0001091459 false N-4 0001091459 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member vip:RiskOfLossMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member vip:NotShortTermInvestmentRiskMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member vip:InvestmentOptionsRiskMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member vip:InsuranceCompanyRiskMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:StandardDeathBenefitContractissueAge76andOlderMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:StandardDeathBenefitContractIssueAge75orYoungerMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:DollarCostAveragingOptionMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:AssetReallocationOptionMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:AutomaticInvestmentProgramMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:SystematicWithdrawalsMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:GoldmanSachsVITSmallCapEquityInsightsInstitutionalClassMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:GoldmanSachsVITStrategicGrowthInstitutionalClassMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:GuggenheimVIFAllCapValueMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:GuggenheimVIFLargeCapValueMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:GuggenheimVIFSMidCapValueMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:GuggenheimVIFWorldEquityIncomeMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:InvescoVIEQVInternationalEquitySeriesIMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:InvescoVIGlobalRealEstateSeriesIMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:JanusHendersonVITResearchServiceClassMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:NeubergerBermanAMTSustainableEquityClassSMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:PIMCOVITRealReturnAdministrativeClassMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:PIMCOVITTotalReturnAdministrativeClassMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:RydexVIFEnergyServicesMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:TRowePriceMidCapGrowthMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:RiskofInvestmentLossMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:ShortTermInvestmentRiskWithdrawalRiskMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:SubaccountRiskMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:PurchasePaymentRiskMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:FinancialStrengthandClaimsPayingAbilityRiskMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:BusinessDisruptionandCybersecurityRiskMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member sbli:TaxConsequencesRiskMember 2024-04-30 2024-04-30 0001091459 sbli:C000027883Member vip:StandardDeathBenefitMember 2024-04-30 2024-04-30 xbrli:pure iso4217:USD utr:Y
Filed on: April 30, 2024
File No. 333-84159
File No. 811-09517


SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM N-4
REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
 
Pre-Effective Amendment No.
 
 
Post-Effective Amendment No.
25
REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940
 
Amendment No.
 
26
(Check appropriate box or boxes)
SBL VARIABLE ANNUITY ACCOUNT XI
(Scarborough Advantage)


(Exact Name of Registrant)
Security Benefit Life Insurance Company


(Name of Depositor)
One Security Benefit Place, Topeka, Kansas 66636-0001


(Address of Depositor’s Principal Executive Offices)
(785) 438-3000


(Depositor’s Telephone Number, Including Area Code)
Chris Swickard, Deputy General Counsel
Security Benefit Life Insurance Company
One Security Benefit Place, Topeka, KS 66636-0001


(Name and Address of Agent for Service
Approximate Date of Proposed Public Offering: As soon as practicable after the effective date of this Registration Statement.
It is proposed that this filing will become effective (check appropriate box):
immediately upon filing pursuant to paragraph (b)
on May 1, 2024, pursuant to paragraph (b)
60 days after filing pursuant to paragraph (a)(1)
on May 1, 2024, pursuant to paragraph (a)(1) of rule 485 under the Securities Act.
If appropriate, check the following box:
this post-effective amendment designates a new effective date for a previously filed post-effective amendment.

Prospectus
May 1, 2024
SCARBOROUGH ADVANTAGE VARIABLE ANNUITY
Important Privacy
Notice Included
Variable annuity contracts issued by
Security Benefit Life Insurance Company
and offered by Security Distributors, LLC
32-69146-00 2024/05/01
V6914

SCARBOROUGH ADVANTAGE VARIABLE ANNUITY
Group Flexible Purchase Payment Deferred Variable Annuity Contract
Variable Annuity Account XI
Issued By:
Mailing Address:
Security Benefit Life Insurance Company
One Security Benefit Place
Topeka, Kansas 66636-0001
1-800-888-2461
www.securitybenefit.com
Security Benefit Life Insurance Company
P.O. Box 750497
Topeka, Kansas 66675-0497

This Prospectus describes the Scarborough Advantage Variable Annuity—a Group Flexible Purchase Payment Deferred Variable Annuity Contract (the “Contract”) offered by Security Benefit Life Insurance Company (the “Company”). The Contract is available for those persons eligible to participate in the International Brotherhood of Electrical Workers (“IBEW”) Local Unions Savings and Retirement Plan and Trust. The Contract is designed to give you flexibility in planning for retirement and other financial goals. This Prospectus is used with both prospective and current Participants.
You may allocate your Purchase Payments and Contract Value to one or more of the Subaccounts that comprise a separate account of the Company, called Variable Annuity Account XI (the “Separate Account”), or to the Fixed Account (if it is available under your Contract). Each Subaccount invests in a corresponding mutual fund (each, an “Underlying Fund”). The Underlying Funds currently available under the Contract are listed and described in Appendix A to this Prospectus (entitled “Underlying Funds Available Under the Contract”).
This Prospectus sets forth information about the Contract and the Separate Account that you should know before purchasing the Contract. This Prospectus should be kept for future reference. Additional information about certain investment products, including variable annuities, has been prepared by the Securities and Exchange Commission’s staff and is available at Investor.gov.
If you are a new investor in the Contract, you may cancel your Contract within 10 days of receiving it without paying fees or penalties. In some states, this cancellation period may be longer. Upon cancellation, you will receive either a full refund of the amount you paid with your enrollment form or your total Contract Value. You should review this Prospectus, or consult with your investment professional, for additional information about the specific cancellation terms that apply.
The Securities and Exchange Commission (“SEC”) has not approved or disapproved these securities or
determined if this Prospectus is truthful or complete. Any representation to the contrary is a criminal offense.
The Contract is not a deposit of a bank and is not insured or guaranteed by the Federal Deposit Insurance
Corporation or any other government agency. The value of your Contract can go up and down and you could
lose money.
 
Date: May 1, 2024
V6914
32-69146-00 2024/05/01

Table of Contents
 
Page
Definitions
4
5
7
7
8
8
8
8
9
9
9
9
10
10
10
10
10
10
10
10
11
11
11
11
12
13
13
13
13
13
14
14
14
14
14
14
15
 
Page
15
15
15
15
16
17
17
18
21
21
21
22
22
23
24
24
25
25
26
26
27
27
27
27
27
27
27
27
27
28
28
28
29
29
29
30
32
32
32
2

3

Definitions
Various terms commonly used in this Prospectus are defined as follows:
Accumulation Unit A unit of measure used to calculate Contract Value.
Administrative Office PlanMember Securities Corp/Scarborough Alliance Group, One Bridge Street, Irvington, New York 10533.
Annuitant The person designated by Participant to receive annuity payments. If you designate Joint Annuitants, “Annuitant” means both Annuitants unless otherwise stated.
Annuity (“annuity”) A series of periodic income payments made by the Company to an Annuitant, Joint Annuitant, or Designated Beneficiary during the period specified in the Annuity Options.
Annuity Options Options under the Contract that prescribe the provisions under which a series of annuity payments are made.
Annuity Period The period beginning on the Annuity Start Date during which annuity payments are made.
Annuity Start Date The date when annuity payments begin.
Annuity Unit A unit of measure used to calculate variable annuity payments under Annuity Options.
Automatic Investment Program A program pursuant to which Purchase Payments are automatically paid from your bank account on a specified day of each month or a salary reduction agreement.
Company Security Benefit Life Insurance Company. The Company is also identified herein as “we,” “our,” or “us.”
Contract The flexible purchase payment deferred variable annuity contract described in this Prospectus.
Contract Date The date of a Participant's first contribution to the Contract. Contract anniversaries are measured from the Contract Date. The Contract Date is usually the date that the initial Purchase Payment is credited to the Contract.
Contractholder or Holder The IBEW Local Unions Savings and Retirement Plan and Trust holds the Contract for the benefit of Participants.
Contract Value The total value of a Participant’s account which includes amounts allocated to the Subaccounts and the Fixed Account.
Contract Year Each twelve-month period measured from the Contract Date.
Designated Beneficiary The person designated by the Participant as having the right to the death benefit, if any, payable upon Participant’s death.
Fixed Account A separate account of the Company to which a Participant may allocate all or a portion of Contract Value to be held for accumulation at fixed rates of interest declared periodically by the Company.
General Account All assets of the Company other than those allocated to the Separate Account, the Fixed Account, or to any other separate account of the Company.
Internal Revenue Code or the Code The Internal Revenue Code of 1986, as amended.
Participant A Participant as defined in the Trust Agreement. A Participant is also identified herein as “you.”
4

Purchase Payment An amount initially paid to the Company as consideration for the Contract and any subsequent amounts paid to the Company under the Contract.
Separate Account Variable Annuity Account XI, a separate account of the Company that consists of accounts, referred to as Subaccounts, each of which invests in a corresponding Underlying Fund.
Subaccount A division of the Separate Account which invests in a corresponding Underlying Fund.
Trust The IBEW Local Unions Savings and Retirement Plan and Trust.
Trust Agreement The Trust Agreement creating the Trust.
Underlying Fund A mutual fund or series thereof that serves as an investment vehicle for its corresponding Subaccount.
Valuation Date Each date on which the Separate Account is valued, which currently includes each day that the New York Stock Exchange is open for trading. Each Valuation Date closes at the end of regular trading on the New York Stock Exchange (normally, 3:00 p.m. Central time). The New York Stock Exchange is scheduled to be closed on weekends and on the following holidays: New Year’s Day, Martin Luther King, Jr. Day, Washington's Birthday, Good Friday, Memorial Day, Juneteenth National Independence Day, Independence Day, Labor Day, Thanksgiving Day, and Christmas Day.
Valuation Period A period used in measuring the investment experience of each Subaccount of the Separate Account. The Valuation Period begins at the close of one Valuation Date and ends at the close of the next Valuation Date.
Withdrawal Value The amount a Participant will receive upon full withdrawal of the Contract. It is equal to Contract Value less any uncollected premium taxes.
Important Information You Should Consider About the Contract
 
FEES AND EXPENSES
Location in Prospectus
Charges for
Early
Withdrawals
The Company does not assess a withdrawal charge on full or partial
withdrawals.
Fee Table
Fee Table – Examples
Transaction
Charges
There are no charges for other transactions.
Not Applicable
5

 
FEES AND EXPENSES
Location in Prospectus
Ongoing Fees
and Expenses
(annual charges)
The table below describes the current fees and expenses of the Contract that
you may pay each year, depending on the options you choose. Please refer to
your Contract specifications page for information about the specific fees you
will pay each year based on the options you have elected.
Fee Table – Examples
Charges and Deductions
– Mortality and Expense
Risk Charge
Charges and Deductions
– Administration and
Distribution Charge
Appendix A – Underlying
Funds Available Under
the Contract
Annual Fee
Minimum
Maximum
Base Contract1
1.04%
1.04%
Investment options2
(Underlying Fund fees and expenses)
0.90%
2.15%
1
As a percentage of Contract Value allocated to the Separate Account. The Base
Contract Expenses do not reflect any applicable Platform Charge, which is an annual
charge deducted from Contract Value invested in certain Subaccounts.
2
As a percentage of Underlying Fund average net assets.
There are no optional benefits available under this Contract.
Because your Contract is customizable, the choices you make affect how much
you will pay. To help you understand the cost of owning your Contract, the
following table shows the lowest and highest cost you could pay each year
based on current charges.
Lowest Annual Cost: $1,727.36
Highest Annual Cost: $2,678.69
Assumes:
Investment of $100,000
5% annual appreciation
Least expensive combination of
Base Contract charge and
Underlying Fund fees and
expenses
No additional Purchase Payments,
transfers or withdrawals
Assumes:
Investment of $100,000
5% annual appreciation
Most expensive combination of Base
Contract charge and Underlying
Fund fees and expenses
No additional Purchase Payments,
transfers or withdrawals
 
RISKS
Location in Prospectus
Risk of Loss
You can lose money by investing in this Contract, including loss of principal.
Principal Risks of
Investing in the Contract
Not a
Short-Term
Investment
This Contract is not designed for short-term investing and is not appropriate
for an investor who needs ready access to cash.
Withdrawals will reduce the value of your Contract.
Tax deferral is more beneficial to investors with a long time horizon.
The Contract – General
Risks
Associated with
Investment
Options
An investment in this Contract is subject to the risk of poor investment
performance. Performance can vary depending on the performance of the
investment options that are available under the Contract.
Each investment option, including the Fixed Account (if available), has its
own unique risks.
You should review the investment options before making an investment
decision.
Appendix A – Underlying
Funds Available Under
the Contract
Insurance
Company Risks
An investment in the Contract is subject to the risks related to us, Security
Benefit Life Insurance Company. Any obligations, guarantees or benefits of the
Contract are subject to our claims-paying ability. If we experience financial
distress, we may not be able to meet our obligations to you. More information
about Security Benefit Life Insurance Company, including our financial strength
ratings, is available upon request by calling 1-800-888-2461 or visiting
www.securitybenefit.com.
Information About the
Company, the Separate
Account, and the
Underlying Funds –
Security Benefit Life
Insurance Company
6

 
RESTRICTIONS
Location in Prospectus
Investments
Certain investment options may not be available under your Contract.
Certain Subaccounts prohibit you from transferring out and back in the same
Subaccount within a period of calendar days.
We reserve the right to limit your transfers to 14 in a Contract Year, to
suspend transfers and limit the transfer amounts, and to limit transfers in
circumstances of frequent or large transfers.
We reserve the right to add, remove or substitute the Underlying Funds
available as investment options under the Contract.
The Contract –
Allocation of Purchase
Payments
The Contract – Transfers
of Contract Value –
Frequent Transfer
Restrictions
The Fixed Account –
Transfers and
Withdrawals from the
Fixed Account
Other Information –
Changes to Investments
Optional
Benefits
There are no optional benefits available under this Contract.
Not Applicable
 
TAXES
Location in Prospectus
Tax Implications
Consult with a tax professional to determine the tax implications of an
investment in and payments received under the Contract.
If you purchased the Contract through a tax-qualified plan or IRA, you do not
get any additional tax benefit deferral under the Contract.
Earnings on your Contract are taxed at ordinary income tax rates when you
withdraw them, and you may have to pay a penalty if you take a withdrawal
before age 59½.
Federal Tax Matters
Federal Tax Matters –
Income Taxation of
Annuities in
General—Non Qualified
Contracts
 
CONFLICTS OF INTEREST
Location in Prospectus
Investment
Professional
Compensation
Your investment professional may receive compensation for selling this
Contract to you, in the form of commissions, additional payments, and
non-cash compensation. We may share the revenue we earn on this Contract
with your investment professional’s firm. This conflict of interest may influence
your investment professional to recommend this Contract over another
investment for which the investment professional is not compensated or is
compensated less.
Other Information – Sale
of the Contract
Exchanges
Some investment professionals may have a financial incentive to offer you a
new contract in place of the one you already own. You should only exchange a
contract you already own if you determine, after comparing the features, fees
and risks of both contracts, that it is better for you to purchase the new
contract rather than continue to own your existing contract.
Additional
Compensation Paid to
Selected Selling
Broker-Dealers
Overview of the Contract
Purpose of the Contract The Contract is a variable annuity contract. It is designed for retirement planning purposes. You make investments in the Contract’s investment options during the accumulation phase. The value of your investments is used to calculate your benefits under the Contract. At the end of the accumulation phase, we use that accumulated value to calculate the payments that we make during the annuity phase. These payments can provide or supplement your retirement income. Generally speaking, the longer your accumulation phase, the greater your accumulated value may be for setting your benefits and annuity payouts. The Contract also includes a death benefit to help financially protect your Designated Beneficiary.
This Contract may be appropriate for you if you have a long investment time horizon. This Contract is not intended for people who may need to make early or frequent withdrawals or who intend to engage in frequent trading in the Subaccounts that are available under the Contract. Because of the possibility of income tax and tax penalties on early withdrawals, the Contract should not be viewed as an investment vehicle offering low cost liquidity. Your financial goal in acquiring the Contract should focus on a long-term insurance product, offering the prospect of investment growth.
7

Phases of the Contract The contract has two phases: (1) an accumulation phase (for savings) and (2) an annuity (payout) phase (for income).
Accumulation Phase. During the accumulation phase, earnings accumulate on a tax-deferred basis and are taxed as income when you make a withdrawal. To accumulate value during the accumulation phase, you invest your Purchase Payments and earnings in the Subaccounts that are available under the Contract, which, in turn, invest in Underlying Funds with different investment strategies, objectives, and risk/reward profiles. You may allocate all or part of your Purchase Payments and Contract Value to the Subaccounts. Amounts that you allocate to a Subaccount will increase or decrease in dollar value depending in part on the investment performance of the Underlying Fund in which such Subaccount invests. The Fixed Account option (if available under your Contract), which guarantees the principal and a minimum interest rate, may also be available for investment. If the Fixed Account is available under your Contract, you may allocate all or part of your Purchase Payments to the Fixed Account.
A list of the Underlying Funds currently available under the Contract is provided in Appendix A: Underlying Funds Available Under the Contract.
Annuity (Payout) Phase. The Annuity phase occurs after the Annuity Start Date and is when you or a designated payee begin receiving regular Annuity payments from your Contract. The Contract provides several Annuity Options. You should carefully review the Annuity Options with your financial or tax adviser. The payments may be fixed or variable or a combination of both. Variable payments will vary based on the performance of the Subaccounts you select. Unless you direct otherwise, proceeds derived from Contract Value allocated to the Subaccounts will be applied to purchase a variable annuity and proceeds derived from Contract Value allocated to the Fixed Account will be applied to purchase a fixed annuity.
Please note that if you annuitize, your investments will be converted to income payments and you generally will no longer be able to withdraw money at will from your Contract.
Contract Features
Accessing Your Money. Before your Contract is annuitized, you can withdraw money from your Contract at any time. If you take a withdrawal, you may have to pay income taxes, including a tax penalty, if you are younger than age 59½.
Tax Treatment. You can transfer money between investment options without tax implications, and earnings (if any) on your investments are generally tax-deferred. You are taxed only upon: (1) making a withdrawal; (2) surrender of the Contract; (3) receiving a payment from us; or (4) payment of a death benefit.
Death Benefits. For Participants aged 75 or younger on the Contract issue date, the Contract includes a standard death benefit that will pay the higher of Contract Value or total Purchase Payments (adjusted for any outstanding Contract Debt, any pro rata account administration charge, prior withdrawals, including any withdrawal charges, and any uncollected premium tax) upon your or the Annuitant’s death. For Participants aged 76 and older on the Contract issue date, the standard death benefit will be equal to the Contract Value only.
Additional Services We offer several additional services:
Dollar Cost Averaging. You direct us to systematically transfer Contract Value among the Subaccounts and the Fixed Account (if available) on a monthly, quarterly, semiannual, or annual basis.
Asset Reallocation Option. You direct us to automatically reallocate your Contract Value to return to your original percentage investment allocations on a periodic basis.
Automatic Investment Program. Purchase Payments are automatically paid from your bank account on a specified day each month or pursuant to a salary reduction agreement.
Systematic Withdrawals. You receive regular automatic withdrawals from your Contract, on a monthly, quarterly, annual or semi-annual basis, provided that each payment must amount to at least $100 (unless we consent otherwise).
Fee Table
The following tables describe the fees and expenses that you will pay when buying, owning, surrendering, or making withdrawals from the Contract. Please refer to your Contract specifications page for information about the specific fees you will pay each year based on the options you have elected.
The first table describes the fees and expenses that you will pay at the time that you buy the Contract, surrender or make withdrawals from the Contract, or transfer Contract Value between investment options. State premium taxes may also be deducted.
8

Transaction Expenses
 
Charge
Sales Load Imposed on Purchase Payments
None
Surrender Charge (as a percentage of amount withdrawn attributable to Purchase Payments)
None
Transfer Fee (per transfer)
None
The next table describes the fees and expenses that you will pay each year during the time that you own the Contract (not including Underlying Fund fees and expenses).
Annual Contract Expenses
 
