Net gain and loss arising during the period   (116)   (3,576)   68    (1,980)
Net gain and loss recognized   (1,063)   (1,785)   378    (515)
Items not yet recognized as a component of net periodic cost - current year  $5,841    7,020    2,123    1,677 
                     
   Pension benefits   Other benefits 
   2023   2022   2023   2022 
Amounts in unassigned funds (surplus) expected to be recognized in the next fiscal year as components of net periodic benefit cost:                    
Net prior service cost or credit  $             
Net recognized gains and losses   14    180    266    (391)

 

   Pension benefits   Other benefits 
   2023   2022   2023   2022 
Amounts in unassigned funds (surplus) that have not yet been recognized as components of net periodic benefit cost:                    
Net prior service cost or credit  $             
Net recognized gains and losses   5,841    7,020    2,123    1,677 

 

(i)Other Plan Expenses

 

The Company also maintains a qualified contributory defined contribution profit-sharing plan covering substantially all employees. Company contributions to the profit-sharing plan are based on the net earnings of the Company and are payable at the sole discretion of management. During 2023, the profit-sharing plan was restructured, and the Company ceased contributions. The expense for contributions to the profit-sharing plan for 2023, 2022 and 2021 was $1,599, $4,026 and $4,472, respectively.

90

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Employees hired on or after January 1, 1998 are covered by a defined contribution pension plan. The expense reported for this plan was $2,650, $2,906 and $3,351 in 2023, 2022 and 2021, respectively.

 

During 2020 the profit-sharing plan and the defined contribution pension plan were combined and are now being administered by a third party.

 

(j)CII Employees

 

The Company’s qualified pension and post-retirement benefit plans include participants who are employees of CII. Participating CII employees are vice presidents and other executive officers of CII and devote substantially all of their time to service for the Company. Most of CII’s employees were employees of the Company prior to January 1, 2001 and were participants in the benefit plan at that time.

 

(17)Capital and Surplus, Dividend Restrictions and Regulatory RBC

 

Capital and Surplus 

The Company has 10,000,000 shares ($1 par value) authorized, issued and outstanding of Class A common stock as of December 31, 2023 and 2022. The Company has no preferred stock issued or outstanding.

 

As part of the Transaction discussed in Note 1, on each of the first four anniversaries after the closing, Constellation will pay or cause to be paid an infusion of capital to ALIC. During 2023, the Company received a capital contribution of $125,000 from CII in satisfaction of the first installment. Subsequent to the balance sheet date, CII contributed $125,000 of capital to ALIC in satisfaction of the second installment.

 

During 2022, the Company received a capital contribution from its parent, CII, of $401,364. This contribution was used to satisfy the Company’s demutualization obligation to effectuate the increase in eligible member’s policy account value as consideration for their membership interests.

 

Surplus notes outstanding are as follows as of December 31:

 

   2023   2022 
Surplus notes          
6.875% fixed rate due 2042  $250,000   $250,000 
5.000% fixed rate due 2031   4,179    4,139 
5.800% fixed rate due 2027   5,954    5,940 
8.500% fixed rate due 2026   47,949    49,925 
Total  $308,082   $310,004 

 

In June 2012, ALIC issued a $250,000, 6.875% fixed rate surplus note due June 15, 2042. Interest on this surplus note is payable semi-annually on June 15 and December 15. ALIC may redeem this surplus note at its option. This surplus note is unsecured and subordinated to all present and future indebtedness and policy claims of ALIC.

91

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

In December 2011, ALIC issued a $4,500, 5% fixed rate surplus note to Security Mutual Life Insurance Company of New York (“SML”), as payment for the purchase of the additional shares of NSLAC. This note matures on December 15, 2031. Interest on this surplus note is payable semi-annually on December 15 and June 15. ALIC may redeem this surplus note at its option. This surplus note is unsecured and subordinated to all present and future indebtedness and policy claims of ALIC.

 

In April 2007, ALIC issued a $6,000, 5.8% fixed rate surplus note to SML, as payment for the purchase of a portion of the shares of NSLAC. This note matures on April 1, 2027. Interest on this surplus note is payable semi-annually on April 1 and October 1. ALIC may redeem this surplus note at its option. This surplus note is unsecured and subordinated to all present and future indebtedness and policy claims of ALIC.