Charge
Administrative Expenses
None
Base Contract Expenses (as a percentage of average Contract Value)
1.39%1
1This charge is comprised of both an annual mortality and expense risk charge and an annual administration and distribution charge. The
mortality and expense risk charge is 0.45% and is deducted daily. The maximum administration and distribution charge ranges from 0.59% to
0.94% and is deducted daily. The Company currently charges an administration and distribution charge of 0.91% for all Subaccounts except the
Guggenheim VIF Large Cap Value, Guggenheim VIF World Equity Income, Guggenheim VIF All Cap Value and Guggenheim VIF SMid Cap
Value Subaccounts, for which the Company charges an annual rate of 0.56%.The Base Contract Expenses do not reflect any applicable
Platform Charge, which is an annual charge deducted from Contract Value invested in certain Subaccounts.
The next table below shows the minimum and maximum total operating expenses charged by the Underlying Funds that you may pay periodically during the time that you own the Contract. These amounts include applicable Platform Charges if you choose to invest in certain Underlying Funds. A complete list of Underlying Funds available under the Contract, including their annual expenses, may be found in Appendix A to this Prospectus.
Annual Underlying Fund Expenses
 
Minimum
Maximum
Annual Underlying Fund Expenses (expenses deducted from Underlying Fund assets include
management fees, distribution (12b-1) fees, service fees and other expenses)
0.90%
2.15%
Net Annual Underlying Fund Expenses (after contractual waivers/reimbursements)1
0.77%
2.13%
1
Certain of the Underlying Funds have entered into contractual expense waiver or reimbursement arrangements that reduce fund expenses
during the period of the arrangement. These arrangements vary in length and are in place at least through April 30, 2025.
Examples These Examples are intended to help you compare the cost of investing in the Contract with the cost of investing in other variable annuity contracts. These costs include transaction expenses, Annual Contract Expenses and annual Underlying Fund fees and expenses but do not include state premium taxes, which may be applicable to your Contract.
These Examples assume that you invest $100,000 in the Contract for the time periods indicated. The Examples also assume that your investment has a 5% return each year. The first Example assumes the most expensive Annual Underlying Fund Expenses. The second Example assumes the least expensive Annual Underlying Fund Expenses. Although your actual costs may be higher or lower, based on these assumptions, your costs would be:
Based on the Most Expensive Annual Underlying Fund Expenses
1 Year
3 Years
5 Years
10 Years
If you surrender your Contract at the end of the applicable time period
$3,218.87
$9,832.45
$16,687.60
$34,941.10
If you do not surrender; or if you annuitize your Contract at the end of the
applicable time period.
$3,218.87
$9,832.45
$16,687.60
$34,941.10
Based on the Least Expensive Annual Underlying Fund Expenses
1 Year
3 Years
5 Years
10 Years
If you surrender your Contract at the end of the applicable time period
$1,969.68
$6,091.71
$10,469.86
$22,642.69
9

Based on the Least Expensive Annual Underlying Fund Expenses
1 Year
3 Years
5 Years
10 Years
If you do not surrender; or if you annuitize your Contract at the end of the
applicable time period
$1,969.68
$6,091.71
$10,469.86
$22,642.69
Principal Risks of Investing in the Contract
Risk of Investment Loss — The Contract involves risks, including possible loss of principal. You bear the risk of any decline in the Contract Value resulting from the performance of the Subaccounts you have chosen. Your losses could be significant. This risk could have a significant negative impact on certain benefits and guarantees under the Contract.
This Contract is not a deposit or obligation of, or guaranteed or endorsed by, any bank. This Contract is not federally insured by the Federal Deposit Insurance Corporation, the Federal Reserve Board, or any other agency.
Short-Term Investment Risk/Withdrawal Risk — This Contract is not designed for short-term investing and is not appropriate for an investor who needs ready access to cash. If you plan to withdraw money or surrender the Contract for short-term needs, it may not be the right contract for you. A tax may be assessed on withdrawals and surrenders, and it could be substantial. If you make a withdrawal prior to age 59½, there may be adverse tax consequences, including a 10% IRS penalty tax. A total withdrawal (surrender) will result in the termination of your Contract and any benefits. The benefits of tax deferral long-term income, and living benefit protections mean that this Contract is more beneficial to investors with a long time horizon.
Subaccount Risk — Amounts that you invest in the Subaccounts are subject to the risk of poor investment performance. You assume the investment risk. Generally, if the Subaccounts that you select make money, your Contract Value goes up, and if they lose money, your Contract Value goes down. Each Subaccount’s performance depends on the performance of its Underlying Fund. Each Underlying Fund has its own investment risks, and you are exposed to the Underlying Fund’s investment risks when you invest in a Subaccount. You are responsible for selecting Subaccounts that are appropriate for you based on your own individual circumstances, investment goals, financial situation, and risk tolerance. The investment risks are described in the prospectuses for the Underlying Funds.
Purchase Payment Risk — Your ability to make subsequent Purchase Payments is subject to restrictions. We reserve the right to refuse any Purchase Payment, to further limit your ability to make subsequent Purchase Payments with advance notice, and to require our prior approval before accepting Purchase Payments. There is no guarantee that you will always be permitted to make Purchase Payments.
Financial Strength and Claims-Paying Ability Risk — All guarantees under the Contract that are paid from our General Account (including under any Fixed Account option) are subject to our financial strength and claims-paying ability. If we experience financial distress, we may not be able to meet our obligations to you.
Business Disruption and Cybersecurity Risk — Our business is highly dependent upon the effective operation of our computer systems and those of our business partners, so our business is vulnerable to systems failures and cyber-attacks. Systems failures and cyber-attacks may adversely affect us, your Contract, and your Contract Value. In addition to cybersecurity risks, we are exposed to the risk that natural and man-made disasters, pandemics (like COVID-19), catastrophes, geopolitical disputes and military actions may significantly disrupt our business operations and our ability to administer the Contract. There can be no assurance that we or our service providers will be able to successfully avoid negative impacts associated with systems failures, cyber-attacks, or natural and man-made disasters, pandemics and catastrophes. We note that there may be an increased risk of cyberattacks during periods of geopolitical or military conflicts. For more information about these risks, see “More About the Contract – Cyber Security and Certain Business Continuity Risks.”
Tax Consequences Risk — Withdrawals are generally taxable (to the extent of any earnings on the Contract), and prior to age 59½ a tax penalty may apply. In addition, even if the Contract is held for years before any withdrawal is made, the withdrawals are taxable as ordinary income rather than capital gains.
10

Information About the Company, the Separate Account, and the Underlying Funds
Security Benefit Life Insurance Company Security Benefit Life Insurance Company is a life insurance company organized under the laws of the State of Kansas. It was organized originally as a fraternal benefit society and commenced business February 22, 1892. It became a mutual life insurance company on January 2, 1950 and converted to a stock life insurance company on July 31, 1998. The Company’s indirect parent, Eldridge Industries, LLC, owns, operates and invests in businesses across a wide range of sectors and is ultimately controlled by Todd L. Boehly.
The Company offers life insurance policies and annuity contracts, as well as financial and retirement services. It is admitted to do business in the District of Columbia, and in all states except New York. As of the end of 2022, the Company had total assets under management of approximately $51.4 billion. The Company’s address is One Security Benefit Place, Topeka, Kansas 66636-0001.
The Principal Underwriter for the Contracts is Security Distributors, LLC (“SDL”), One Security Benefit Place, Topeka, Kansas 66636-0001. SDL, a wholly-owned subsidiary of the Company, is registered as a broker-dealer with the SEC and is a member of the Financial Industry Regulatory Authority (“FINRA”).
We are obligated to pay all amounts promised to you under your Contract. All guarantees under the Contract are subject to our financial strength and claims-paying capabilities. We provide information about our financial strength in reports filed with state insurance departments. You may obtain information about us by contacting us using the information stated on the cover page of this Prospectus, visiting our website at www.securitybenefit.com or visiting the SEC’s website at www.sec.gov. You may also obtain reports and other financial information about us by contacting your state insurance department.
Published Ratings The Company may from time to time publish in advertisements, sales literature and reports to Participants, the ratings and other information assigned to it by one or more independent rating organizations such as A.M. Best Company and Standard & Poor’s. The purpose of the ratings is to reflect the financial strength and/or claims-paying ability of the Company and should not be considered as bearing on the investment performance of assets held in the Separate Account. Each year A.M. Best Company reviews the financial status of thousands of insurers, culminating in the assignment of Best’s Ratings. These ratings reflect their current opinion of the relative financial strength and operating performance of an insurance company in comparison to the norms of the life/health insurance industry. In addition, the claims-paying ability of the Company as measured by Standard & Poor’s Insurance Ratings Services may be referred to in advertisements or sales literature or in reports to Participants. These ratings, which are subject to change, are opinions as to an operating insurance company’s financial capacity to meet the obligations of its insurance and annuity policies in accordance with their terms. Such ratings do not reflect the investment performance of the Separate Account or the degree of risk associated with an investment in the Separate Account.
Separate Account The Company established the Separate Account under Kansas law on October 26, 1998. The Contract provides that the income, gains, or losses of the Separate Account, whether or not realized, are credited to or charged against the assets of the Separate Account without regard to other income, gains, or losses of the Company. Kansas law provides that assets in the Separate Account attributable to the reserves and other liabilities under a Contract may not be charged with liabilities arising from any other business that the Company conducts if, and to the extent, the Contract so provides. The Contract contains a provision stating that assets held in the Separate Account may not be charged with liabilities arising from other business that the Company conducts. The Company owns the assets in the Separate Account and is required to maintain sufficient assets in the Separate Account to meet all Separate Account obligations under the Contract. Such Separate Account assets are not subject to claims of the Company’s creditors.
The Separate Account consists of accounts referred to as Subaccounts. The Contract provides that the income, gains and losses, whether or not realized, are credited to, or charged against, the assets of each Subaccount without regard to the income, gains or losses in the other Subaccounts. Each Subaccount invests exclusively in shares of a corresponding Underlying Fund. The Company may in the future establish additional Subaccounts of the Separate Account, which may invest in other Underlying Funds or in other securities or investment vehicles. See “Changes to Investments.”
The Separate Account is registered with the SEC as a unit investment trust under the Investment Company Act of 1940, as amended (the “1940 Act”). Registration with the SEC does not involve supervision by the SEC of the
11

administration or investment practices of the Separate Account or of the Company. We do not guarantee the investment results of the Separate Account.
Underlying Funds Each Underlying Fund is an open-end management investment company or a series thereof and is registered with the SEC under the 1940 Act. Such registration does not involve supervision by the SEC of the investments or investment policies of the Underlying Fund. Each Underlying Fund has its own investment objectives and policies.
Shares of the Underlying Funds currently are not publicly traded. They are available only as investment options in variable annuity or variable life insurance policies issued by life insurance companies or in some cases, through participation in certain qualified pension or retirement plans. Certain Underlying Funds have similar investment objectives and policies as other mutual funds managed by the same adviser. The investment results of the Underlying Funds, however, may be higher or lower than the results of such other funds. There can be no assurance, and no representation is made, that the investment results of any of the Underlying Funds will be comparable to the investment results of any other fund, even if both the Underlying Fund and the other fund are managed by the same adviser.
Information regarding each Underlying Fund, including its (i) name, (ii) type or investment objective, (iii) investment adviser and any sub-investment adviser, (iv) current expenses, and (v) performance, is available in an appendix to this Prospectus. See Appendix A: Underlying Funds Available Under the Contract. We cannot assure that any Underlying Fund will achieve its objective. Each Underlying Fund has issued a prospectus that contains more detailed information about the Underlying Fund. Read these prospectuses carefully before investing. Paper or electronic copies of the Underlying Fund prospectuses may be obtained by calling us at 1-800-888-2461, e-mailing us at SBLProspectusRequests@securitybenefit.com or visiting https://dfinview.com/SecurityBenefit/TAHD/814121828?site=PSBL.
Certain Payments the Company and its Affiliates Receive with Regard to the Underlying Funds. The Company (and its affiliates) receives payments from some of the Underlying Funds, their advisers, sub-advisers, and distributors, or affiliates thereof. The Company negotiates these payments and thus they differ by Underlying Fund (sometimes substantially), and the amounts the Company (or its affiliates) receives can be significant. Where these payments are made, the advisers, sub-advisers, or distributors (or affiliate thereof) of those Underlying Funds have increased access to the Company and its affiliates involved in the distribution of the Contract. Proceeds from these payments can be used by the Company for any corporate purpose, including payment of expenses that the Company and its affiliates incur in promoting, marketing, and administering the Contract and in the Company’s role as an intermediary for the Underlying Funds. The Company and its affiliates may profit from these payments.
12b-1 Fees. The Company and/or its subsidiary, SDL, the principal underwriter for the Contract, receive 12b-1 fees from certain of the Underlying Funds that are based on a percentage of the average daily net assets of the particular Underlying Fund attributable to the Contract and certain other variable insurance contracts issued or administered by the Company (or its affiliates). 12b-1 fees are paid out of Underlying Fund assets as part of the Underlying Fund’s total annual operating expenses. Payments made out of Underlying Fund assets will reduce the amount of assets that would otherwise be available for investment, and will reduce the Underlying Fund’s investment returns. Currently, the Company and SDL receive 12b-1 fees of up to 0.25% of the average net assets of the Contract (and certain other variable insurance contracts issued or administered by the Company (or its affiliates)) invested in Underlying Funds that pay 12b-1 fees.
Payments from Underlying Fund Service Providers. The Company (or its affiliates) also receives payments from the investment advisers, sub-advisers, or distributors (or affiliates thereof) of certain of the Underlying Funds. These payments may be derived, in whole or in part, from the investment advisory fee deducted from Underlying Fund assets. Participants, through their indirect investment in the Underlying Funds, bear the costs of these investment advisory fees (see the Underlying Funds’ prospectuses for more information). These payments usually are based on a percentage of the average daily net assets of the particular Underlying Fund attributable to the Contract and to certain other variable insurance contracts issued or administered by the Company (or its affiliates). Currently, the Company and its affiliates receive payments that range from 0.15% to 0.45% of the average net assets of the Contract (and certain other variable insurance contracts issued or administered by the Company (or its affiliates)) invested in an Underlying Fund. The Company may also receive payments from certain of the investment advisers, sub-advisers, or distributors (or affiliates thereof) of certain of the Underlying Funds that is based on a pre-determined fee and not based on the average net assets of the Contract (or other variable insurance contracts issued or administered by the Company or its affiliates) invested in the Underlying Fund. None of these payments are paid from Underlying Fund assets.
Other Payments. In the case of certain of the Underlying Funds, the Underlying Fund’s adviser, sub-adviser, distributor, or affiliates provide the Company (or its affiliates) and/or broker-dealers that sell the Contract (“selling
12

firms”) with wholesaling services to assist the Company in the distribution of the Contract, pay the Company (or its affiliates) and/or selling firms amounts to participate in their national and regional sales conferences and meetings with their sales desks, and/or provide the Company (or its affiliates) and/or selling firms with occasional gifts, meals, tickets, or other compensation as an incentive for them to market the Underlying Funds when offering or distribution the Contract and to cooperate with their promotional efforts for the Underlying Funds.
For details about the compensation payments the Company makes in connection with the sale of the Contract, see “Sale of the Contract.”
Total Payments. Currently, the Company and its affiliates, including SDL, receive payments from the Underlying Funds, their advisers, sub-advisers, and distributors, or affiliates thereof in the form of 12b-1 fees and/or other payments described above that range in total from a minimum of 0.15% to a maximum of 0.60% of the average net assets of the Contract (and certain other variable insurance contracts issued or administered by the Company (or its affiliates)) invested in the Underlying Funds. This does not include the arrangements with certain of the investment advisers, sub-advisers, or distributors (or affiliates thereof) of certain of the Underlying Funds in which the payment is not based on the average net assets of the Contract invested in an Underlying Fund.
Selection of Underlying Funds. The Company selects the Underlying Funds offered through the Contract based on several criteria, including asset class coverage, the strength of the investment adviser’s (or sub-adviser’s) reputation and tenure, brand recognition, performance, and the capability and qualification of each investment firm. Another factor the Company considers during the selection process is whether the Underlying Fund, its adviser, its sub-adviser, or an affiliate will make payments to the Company or its affiliates, as described above. These payment arrangements may create an incentive for us to select funds that pay us higher amounts. The Company also considers whether the Underlying Fund’s adviser is one of its affiliates, and whether the Underlying Fund, its adviser, sub-adviser, or distributor (or an affiliate) can provide marketing and distribution support for sale of the Contract. The Company reviews each Underlying Fund periodically after it is selected. Upon review, the Company may remove an Underlying Fund or restrict allocation of additional Purchase Payments and/or transfers of Contract Value to an Underlying Fund if it determines the Underlying Fund no longer meets one or more of the criteria and/or if the Underlying Fund has not attracted significant assets. The Company does not recommend or endorse any particular Underlying Fund and does not provide investment advice.
Services and Administration The Company has primary responsibility for all administration of the Contracts and the Separate Account. The Company has entered into an administrative services agreement with SE2, LLC (“SE2”), 5801 SW 6th Avenue, Topeka, Kansas 66636, whereby SE2 provides certain business process outsourcing services with respect to the Contracts. SE2 may engage other service providers to provide certain administrative functions. SE2 is an affiliate of the Company.
Charges and Deductions
Certain charges will be deducted in connection with the Contract, as described below.
Transaction Expenses
Premium Tax Charge Whether or not a premium tax is imposed will depend upon, among other things, the Holder’s state of domicile, the Annuitant’s state of residence, and the insurance tax laws and the Company’s status in a particular state. Various states and municipalities impose a tax on premiums on annuity contracts received by insurance companies. Such a tax is typically assessed when annuity payments are to begin, and, accordingly, the Company currently deducts this charge upon the Annuity Start Date. The Company assesses a premium tax charge to reimburse itself for any premium tax that it incurs in connection with the Contract. The Company reserves the right to deduct premium taxes when due or any time thereafter. In Maine, South Dakota and Wyoming, the Company deducts the premium tax from Purchase Payments applied to a Non-Qualified Contract. Those amounts are currently 2.00% and 1.00% respectively. Premium tax rates currently range from 0% to 3.5% but are subject to change by a governmental entity.
Annual Contract Expenses
Administrative Expenses
The Company does not deduct Administrative Expenses from your Contract.
13

Base Contract Expenses
Mortality and Expense Risk Charge The Company deducts a daily charge from the assets of each Subaccount for mortality and expense risks assumed by the Company under the Contract. The charge is equal to an annual rate of 0.45% of each Subaccount’s average daily net assets.
The mortality and expense risk charge is intended to compensate the Company for certain mortality and expense risks the Company assumes in offering and administering the Contract and in operating the Subaccounts.
The expense risk is the risk that the Company’s actual expenses in issuing and administering the Contract and operating the Subaccounts will be more than the charges assessed for such expenses. The mortality risk borne by the Company is the risk that Annuitants, as a group, will live longer than the Company’s actuarial tables predict. In this event, the Company guarantees that annuity payments will not be affected by a change in mortality experience that results in the payment of greater annuity income than assumed under the Annuity Options in the Contract. The Company also assumes a mortality risk in connection with the death benefit under the Contract (i.e., for deaths occurring sooner than the Company’s actuarial tables predict).
The Company may ultimately realize a profit from this charge to the extent it is not needed to cover mortality and administrative expenses, but the Company may realize a loss to the extent the charge is not sufficient. The Company may use any profit derived from this charge for any lawful purpose, including distribution expenses. See “Determination of Contract Value” for more information about how the Company deducts the mortality and expense risk charge.
Administration and Distribution Charge The Company may deduct a maximum daily administration and distribution charge equal to an annual rate of 0.94% of each Subaccount’s average daily net assets, except the Guggenheim VIF Large Cap Value, Guggenheim VIF World Equity Income, Guggenheim VIF All Cap Value and Guggenheim VIF SMid Cap Value Subaccounts for which the maximum annual rate is 0.59%. The Company is currently charging an annual rate of 0.91% of each Subaccount’s average daily net assets (0.56% of the average daily net assets of the Guggenheim VIF Large Cap Value, Guggenheim VIF World Equity Income, Guggenheim VIF All Cap Value and Guggenheim VIF SMid Cap Value Subaccounts). The purpose of this charge is to reimburse the Company for the expenses associated with administration and distribution of the Contract and operation of the Subaccounts. The Company expects to profit from this charge and may use any profit derived from this charge for any lawful purpose, including distribution expenses. Any administration and distribution charge that exceeds 0.59% is sometimes referred to in this Prospectus as a Platform Fee.
Other Charges The Company may charge the Separate Account or the Subaccounts for the federal, state, or local taxes incurred by the Company that are attributable to the Separate Account or the Subaccounts, or to the operations of the Company with respect to the Contract, or that are attributable to payment of premiums or acquisition costs under the Contract. No such charge is currently assessed. See “Tax Status of the Company and the Separate Account” and “Charge for the Company’s Taxes.”
Variations in Charges The Company may reduce or waive the amount of the administration and distribution charge for the Contract where the expenses associated with the administration of the Contract are reduced.
Guarantee of Certain Charges The Company guarantees that: (1) the charge for mortality and expense risks will not exceed an annual rate of 0.45% of each Subaccount’s average daily net assets; and (2) the Administration and Distribution charge will not exceed an annual rate of 0.94% (0.59% for the Guggenheim VIF Large Cap Value, Guggenheim VIF World Equity Income, Guggenheim VIF All Cap Value, and Guggenheim VIF SMid Cap Value) of each Subaccount’s average daily net assets.
Underlying Fund Expenses Each Subaccount of the Separate Account purchases shares at the net asset value of the corresponding Underlying Fund. Each Underlying Fund’s net asset value reflects the investment advisory fee and other expenses that are deducted from the assets of the Underlying Fund. These fees and expenses are not deducted from the Subaccounts but are paid from the assets of the corresponding Underlying Fund. As a result, the Participant indirectly bears a pro rata portion of such fees and expenses. The advisory fees and other expenses, if any, which are more fully described in each Underlying Fund’s prospectus, are not specified or fixed under the terms of the Contract and may vary from year to year.
14

The Contract
General The Company issues the Contract offered by this Prospectus. It is a group flexible purchase payment deferred variable annuity. To the extent that you allocate all or a portion of your Purchase Payments to the Subaccounts, the Contract is significantly different from a fixed annuity contract in that it is the Participant who assumes the risk of investment gain or loss rather than the Company. When you are ready to begin receiving annuity payments, the Contract provides several Annuity Options under which the Company will pay periodic annuity payments on a fixed basis, beginning on the Annuity Start Date. The amount that will be available for annuity payments will depend on the investment performance of the Subaccounts to which you have allocated Contract Value and the amount of on Contract Value that you have allocated to the Fixed Account. You may purchase the Contract under the terms of the Trust Agreement if you are eligible to be a Participant under its terms.
Important Information About Your Benefits Under the Contract The benefits under the Contract are paid by us from our General Account assets and/or your Contract Value held in the Separate Account. It is important that you understand that payment of benefits from the Separate Account is not guaranteed and depends upon certain factors discussed below.
Assets in the Separate Account. Your Contract permits you to allocate Purchase Payments and Contract Value to various Subaccounts. You bear all of the investment risk for allocations to the Subaccounts. Your Contract Value in the Subaccounts is part of the assets of the Separate Account. These assets are segregated and cannot be charged with liabilities arising from any other business that we may conduct.
Assets in the General Account. Any guarantees under the Contract that exceed your Contract Value (such as those associated with the death benefit) are paid from our General Account. We issue other types of insurance policies and financial products as well, and we pay our obligations under these products from our assets in the General Account.
Any amounts that we are obligated to pay under the Contract from the General Account are subject to our financial strength and claims-paying ability. An insurance company’s financial strength and claims-paying ability may be affected by, among other factors, adverse market developments. Adverse market developments may result in, among other things, realized losses on General Account investments, unrealized losses on such investments (which may or may not result in accounting impairments), increased reserve requirements, and a reduction of capital both absolutely and relative to minimum, regulatory required capital (some of which are cash items and some of which are noncash items). Adverse market developments are an inherent risk to our, and any insurer’s, General Account.
Application to Invest in the Contract If you wish to invest in the Contract, you may submit a participation enrollment form and an initial Purchase Payment to the Company, as well as any other form or information that the Company may require. The Company reserves the right to reject a participation enrollment form or Purchase Payment for any reason, subject to the Company’s underwriting standards and guidelines and any applicable state or federal law relating to nondiscrimination. The maximum age for which a participation enrollment form will be accepted is age 90.
Purchase Payments The minimum initial Purchase Payment for the purchase of a Contract is $1,000. Thereafter, you may choose the amount and frequency of Purchase Payments, except that the minimum subsequent Purchase Payment is $100. There is no minimum for subsequent Purchase Payments made pursuant to an Automatic Investment Program. The Company may reduce the minimum Purchase Payment requirement under certain circumstances. A Purchase Payment exceeding $1,000,000 will not be accepted without prior approval of the Company. The Company has the right to refuse any Purchase Payment and to cease accepting Purchase Payments.
The Company will apply the initial Purchase Payment not later than the end of the second Valuation Date after the Valuation Date it is received by the Company, in good order. In this regard “good order” means that the Purchase Payment is preceded or accompanied by an application that contains sufficient information to establish an account and properly credit such Purchase Payment. The application form will be provided by the Company. If you submit your application and/or initial Purchase Payment to your registered representative, the Company will not begin processing the application and the initial Purchase Payment until the Company receives them from your representative’s broker-dealer.
Sometimes the Purchase Payment is not preceded by or accompanied by a complete application. The application includes your affirmative consent permitting the Company to hold your initial Purchase Payment beyond five Valuation Dates in its effort to complete your application. If your application is incomplete, and the Company is unable to resolve the problem within five Valuation Dates, the Company will notify you of the reasons for the delay. If you affirmatively revoke the consent given with your application to hold your initial Purchase Payment pending
15

resolution of the problem, we will return your Purchase Payment. Otherwise, the Purchase Payment will be applied not later than the second Valuation Date after the Valuation Date the problem is resolved.
The Company will credit subsequent Purchase Payments as of the end of the Valuation Period in which they are received by the Company at its Administrative Office; however, subsequent Purchase Payments received at or after close of a Valuation Date (normally 3:00 p.m. Central time) will be effected at the Accumulation Unit value determined on the following Valuation Date. See “Cut-Off Times.” In addition, any such Purchase Payment will not be processed until it is in good order. In this regard, “good order” means that the Purchase Payment is preceded or accompanied by sufficient information to properly credit such Purchase Payment. Purchase Payments after the initial Purchase Payment may be made at any time prior to the Annuity Start Date, so long as the Participant is living. Subsequent Purchase Payments under a Qualified Plan may be limited by the terms of the plan and provisions of the Internal Revenue Code. Subsequent Purchase Payments may be paid under an Automatic Investment Program. The initial Purchase Payment required must be paid before the Company will accept the Automatic Investment Program. If you submit a subsequent Purchase Payment to your registered representative, the Company will not begin processing the Purchase Payment until the Company receives it from your representative’s broker-dealer.
If mandated under applicable law, the Company may be required to reject a Purchase Payment. The Company also may be required to provide additional information about the Participant’s account to government regulators. In addition, the Company may be required to block the Participant’s account and thereby refuse to pay any request for transfers, full or partial withdrawals (including systematic withdrawals), or death benefits until instructions are received from the appropriate regulator.
Allocation of Purchase Payments In an application for a Contract, you select the Subaccounts and/or the Fixed Account to which Purchase Payments will be allocated. Purchase Payments will be allocated according to your instructions contained in the application or more recent instructions received, if any. The allocations must be whole percentages and must total 100%. Available allocation alternatives include the Subaccounts and the Fixed Account (if available).
You may change the Purchase Payment allocation instructions by submitting a proper written request to the Company’s Administrative Office. A proper change in allocation instructions will be effective upon receipt by the Company at its Administrative Office and will continue in effect until you submit a change in instructions to the Company. You may make changes in your Purchase Payment allocation and changes to an existing Dollar Cost Averaging or Asset Reallocation Option (each, an “Automatic Allocation Program”) by telephone provided the proper form is properly completed, signed, and received by the Company at its Administrative Office. Changes in the allocation of future Purchase Payments have no effect on existing Contract Value. You may, however, transfer Contract Value among the Subaccounts and/or the Fixed Account in the manner described in “Transfers of Contract Value.”
Fund Liquidations. If your allocation instructions include a Subaccount that becomes no longer available due to a fund liquidation, upon advance notice to you and unless you otherwise instruct us, we will allocate the applicable portion of any subsequent Purchase Payments to the Fixed Account, and any automatic allocation instructions for scheduled transfers that include a Subaccount that is no longer available due to a fund liquidation will be terminated. If you wish to set up a new Dollar Cost Averaging Option or Asset Reallocation Option (without the Subaccount that is no longer available due to a fund liquidation), you will need to submit a new form to us. If you request a transfer of Contract Value to a Subaccount that is no longer available due to a fund liquidation, we will consider your request to not be in good order, and we will not process it. In such cases, we will contact you for further instructions.
Closed Subaccounts. We reserve the right to close Subaccounts. If we close a Subaccount (a “Closed Subaccount”), you may be prevented from allocating Purchase Payments or Contract Value to that Subaccount. Currently, there are no Closed Subaccounts under the Contract. In the event that we receive a request to allocate Purchase Payments or Contract Value to a Closed Subaccount, we will handle that transaction as follows:
New Applications. If we receive an application for a Contract with an allocation to a Closed Subaccount, we will consider the application to be incomplete and we will attempt to contact the applicant to get revised instructions. The Company will hold the Purchase Payment in its General Account and may take up to five Valuation Dates to resolve the problem. If the Company is unable to resolve the problem within five Valuation Dates, the Company will notify the applicant of the reasons for the delay. If the applicant affirmatively revokes the consent given with their application to hold the initial Purchase Payment pending resolution of the problem, we will return the applicant’s Purchase Payment. Otherwise, the Purchase Payment will be applied not later than the second Valuation Date after the Valuation Date the problem is resolved.
Existing Contracts. If you have Contract Value in a Closed Subaccount as of its close date, your Contract Value will remain invested in the Subaccount, but you will not be able to allocate Purchase Payments or transfer
16

Contract Value to the Closed Subaccount. Transfers of Contract Value include transfers pursuant to an Automatic Investment Program. No Automatic Investment Program will permit allocations to a Closed Subaccount. Except as otherwise provided, if we receive a Purchase Payment for an existing Contract with an allocation to a Closed Subaccount, we will allocate the applicable portion of the payment to the Fixed Account. If you have automatic allocation instructions designating allocation to a Closed Subaccount pursuant to an Automatic Reallocation Program as of the date that a Subaccount is closed, your automatic allocation instructions will be terminated as of the close of business on that date. If you wish to set up a new Dollar Cost Averaging Option or Asset Allocation Option (without the Closed Subaccount), you will need to submit a new form to us. If you request a transfer of Contract Value to the Closed Subaccount, we will consider your request not to be in good order, and we will not process it. In such cases, we will contact you for further instructions.
Dollar Cost Averaging Option For no additional charge, prior to the Annuity Start Date, you may dollar cost average your Contract Value by authorizing the Company to make periodic transfers of Contract Value from any one Subaccount to one or more of the other Subaccounts. Dollar cost averaging is a systematic method of investing in which securities are purchased at regular intervals in fixed dollar amounts so that the cost of the securities gets averaged over time and possibly over various market cycles. The option will result in the transfer of Contract Value from one Subaccount to one or more of the other Subaccounts. Amounts transferred under this option will be credited at the price of the Subaccount as of the end of the Valuation Dates on which the transfers are effected. Since the price of a Subaccount’s Accumulation Units will vary, the amounts transferred to a Subaccount will result in the crediting of a greater number of units when the price is low and a lesser number of units when the price is high. Similarly, the amounts transferred from a Subaccount will result in a debiting of a greater number of units when the price is low and a lesser number of units when the price is high. Dollar cost averaging does not guarantee profits, nor does it assure that you will not have losses.
A Dollar Cost Averaging form is available upon request. On the form, you must designate whether Contract Value is to be transferred on the basis of a specific dollar amount, a fixed period or earnings only, the Subaccount or Subaccounts to and from which the transfers will be made, the desired frequency of the transfers, which may be on a monthly, quarterly, semiannual or annual basis, and the length of time during which the transfers shall continue or the total amount to be transferred over time. The minimum amount that may be transferred to any one Subaccount is $25.00. The Company does not require that transfers be continued over any minimum period of time, although typically dollar cost averaging would extend over a period of at least one year.
After the Company has received a Dollar Cost Averaging request in proper form at its Administrative Office, the Company will transfer Contract Value in the amounts you designate from the Subaccount from which transfers are to be made to the Subaccount or Subaccounts you have chosen. The Company will effect each transfer on the date you specify or if no date is specified, on the monthly, quarterly, semiannual or annual anniversary, whichever corresponds to the period selected, as of the date of receipt at the Administrative Office of a Dollar Cost Averaging request in proper form. Transfers will be made until the total amount elected has been transferred, or until Contract Value in the Subaccount from which transfers are made has been depleted.
You may make changes to the option by writing to the Company’s Administrative Office or by telephone provided the proper form is completed, signed, and received by the Company. You may instruct the Company at any time to terminate the option by written request to the Company’s Administrative Office. In that event, the Contract Value in the Subaccount from which transfers were being made that has not been transferred will remain in that Subaccount unless you instruct us otherwise. If you wish to continue transferring on a dollar cost averaging basis after the expiration of the applicable period, the total amount elected has been transferred, or the Subaccount has been depleted, or after the Dollar Cost Averaging Option has been canceled, a new Dollar Cost Averaging form must be completed and sent to the Administrative Office. The Company requires that you wait at least one month if transfers were made on a monthly basis, or one quarter if transfers were made on a quarterly, semiannual or annual basis, before reinstating Dollar Cost Averaging after it has been terminated for any reason. The Company may discontinue, modify, or suspend the Dollar Cost Averaging Option at any time. The Company does not currently charge a fee for this option. If you elect the Dollar Cost Averaging Option, you may also elect the Asset Reallocation Option.
You may also dollar cost average Contract Value to or from the Fixed Account. You may not have in effect at the same time Dollar Cost Averaging and Asset Reallocation Options if the Fixed Account is included in one of these two options.
Asset Reallocation Option For no additional charge, prior to the Annuity Start Date, you may authorize the Company to automatically transfer Contract Value on a monthly, quarterly, semiannual or annual basis to maintain a particular percentage allocation among the Subaccounts. The Contract Value allocated to each Subaccount will grow or decline in value at different rates during the selected period, and Asset Reallocation
17

automatically reallocates the Contract Value in the Subaccounts to the allocation you selected on a monthly, quarterly, semiannual or annual basis, as you select. Asset Reallocation is intended to transfer Contract Value from those Subaccounts that have increased in value to those Subaccounts that have declined in value. Over time, this method of investing may help you buy low and sell high. This investment method does not guarantee profits, nor does it assure that you will not have losses.
To elect this option an Asset Reallocation request in proper form must be received by the Company at its Administrative Office. An Asset Reallocation form is available upon request. On the form, you must indicate the applicable Subaccounts, the applicable time period and the percentage of Contract Value to be allocated to each Subaccount.
Upon receipt of the Asset Reallocation form, the Company will effect a transfer or, in the case of a new Contract, will allocate the initial Purchase Payment among the Subaccounts based upon the percentages that you selected. Thereafter, the Company will transfer Contract Value to maintain that allocation on each monthly, quarterly, semiannual or annual anniversary, as applicable, as of the date of the Company’s receipt of the Asset Reallocation request in proper form. The amounts transferred will be credited at the price of the Subaccount as of the end of the Valuation Date on which the transfer is effected.
You may make changes to the option by writing to the Company’s Administrative Office or by telephone provided the proper form is completed, signed, and received at the Company’s Administrative Office. You may instruct the Company at any time to terminate this option by written request to the Company’s Administrative Office. In that event, the Contract Value in the Subaccounts that has not been transferred will remain in those Subaccounts regardless of the percentage allocation unless you instruct us otherwise. If you wish to continue Asset Reallocation after it has been canceled, a new Asset Reallocation form must be completed and sent to the Company’s Administrative Office. The Company may discontinue, modify, or suspend, and reserves the right to charge a fee, for the Asset Reallocation Option at any time. The Company does not currently charge a fee for this option. If you elect the Asset Reallocation Option, you may also elect the Dollar Cost Averaging Option.
Contract Value allocated to the Fixed Account may be included in the Asset Reallocation Option. You may not have in effect at the same time Dollar Cost Averaging and Asset Reallocation Options if the Fixed Account is included in one of these two options.
Transfers of Contract Value You may transfer Contract Value among the Subaccounts upon proper written request to the Company’s Administrative Office both before and after the Annuity Start Date. You may make transfers (other than transfers pursuant to the Dollar Cost Averaging and Asset Reallocation Options) by telephone if the Electronic Transfer Privilege section of the application or the proper form has been completed, signed and received at the Company’s Administrative Office. The minimum transfer amount is $100, or the amount remaining in a given Subaccount. The minimum transfer amount does not apply to transfers under the Dollar Cost Averaging or Asset Reallocation Options.
The Company generally effects transfers between or from the Subaccounts at their respective Accumulation Unit values as of the close of the Valuation Period during which the transfer request is received; however, transfer requests received at or after the close of a Valuation Date (normally 3:00 p.m. Central Time) will be effected at the Accumulation Unit value determined on the following Valuation Date. See “Cut-Off Times.” In addition, a transfer request will not be processed until it is in good order. In this regard, “good order” means that the transfer request is preceded or accompanied by sufficient information to properly execute the transfer.
You may also transfer Contract Value from the Subaccounts to the Fixed Account and from the Fixed Account to the Subaccounts. The Company generally does not limit the frequency of transfers, although the Company reserves the right to limit the number of transfers in a Contract Year. The Company will limit your transfers if we determine that you are engaging in a pattern of transfers that is disruptive to the Underlying Funds or potentially disadvantageous to other Participants with Contract Value allocated to the applicable Subaccount(s) and we believe that suspension of your electronic transfer privileges, as discussed below, does not adequately address your transfer activity. The Company does not assess a transfer fee on transfers.
Frequent Transfer Restrictions. The Contract is not designed for organizations or individuals engaging in a market timing strategy, or making programmed transfers, frequent transfers or transfers that are large in relation to the total assets of an Underlying Fund. These kinds of strategies and transfer activities may disrupt portfolio management of the Underlying Funds in which the Subaccounts invest (such as requiring the Underlying Fund to maintain a high level of cash or causing an Underlying Fund to liquidate investments prematurely to pay withdrawals), hurt Underlying Fund performance, and drive Underlying Fund expenses (such as brokerage and administrative expenses) higher, which are reflected in Underlying Fund performance. In addition, because other insurance companies and/or retirement plans may invest in the Underlying Funds, the risk exists that the Underlying Funds may suffer harm from programmed, frequent, or large transfers among subaccounts of variable contracts
18

issued by other insurance companies or among investment options available to retirement plan participants. These risks and costs are borne by all shareholders of an affected Underlying Fund, Participants with Contract Value allocated to the corresponding Subaccount (as well as their Designated Beneficiaries and Annuitants) and long-term investors who do not generate these costs.
The Company has in place policies and procedures designed to restrict transfers if we determine that you are engaging in a pattern of transfers that is disruptive to the Underlying Funds or potentially disadvantageous to other Participants with Contract Value allocated to the applicable Subaccount (regardless of the number of previous transfers the Participant has made during the Contract Year). In making this determination, we monitor transfers among the Subaccounts and consider, among other things, the following factors:
the total dollar amount being transferred;
the number of transfers you made within a period of time;
transfers to and from (or from and to) the same Subaccount;
whether your transfers appear to follow a pattern designed to take advantage of short-term market fluctuations; and
whether your transfers appear to be part of a group of transfers made by a third party on behalf of the individual Participants in the group.
There is a risk that some Participants may engage in transfer activity in a manner that is disruptive to the Underlying Funds or potentially disadvantageous to other Participants, which may have a negative impact on such other Participants. If the Company determines that your transfer patterns among the Subaccounts are disruptive to the Underlying Funds or potentially disadvantageous to Participants, the Company may send you a letter notifying you that it is prohibiting you from making telephone transfers or other electronic transfers and instead requiring that you submit transfer requests in writing via regular U.S. mail for a disclosed period beginning on the date of the letter.
In addition, if you make a transfer from any of the Subaccounts listed below, then you may not make a transfer to that same Subaccount for a period of calendar days equal to the amount listed in the table below in the column titled “Transfer Block Restriction.” The Transfer Block Restriction applies only on Subaccount transfer amounts greater than $5,000 with the exception of the T. Rowe Price Mid Cap Growth Subaccount, which has no dollar threshold. The calendar day after the date of the transfer out of the particular Subaccount is considered day 1 for the purpose of computing the period before a transfer to the same Subaccount may be made. For example, if you transfer money out of the Guggenheim VIF SMid Cap Value Subaccount on April 16, the 30 day restriction begins on April 17 and ends on May 16, which means you could transfer back into the Guggenheim VIF SMid Cap Value Subaccount on May 17. This restriction does not apply to transfers made pursuant to the Dollar Cost Averaging and Asset Reallocation Options.
Subaccount
Transfer
Block Restriction
(# of Calendar Days)
Goldman Sachs VIT Small Cap Equity Insights, Goldman Sachs VIT Strategic Growth
30 days
Guggenheim VIF All Cap Value, Guggenheim VIF Large Cap Value, Guggenheim VIF SMid
Cap Value, Guggenheim VIF World Equity Income
30 days
Invesco V.I. EQV International Equity, Invesco V.I. Global Real Estate
30 days
Janus Henderson VIT Research
30 days
Neuberger Berman AMT Sustainable Equity
30 days
PIMCO VIT Real Return, PIMCO VIT Total Return
30 days
Rydex VIF Energy Services
Unlimited
T. Rowe Price Mid Cap Growth
30 days
In addition to the Company’s own frequent transfer procedures, the Underlying Funds may have adopted their own policies and procedures with respect to frequent transfer of their respective shares, and the Company reserves the right to enforce these policies and procedures. The prospectuses for the Underlying Funds describe any such policies and procedures, which may be more or less restrictive than the policies and procedures the Company has adopted. In particular, some of the Underlying Funds have reserved the right to temporarily or permanently refuse payments or transfer requests from the Company if, in the judgment of the Underlying Fund’s manager, the
19