 

In May 1996, ALIC issued $50,000, 8.5% fixed rate surplus notes due May 15, 2026. Interest on this surplus note is payable semi-annually on May 15 and November 15. ALIC may not redeem this surplus note at its option. This surplus note is unsecured and subordinated to all present and future indebtedness and policy claims of ALIC. In December 2023, ALIC purchased $2,000 of the surplus note on the open market. The transaction was approved by the Department and obligation was retired with the trustee.

 

Except as provided in Section 3901.72 of the Ohio Revised Code, the notes are not part of the legal liabilities of the Company and are not a liability or claim against the Company or any of its assets. Interest payments, scheduled semi-annually, must be approved for payment by the Department. The Company paid $22,011 in interest related to these notes in 2023, 2022 and 2021. Principal payments must also be approved by the Department. Interest expense for surplus notes is not recognized on the Statutory Statements of Operations until it has been approved by the Department.

 

Regulatory RBC 

The NAIC has established RBC requirements to assist regulators in monitoring the financial strength and stability of life insurers and provides for an insurance commissioner to intervene if the insurer experiences financial difficulty. The RBC requirements instruct every life insurer to calculate its total adjusted capital and RBC position. The formula includes components for asset risk, liability risk, interest rate exposure, and other factors. Under the NAIC requirements, each insurer must maintain its total adjusted capital and surplus above a calculated minimum threshold or take corrective measures to achieve that threshold. Based upon the December 31, 2022 and 2021 statutory financial statements, the Company exceeded all required RBC levels.

 

Dividend Restrictions 

The payment of dividends by ALIC to CII is limited by Ohio insurance laws. The maximum dividend that may be paid to CII without prior approval of the Director of Insurance is limited to the greater of ALIC’s statutory net income of the preceding calendar year or 10% of statutory surplus as of the preceding December 31. Any dividend that exceeds the earned surplus of the Company, even if it is within the above parameters, would be deemed extraordinary under Ohio law. Therefore, dividends of approximately $195,000 may be paid by ALIC to CII in 2024 without prior approval. Dividends of $196,590, $419,000 and $115,000 were declared and paid by ALIC to CII in 2023, 2022 and 2021, respectively. Included in the dividend amount for 2023 was the Company’s common stock of its non-life insurance subsidiaries, ONII, ADI and ONESCO.

92

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Subsidiary Dividends

The following table details the dividends received from each of the Company’s subsidiaries and included in investment income for the years:

 

    2023   2022   2021 
SUNR   $88,000    30,027    253,000 
ONII    8,700    10,300    9,400 
ALAC        20,000     
    $96,700    60,327    262,400 

 

The payment of dividends by ALAC to ALIC is limited by Ohio insurance laws. The maximum dividend that may be paid without prior approval of the Director of Insurance is limited to the greater of ALAC’s statutory net income of the preceding calendar year or 10% of statutory surplus as of the preceding December 31. Any dividend that exceeds the earned surplus of ALAC, even if it is within the above parameters, would be deemed extraordinary under Ohio law. Therefore, dividends of approximately $37,000 may be paid by ALAC to ALIC in 2024 without prior approval. ALAC declared and paid ordinary dividends to ALIC of $0, $20,000 and $0 in 2023, 2022 and 2021, respectively. No extraordinary dividends were declared or paid by ALAC to ALIC during 2023, 2022 or 2021.

 

The payment of dividends by CMGO to ALIC is limited by Ohio insurance laws. CMGO may pay to its stockholder, ALIC, a dividend from unassigned surplus at the end of any calendar quarter in which CMGO’s unassigned surplus is equal to the amount required for CMGO to have company action level RBC of 200%, after adjusting its capital level and its RBC level for such dividend. No dividends were declared or paid by CMGO in 2023, 2022 or 2021.