Underlying Fund would be unable to invest effectively in accordance with its investment objective or policies, or would otherwise potentially be adversely affected.
You should be aware that the Company currently may not have the contractual obligation or the operational capacity to apply the Underlying Funds’ frequent transfer policies and procedures. However, under SEC rules, the Company is required to: (1) enter into a written agreement with each Underlying Fund or its principal underwriter that obligates the Company to provide to the Underlying Fund promptly upon request certain information about the trading activity of individual Participants, and (2) execute instructions from the Underlying Fund to restrict or prohibit further purchases or transfers by specific Participants who violate the frequent transfer policies established by the Underlying Fund.
Managers of the Underlying Funds may contact the Company if they believe or suspect that there is market timing or other potentially harmful trading, and, if so, the Company will take appropriate action to protect others. In particular, the Company may, and the Company reserves the right to, reverse a potentially harmful transfer. If the Company reverses a potentially harmful transfer, it will effect such reversal not later than the close of business on the second Valuation Date following the Valuation Date in which the original transfer was effected, and the Company will inform the Participant in writing at his or her address of record.
To the extent permitted by applicable law, the Company also reserves the right to reject a transfer request at any time that the Company is unable to purchase or redeem shares of any of the Underlying Funds because of any refusal or restriction on purchases or redemptions of their shares as a result of the Underlying Fund’s policies and procedures on market timing activities or other potentially abusive transfers. The Company also reserves the right to implement, administer, and collect redemption fees imposed by one or more of the Underlying Funds in the future. You should read the prospectuses of the Underlying Funds for more details on their ability to refuse or restrict purchases or redemptions of their shares.
In its sole discretion, the Company may revise its market timing procedures at any time without prior notice as the Company deems necessary or appropriate to better detect and deter programmed, frequent, or large transfers that may adversely affect other Participants, or Underlying Fund shareholders, to comply with state or federal regulatory requirements, or to impose additional or alternate restrictions on market timers (such as dollar or percentage limits on transfers). The Company may change its parameters to monitor for factors other than transfer block restrictions. For purposes of applying the parameters used to detect potential market timing and other potentially harmful activity, the Company may aggregate transfers made in two or more Contracts that it believes are connected (for example, two Contracts with the same Participant, or owned by spouses, or owned by different partnerships or corporations that are under common control, etc.).
The Company does not include transfers made pursuant to Dollar Cost Averaging and Asset Reallocation Options in these limitations. The Company may vary its market timing procedures from Subaccount to Subaccount, and may be more restrictive with regard to certain Subaccounts than others. The Company may not always apply these detection methods to Subaccounts investing in Underlying Funds that, in its judgment, would not be particularly attractive to market timers or otherwise susceptible to harm by frequent transfers.
Participants seeking to engage in programmed, frequent, or large transfer activity may deploy a variety of strategies to avoid detection. The Company’s ability to detect and deter such transfer activity is limited by operational systems and technological limitations. Furthermore, the identification of Participants determined to be engaged in transfer activity that may adversely affect other Participants, or Underlying Fund shareholders involves judgments that are inherently subjective. Accordingly, despite its best efforts, the Company cannot guarantee that its market timing procedures will detect every potential market timer, but the Company applies its market timing procedures consistently to all Participants without special arrangement, waiver, or exception. Because other insurance companies and/or retirement plans may invest in the Underlying Funds, the Company cannot guarantee that the Underlying Funds will not suffer harm from programmed, frequent, or large transfers among subaccounts of variable contracts issued by other insurance companies or among investment options available to retirement plan participants.
Because the Company does not reserve the unfettered right to prohibit transfers, it cannot guarantee that it can restrict or deter all harmful transfer activity, Participants bear the risks associated with such activity, including potential disruption of portfolio management of the Underlying Funds and potentially lower Underlying Fund performance and higher Underlying Fund expenses. In addition, there is a risk that the Company will not detect harmful transfer activity on the part of some Participants and, as a result, the Company will inadvertently treat those Participants differently than Participants it does not permit to engage in harmful transfer activity. Moreover, due to the Company’s operational and technological limitations, as well as possible variations in the market timing policies of other insurance companies and/or retirement plans that may also invest in the Underlying Funds, some Participants may be treated differently than others. Consequently, there is a risk that some Participants may be able to engage in market timing while others suffer the adverse effects of such trading activities.
20

Contract Value The Contract Value is the sum of the amounts under your Contract held in each Subaccount as of any Valuation Date.
On each Valuation Date, the amount of Contract Value allocated to any particular Subaccount will be adjusted to reflect the investment experience of that Subaccount. See “Determination of Contract Value.” Contract Value allocated to the Subaccounts is not guaranteed by the Company. You bear the entire investment risk relating to the investment performance of Contract Value allocated to the Subaccounts.
Determination of Contract Value Your Contract Value will vary depending upon several factors, including:
Investment performance of the Subaccounts to which you have allocated Contract Value,
Interest credited to the Fixed Account,
Payment of Purchase Payments,
Partial withdrawals (including systematic withdrawals), and
Charges assessed in connection with the Contract.
The amounts allocated to a Subaccount will be invested in shares of the corresponding Underlying Fund. The investment performance of each Subaccount will reflect increases or decreases in the net asset value per share of the corresponding Underlying Fund and any dividends or distributions declared by the Underlying Fund. Any dividends or distributions from any Underlying Fund will be automatically reinvested in shares of the same Underlying Fund, unless the Company, on behalf of the Separate Account, elects otherwise.
Assets in the Subaccounts are divided into Accumulation Units, which are accounting units of measure used to calculate the value of a Participant’s interest in a Subaccount. When you allocate Purchase Payments to a Subaccount, your Contract is credited with Accumulation Units. The number of Accumulation Units to be credited is determined by dividing the dollar amount allocated to the particular Subaccount by the price for the Subaccount’s Accumulation Units as of the end of the Valuation Period in which the Purchase Payment is credited.
In addition to Purchase Payments, other transactions such as full or partial withdrawals (including systematic withdrawals), transfers, and assessment of certain charges against the Contract affect the number of Accumulation Units attributable to a Contract. The number of units credited or debited in connection with any such transaction is determined by dividing the dollar amount of such transaction by the price of the Accumulation Unit of the affected Subaccount next determined after receipt of the transaction request (subject to any applicable requirements that the transaction be in good order, as described herein). The price of each Subaccount is determined on each Valuation Date as of the close of regular trading on the New York Stock Exchange (“NYSE”), normally 3:00 p.m. Central time. Transactions received at or after that time on any Valuation Date will be effected at the Accumulation Unit value determined on the following Valuation Date. See “Cut-Off Times.” The price of each Subaccount may be determined earlier if trading on the NYSE is restricted or as permitted by the SEC.
The number of Accumulation Units credited to a Contract shall not be changed by any subsequent change in the value of an Accumulation Unit, but the dollar value of an Accumulation Unit may vary from Valuation Date to Valuation Date depending upon the investment experience of the Subaccount and charges against the Subaccount.
The price of each Subaccount’s units initially was $10. The price of a Subaccount on any Valuation Date takes into account the following: (1) the investment performance of the Subaccount, which is based upon the investment performance of the corresponding Underlying Fund, (2) any dividends or distributions paid by the corresponding Underlying Fund, (3) the charges, if any, that may be assessed by the Company for taxes attributable to the operation of the Subaccount, (4) the mortality and expense risk charge under the Contract, (5) the administration and distribution charge under the Contract, and (6) the deduction of the Underlying Fund’s fees and expenses.
Cut-Off Times Any financial transactions involving your Contract, including those submitted by telephone, must be received by us prior to any announced closing of regular trading on the NYSE (the “cut-off time”) to be processed on the current Valuation Date. The NYSE normally closes at 3:00 p.m. Central time so financial transactions normally must be received prior to that time. Financial transactions received at or after the applicable cut-off time will be processed on the following Valuation Date. Financial transactions include transfers, full and partial withdrawals (including systematic withdrawals), death benefit payments, and Purchase Payments.
21

Full and Partial Withdrawals A Participant may make a partial withdrawal of Contract Value or surrender the Contract for its Withdrawal Value. A full or partial withdrawal, including a systematic withdrawal, may be taken from Contract Value at any time while the Participant is living and before the Annuity Start Date, subject to limitations under applicable law. You may not make a full or partial withdrawal after the Annuity Start Date. A full or partial withdrawal request will be effective as of the end of the Valuation Period that it is received by the Company at the Administrative Office; however, if the request is received on a Valuation Date at or after the cut-off time, the withdrawal will be effected at the Accumulation Unit value determined on the following Valuation Date. See “Cut-Off Times.” In addition, a withdrawal will not be processed until it is in good order. In this regard, “good order” means that the withdrawal request is accompanied by a properly completed Withdrawal Request form (including the Participant’s signature and, if applicable, the written consent of any effective assignee, if applicable).
The proceeds received upon a full withdrawal will be the Withdrawal Value. The Withdrawal Value is equal to your Contract Value as of the end of the Valuation Period during which the withdrawal is processed, less any uncollected premium taxes. The Company requires the signature of the Participant on any request to withdraw Contract Value.
A partial withdrawal may be requested for a specified percentage or dollar amount of Contract Value. Each partial withdrawal must be at least $100 (including systematic withdrawals). A request for a partial withdrawal (including systematic withdrawals) will result in a payment by the Company of the amount specified in the partial withdrawal request provided there is sufficient Contract Value to meet the request. Upon payment, the Contract Value will be reduced by an amount equal to the payment and any applicable premium tax charge. See “Premium Tax Charge.”
If a partial withdrawal (other than a systematic withdrawal) is requested after the first Contract Year that would leave the Withdrawal Value in the Contract less than $5,000, the Company reserves the right to terminate the Contract and pay the Contract Value in one sum to the Participant. However, the Company will first notify the Participant that the Contract is subject to termination, and will only terminate the Contract if, after 90 days following the date of the notice, the Participant has not made any Purchase Payments to increase the Withdrawal Value to $5,000.
The Company will deduct the amount of a partial withdrawal from the Contract Value in the Subaccounts and the Fixed Account, according to your instructions to the Company on the Withdrawal Request form. If you do not specify the allocation, the Company will deduct the amount of a partial withdrawal in the same proportion as the Contract Value is allocated among the Subaccounts and the Fixed Account.
A full or partial withdrawal, including a systematic withdrawal, may result in receipt of taxable income to the Participant and, if made prior to the Participant attaining age 59½, may be subject to a 10% penalty tax. You should carefully consider the tax consequences of a withdrawal. See “Federal Tax Matters.”
Systematic Withdrawals For no additional charge, the Company currently offers a feature under which you may select systematic withdrawals. Under this feature, you may elect to receive systematic withdrawals during your lifetime and before the Annuity Start Date by sending a properly completed Scheduled Systematic Withdrawal form to the Company at the Administrative Office. This option may be elected at any time. You may designate the systematic withdrawal amount as a percentage of Contract Value allocated to the Subaccounts and/or Fixed Account, as a fixed period, as a specified dollar amount, as all earnings in the Contract, or based upon your life expectancy. You also may designate the desired frequency of the systematic withdrawals, which may be monthly, quarterly, semiannual or annual. You may stop or modify systematic withdrawals upon proper written request received by the Company at the Administrative Office at least 30 days in advance of the requested date of termination or modification. A proper request must include the written consent of any effective assignee.
Each systematic withdrawal must be at least $100. Upon payment, your Contract Value will be reduced by an amount equal to the payment proceeds plus any applicable premium tax. In no event will the amount of a systematic withdrawal exceed the Withdrawal Value. The Contract will automatically terminate if a systematic withdrawal causes your Withdrawal Value to equal zero.
If you are enrolled in the Dollar Cost Averaging or Asset Reallocation Options, you may not elect to receive systematic withdrawals from any Subaccount that is part of the Dollar Cost Averaging or Asset Reallocation Options.
In no event will payment of a systematic withdrawal exceed the Contract Value less any applicable withdrawal charges, any uncollected premium taxes and any pro rata account administration charge (the “Withdrawal Value”). The Contract will automatically terminate if a systematic withdrawal causes the Contract’s Withdrawal Value to equal zero.
The Company will effect each systematic withdrawal as of the end of the Valuation Period during which the withdrawal is scheduled. The deduction caused by the systematic withdrawal will be allocated to your Contract Value in the Subaccounts and the Fixed Account, as you have directed. If you do not specify the allocation, the Company
22

will deduct the systematic withdrawal in the same proportion that Contract Value is allocated among the Subaccounts and the Fixed Account.
The Company may, at any time, discontinue, modify, suspend or charge a fee for systematic withdrawals. You should consider carefully the tax consequences of a systematic withdrawal, including the 10% penalty tax that may be imposed on withdrawals made prior to the Participant attaining age 59½. See “Federal Tax Matters.”
Death Benefit One should consider the following provisions carefully when choosing the Designated Beneficiary, Annuitant or any Joint Annuitant, as well as before changing any of these parties. Naming different persons as Annuitant(s) and Designated Beneficiary(ies) can have important impacts on whether the death benefit is paid, and on who would receive it.
If you die prior to the Annuity Start Date, the Company will pay the death benefit proceeds to your Designated Beneficiary upon receipt of due proof of your death and instructions regarding payment to the Designated Beneficiary.
If your surviving spouse is your sole Designated Beneficiary, your spouse may elect to continue your account in force, subject to certain limitations. If your spouse so elects, the Contract Date of your account will not change, and any death benefit payable after this election will be calculated using the same Contract Date. See “Distribution Requirements” below. If your death occurs on or after the Annuity Start Date, any applicable death benefit will terminate at the Annuity Start Date without value. See “Annuity Options.”
The death benefit proceeds will be the death benefit reduced by any uncollected premium tax. If you die prior to the Annuity Start Date and you were 75 or younger on the Contract Date, the amount of the death benefit will be the greatest of:
The sum of all Purchase Payments, less any reductions caused by previous withdrawals,
Your Contract Value on the Valuation Date due proof of death and instructions regarding payment are received by the Company, or
The stepped-up death benefit, if applicable.
The stepped-up death benefit is:
The largest death benefit on any Contract anniversary that is both an exact multiple of five (i.e., fifth Contract anniversary, tenth Contract anniversary, fifteenth Contract anniversary, etc.) and occurs prior to your attaining age 76, plus
Any Purchase Payments allocated to your Contract Value since the applicable Contract anniversary, less
Any withdrawals since the applicable anniversary.
The stepped-up death benefit is not payable and will not be included as part of the death benefit calculation if you die prior to the end of the fifth Contract Year.
If you die prior to the Annuity Start Date and your age was 76 or greater on the Contract Date the death benefit will be the Contract Value on the Valuation Date due proof of death and instructions regarding payment are received by the Company at the Administrative Office.
Example of the Standard Death Benefit. Assume:
(i)
The initial Purchase Payment is $100,000 and no additional Purchase Payments are made
(ii)
In Contract Year five, the Contract Value is $105,000
(iii)
The Participant takes one withdrawal of $10,000 in Contract Year seven
(iv)
The Participant dies in Contract Year 10
(v)
At the time of the Participant’s death, the Contract Value is $89,000
If the Participant was 75 years old or younger on the Contract Date, the standard death benefit is the greatest of the total Purchase Payments less any withdrawals, the Contract Value, or the stepped-up death benefit. The Contract Value is $89,000, and the amount of total Purchase Payments less withdrawals is $90,000. The stepped-up death benefit is the largest death benefit on any Contract anniversary that is a multiple of five and occurs prior to the Participant reaching age 76, plus Purchase Payments made and less withdrawals taken since the applicable Contract anniversary. Assuming the Participant was less than 76 years old in Contract Year five, the stepped-up death benefit is calculated as follows:
23

Death Benefit in Contract Year Five + Purchase Payments since Contract Year Five – Withdrawals since Contract Year Five
$105,000 + $0 - $10,000 = $95,000
Thus, the death benefit is $95,000.
If the Participant was 76 years or older on the Contract Date, the standard death benefit is the Contract Value, which is $89,000.
Distribution Requirements If your surviving spouse is the sole Designated Beneficiary, your spouse may elect to continue your account in force until the earliest of the spouse’s death or the Annuity Start Date or receive the death benefit proceeds.
The Contract provides that upon your death, a surviving spouse may have certain continuation rights that he or she may elect to exercise for the Contract’s death benefit. All Contract provisions relating to spousal continuation are available only to a person who meets the definition of “spouse” under federal law. The U.S. Supreme Court has held that same-sex marriages must be permitted under state law and that marriages recognized under state law will be recognized for federal law purposes. Domestic partnerships and civil unions that are not recognized as legal marriages under state law, however, will not be treated as marriages under federal law. Consult a tax adviser for more information on this subject.
For any Designated Beneficiary other than a surviving spouse, only those options may be chosen that provide for complete distribution of such Participant’s interest in the Contract within five years of the death of the Participant. If the Designated Beneficiary is a natural person, that person alternatively can elect to begin receiving annuity payments within one year of the Participant’s death over a period not extending beyond his or her life or life expectancy.
Benefits Under the Contract
The following table summarizes information about the standard benefits under the Contract that are currently available. Please note that this table does not fully describe the terms and conditions of each benefit. You should refer to the applicable sections of this Prospectus for additional information.
Standard Benefits
Name of
Benefit
Purpose
Maximum
Fee
Brief Description of Restrictions/Limitations
Dollar Cost
Averaging
Option
Allows the systematic transfer of
a specified dollar amount or
percentage of Contract Value
among Subaccounts and the
Fixed Account, if available.
There is no
charge for this
option.
The minimum amount that may be transferred to any one
Subaccount is $25.00.
The Company may discontinue, modify, or suspend Dollar Cost
Averaging at any time.
Transfers can be made for a fixed period of time, until the total
amount elected has been transferred, or until the Contract Value in
the Subaccount from which transfers are made has been depleted.
After termination of Dollar Cost Averaging for any reason, before
reinstating Dollar Cost Averaging, you must wait at least one month
if transfers were monthly, at least one quarter if transfers were
quarterly, at least six months if transfers were semiannual, and at
least one year if transfers were annual.
Asset
Reallocation
Option
Allows you to automatically
transfer Contract Value on a
monthly, quarterly, semiannual or
annual basis to maintain a
particular percentage allocation
among the Subaccounts.
There is no
charge for this
option.
The Company may discontinue, modify, or suspend the Asset
Reallocation Option at any time.
Systematic
Withdrawals
Allows you to set up automatic
periodic payments from your
Contract Value.
There is no
charge for this
option.
Each payment must be at least $100 (unless we consent
otherwise).
Withdrawals may be subject to income tax and penalties.
24

Standard Benefits
Name of
Benefit
Purpose
Maximum
Fee
Brief Description of Restrictions/Limitations
Automatic
Investment
Program
A program pursuant to which
Purchase Payments are
automatically paid from your bank
account on a specified day of
each month or a salary reduction
agreement.
There is no
charge for this
option.
There is no minimum for subsequent Purchase Payments made
pursuant to an Automatic Investment Program.
Standard
Death Benefit
– Contract
Issue Age 76
and Older
Provides a death benefit equal to
the Contract Value.
There is no
charge for this
option.
The death benefit will be reduced by any outstanding Contract
Debt, any pro rata account administration charge and any
uncollected premium tax.
Standard
Death Benefit
– Contract
Issue Age 75
or Younger
Provides a death benefit equal to
the greatest of total Purchase
Payments less any withdrawals,
including withdrawal charges, the
Contract Value, or the stepped-up
death benefit.
There is no
charge for this
option.
The death benefit will be reduced by any outstanding Contract
Debt, any pro rata account administration charge and any
uncollected premium tax.
The stepped-up death benefit is stepped up on Contract
anniversaries that are multiples of five until the Participant reaches
age 76.
Annuity Period
General You select the Annuity Start Date when you complete the participation enrollment form. The Annuity Start Date may not be within 30 days of the Contract Date and may not be deferred beyond your 90th birthday. If you do not select an Annuity Start Date, the Company will use your 90th birthday as the Annuity Start Date.
On the Annuity Start Date, your Contract Value as of that date, less any applicable premium taxes, will be applied to provide an annuity under one of the options described below. Each option is a fixed annuity for which annuity payments will not fluctuate.
The Contract currently provides for five Annuity Options. The Company may make other Annuity Options available upon request. The Company may discontinue the availability of one or more of these options at any time but will always offer a variable annuity option. Annuity payments are based upon annuity rates that vary with the Annuity Option selected. The annuity rates will vary based on the age and sex of the Annuitant, except that unisex rates are available where required by law. The annuity rates reflect the Annuitant’s life expectancy based upon the Annuitant’s age as of the Annuity Start Date and the Annuitant’s gender, unless unisex rates apply. The annuity rates are based upon the 1983(a) mortality table with mortality improvement using projection scale G and are adjusted to reflect an interest rate of 3%, compounded annually. If no Annuity Option is selected, the Company will make payments under Option 2, a life income, with a 10-year period certain.
Annuity Options 1 through 5 provide for payments to be made during the lifetime of the Annuitant. Annuity payments under such options cease in the event of the Annuitant’s death, unless the option provides for a guaranteed minimum number of payments, for example a life income with guaranteed payments of 5, 10, 15 or 20 years. The level of annuity payments will be greater for shorter guaranteed periods and less for longer guaranteed periods. Similarly, payments will be greater for life annuities than for joint and survivor annuities, because payments for life annuities are expected to be made for a shorter period.
You may elect to receive annuity payments on a monthly, quarterly, semiannual, or annual basis, although no payments will be made for less than $100. If the frequency of payments selected would result in payments of less than $100, the Company reserves the right to change the frequency.
You may designate or change an Annuity Start Date or Annuity Option, provided proper written notice is received by the Company at the Administrative Office at least 30 days prior to the Annuity Start Date set forth in the Contract. The date selected as the new Annuity Start Date must be at least 30 days after the date written notice requesting a change of Annuity Start Date is received at the Administrative Office.
Once annuity payments have commenced under one of the Annuity Options, the Participant cannot change the Annuity Option and cannot make partial withdrawals or surrender his or her annuity for the Withdrawal Value. The Contract specifies annuity tables for Annuity Options 1 through 5, described below. The tables contain the guaranteed minimum dollar amount of each annuity payment (per $1,000 of Contract Value, less any premium taxes applied).
25

Annuity Options
Option 1 — Life Income. Periodic annuity payments will be made during the lifetime of the Annuitant. It is possible under this Option for any Annuitant to receive only one annuity payment if the Annuitant’s death occurred prior to the due date of the second annuity payment, two if death occurred prior to the due date of the third annuity payment, etc. There is no minimum number of payments guaranteed under this option. Payments will cease upon the death of the Annuitant regardless of the number of payments received.
Option 2 — Life Income with Guaranteed Payments of 5, 10, 15 or 20 Years. Periodic annuity payments will be made during the lifetime of the Annuitant with the promise that if, at the death of the Annuitant, payments have been made for less than a stated period, which may be 5, 10, 15 or 20 years, as elected by the Participant, annuity payments will be continued during the remainder of such period to the Designated Beneficiary. Upon the Annuitant’s death after the period certain, no further annuity payments will be made.
Option 3 — Life with Installment Refund Option. Periodic annuity payments will be made during the lifetime of the Annuitant with the promise that, if at the death of the Annuitant, the number of payments that has been made is less than the number determined by dividing the amount applied under this Annuity Option by the amount of the first payment, annuity payments will be continued to the Designated Beneficiary until that number of payments has been made. For example, if the Annuity start amount was $100,000 and the calculated monthly annuity payment was $550, 182 payments ($100,000 / $550) would be guaranteed for the life of the Annuitant. This means if the Annuitant dies before 182 payments have been made, the remaining annuity payments will be continued to the Designated Beneficiary.
Option 4 — Joint and Last Survivor. Annuity payments will be made as long as either the Annuitant or a Joint Annuitant is living. Upon the death of one Annuitant, annuity payments continue to the surviving Annuitant. It is possible under this Annuity Option for only one annuity payment to be made if both Annuitants died prior to the second annuity payment due date, two if both died prior to the third annuity payment due date, etc. As in the case of Option 1, there is no minimum number of payments guaranteed under this Option. Payments cease upon the death of the last surviving Annuitant, regardless of the number of payments received.
Option 5 — Joint and Contingent Survivor Option. Periodic annuity payments will be made during the life of the primary Annuitant. Upon the death of the primary Annuitant, payments will be made to the contingent Annuitant during his or her life. If the contingent Annuitant is not living upon the death of the Primary Annuitant, no payments will be made to the contingent Annuitant. It is possible under this Annuity Option for only one annuity payment to be made if both Annuitants died prior to the second annuity payment due date, two if both died prior to the third annuity payment due date, etc. As in the case of Annuity Options 1 and 4, there is no minimum number of payments guaranteed under this Option. Payments cease upon the death of the last surviving Annuitant, regardless of the number of payments received.
The Fixed Account
The Fixed Account is not available in all states. If the Fixed Account is available under your Contract, you may allocate all or a portion of your Purchase Payments and transfer Contract Value to the Fixed Account. The Fixed Account is a separate account of the Company established under Kansas law on October 26, 1998. The Company owns the assets of the Fixed Account and maintains them apart from the assets of its General Account and its other separate accounts. The assets held in the Fixed Account equal to the reserves and other Contract liabilities with respect to the Fixed Account may not be charged with liabilities arising from any other business the Company may conduct. Income and realized and unrealized gains and losses from assets in the Fixed Account are credited to, or charged against, the Fixed Account without regard to the income, gains or losses from the Company’s General Account or its other separate accounts.
The Fixed Account is subject to regulation and supervision by the Kansas Department of Insurance. In reliance on certain exemptive and exclusionary provisions, interests in the Fixed Account have not been registered as securities under the Securities Act of 1933 (the “1933 Act”) and the Fixed Account has not been registered as an investment company under the Investment Company Act of 1940 (the “1940 Act”). Accordingly, neither the Fixed Account nor any interests therein are generally subject to the provisions of the 1933 Act or the 1940 Act. This disclosure is subject to certain generally applicable provisions of the federal securities laws relating to the accuracy and completeness of statements made in the Prospectus. This Prospectus is generally intended to serve as a disclosure document only for aspects of a Contract involving the Separate Account and contains only selected information regarding the Fixed Account. For more information regarding the Fixed Account, see “The Contract.”
26

Subject to applicable law, the Company has sole discretion over investment of the assets of its Fixed Account. Please note that any amounts the Company guarantees in connection with the Fixed Account are subject to the Company’s financial strength and claims-paying ability.
Interest Contract Value allocated to the Fixed Account earns interest at a fixed rate or rates (the “Current Rate”) that are paid by the Company. Such interest will be paid regardless of the actual investment experience of the Fixed Account. The Company will determine the Current Rate, if any, from time to time.
Contract Value allocated or transferred to the Fixed Account will earn interest at the Current Rate, if any, in effect on the date such portion of Contract Value is allocated or transferred to the Fixed Account. The Company bears the investment risk for Contract Value allocated to the Fixed Account and for paying interest at the Current Rate on amounts allocated to the Fixed Account. The Company does not guarantee a minimum Current Rate of interest.
Death Benefit The death benefit under the Contract will be determined in the same fashion for a Contract that has Contract Value allocated to the Fixed Account as for a Contract that has Contract Value allocated to the Subaccounts. See “Death Benefit.”
Contract Charges Premium taxes, if any, will be the same for Participants who allocate Purchase Payments or transfer Contract Value to the Fixed Account as for those who allocate Purchase Payments or transfer Contract Value to the Subaccounts. The charges for mortality and expense risks and the administration and distribution charge will not be assessed against the Fixed Account, and any amounts that the Company pays for income taxes allocable to the Subaccounts will not be charged against the Fixed Account. In addition, you will not pay directly or indirectly the investment advisory fees and other operating expenses of the Underlying Funds to the extent Contract Value is allocated to the Fixed Account; however, you will not participate in the investment experience of the Subaccounts.
Transfers and Withdrawals from the Fixed Account You may transfer amounts from the Subaccounts to the Fixed Account and from the Fixed Account to the Subaccounts, subject to the following limitations. Transfers from the Fixed Account are also allowed pursuant to the Dollar Cost Averaging and Asset Reallocation Options.
The minimum amount that you may transfer from the Fixed Account to the Subaccounts is $100. Transfers of Contract Value pursuant to the Dollar Cost Averaging and Asset Reallocation Options are not currently subject to any minimums. The Company reserves the right at a future date to limit the number of transfers permitted each Contract Year, to limit the size and frequency of transfers and to discontinue transfers.
You may also make full or partial withdrawals to the same extent as if you had allocated Contract Value to the Subaccounts. See “Full and Partial Withdrawals” and “Systematic Withdrawals.”
Payments from the Fixed Account Full and partial withdrawals, and transfers from the Fixed Account may be delayed for up to six months after a written request on the Withdrawal Request form, or other designated proper form is received by the Company at the Administrative Office. During the period of deferral, interest at the Current Rate will continue to be credited to the amounts allocated to the Fixed Account.
More About the Contract
Holder The Contractholder is the IBEW Local Unions Savings and Retirement Plan and Trust (the “Trust”). The Trust holds the Contract for the benefit of Participants. While living, the Participant alone has the right to receive all benefits and exercise all rights that the Contract grants or the Company allows.
Dividends The Contract may share in the surplus earnings of the Company. However, the current dividend scale is zero, and the Company does not anticipate that dividends will be paid.
Payments from the Separate Account The Company generally will pay any full or partial withdrawal (including systematic withdrawals) or death benefit proceeds from Contract Value allocated to the Subaccounts within seven days after a proper request is received at the Administrative Office. However, the Company can postpone such a payment or transfer of amounts from the Subaccounts to the extent permitted under applicable law, which is currently permissible only for any period:
During which the NYSE is closed other than customary weekend and holiday closings,
27

During which trading on the NYSE is restricted as determined by the SEC,
During which an emergency, as determined by the SEC, exists as a result of which (i) disposal of securities held by the Separate Account is not reasonably practicable, or (ii) it is not reasonably practicable to determine the value of the assets of the Separate Account, or
For such other periods as the SEC may by order permit for the protection of investors.
The Company reserves the right to delay payments of any full or partial withdrawal until all of your Purchase Payment checks have been honored by your bank.
Proof of Age and Survival The Company may require proof of age or survival of any person on whose life annuity payments depend.
Misstatements If you misstate the age or sex of an Annuitant or Participant, the correct amount paid or payable by the Company under the Contract shall be such as the Contract Value would have provided for the correct age or sex (unless unisex rates apply).
Business Disruption and Cybersecurity Risks We rely on technology, including interconnected computer systems and data storage networks and digital communications, to conduct our variable product business activities. Because our variable product business is highly dependent upon the effective operation of our computer systems and those of our service providers and other business partners, our business is vulnerable to disruptions from utility outages, and susceptible to operational and information security risks resulting from information systems failure (e.g., hardware and software malfunctions) and cyber-attacks. Cyber-attacks may be systemic (e.g. affecting the internet, cloud services, or other infrastructure) or targeted (e.g. failures in or breach of our systems or those of third parties on whom we rely, including ransomware and malware attacks).
Cybersecurity risks include, but are not limited to, the loss, theft, misuse, corruption, and destruction of data maintained online or digitally, interference with or denial of service, attacks on our website (or the websites of third parties on whom we rely), disruption of routine business operations, and unauthorized release of confidential customer information. The risk of cyber-attacks may be higher during periods of geopolitical turmoil. Due to the increasing sophistication of cyber-attacks, a cybersecurity breach could occur and persist for an extended period of time without detection.
Systems failures and cybersecurity incidents affecting us, our affiliates, the Underlying Funds, intermediaries, service providers, and other third parties on whom we rely may adversely affect your contract value and interfere with our ability to process contract transactions and calculate contract values. Systems failures and cybersecurity breaches may cause us to be unable to process orders from our website or with the Underlying Funds, cause us to be unable to calculate unit values and/or the Underlying Funds to be unable to calculate share values, cause the release or possible destruction of confidential customer and/or business information, impede order processing or cause other operational issues, subject us and our service providers and intermediaries to regulatory fines, litigation, and financial losses, and/or cause reputational damage. Cybersecurity risks may also impact the issuers of securities in which the Underlying Funds invest, which may cause the Underlying Funds to lose value.
The preventative actions we take to reduce the frequency and severity of cybersecurity incidents and protect our computer systems may be insufficient to prevent a cybersecurity breach from impacting our operations or your contract value. There can be no assurance that we or the Underlying Funds or our service providers and intermediaries will be able to avoid cybersecurity breaches affecting your contract.
In addition, we are also exposed to risks related to natural and man-made disasters including, but not limited to, storms, fires, floods, earthquakes, public health crises, malicious acts, and terrorist acts, which could adversely affect our ability to conduct business. A natural or man-made disaster, including a pandemic (such as COVID-19), could affect the ability of our employees or the employees of our service providers to perform their job responsibilities. They could interfere with our processing of contract transactions, including processing orders from Participants and orders with the Underlying Funds, impact our ability to calculate contract value, or have other adverse impacts on our operations. These events may also negatively affect the our service providers and intermediaries, the Underlying Funds and the issuers of securities in which the Underlying Funds invest, which may cause the Underlying Funds to lose value. There can be no assurance that we or the Underlying Funds or our service providers and intermediaries will be able to avoid negative impacts associated with natural and man-made disasters.
28

Federal Tax Matters
Introduction The Contract described in this Prospectus is designed for use in connection with a retirement plan that is not a “qualified” plan for federal tax purposes. The discussion contained herein is general in nature and is not intended to be an exhaustive discussion of all questions that might arise in connection with a Contract. It is based upon the Company’s understanding of the present federal income tax laws as currently interpreted by the Internal Revenue Service (“IRS”) as of the date of this Prospectus and is not intended as tax advice. No representation is made regarding the likelihood of continuation of the present federal income tax laws or of the current interpretations by the IRS or the courts. Future legislation may affect annuity contracts adversely. Moreover, no attempt has been made to consider any applicable state or other laws. Because of the inherent complexity of the tax laws and the fact that tax results will vary according to the particular circumstances of the individual involved, a person should consult with a qualified tax adviser regarding the purchase of a Contract, the selection of an Annuity Option under a Contract, the receipt of annuity payments under a Contract or any other transaction involving a Contract. The Company does not make any guarantee regarding the tax status of, or tax consequences arising from, any Contract or any transaction involving the Contract.
Tax Status of the Company and the Separate Account
General. The Company intends to be taxed as a life insurance company under Part I, Subchapter L of the Code. Because the operations of the Separate Account form a part of the Company, the Company will be responsible for any federal income taxes that become payable with respect to the income of the Separate Account and its Subaccounts.
Charge for the Company’s Taxes. A charge may be made for any federal taxes incurred by the Company that are attributable to the Separate Account, the Subaccounts or to the operations of the Company with respect to the Contract or attributable to payments, premiums, or acquisition costs under the Contract. The Company will review the question of a charge to the Separate Account, the Subaccounts or the Contract for the Company’s federal taxes periodically. Charges may become necessary if, among other reasons, the tax treatment of the Company or of income and expenses under the Contract is ultimately determined to be other than what the Company currently believes it to be, if there are changes made in the federal income tax treatment of variable annuities at the insurance company level, or if there is a change in the Company’s tax status.
Under current laws, the Company may incur state and local taxes (in addition to premium taxes) in several states. At present, these taxes are not significant. If there is a material change in applicable state or local tax laws, the Company reserves the right to charge the Separate Account or the Subaccounts for such taxes, if any, attributable to the Separate Account or Subaccounts.
Withholding. Annuity distributions are generally subject to withholding for the recipient’s federal income tax liability. Recipients can generally elect, however, not to have tax withheld from distributions.
Diversification Standards. Each Underlying Fund will be required to adhere to regulations adopted by the Treasury Department pursuant to Section 817(h) of the Code prescribing asset diversification requirements for investment companies whose shares are sold to insurance company separate accounts funding variable contracts. Pursuant to these regulations, on the last day of each calendar quarter (or on any day within 30 days thereafter), no more than 55% of the total assets of an Underlying Fund may be represented by any one investment, no more than 70% may be represented by any two investments, no more than 80% may be represented by any three investments, and no more than 90% may be represented by any four investments. For purposes of Section 817(h), securities of a single issuer generally are treated as one investment but obligations of the U.S. Treasury and each U.S. Governmental agency or instrumentality generally are treated as securities of separate issuers. The Separate Account, through the Underlying Fund, intends to comply with the diversification requirements of Section 817(h).
Owner Control. In certain circumstances, owners of Non-Qualified variable annuity contracts may be considered the owners, for federal income tax purposes, of the assets of the separate account used to support their contracts. In those circumstances, income and gains from the separate account assets would be includable currently in the variable contract owner’s gross income.
The ownership rights under the Contract are similar to, but different in certain respects from, those described by the IRS in rulings in which it was determined that policyowners were not owners of separate account assets. For example, the Participant has additional flexibility in allocating Purchase Payments and Contract Values. While the Company does not think that will be the case, these differences could result in a Participant being treated as the owner of a pro rata portion of the assets of the Separate Account. The Company nonetheless reserves the right to modify the Contract, as it deems appropriate, to attempt to prevent a Participant from being considered the owner of a pro rata share of the assets of the Separate Account. Moreover, in the event that regulations are adopted or rulings
29