 

The payment of dividends by SUNR to ALIC is limited by the SUNR plan of operations, which was approved by the Ohio Department of Insurance. SUNR declared and paid extraordinary dividends to ALIC of $253,000 in 2021. SUNR declared an extraordinary dividend of $200,000 to ALIC as of December 31, 2021 that was paid in March 2022. Due to dividend limitations, $30,027 was classified as a dividend with the remaining $169,973 classified as a return of capital. SUNR declared an extraordinary dividend to ALIC of $25,000 on ALIC as of December 31, 2022 that was paid in February 2023. SUNR declared and paid an extraordinary dividend of $63,000 to ALIC during 2023. Total extraordinary dividend payments to ALIC during 2023 were $88,000. No ordinary dividends were paid by SUNR to ALIC during 2023, 2022 or 2021.

 

The payment of dividends by NSLAC to ALIC is limited by New York insurance laws. The maximum ordinary dividend that may be paid without prior approval of the Superintendent of Financial Services is limited to the lesser of 10% of NSLAC’s statutory surplus (defined by New York Insurance Law, Section 4207a as page 3, line 37 of the Annual Statement) as of the immediate preceding calendar year or NSLAC’s net gain from operations for the immediately preceding calendar year, not including realized capital gains. Therefore, dividends of approximately $4,000 may be paid by NSLAC to ALIC in 2024 without prior approval. No dividends were declared or paid by NSLAC in 2023, 2022 or 2021.

93

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

MONT and KENW are subject to limitations, imposed by the State of Vermont, on the payment of dividends to their stockholder, ALIC. Generally, dividends during any year may not be paid without prior regulatory approval. No dividends were declared or paid by MONT to ALIC in 2023, 2022 or 2021. No dividends were declared or paid by KENW to ALIC in 2023, 2022 or 2021.

 

(18)Additional Financial Instruments Disclosure

 

Financial Instruments with Off Balance Sheet Risk

 

The Company is a party to financial instruments with off balance sheet risk in the normal course of business through management of its investment portfolio. The Company had outstanding commitments to fund mortgage loans, bonds and limited partnerships of $186,414 and $173,011 as of December 31, 2023 and 2022, respectively. These commitments involve, in varying degrees, elements of credit and market risk in excess of amounts recognized in the statutory financial statements. The credit risk of all financial instruments, whether on or off balance sheet, is controlled through credit approvals, limits, and monitoring procedures.

 

(19)Contingencies

 

The Company and all other solvent life insurance companies are periodically assessed by certain state guaranty funds to cover losses to policyholders of insolvent or rehabilitated companies. Some of these assessments are partially recoverable through a reduction in future premium taxes in some states. In addition, the Company is subject to legal and regulatory proceedings in the ordinary course of its business. These include proceedings specific to the Company and proceedings generally applicable to business practices in the industry in which the Company operates. The outcomes of these proceedings cannot be predicted due to their complexity, scope and uncertainties. The Company believes, however, that based on currently known information, the ultimate outcome of all pending legal and regulatory proceedings as well as state guaranty fund assessments are not likely to have a material adverse effect on the Company’s financial condition or results of operations.

 

The Company, along with its affiliates, are a party to two court cases stemming from the strategic changes announced in September 2018, specifically the termination of certain variable annuity selling agreements with broker dealers related to the annuity business. The core issue in all of the cases is a disputed interpretation of certain language in ALIC’s contracts with the broker dealers who sold ALIC’s annuities. One of the two cases purports to be on behalf of a class, and a motion for class certification has been filed, but no class has been certified. Thirteen previously pending court cases and nine previously pending Financial Industry Regulatory Authority (“FINRA”) arbitrations have been resolved. The Company expects to continue to vigorously defend itself against these allegations. However, litigation is inherently uncertain and the outcome thereof cannot be predicted. Accordingly, it is possible that the ultimate outcome in one or more of the proceedings may be material to the Company’s results of operations for a particular period depending upon, among other factors, the size of the loss and the level of the Company’s results of operations for the period.

94

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

(20)Related-Party Transactions

 

During the year ended December 31, 2021, SUNR returned capital to the Company of $169,973 (See Note 17 for additional information).

 

During 2023, the Company made capital contributions totaling $111,941 to ONFH to fund capital initiatives and operating activities of its subsidiaries. The majority of the contributions were to ALL in support of future capital initiatives. ALL will lend the funds to ONSA to contribute to ONSV for the acquisition of a block of annuity business from Zurich Insurance Group.