are issued, there can be no assurance that the Underlying Funds will be able to operate as currently described in the Prospectus, or that the Underlying Funds will not have to change their investment objective or investment policies.
Income Taxation of Annuities in General—Non-Qualified Contracts — Section 72 of the Code governs the taxation of annuities. In general, a contract owner is not taxed on increases in value under an annuity contract until some form of distribution is made under the contract. However, the increase in value may be subject to tax currently under certain circumstances. See “Contracts Owned by Non-Natural Persons,” “Diversification Standards,” and “Owner Control.” Withholding of federal income taxes on all distributions may be required unless a recipient who is eligible elects not to have any amounts withheld and properly notifies the Company of that election.
Withdrawals Prior to the Annuity Start Date. Code Section 72 provides generally that amounts received upon a total or partial withdrawal (including systematic withdrawals) from a Non-Qualified Contract prior to the Annuity Start Date generally will be treated as gross income to the extent that the cash value of the Contract immediately before the withdrawal exceeds the “investment in the contract.” The “investment in the contract” is that portion, if any, of Purchase Payments paid under a Contract less any distributions received previously under the Contract that are excluded from the recipient’s gross income. The taxable portion is taxed as ordinary income. For purposes of this rule, a pledge or assignment of a contract is treated as a payment received on account of a partial withdrawal of a Contract.
Amounts distributed from a Contract because of your death or the death of the Annuitant are generally treated as income to the recipient. If distributed in a lump sum, such payments are taxed in the same manner as if the Contract had been surrendered, and if distributed under an Annuity Option, they are taxed in the same manner as annuity payments. For Non-Qualified Contracts, all or a portion of the charges deducted from your Contract Value to pay advisory fees to a financial intermediary may be subject to federal and state income taxes and a 10% federal penalty tax. A tax-free partial exchange may become taxable if an advisory fee is paid from your Contract Value within 180 days of the partial exchange. Consult your tax adviser for advice concerning tax-free partial exchanges.
Distributions on or after the Annuity Start Date. For fixed annuity payments, the taxable portion of each payment generally is determined by using a formula known as the “exclusion ratio,” which establishes the ratio that the investment in the contract bears to the total expected amount of annuity payments for the term of the contract. That ratio is then applied to each payment to determine the nontaxable portion of the payment. The remaining portion of each payment is taxed at ordinary income rates. For variable annuity payments, the taxable portion of each payment is determined by using a formula known as the “excludable amount,” which establishes the nontaxable portion of each payment. The nontaxable portion is a fixed dollar amount for each payment, determined by dividing the investment in the contract by the number of payments to be made. The remainder of each variable annuity payment is taxable. Once the excludable portion of annuity payments to date equals the investment in the contract, the balance of the annuity payments will be fully taxable.
Surrenders. Upon a complete surrender, the receipt is taxable to the extent that the cash value of the Contract exceeds the investment in the Contract. The taxable portion of such payments will be taxed as ordinary income.
Annuity Payments. For fixed annuity payments, the taxable portion of each payment generally is determined by using a formula known as the “exclusion ratio,” which establishes the ratio that the investment in the Contract bears to the total expected amount of annuity payments for the term of the Contract. That ratio is then applied to each payment to determine the non-taxable portion of the payment. The remaining portion of each payment is taxed at ordinary income rates. For variable annuity payments, the taxable portion of each payment is determined by using a formula known as the “excludable amount,” which establishes the non-taxable portion of each payment. The non-taxable portion is a fixed dollar amount for each payment, determined by dividing the investment in the Contract by the number of payments to be made. The remainder of each variable annuity payment is taxable. Once the excludable portion of annuity payments to date equals the investment in the Contract, the balance of the annuity payments will be fully taxable.
Penalty Tax on Certain Surrenders and Withdrawals. With respect to amounts withdrawn or distributed before the taxpayer reaches age 59½, a penalty tax is imposed equal to 10% of the portion of such amount which is includable in gross income. However, the penalty tax is not applicable to withdrawals: (i) made on or after the death of the owner (or where the owner is not an individual, the death of the “primary annuitant,” who is defined as the individual the events in whose life are of primary importance in affecting the timing and amount of the payout under the Contract); (ii) attributable to the taxpayer’s becoming totally disabled within the meaning of Code Section 72(m)(7); (iii) which are part of a series of substantially equal periodic payments (not less frequently than annually) made for the life (or life expectancy) of the taxpayer, or the joint lives (or joint life expectancies) of the taxpayer and his or her beneficiary; (iv) from certain qualified plans; (v) under a so-called qualified funding asset (as defined in
30

Code Section 130(d)); (vi) under an immediate annuity contract; or (vii) which are purchased by an employer on termination of certain types of qualified plans and which are held by the employer until the employee separates from service.
If the penalty tax does not apply to a surrender or withdrawal as a result of the application of item (iii) above, and the series of payments are subsequently modified (other than by reason of death or disability), the tax for the first year in which the modification occurs will be increased by an amount (determined by the regulations) equal to the tax that would have been imposed but for item (iii) above, plus interest for the deferral period, if the modification takes place (a) before the close of the period which is five years from the date of the first payment and after the taxpayer attains age 59½, or (b) before the taxpayer reaches age 59½.
Partial Annuitization. If part of an annuity contract’s value is applied to an annuity option that provides payments for one or more lives and for a period of at least ten years, those payments may be taxed as annuity payments instead of withdrawals. None of the payment options under the Contract is intended to qualify for this “partial annuitization” treatment and, if you apply only part of the value of the Contract to a payment option, we will treat those payments as withdrawals for tax purposes.
Distribution-at-Death Rules. In order to be treated as an annuity contract, a Non-Qualified contract must provide the following two distribution rules: (a) if any owner dies on or after the Annuity Start Date, and before the entire interest in the Contract has been distributed, the remainder of the owner’s interest will be distributed at least as quickly as the method in effect on the owner’s death; and (b) if any owner dies before the Annuity Start Date, the entire interest in the Contract must generally be distributed within five years after the date of death, or, if payable to a designated beneficiary, must be annuitized over the life of that designated beneficiary or over a period not extending beyond the life expectancy of that beneficiary, commencing within one year after the date of death of the owner. If the sole designated beneficiary is the spouse of the deceased owner, the Contract (together with the deferral of tax on the accrued and future income thereunder) may be continued in the name of the spouse as owner.
The right of a spouse to continue the account, and all Contract provisions relating to spousal continuation, are available only to a person who meets the definition of “spouse” under Federal law. See “Distribution Requirements.”
Generally, for purposes of determining when distributions must begin under the foregoing rules, where an owner is not an individual, the primary annuitant is considered the owner. In that case, a change in the primary annuitant will be treated as the death of the owner. Finally, in the case of joint owners, the distribution-at-death rules will be applied by treating the death of the first owner as the one to be taken into account in determining generally when distributions must commence, unless the sole Designated Beneficiary is the deceased owner’s spouse.
Gift of Annuity Contracts. Generally, gifts of non-tax qualified Contracts prior to the Annuity Start Date will trigger tax on the gain on the Contract, with the donee getting a stepped-up basis for the amount included in the donor’s income. The 10% penalty tax and gift tax also may be applicable. This provision does not apply to transfers between spouses or incident to a divorce.
Contracts Owned by Non Natural Persons. If the Contract is held by a non-natural person (for example, a corporation) the income on that Contract (generally the increase in net surrender value less the Purchase Payments) is includable in taxable income each year. The rule does not apply where the Contract is acquired by the estate of a decedent, where the Contract is held by certain types of retirement plans, where the Contract is a qualified funding asset for structured settlements, where the Contract is purchased on behalf of an employee upon termination of a qualified plan, and in the case of an immediate annuity. An annuity contract held by a trust or other entity as agent for a natural person (such as the Contract held by the Trust on behalf of the Participants) is considered held by a natural person.
Multiple Contract Rule. For purposes of determining the amount of any distribution under Code Section 72(e) (amounts not received as annuities) that is includable in gross income, all Non-Qualified deferred annuity contracts issued by the same insurer to the same contract owner during any calendar year are to be aggregated and treated as one contract. Thus, any amount received under any such contract prior to the contract’s Annuity Start Date, such as a partial surrender, dividend, or loan, will be taxable (and possibly subject to the 10% penalty tax) to the extent of the combined income in all such contracts.
In addition, the Treasury Department has broad regulatory authority in applying this provision to prevent avoidance of the purposes of this rule. It is possible that, under this authority, the Treasury Department may apply this rule to amounts that are paid as annuities (on and after the Annuity Start Date) under annuity contracts issued by the same company to the same owner during any calendar year. In this case, annuity payments could be fully taxable (and possibly subject to the 10% penalty tax) to the extent of the combined income in all such contracts and regardless of whether any amount would otherwise have been excluded from income because of the “exclusion ratio” under the contract.
Transfers, Assignments or Exchanges of a Contract. A transfer of ownership of a Contract, the designation of an Annuitant, Payee or other Beneficiary who is not also the Participant, the selection of certain Annuity Start
31

Dates or the exchange of a Contract may result in certain tax consequences to the Participant that are not discussed herein. If contemplating any such transfer, assignment, selection or exchange, the Participant should contact a competent tax adviser with respect to the potential effects of such a transaction.
Other Tax Considerations
Federal Estate, Gift, and Generation-Skipping Transfer Taxes. While no attempt is being made to discuss in detail the Federal estate tax implications of the Contract, a purchaser should keep in mind that the value of an annuity contract owned by a decedent and payable to a beneficiary by virtue of surviving the decedent is included in the decedent’s gross estate. Depending on the terms of the annuity contract, the value of the annuity included in the gross estate may be the value of the lump sum payment payable to the designated beneficiary or the actuarial value of the payments to be received by the beneficiary. Consult an estate planning advisor for more information.
Under certain circumstances, the Code may impose a “generation skipping transfer tax” (“GST”) when all or part of an annuity contract is transferred to, or a death benefit is paid to, an individual two or more generations younger than the Participant. Regulations issued under the Code may require the Company to deduct the tax from your Contract, or from any applicable payment, and pay it directly to the IRS.
The potential application of these taxes underscores the importance of seeking guidance from a qualified adviser to help ensure that your estate plan adequately addresses your needs and those of your beneficiaries under all possible scenarios.
Annuity Purchases by Nonresident Aliens and Foreign Corporations. The discussion above provides general information regarding U.S. federal income tax consequences to annuity purchasers that are U.S. citizens or residents. Purchasers that are not U.S. citizens or residents will generally be subject to U.S. federal withholding tax on taxable distributions from annuity contracts at a 30% rate, unless a lower treaty rate applies. In addition, such purchasers may be subject to state and/or municipal taxes and taxes that may be imposed by the purchaser’s country of citizenship or residence. Additional withholding may occur with respect to entity purchasers (including foreign corporations, partnerships, and trusts) that are not U.S. residents. Prospective purchasers are advised to consult with a qualified tax adviser regarding U.S. state, and foreign taxation with respect to an annuity contract purchase.
Foreign Tax Credits. We may benefit from any foreign tax credits attributable to taxes paid by certain Funds to foreign jurisdictions to the extent permitted under Federal tax law.
Medicare Tax. Distributions from non-qualified annuity contracts are considered “investment income” for purposes of the Medicare tax on investment income. Thus, in certain circumstances, a 3.8% tax may be applied to some or all of the taxable portion of distributions (e.g. earnings) to individuals whose income exceeds certain threshold amounts. Please consult a tax advisor for more information.
Possible Tax Changes. From time to time, legislation has been proposed that would have adversely modified the federal taxation of certain annuities. There is always the possibility that the tax treatment of annuities could change by legislation or other means (such as IRS regulations, revenue rulings, and judicial decisions). Moreover, although unlikely, it is also possible that any legislative change could be retroactive (that is, effective prior to the date of such change). Consult a tax adviser with respect to legislative developments and their effect on the Contract. We have the right to modify the Contract in response to legislative changes that could otherwise diminish the favorable tax treatment that Participants currently receive. We make no guarantee regarding the tax status of any Contract and do not intend the above discussion to be considered tax advice.
Annuity Purchases by Residents of Puerto Rico. The Internal Revenue Service has announced that income received by residents of Puerto Rico under life insurance or annuity contracts issued by a Puerto Rico branch of a United States life insurance company is U.S.-source income that is generally subject to United States federal income tax.
Other Information
Voting of Underlying Fund Shares The Company is the legal owner of the shares of Underlying Funds held by the Subaccounts. The Company will exercise voting rights attributable to the shares of each Underlying Fund held in the Subaccounts at any regular and special meetings of the shareholders of the Underlying Funds on matters requiring shareholder voting. In accordance with its view of presently applicable law, the Company will exercise its voting rights based on instructions received from persons having beneficial interest in corresponding Subaccounts. However, if the 1940 Act or any regulations thereunder should be amended, or if the present interpretation thereof should change, and as a result the Company determines that it is permitted to vote the shares of the Underlying Funds in its own right, it may elect to do so.
32

The person having the voting interest under a Contract is the Participant. Unless otherwise required by applicable law, the number of shares of a particular Underlying Fund as to which voting instructions may be given to the Company is determined by dividing your Contract Value in the corresponding Subaccount on a particular date by the net asset value per share of the Underlying Fund as of the same date. Fractional votes will be counted. The number of votes as to which voting instructions may be given will be determined as of the same date established by the Underlying Fund for determining shareholders eligible to vote at the meeting of the Underlying Fund. If required by the SEC, the Company reserves the right to determine in a different fashion the voting rights attributable to the shares of the Underlying Funds. Voting instructions may be cast in person or by proxy.
It is important that each Participant provide voting instructions to the Company because we vote all Underlying Fund shares proportionately in accordance with instructions received from those who do vote. This means that the Company will vote shares for which no timely instructions are received in the same proportion as those shares for which we do receive voting instructions. As a result, a small number of persons may control the outcome of a vote. The Company will also exercise the voting rights from assets in each Subaccount that are not otherwise attributable to Participants, if any, in the same proportion as the voting instructions that are received in a timely manner for all Contracts participating in that Subaccount.
Changes to Investments The Company reserves the right, subject to compliance with the law as then in effect, to make additions to, deletions from, or combinations of the securities that are held by the Separate Account or any Subaccount or that the Separate Account or any Subaccount may purchase. In addition, the Company reserves the right to substitute shares of any or all of the Underlying Funds in accordance with applicable law. In all cases, the Company will send you notice. For instance, the Company may seek to substitute shares of Underlying Funds should they no longer be available for investment, or if the Company’s management believes further investment in shares of any Underlying Fund should become inappropriate in view of the purposes of the Contract. The Company may substitute shares of an Underlying Fund with the shares of another Underlying Fund or the shares of a fund not currently offered under the Contract. Substituted fund shares may have higher fees and expenses. The Company may also purchase, through the Subaccount, other securities for other classes of contracts, or permit a conversion between classes of contracts on the basis of requests made by Participants. The Company further reserves the right to close any Subaccount to future allocations.
The Company also reserves the right to establish additional Subaccounts of the Separate Account that would invest in a new Underlying Fund or in shares of another investment company, a series thereof, or other suitable investment vehicle. The Company may establish new Subaccounts in its sole discretion, and will determine whether to make any new Subaccount available to existing Participants. The Company may also eliminate or combine one or more Subaccounts to all or only certain classes of Participants if, in its sole discretion, marketing, tax, or investment conditions so warrant.
Subject to compliance with applicable law, the Company may transfer assets to the General Account. The Company also reserves the right, subject to any required regulatory approvals, to transfer assets of the Separate Account or any Subaccount to another separate account or Subaccount.
In the event of any such substitution or change, the Company may, by appropriate endorsement, make such changes in these and other contracts as may be necessary or appropriate to reflect such substitution or change. If the Company believes it to be in the best interests of persons having voting rights under the Contract, the Separate Account may be operated as a management investment company under the 1940 Act or any other form permitted by law. The Separate Account may be deregistered under the 1940 Act in the event such registration is no longer required, or it may be combined with other separate accounts of the Company or an affiliate thereof. Subject to compliance with applicable law, the Company also may establish a committee, board, or other group to manage one or more aspects of the operation of the Separate Account.
Changes to Comply with Law and Amendments The Company reserves the right, without the consent of the Holder or Participants, to make any change to the provisions of the Contract to comply with, or give Participants the benefit of, any federal or state statute, rule, or regulation, including but not limited to requirements for annuity contracts and retirement plans under the Internal Revenue Code and regulations thereunder or any state statute or regulation.
Reports to Participants The Company will send you quarterly a statement setting forth a summary of the transactions that occurred during the quarter, and indicating the Contract Value as of the end of the quarter. In addition, the statement will indicate the allocation of Contract Value among the Fixed Account and the Subaccounts and any other information required by law. The Company will also send confirmations upon Purchase Payments,
33

transfers, and full and partial withdrawals. The Company may confirm certain transactions on a quarterly basis. These transactions include purchases under an Automatic Investment Program, transfers under the Dollar Cost Averaging and Asset Reallocation Options, systematic withdrawals and annuity payments.
The shareholder reports for Underlying Funds available under your Contract will no longer be sent by mail, effective January 1, 2021, unless you specifically request paper copies of the reports from the Company. Instead, the reports will be made available on a website, and you will be notified by mail each time a report is posted and available online at https://dfinview.com/SecurityBenefit/TAHD/814121828?site=PSBL.
You may elect to receive all future reports in paper free of charge. You can inform the Company that you wish to continue receiving paper copies of your shareholder reports by calling 1-800-888-2461. Your election to receive reports in paper will apply to all Underlying Funds available under your Contract.
Electronic Privileges If the Electronic Privileges section of the participant enrollment form or other proper form has been completed, signed, and received at the Company’s Administrative Office, you may (1) request a transfer of Contract Value and make changes in your Purchase Payment allocation and to an existing Dollar Cost Averaging or Asset Reallocation Option by telephone; (2) request a transfer of Contract Value electronically via facsimile; and (3) request a transfer of Contract Value through the Company’s website. If you elect Electronic Privileges, you automatically authorize your financial representative to make transfers of Contract Value and changes in your Purchase Payment allocation or Dollar Cost Averaging or Asset Reallocation Option, on your behalf.
Any telephone or electronic device, whether it is the Company’s, yours, your service provider’s, or your registered representative’s, can experience outages or slowdowns for a variety of reasons. These outages or slowdowns may delay or prevent the Company’s processing of your transfer request. Although we have taken precautions to limit these problems, we cannot promise complete reliability under all circumstances. If you are experiencing problems, you should make your transfer request by writing to our Administrative Office.
The Company has established procedures to confirm that instructions communicated by telephone are genuine and will not be liable for any losses due to fraudulent or unauthorized instructions, provided it complies with its procedures. The Company’s procedures require that any person requesting a transfer by telephone provide the account number and the Participant’s tax identification number and such instructions must be received on a recorded line. The Company reserves the right to deny any telephone transfer request. If all telephone lines are busy (which might occur, for example, during periods of substantial market fluctuations) or are otherwise unavailable, you may not be able to request transfers by telephone and would have to submit written requests.
By authorizing telephone transfers, you authorize the Company to accept and act upon telephonic instructions for transfers involving your Contract. There are risks associated with telephone transactions that do not occur if a written request is submitted. Anyone authorizing or making telephone requests bears those risks. You agree that neither the Company nor any of its affiliates nor any Underlying Fund, will be liable for any loss, damages, cost, or expense (including attorneys’ fees) arising out of any telephone requests, provided that the Company effects such request in accordance with its procedures. As a result of this policy on telephone requests, you bear the risk of loss arising from the telephone transfer privilege. The Company may discontinue, modify, or suspend the telephone transfer privilege at any time.
State Variations This Prospectus and the Statement of Additional Information describe all material terms and features of the Contract, including any material state variations. If you would like to review a copy of your Contract and its endorsements and riders, if any, contact the Company’s Administrative Office.
Legal Proceedings The Company and its subsidiaries, like other life insurance companies, may be involved in lawsuits, including class action lawsuits. In some class action and other lawsuits involving insurers, substantial damages have been sought and/or material settlement payments have been made. Although the outcome of any litigation cannot be predicted with certainty, the Company believes that at the present time there are no legal proceedings pending or threatened to which the Company, the Separate Account, or SDL is a party that are reasonably likely to materially affect the Separate Account or the Company’s ability to meet its obligations under the Contract, or SDL’s ability to perform its contract with the Separate Account.
Legal Matters Chris Swickard, Esq., Deputy General Counsel of the Company, has passed upon legal matters in connection with the issue and sale of the Contract described in this Prospectus, the Company’s authority to issue the Contract under Kansas law, and the validity of the forms of the Contract under Kansas law.
34

Sale of the Contract The Company currently offers the Contract on a continuous basis. The Company anticipates continuing to offer the Contract but reserves the right to discontinue the offering.
The Company has entered into a principal underwriting agreement with its affiliate, SDL, for the distribution and sale of the Contract. SDL’s home office is located at One Security Benefit Place, Topeka, Kansas 66636-0001. SDL, a wholly-owned subsidiary of the Company, is registered as a broker-dealer with the SEC under the Securities Exchange Act of 1934 and is a member of FINRA.
SDL does not sell the Contract directly to purchasers. The Contract is offered to the public through registered representatives of PlanMember Securities Corporation/Scarborough Alliance Group, a member of FINRA that has entered into a selling agreement with the Company and SDL for the sale of the Contract (“PlanMember”). Registered representatives must be licensed as insurance agents by applicable state insurance authorities and appointed agents of the Company in order to sell the Contract. The Company pays commissions to PlanMember through SDL. During fiscal years 2023, 2022, and 2021, the amounts paid to SDL in connection with all Contracts sold through the Separate Account were $453,465, $550,913, and $547,957, respectively.
SDL passes through commissions it receives to PlanMember and does not retain any portion of commissions it receives as principal underwriter for the Contract. However, the Company (or an affiliate) pays some or all of SDL’s operating and other expenses, including the following sales expenses: compensation and bonuses for SDL’s management team, compensation and benefits for SDL’s registered representatives, advertising expenses, and other expenses of distributing the Contract.
The Company pays commissions to PlanMember in connection with the promotion and sale of the Contract. A portion of any payments made to PlanMember may be passed on to its registered representatives in accordance with its internal compensation program. The Company may use any of its corporate assets to pay commissions and other costs of distributing the Contract, including any profit from the mortality and expense risk charge or other fees and charges imposed under the Contract. Commissions and other incentives or payments described below are not charged directly to Participants or the Separate Account. The Company intends to recoup commissions and other sales expenses through fees and charges deducted under the Contract or from its General Account.
The Company pays commissions as a percentage of Contract Value on an ongoing basis. The Company does not expect commissions paid to PlanMember to exceed 0.75% annually of average Contract Value. The Company also may pay non-cash compensation in connection with the sale of the Contract, including conferences, seminars and trips (including travel, lodging and meals in connection therewith), entertainment, merchandise and other similar items.
You can generally exchange one contract for another in a “tax-free exchange” under Section 1035 of the Internal Revenue Code. Before making an exchange, you should compare both contracts carefully. Remember that if you exchange another contract for the one described in this Prospectus, you might have to pay a surrender charge and tax, including a possible penalty tax, on your old contract, there will be new charges for this Contract, which may be higher (or lower), and the benefits may be different. You should not exchange another contract for this one unless you determine, after knowing all the facts, that the exchange is in your best interest and not just better for the person trying to sell you this Contract (that person will generally earn a commission if you buy this Contract through an exchange or otherwise). If you contemplate such an exchange, you should consult a tax adviser to discuss the potential tax effects of such a transaction.
The registered representative who sells you the Contract typically receives a portion of the compensation the Company pays to PlanMember, depending on the agreement between PlanMember and your registered representative and PlanMember’s internal compensation program. This program may include other types of cash and noncash compensation and other benefits. Ask your registered representative for further information about what he or she and PlanMember may receive in connection with your purchase of a Contract.
Additional Information
Registration Statement A Registration Statement of which this Prospectus is a part has been filed with the SEC relating to the offering described in this Prospectus. This Prospectus does not include all the information included in the Registration Statement, certain portions of which, including the Statement of Additional Information, have been omitted pursuant to the rules and regulations of the SEC. The omitted information may be obtained at the SEC’s principal office in Washington, DC, upon payment of any of the SEC’s prescribed fees, and may also be obtained for free from the SEC’s web site (https://www.sec.gov). You may also obtain the Statement of Additional Information by writing the Company at One Security Benefit Place, Topeka, Kansas 66636-0001 or by calling 1-800-888-2461. The Statement of Additional Information is also available online at https://dfinview.com/SecurityBenefit/TAHD/814121828?site=PSBL.
35

Financial Statements You can find financial statements for Security Benefit Life Insurance Company and Subsidiaries and the Separate Account in the Statement of Additional Information, which is available online at https://dfinview.com/SecurityBenefit/TAHD/814121828?site=PSBL. To receive a copy of the Statement of Additional Information free of charge, call your investment professional or contact us at 1-800-888-2461.
36

APPENDIX A
Underlying Funds Available Under the Contract
The following is a list of Underlying Funds available under the Contract. More information about the Underlying Funds is available in the Underlying Fund prospectuses, shareholder reports*, and other documents, which may be amended or updated from time to time, and can be found online at https://dfinview.com/SecurityBenefit/TAHD/814121828?site=PSBL. You can view, download, and print copies of Underlying Fund documents at this website. You can also request this information at no cost by calling 1-800-888-2461 or by sending an email request to SBLProspectusRequests@securitybenefit.com.
The current expenses and performance information below reflect the fees and expenses of the Underlying Funds, but do not reflect the other fees and expenses that your Contract may charge. Expenses would be higher and performance would be lower if these other charges were included. Each Underlying Fund’s past performance is not necessarily an indication of future performance. Updated performance information is available online at https://securitybenefit.se2.com/default.aspx#53&RID=65&prodID=118&prodCat=VA.
*Due to changes in Underlying Fund report delivery requirements, effective on and after June 30, 2024, all Underlying Fund reports for your current investment allocation(s) will be printed and mailed to you.
Investment
Type
Fund
Adviser/Sub-Adviser
Current
Expenses1
Platform
Average Annual
Total Returns
(as of 12/31/2023)
1 Year
5 Year
10 Year
Small Cap
Blend
Goldman Sachs VIT Small Cap Equity
Insights – Institutional Class
Adviser: Goldman Sachs Asset
Management L.P.
0.87%
0.35%
19.28%
10.04%
7.80%
Large Cap
Growth
Goldman Sachs VIT Strategic Growth –
Institutional Class
Adviser: Goldman Sachs Asset
Management L.P.
0.78%
0.35%
41.94%
17.32%
13.16%
Multi Cap Value
Guggenheim VIF All Cap Value
Adviser: Security Investors, LLC
1.14%
N/A
8.52%
11.41%
8.28%
Large Cap
Value
Guggenheim VIF Large Cap Value
Adviser: Security Investors, LLC
1.02%
N/A
9.27%
11.27%
8.47%
Mid Cap Value
Guggenheim VIF SMid Cap Value
Adviser: Security Investors, LLC
1.15%
N/A
9.73%
11.98%
7.59%
Global Equity
Guggenheim VIF World Equity Income
Adviser: Security Investors, LLC
1.14%
N/A
12.28%
9.97%
6.94%
International
Equity
Invesco V.I. EQV International Equity –
Series I
Adviser: Invesco Advisers, Inc.
0.90%
0.35%
18.15%
8.42%
4.33%
Specialty-Sector
Invesco V.I. Global Real Estate – Series I
Adviser: Invesco Advisers, Inc.
Sub-Adviser: Invesco Asset Management
Limited
1.02%
0.35%
9.05%
2.11%
3.10%
Large Cap
Growth
Janus Henderson VIT Research – Service
Class
Adviser: Janus Henderson Investors US
LLC
0.82%
0.35%
42.81%
16.54%
12.21%
Specialty
Neuberger Berman AMT Sustainable Equity
– Class S
Adviser: Neuberger Berman Investment
Advisers LLC
1.16%
0.35%
26.57%
13.69%
9.74%
A-1

Investment
Type
Fund
Adviser/Sub-Adviser
Current
Expenses1
Platform
Average Annual
Total Returns
(as of 12/31/2023)
1 Year
5 Year
10 Year
Inflation-
Protected Bond
PIMCO VIT Real Return – Administrative
Class
Adviser: Pacific Investment Management
Company LLC
0.84%
0.35%
3.67%
3.16%
2.25%
Intermediate
Term Bond
PIMCO VIT Total Return – Administrative
Class
Adviser: Pacific Investment Management
Company LLC
0.75%
0.35%
5.93%
1.08%
1.71%
Specialty-Sector
Rydex VIF Energy Services
Adviser: Security Investors, LLC
1.80%
0.35%
4.44%
1.84%
-11.71%
Mid Cap Growth
T. Rowe Price Mid Cap Growth
Adviser: T. Rowe Price Associates, Inc.
Sub-Adviser: T. Rowe Price Investment
Management, Inc.
0.84%
0.35%
19.96%
11.63%
10.50%
1
Certain Investment Portfolios and their investment advisers have entered into temporary expense reimbursement and/or fee waivers. Please
see the Investment Portfolios’ prospectuses for additional information regarding these arrangements
A-2

This page left intentionally blank

The Statement of Additional Information (SAI) contains additional information about the Contract, us, and the Separate Account, including financial statements. The SAI is dated the same date as this Prospectus and the SAI is incorporated by reference into this Prospectus. You may request a free copy of the SAI or submit inquiries about the Contract by writing the Company at its Administrative Office, P.O. Box 750497, Topeka, KS 66675-0497, by calling 1-800-888-2461 or by visiting us online at https://dfinview.com/SecurityBenefit/TAHD/814121828?site=PSBL.
You may also obtain reports and other information about the Separate Account on the SEC’s website at www.sec.gov, and copies of this information may be obtained, upon payment of a duplicating fee, by electronic request at the following email address: publicinfo@sec.gov.
EDGAR Contract Identifier C000027883


SCARBOROUGH ADVANTAGE VARIABLE ANNUITY
May 1, 2024
Variable Annuity Account XI
Group Flexible Purchase Payment Deferred Variable Annuity Contract
Statement of Additional Information
Issued By:
Mailing Address:
Security Benefit Life Insurance Company
One Security Benefit Place
Topeka, Kansas 66636-0001
1-800-888-2461
www.securitybenefit.com
Security Benefit Life Insurance Company
P.O. Box 750497
Topeka, Kansas 66675-0497

This Statement of Additional Information is not a prospectus; it should be read in conjunction with the current Prospectus for the Scarborough Advantage Variable Annuity dated May 1, 2024, as it may be supplemented from time to time. A copy of the Prospectus may be obtained free of charge from the Company by calling 1-800-888-2461 or by writing P.O. Box 750497, Topeka, Kansas 66675-0497.
V6914A
32-69149-01 2024/05/01

Table of Contents
 
Page
General Information and History
2
2
2
2
2
2
2
2
3
3
3
1

General Information and History
The Company The Company is a life insurance company that offers life insurance policies and annuity contracts, as well as financial and retirement services. The Company is organized under the laws of the State of Kansas and is admitted to do business in the District of Columbia and all states except for New York. It was originally organized as a fraternal benefit society and commenced business February 22, 1892. It became a mutual life insurance company under its present name on January 2, 1950 and converted to a stock life insurance company on July 31, 1998. The Company’s indirect parent, Eldridge Industries, LLC, owns, operates and invests in businesses across a wide range of sectors and is ultimately controlled by Todd L. Boehly.
The Separate Account The Company established Variable Annuity Account XI as a separate account under Kansas law on October 26, 1998. The Separate Account is registered with the SEC as a unit investment trust under the Investment Company Act of 1940, as amended (the “1940 Act”).
Principal Underwriter The Company currently offers the Contract on a continuous basis. The Company anticipates continuing to offer the Contract but reserves the right to discontinue the offering. The Principal Underwriter for the Contract is Security Distributors, LLC (“SDL”), located at One Security Benefit Place, Topeka, Kansas 66636-0001. SDL, a wholly-owned subsidiary of the Company, is registered as a broker-dealer with the SEC and is a member of the Financial Industry Regulatory Authority (“FINRA”).
SDL does not sell the Contract directly to purchasers. The Contract is offered to the public through registered representatives of PlanMember Securities Corporation/Scarborough Alliance Group, a member of FINRA that has entered into a selling agreement with the Company and SDL for the sale of the Contract (“PlanMember”). The Company pays commissions to PlanMember through SDL. During fiscal years 2023, 2022, and 2021, the amounts paid to SDL in connection with all Contracts sold through the Separate Account were $453,465, $550,913, and $547,957, respectively. SDL passes through commissions it receives to PlanMamber and does not retain any portion of the commissions it receives as principal underwriter for the Contract. However, the Company (or an affiliate) pays some or all of SDL’s operating and other expenses, including the following sales expenses: compensation and bonuses for SDL’s management team, compensation and benefits for SDL’s registered representatives, advertising expenses, and other expenses of distributing the Contract.
General Information For a description of the Contract, the Company, and the Separate Account, see the Prospectus for the Contract. This Statement of Additional Information contains information that supplements the information in the Prospectus. Defined terms used in this Statement of Additional Information have the same meaning as terms defined in the section entitled “Definitions” in the Prospectus.
Safekeeping of Assets The Company is responsible for the safekeeping of the assets of the Subaccounts. These assets, which consist of shares of the Underlying Funds in non-certificated form, are held separate and apart from the assets of the Company’s General Account and its other separate accounts.
Non-Principal Risks of Investing in the Contract
All non-principal risks of purchasing the Contract are disclosed in the Prospectus in their related subject matter sections.
Performance Information
Performance information for the Subaccounts, including the yield, and the average annual total return and total return of all Subaccounts, may appear in advertisements, reports, and promotional literature provided to current or prospective Participants.
Quotations of average annual total return for any Subaccount will be expressed in terms of the average annual compounded rate of return of a hypothetical investment in a Contract over a period of one, five and ten years (or, if less, up to the life of the Subaccount), calculated pursuant to the following formula: P(1 + T)n = ERV (where P = a hypothetical initial payment of $1,000, T = the average annual total return, n = the number of years, and ERV = the ending redeemable value of a hypothetical $1,000 payment made at the beginning of the period).
Average annual total return figures (referred to as “Standardized Total Return”) are calculated from the inception date of the Subaccounts under the Contract, and reflect the deduction of the mortality and expense risk charge of 0.45% and the maximum annual administration and distribution charge of 0.94% for all Subaccounts except the
2

Guggenheim VIF Large Cap Value, Guggenheim VIF World Equity Income, Guggenheim VIF All Cap Value and Guggenheim VIF SMid Cap Value Subaccounts for which the maximum annual administration and distribution charge is 0.59%.
Other total return figures (referred to as “Non-Standardized Total Return”) may be quoted that do not assume the maximum annual administration and distribution charge. The maximum annual administration and distribution charge, if reflected, would lower the Non-Standardized Total Return. Total return figures that do not reflect deduction of all charges will be accompanied by Standardized Total Return figures that reflect such charges and which date from the Separate Account inception date.
Total return figures may also be shown for periods beginning prior to the availability of the Contract. Such total return figures are based upon the performance of the Underlying Funds, adjusted to reflect the maximum charges imposed under the Contract. Any quotation of performance that pre-dates the date of inception of the Separate Account (or a Subaccount thereof as applicable) will be accompanied by Standardized Total Return figures that reflect the deduction of the maximum annual administration and distribution charge and other fees and charges since the date of inception of the Separate Account or Subaccount.
Quotations of total return for any Subaccount will be based on a hypothetical investment in a Subaccount over a certain period and will be computed by subtracting the initial value of the investment from the ending value and dividing the remainder by the initial value of the investment. Such quotations of total return will reflect the deduction of all applicable charges to the Contract and the Separate Account (on an annual basis).
Performance information for any Subaccount reflects only the performance of a hypothetical Contract under which Contract Value is allocated to that Subaccount during a particular time period on which the calculations are based. Performance information should be considered in light of the investment objectives and policies, characteristics and quality of the Underlying Fund in which the Subaccount invests, and the market conditions during the given time period, and should not be considered as a representation of what may be achieved in the future.
Mixed and Shared Funding Conflicts
Because the Underlying Funds may serve as investment vehicles for both variable life insurance policies and variable annuity contracts (“mixed funding”) and shares of the Underlying Funds also may be sold to separate accounts of other insurance companies (“shared funding”), material conflicts could occur. The Company currently does not foresee any disadvantages to Contractholders or Participants arising from either mixed or shared funding; however, due to differences in tax treatment or other considerations, it is possible that the interests of owners of various contracts for which the Underlying Funds serve as investment vehicles might at some time be in conflict. However, the Company, each Underlying Fund’s Board of Directors, and any other insurance companies that participate in the Underlying Funds are required to monitor events in order to identify any material conflicts that arise from mixed and/or shared funding. If such a conflict were to occur, the Company would take steps necessary to protect Contractholders or Participants, including withdrawal of the Separate Account from participation in the Underlying Fund(s) involved in the conflict. This might force the Underlying Fund to sell securities at disadvantageous prices.
Independent Registered Public Accounting Firm
The consolidated financial statements of Security Benefit Life Insurance Company and subsidiaries at December 31, 2023 and 2022, and for each of the three years in the period ended December 31, 2023, and the financial statements of Variable Annuity Account XI at December 31, 2023, and for each of the specified periods ended December 31, 2023 and 2022, or for portions of such periods as disclosed in the financial statements appearing in this Statement of Additional Information have been audited by Ernst  & Young  LLP, 1828 Walnut Street, Suite 04-100, Kansas City, Missouri, 64108-1840, independent registered public accounting firm, as set forth in their reports thereon appearing elsewhere herein, and are included in reliance upon such reports given on the authority of such firm as experts in accounting and auditing.
Financial Statements
The consolidated financial statements of Security Benefit Life Insurance Company and subsidiaries at December 31, 2023 and 2022, and for each of the three years in the period ended December 31, 2023, and the financial statements of Variable Annuity Account XI at December 31, 2023, and for each of the specified periods ended December 31, 2023 and 2022, or for portions of such periods as disclosed in the financial statements, are set forth herein, following this section.
3

The consolidated financial statements of Security Benefit Life Insurance Company and subsidiaries, which are included in this Statement of Additional Information, should be considered only as bearing on the ability of the Company to meet its obligations under the Contract. They should not be considered as bearing on the investment performance of the assets held in the Separate Account.
4


CONSOLIDATED FINANCIAL STATEMENTS

Security Benefit Life Insurance Company and Subsidiaries

Years Ended December 31, 2023, 2022 and 2021

With Report of Independent Auditors


Security Benefit Life Insurance Company and Subsidiaries

Consolidated Financial Statements

Years Ended December 31, 2023, 2022, and 2021

Contents

 

Report of Independent Auditors

     1  

Consolidated Financial Statements

  

Consolidated Balance Sheets

     3  

Consolidated Statement of Operations

     5  

Consolidated Statements of Comprehensive Income

     6  

Consolidated Statements of Changes in Stockholder’s Equity

     7  

Consolidated Statements of Cash Flows

     8  

Notes to Consolidated Financial Statements

     10  


LOGO

Report of Independent Auditors

The Board of Directors

Security Benefit Life Insurance Company

Opinion

We have audited the consolidated financial statements of Security Benefit Life Insurance Company and Subsidiaries (the Company), which comprise the consolidated balance sheets as of December 31, 2023 and 2022, and the related consolidated statements of operations, comprehensive income, changes in stockholder’s equity and cash flows for each of the three years in the period ended December 31, 2023, and the related notes (collectively referred to as the “financial statements”).

In our opinion, the accompanying financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2023, in accordance with accounting principles generally accepted in the United States of America.

Basis for Opinion

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 Auditor’s Responsibilities for the Audit of the 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 opinion.

Responsibilities of Management for the Financial Statements

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

In preparing the 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 financial statements are available to be issued.

 

 

A member firm of Ernst & Young Global Limited

    1


LOGO

Auditor’s Responsibilities for the Audit of the Financial Statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free of material misstatement, whether due to fraud or error, and to issue an auditor’s 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 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 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 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 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.

/s/ Ernst & Young LLP

Kansas City, Missouri

April 26, 2024

 

 

A member firm of Ernst & Young Global Limited

    2


Security Benefit Life Insurance Company and Subsidiaries

Consolidated Balance Sheets

 

     December 31,  
     2023      2022  
     (In Thousands, except as noted)  

Assets

     

Investments:

     

Fixed maturities, available for sale ($40,239.2 million and $35,049.9 million in amortized cost for 2023 and 2022, respectively; includes $1,961.4 million and $1,815.7 million related to consolidated variable interest entities for 2023 and 2022, respectively; includes $8.1 million in credit loss allowances for 2023)

   $ 39,589,948      $ 33,044,201  

Fixed maturities, trading

     95,862        51,955  

Equity securities at fair value

     703,317        610,428  

Notes receivable from related parties

     995,715        1,692,107  

Mortgage loans

     787,674        785,987  

Policy loans

     64,371        66,308  

Cash and cash equivalents (includes $30.3 million and $10.9 million related to consolidated variable interest entities for 2023 and 2022, respectively)

     1,552,939        1,276,213  

Short-term investments

     160,883        692,835  

Call options

     759,014        330,501  

Other invested assets

     1,772,410        2,383,387  
  

 

 

    

 

 

 

Total investments

     46,482,133        40,933,922  

Accrued investment income (includes $36.4 million and $24.8 million related to consolidated variable interest entities for 2023 and 2022, respectively)

     795,032        689,023  

Accounts receivable

     360,985        320,205  

Reinsurance recoverable

     9,358,717        7,481,844  

Deferred income tax asset

     99,757        141,163  

Property and equipment, net

     48,027        47,107  

Deferred policy acquisition costs

     1,352,451        1,301,251  

Deferred sales inducement costs

     506,915        385,580  

Value of business acquired

     951,486        1,168,312  

Goodwill

     96,941        96,941  

Other assets

     227,191        272,469  

Separate account assets

     5,625,096        5,131,121  
  

 

 

    

 

 

 

Total assets

   $ 65,904,731      $ 57,968,938  
  

 

 

    

 

 

 

See accompanying notes.