 

During December 2023, the Company purchased $26,300 of CII’s outstanding senior notes on the open market. The Company intends to hold these notes until maturity. The Company purchased the notes for $24,509. At December 31, 2023, the Company had Accrued investment income and unrealized gains within Unassigned surplus of $477 and $622, respectively, on the Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus.

 

The Company has a written agreement to provide services for personnel, data processing and supplies to ALAC, which either party may terminate upon a thirty-day notice. ALIC primarily uses multiple bases (head counts, salaries, number of policies, field compensation, time, reserve account balances, transaction counts, etc.) and believes they are reasonable for determining the expense charges. This agreement was approved by the Department. Generally, the apportionment is based upon specifically identifying the expense to the incurring entity. Where this is not feasible, apportionment is based upon pertinent factors and ratios. The terms call for a cash settlement at least quarterly. There is no assurance that these costs would be similar if the Company had to obtain such services on its own. This agreement resulted in services charges totaling $59,377, $55,984 and $53,403 in 2023, 2022 and 2021, respectively. These amounts include pension costs for the personnel furnished to the Company. At December 31, 2023 and 2022, ALAC owed ALIC $3,739, and ALIC owed ALAC $762, respectively.

 

The Company paid $4,550, $4,943 and $5,030 for rent and operating expenses of the home office to CII for the years ended December 31, 2023, 2022 and 2021, respectively.

 

CII provides services for executive management and data processing equipment placed in service after December 31, 2000, to ALIC. For the years ended December 31, 2023, 2022 and 2021, ALIC recorded expenses of $32,131, $24,676 and $20,910, respectively, for these services.

 

The Company is a party to an agreement with CIHI and most of its direct and indirect subsidiaries whereby ALIC maintains a common checking account. It is ALIC’s duty to maintain sufficient funds to meet the reasonable needs of each party on demand. ALIC must account for the balances of each party daily. Such funds are deemed to be held in escrow by ALIC for the other parties. Settlement is made daily for each party’s needs to or from the common account. It is ALIC’s duty to invest excess funds in an interest-bearing account and/or short-term highly liquid investments. ALIC will credit interest monthly at the average interest earned for positive cash balances during the period or charge interest on any negative balances. Interest credited for the years ended December 31, 2023, 2022 and 2021 was $1,514, $69 and $0, respectively. The parties agree to indemnify one another for any losses of any nature relating to a party’s breach of its duties under the terms of the agreement. The Company held the following balances for the participating entities in payable to parent, subsidiaries and affiliates as of December 31:

95

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

   2023   2022 
CIHI  $167    759 
CII   74,156    22,084 
ALAC   12,605    24,678 
MONT   (5,677)   951 
KENW   544    856 
CMGO   4,847    5,578 
SYRE   91,527    44,280 
SUNR   20,284    78,692 
ONII   7,344    7,023 
ON Flight Inc.       80 
ONTech, LLC   (1,433)   (4,181)
ON Foreign Holdings, LLC   (1,637)   (314)
Financial Way Realty, Inc.   329    18 
Total  $203,056    180,504 

 

(21)Accounting Changes and Corrections of Errors

 

The Company's December 31, 2022 statutory financial statements reflect a prior period adjustment relating to the recording of premiums assumed from KENW. The events contributing to the adjustment impact surplus as follows:

 

Premiums and annuity considerations for life and accident and health contracts  $1,165 
Federal and foreign income taxes incurred (excluding taxes on capital gains)   (244)
Increase in surplus  $921 

 

The Company's December 31, 2021 statutory financial statements reflect a prior period adjustment relating to the recording of current income taxes. The events contributing to the understatement of taxes impact surplus as follows:

 

Federal and foreign income taxes incurred (excluding taxes on capital gains)  $(4,089)
Decrease in surplus  $(4,089)

96

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Notes to Statutory Financial Statements

 

December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

The Company's December 31, 2021 statutory financial statements reflect a prior period adjustment relating to the recording of disability income benefits. As of December 31, 2020, disability benefits were understated by $1,984. As a result, surplus was overstated by $1,567. The events contributing to the adjustment impact surplus as follows:

 

Disability benefits and benefits under accident and health contracts  $(1,984)
Federal and foreign income taxes incurred (excluding taxes on capital gains)   417 
Decrease in surplus  $(1,567)

 

The Company's December 31, 2021 statutory financial statements reflect a prior period adjustment relating to the recording of a previously deferred gain on external reinsurance that should have been recognized in prior years. Surplus as a result of reinsurance as of December 31, 2020 was overstated by $1,731. The net impact to 2021 surplus was zero. The events contributing to the adjustment impact surplus as follows:

 

Decrease in surplus as a result of reinsurance  $1,731 
Increase in surplus   (1,731)
   $ 

 

The cumulative prior period surplus impact of these errors is shown as a direct adjustment to surplus within the Statutory Statements of Changes in Capital and Surplus. SSAP No. 3R, Accounting Changes and Corrections of Errors, prescribes that if a reporting entity becomes aware of a material accounting error in a previously filed financial statement after it has been submitted to the appropriate regulatory agency, the entity shall file an amended financial statement unless otherwise directed by the domiciliary regulator. Correction of all immaterial accounting errors in previously issued statutory financial statements, for which an amended financial statement was not filed, shall be reported as adjustments to unassigned funds (surplus) in the period an error is detected.

97

 

Schedule I

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Summary of Investments – Other Than Investments in Related Parties

 

December 31, 2023

 

(Dollars in thousands)

 

Column A  Column B   Column C   Column D 
Type of investment  Cost   Market
value
   Amount at
which shown
in the
balance sheet 1
Fixed maturity available-for-sale securities:               
Bonds:               
U.S. Treasury securities and obligations of U.S. government  $60,430    64,472    60,430 
Obligations of states and political subdivisions   905,438    734,865    905,438 
Debt securities issued by foreign governments   6,999    5,795    6,999 
Corporate securities   4,113,550    3,548,404    4,113,550 
Asset-backed securities   332,181    323,500    332,181 
Mortgage-backed securities   663,587    617,950    663,587 
Total fixed maturity available-for-sale securities   6,082,185    5,294,986    6,082,185 
Equity securities at fair value:               
Common stocks:               
Industrial, miscellaneous, and all other   528,402    688,861    688,861 
Nonredeemable preferred stocks   16,551    15,757    16,551 
Total equity securities at fair value   544,953    704,618    705,412 
Mortgage loans on real estate, net   1,197,158         1,197,158 
Real estate, net:               
Investment properties   32,732         23,5932
Total real estate, net   32,732         23,593 
Contract loans   926,013         926,013 
Other long-term investments3   406,286         387,6264
Securities lending reinvested collateral assets   162,366         162,366 
Receivable for securities   2,050         2,050 
Cash and cash equivalents   184,450         109,459 
Short-term investments   626,319         626,319 
Total investments  $10,164,512         10,222,181 

 

1See Statutory Statements of Admitted Assets, Liabilities, and Capital and Surplus
2Difference from Column B is due to adjustments for accumulated depreciation.
3Included in totals are Derivatives and Other Invested Assets.
4Difference from Column B is due to operations gains and/or losses of investments in limited partnerships and to unrealized gains and/or losses of investments in hedging operations.

 

See accompanying report of independent registered public accounting firm.

98

 

Schedule III

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Supplementary Insurance Information

 

Years ended December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Column A  Column B   Column C   Column D   Column E   Column F 
Year segment  Deferred
policy
acquisition
costs1
   Future policy
benefits, losses,
claims, and
loss expenses
   Unearned
premiums
   Other policy
claims and
benefits
payable
   Premium
revenue
 
2023:                         
Individual life insurance  $    668,639    56    48,943    172,266 
Pension and annuities       3,136,459        (1,549)   11,159,335 
Other insurance       20,462    47    661    4,335 
Corporate                   184 
Total  $    3,825,560    103    48,055    11,336,120 
2022:                         
Individual life insurance  $    700,004    81    50,732    560,698 
Pension and annuities       1,759,963        506    (414,134)
Other insurance       21,716    52    679    4,677 
Corporate                   58 
Total  $    2,481,683    133    51,917    151,299 
2021:                         
Individual life insurance  $    4,982,637    2,203    147,324    728,495 
Pension and annuities       2,187,252        796    126,092 
Other insurance       35,004    95    819    5,052 
Corporate                   23 
Total  $    7,204,893    2,298    148,939    859,662 

 

Column A  Column G   Column H   Column I   Column J   Column K 
Year segment  Net
investment
income2
   Benefits,
claims, losses
and
settlement
expenses3
   Amortization
of deferred
policy
acquisition
costs1
   Other
operating
expenses2
   Premiums
written4
 
2023:                         
Individual life insurance  $163,323    182,704        48,999     
Pension and annuities   133,575    13,201,828        377,292      
Other insurance   1,324    2,781        2,024      
Corporate   80,324    9,353        78,445      
Total  $378,546    13,396,666        506,760      
2022:                         
Individual life insurance  $155,089    732,303        80,096      
Pension and annuities   112,728    1,254,047        113,186      
Other insurance   1,717    3,289        2,880      
Corporate   86,157    15,857        100,041      
Total  $355,691    2,005,496        296,203      
2021:                         
Individual life insurance  $209,652    704,362        127,464      
Pension and annuities   126,082    2,468,552        123,529      
Other insurance   1,989    160        3,783      
Corporate   264,890    14,930        62,063      
Total  $602,613    3,188,004        316,839      

 

1Acquisition costs are not capitalized under statutory accounting.
2Allocations of net investment and certain operating expenses are based on numerous assumptions and estimates, and reported segment operating results would change if different methods were applied.
3Policyholders’ dividends on participating policies are included in Column H amounts.
4Not applicable for life insurance companies.

 

See accompanying report of independent registered public accounting firm.

99

 

Schedule IV

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Reinsurance

 

Years ended December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Column A  Column B   Column C   Column D   Column E   Column F 
   Gross
amount
   Ceded to
other
companies
   Assumed
from other
companies
   Net
amount
   Percentage
of amount
assumed
to net
 
2023:                         
Life insurance in force  $20,689,309    87,281,315    80,159,077    13,567,071    590.8%
                          
Premiums:                         
Life insurance   454,011    394,873    113,312    172,450    65.7%
Pension and annuities   1,180,258    267,467    10,246,544    11,159,335    91.8%
Accident and health insurance   8,603    4,268        4,335    %
Total  $1,642,872    666,608    10,359,856    11,336,120    91.4%
2022:                         
Life insurance in force  $24,434,926    96,456,288    86,174,978    14,153,616    608.9%
                          
Premiums:                         
Life insurance   645,816    197,989    112,929    560,756    20.1%
Pension and annuities   402,276    819,413    3,003    (414,134)   (0.7)%
Accident and health insurance   9,390    4,713        4,677    %
Total  $1,057,482    1,022,115    115,932    151,299    76.6%
2021:                         
Life insurance in force  $27,627,304    92,146,244    91,726,230    27,207,290    337.1%
                          
Premiums:                         
Life insurance   755,020    135,505    109,003    728,518    15.0%
Pension and annuities   600,929    477,826    2,989    126,092    2.4%
Accident and health insurance   10,169    5,117        5,052    %
Total  $1,366,118    618,448    111,992    859,662    13.0%

 

See accompanying report of independent registered public accounting firm.

100

 

Schedule V

 

AUGUSTAR LIFE INSURANCE COMPANY

(A Wholly Owned Subsidiary of Constellation Insurance, Inc.)

 

Valuation and Qualifying Accounts

 

Years ended December 31, 2023, 2022 and 2021

 

(Dollars in thousands)

 

Column A  Column B   Column C   Column D   Column E 
Description  Balance at
beginning
of period
   Charged
(credited) to
costs and
expenses
   Charged to
other
accounts
   Deductions   Balance at
end of
period
 
2023:                         
Valuation allowances –                         
None  $                 
2022:                         
Valuation allowances –                         
None  $                 
2021:                         
Valuation allowances –                         
None  $                 

 

See accompanying report of independent registered public accounting firm.

 

101