 

3


Security Benefit Life Insurance Company and Subsidiaries

Consolidated Balance Sheets (continued)

 

     December 31,  
     2023     2022  
     (In Thousands, except as noted)  
Liabilities and stockholder’s equity     

Liabilities:

    

Policy reserves and annuity account values

   $ 41,794,451     $ 38,249,148  

Funds withheld and held liability

     7,758,490       5,680,690  

Accounts payable and accrued expenses

     122,633       120,945  

Surplus notes

     114,299       115,367  

Debt from consolidated variable interest entities

     237,533       148,779  

Option collateral

     647,922       512,640  

Other liabilities

     551,148       508,232  

Repurchase agreements

     1,012,497       900,379  

Separate account liabilities

     5,625,096       5,131,121  
  

 

 

   

 

 

 

Total liabilities

     57,864,069       51,367,301  

Stockholder’s equity:

    

Common stock (1)

     7,000       7,000  

Additional paid-in capital

     4,394,107       3,959,107  

Accumulated other comprehensive income (loss)

     (230,289     (902,354

Retained earnings

     3,869,844       3,537,884  
  

 

 

   

 

 

 

Total stockholder’s equity

     8,040,662       6,601,637  
  

 

 

   

 

 

 

Total liabilities and stockholder’s equity

   $ 65,904,731     $ 57,968,938  
  

 

 

   

 

 

 

 

(1) 

$10 par value, 1,000,000 shares authorized, 700,000 issued and outstanding

See accompanying notes.

 

4


Security Benefit Life Insurance Company and Subsidiaries

Consolidated Statements of Operations

 

     Year Ended December 31,  
     2023     2022     2021  
     (In Thousands)  

Revenues:

      

Net investment income

   $ 2,695,803     $ 2,038,760     $ 1,943,765  

Asset-based and administrative fees

     66,893       69,912       80,086  

Other product charges

     245,274       237,203       235,928  

Change in fair value of options, futures and swaps

     184,326       (688,811     605,835  

Investment related gains (losses)

     (85,647     242,064       379,814  

Other revenues

     131,493       113,888       93,943  
  

 

 

   

 

 

   

 

 

 

Total revenues

     3,238,142       2,013,016       3,339,371  

Benefits and expenses:

      

Index credits and interest credited to account balances

     586,521       404,318       921,703  

Change in fixed index annuity embedded derivative and related benefits

     377,405       (354,962     (139,349

Other benefits

     468,916       129,991       413,350  
  

 

 

   

 

 

   

 

 

 

Total benefits

     1,432,842       179,347       1,195,704  

Commissions and other operating expenses

     396,857       395,928       396,253  

Amortization of deferred policy acquisition costs, deferred sales inducement costs, and value of business acquired

     390,073       88,617       387,607  

Interest expense

     158,168       81,044       9,192  
  

 

 

   

 

 

   

 

 

 

Total benefits and expenses

     2,377,940       744,936       1,988,756  
  

 

 

   

 

 

   

 

 

 

Income before income tax expense

     860,202       1,268,080       1,350,615  

Income tax expense

     173,330       253,202       277,626  
  

 

 

   

 

 

   

 

 

 

Net income

   $ 686,872     $ 1,014,878     $ 1,072,989  
  

 

 

   

 

 

   

 

 

 

See accompanying notes.

 

5


Security Benefit Life Insurance Company and Subsidiaries

Consolidated Statements of Comprehensive Income

 

     Year Ended December 31,  
     2023     2022     2021  
     (In Thousands)  

Net income

   $ 686,872     $ 1,014,878     $ 1,072,989  

Other comprehensive income (loss), net of tax:

      

Net unrealized gains (losses) on available for sale securities

     1,002,838       (1,755,789     213,018  

Net effect of unrealized gains and losses on:

      

Deferred policy acquisition costs, value of business acquired and deferred sales inducement costs

     (161,726     347,925       (33,742

Policy reserves and annuity account values

     (169,047     265,096       (49,633
  

 

 

   

 

 

   

 

 

 

Total other comprehensive income (loss), net of tax

     672,065       (1,142,768     129,643  
  

 

 

   

 

 

   

 

 

 

Comprehensive income (loss)

   $ 1,358,937     $ (127,890   $ 1,202,632  
  

 

 

   

 

 

   

 

 

 

See accompanying notes.

 

6


Security Benefit Life Insurance Company and Subsidiaries

Consolidated Statements of Changes in Stockholder’s Equity

 

     Common
Stock
     Additional
Paid-In
Capital
     Accumulated
Other
Comprehensive
Income (Loss)
    Retained
Earnings
    Total  
     (In Thousands)  

Balance at January 1, 2021

   $ 7,000      $ 3,459,107      $ 110,771     $ 1,550,017     $ 5,126,895  

Net income

     —         —         —        1,072,989       1,072,989  

Other comprehensive income (loss), net

     —         —         129,643       —        129,643  

Contribution from parent

     —         200,000        —        —        200,000  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance at December 31, 2021

     7,000        3,659,107        240,414       2,623,006       6,529,527  

Net income

     —         —         —        1,014,878       1,014,878  

Other comprehensive income (loss), net

     —         —         (1,142,768     —        (1,142,768

Contribution from parent

     —         300,000        —        —        300,000  

Dividends paid

     —         —         —        (100,000     (100,000
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance at December 31, 2022

     7,000        3,959,107        (902,354     3,537,884       6,601,637  

Net income

     —         —         —        686,872       686,872  

Other comprehensive income (loss), net

     —         —         672,065       —        672,065  

Adoption of new accounting standards 1

     —         —         —        (4,912     (4,912

Contribution from parent

     —         435,000        —        —        435,000  

Dividends paid

     —         —         —        (350,000     (350,000
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance at December 31, 2023

   $ 7,000      $ 4,394,107      $ (230,289   $ 3,869,844     $ 8,040,662  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

1 

Effective January 1, 2023, the Company adopted ASU 2016-13, Financial Instruments - Credit Losses, Measurement of Credit Losses on Financial Instruments, as clarified and amended by ASU 2019-04, Codification Improvements to Topic 326; ASU 2019-05 Financial Instruments - Credit Losses (Topic 326): Targeted Relief; and ASU 2019-11, Codification Improvements to Topic 326, Financial Instruments - Credit Losses.

See accompanying notes.

 

7


Security Benefit Life Insurance Company and Subsidiaries

Consolidated Statements of Cash Flows

 

     Year Ended December 31,  
     2023     2022     2021  
     (In Thousands)  

Operating activities

      

Net income

   $ 686,872     $ 1,014,878     $ 1,072,989  

Adjustments to reconcile net income to net cash and cash equivalents provided by (used in) operating activities:

      

Index credits and interest credited to account balances

     586,521       404,318       921,703  

Policy acquisition costs deferred

     (366,519     (336,381     (197,024

Amortization of deferred policy acquisition costs, deferred sales inducement costs, and value of business acquired

     390,073       88,617       387,607  

Investment related losses (gains)

     85,647       (242,064     (379,814

Change in fair value of options, futures and swaps

     (184,326     688,811       (605,835

Change in fixed index annuity embedded derivative and related benefits

     377,405       (354,962     (139,349

Amortization of investment premiums and discounts

     (54,087     (24,163     (53,590

Depreciation and amortization

     12,342       11,902       11,776  

Change in reinsurance activity, net

     2,077,799       251,166       72,964  

Deferred income taxes

     (135,938     (7,709     127,657  

Change in annuity guarantees

     423,126       112,284       419,244  

Change in accounts receivable

     23,027       169,750       (374,136

Change in investment income due and accrued

     (431,741     (189,574     (357,901

Change in accounts payable

     7,280       (47,408     1,410  

Change in other liabilities

     92,781       127,918       16,067  

Other changes in operating assets and liabilities

     (333,778     (55,525     21,942  
  

 

 

   

 

 

   

 

 

 

Net cash and cash equivalents provided by (used in) operating activities

     3,256,484       1,611,858       945,710  

Investing activities

      

Sales, maturities, or repayments of investments:

      

Fixed maturities available for sale

     8,021,523       9,295,573       13,537,160  

Mortgage loans

     103,769       296,179       406,236  

Call options

     228,232       166,257       665,519  

Notes receivable from related parties

     3,788,848       6,609,085       4,930,847  

Net sales (purchases) of fixed maturities, trading

     (35,834     (10,130     25,692  

Other invested assets

     868,683       445,505       412,203  
  

 

 

   

 

 

   

 

 

 
     12,975,221       16,802,469       19,977,657  

Acquisitions of investments:

      

Fixed maturities available for sale

     (12,723,875     (12,598,386     (15,511,898

Mortgage loans

     (100,406     (127,675     (161,497

Call options

     (377,257     (581,798     (20,000

Notes receivable from related parties

     (3,086,017     (5,511,951     (6,404,040

Net sales (purchases) of equity securities at fair value

     (49,388     (74,556     (223,989

Other invested assets

     (378,225     (419,557     (1,027,994
  

 

 

   

 

 

   

 

 

 
     (16,715,168     (19,313,923     (23,349,418

See accompanying notes.

 

8


Security Benefit Life Insurance Company and Subsidiaries

Consolidated Statements of Cash Flows (continued)

 

     Year Ended December 31,  
     2023     2022     2021  
     (In Thousands)  

Net sales (purchases) of property and equipment

   $ (3,377   $ (677   $ (61

Net sales (purchases) of short-term investments

     547,351       (206,459     (446,609

Net decrease (increase) in policy loans

     1,936       2,078       46  
  

 

 

   

 

 

   

 

 

 

Net cash and cash equivalents provided by (used in) investing activities

     (3,194,037     (2,716,512     (3,818,385

Financing activities

      

Payments on surplus notes, notes payable related to commission assignments, mortgage debt, and debt from consolidated VIEs

     88,754       (45,527     194,157  

Capital contribution from parent

     435,000       300,000       200,000  

Dividends paid to parent

     (350,000     (100,000     —   

Net change in repurchase agreements

     112,119       854,704       45,674  

Deposits to annuity account balances

     4,132,870       3,800,712       4,495,259  

Withdrawals from annuity account balances

     (4,204,464     (3,218,339     (2,484,084
  

 

 

   

 

 

   

 

 

 

Net cash and cash equivalents provided by (used in) financing activities

     214,279       1,591,550       2,451,006  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in cash and cash equivalents

     276,726       486,896       (421,669

Cash and cash equivalents at beginning of period

     1,276,213       789,317       1,210,986  
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 1,552,939     $ 1,276,213     $ 789,317  
  

 

 

   

 

 

   

 

 

 

Supplemental disclosures of cash flow information

      

Cash paid during the period for:

      

Interest

   $ 60,645     $ 44,634     $ 8,472  
  

 

 

   

 

 

   

 

 

 

Income taxes

   $ 321,301     $ 266,000     $ 139,100  
  

 

 

   

 

 

   

 

 

 

Supplemental disclosure of non-cash information

      

Cash received in the prior year for policies issued in the current year

   $ 81,441     $ 14,167     $ 14,167  
  

 

 

   

 

 

   

 

 

 

Securities purchased not yet settled in cash

   $ (49,760   $ (54,135   $ (159,599
  

 

 

   

 

 

   

 

 

 

Securities sold not yet settled in cash

   $ 110,914     $ 47,107     $ 32,036  
  

 

 

   

 

 

   

 

 

 

Accrued interest paid in kind

   $ 382,913     $ 354,044     $ 224,226  
  

 

 

   

 

 

   

 

 

 

See accompanying notes.

 

9


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements

Years Ended December 31, 2023, 2022 and 2021

 

1. Nature of Operations, Basis of Presentation and Significant Accounting Policies

Nature of Operations

The operations of Security Benefit Life Insurance Company (SBLIC), together with its subsidiaries and consolidated variable interest entities (VIEs) (see Note 3) (referred to herein, collectively, as SBLIC, the Company, or we), consist primarily of marketing and distributing annuities, retirement plans, and other related products throughout the United States. Security Distributors, LLC (SD), a subsidiary of SBLIC, is a registered broker/dealer with the Securities and Exchange Commission (SEC) and is a member of the Financial Industry Regulatory Authority. The Company has entered into an agreement with Security Benefit Business Services, LLC (SBBS), an affiliate, to handle most corporate functions and processes. All employees and the majority of the Company’s expenses are paid by SBBS, and an allocable portion of these costs are then billed to the Company.

The Company offers a diversified portfolio of products comprised primarily of individual annuities, including fixed, fixed index, and variable annuities. The Company’s annuities are offered on a non-tax-qualified basis and on a tax-qualified basis as IRAs and 403(b) contracts.

Basis of Presentation

The consolidated financial statements include the operations and accounts of SBLIC and its subsidiaries, SD; SAILES 2, LLC (SAILES); Sixth Avenue Reinsurance Company (SARC); Bentley Park, LLC, Chisholm Trail, LLC; Coronado Heights, LLC; Hawk Trail, LLC; Monarch Field, LLC; Pinckney Holdings, LLC; Ripley Park, LLC; SB IIS Co., LLC; SB ISH, LLC; Shamrock Valley, LLC; Triple 8, LLC; IDF VI, LLC; IDF V, LLC; SecBen GBM Investco, LLC; FHI Investor, LLC; and the consolidated VIEs (see Note 3). All intercompany accounts and transactions have been eliminated in the consolidation.

Use of Estimates

The preparation of the consolidated financial statements and accompanying notes in conformity with U.S. generally accepted accounting principles (GAAP) requires management to make estimates and assumptions that affect amounts reported and disclosed. Significant estimates and assumptions include the valuation of investments; valuation of over-the-counter derivative financial instruments; determination of investment impairments and valuation allowances; amortization of deferred policy acquisition costs (DAC), deferred sales inducement costs (DSI), and value of business acquired (VOBA); calculation of liabilities for future policy benefits; calculation of income taxes and the recognition of deferred income tax assets and liabilities; and estimating future cash flows on certain structured securities. Management believes that the estimates used in preparing its consolidated financial statements are reasonable.

 

10


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)

 

Significant Accounting Policies

Investments

Fixed maturity investments include bonds, asset-backed securities, and redeemable preferred stock. Fixed maturity investments are classified as available for sale and carried at fair value, with related unrealized gains and losses reflected as a component of accumulated other comprehensive income or loss (AOCI) in the consolidated balance sheets, net of cumulative adjustments related to DAC, DSI, VOBA, and policy reserves and annuity account values and applicable income taxes. The adjustment related to DAC, DSI, VOBA, and policy reserves and annuity account values represents the impact from treating the unrealized gains or losses as if they were realized.

The Company classified as trading or elected the fair value option for certain fixed maturity securities that are segregated to support certain funds withheld reinsurance liabilities (see Note 10). The change in fair value of these financial instruments is recognized as a component of investment related gains (losses) in the consolidated statements of operations.

Equity securities include mutual funds, common stock, and non-redeemable preferred stock. Equity investments not accounted for under the equity method of accounting or the measurement alternative are carried at fair value, with related unrealized gains and losses recognized as a component of the investment related gains (losses) in the consolidated statements of operations.

The Company has a variable interest in various types of securitization entities, which are deemed VIEs. An entity is a VIE if the equity at risk is not sufficient to support its activities, if the equity holders lack a controlling financial interest or if the entity is structured with non-substantive voting rights. When the Company is determined to be the primary beneficiary of a VIE, the Company consolidates the entity into the financial statements. The primary beneficiary of a VIE is defined as the enterprise with (1) the power to direct the activities of a VIE that most significantly impact the entity’s economic performance and (2) the obligation to absorb losses of the VIE or the right to receive benefits from the VIE that could potentially be significant to the VIE. Accordingly, the Company would not consolidate a VIE when it is not the primary beneficiary. On an ongoing basis, the Company assesses whether it is the primary beneficiary of VIEs in which it has a variable interest.

 

11


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)

 

Investments in joint ventures and partnerships are reported in other invested assets and are generally accounted for using the equity method. In applying the equity method, the Company records its share of income or loss reported by equity investees.

Realized capital gains and losses on sales of investments are determined using the specific identification method. Unrealized capital gains and losses related to trading securities are reported as a component of investment related gains (losses) in the consolidated statements of operations. Beginning in 2023, credit losses are also reported within investment related gains (losses) in the consolidated statements of operations. Prior to 2023, other than temporary impairments (OTTIs) were reported separately in the consolidated statement of operations.

Upon the adoption of ASU No. 2016-13 Measurement of Credit Losses on Financial Instruments in 2023, the Company’s new process for evaluating fixed maturity securities helps with identifying which securities may require an allowance for credit loss. This process involves monitoring market events that could affect issuers’ credit ratings, business climate, management changes, litigation and government actions and other similar factors. This process also involves monitoring late payments, pricing levels, downgrades by rating agencies, key financial ratios, financial statements, revenue forecasts and cash flow projections as indicators of credit issues.

Each reporting period, all securities in an unrealized loss position are reviewed to determine whether a decline in value is due to credit risk. Relevant facts and circumstances considered include: (1) the extent the fair value is below cost; (2) the reasons for the decline in value; (3) the financial position and access to capital of the issuer, including the current and future impact of any specific events and (4) for structured securities, the adequacy of the expected cash flows. To the extent the Company determines an unrealized loss is due to credit risk, an allowance for credit loss is recognized through a reduction to net income.

 

12


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)

 

The methodology and assumptions for establishing the best estimate cash flows vary depending on the type of security. The credit loss component of a structured security impairment is estimated as the difference between amortized cost and the present value of the expected cash flows of the security. For fixed rate securities, the present value is determined using the best estimate cash flows discounted at the effective interest rate implicit to the security just prior to impairment. For variable rate securities, the present value is determined using the best estimate cash flows discounted at the variable rate that exists as of the date the cash flow estimate is made. The structured securities cash flow estimates are based on bond-specific facts and circumstances that may include collateral characteristics such as: expectations of delinquency and default rates, loss severity, asset spreads, and prepayment speeds, as well as structural support, including subordination and guarantees. The Company does not measure a credit loss allowance on accrued interest receivable because we write off the accrued interest receivable balance to net investment income in a timely manner when we have concern regarding collectability.

Amounts in fixed maturities, available for sale deemed uncollectible are written off and removed from the allowance for credit loss. A write-off may also occur if the Company intends to sell a security or whether it is more likely than not that the Company will be required to sell the security before the recovery of its amortized cost, which in some cases, may extend to maturity. Any additional impairment, other than for credit loss, is recorded as a component of other comprehensive income (OCI), net of income taxes.

Prior to the adoption of authoritative guidance in 2023, to the extent the Company determined that an equity security accounted for under the measurement alternative or equity method of accounting was deemed other-than-temporarily impaired, the difference between carrying value and fair value was charged to earnings. For debt securities, if the Company intended to sell the security or it was more likely than not the Company would be required to sell the security before the recovery of the amortized cost basis, the Company recognized an OTTI equal to the difference between the amortized cost and fair value in net income. For debt securities where the Company did not expect to recover the amortized cost basis, and the Company did not plan to sell nor was it more likely than not that the Company would be required to sell before recovery of the amortized cost basis, the Company bifurcated the OTTI and reports the credit portion of the loss recognized in net income, and the noncredit portion was recognized in OCI.

Also prior to 2023, the credit loss component of a structured security impairment was estimated as the difference between amortized cost and the present value of the expected cash flows of the security. The methodology and assumptions for establishing the best estimate cash flows varied depending on the type of security. For fixed rate securities, the present value was determined using the best estimate cash flows discounted at the effective interest rate implicit to the security just prior to impairment. For variable rate securities, the present value was determined using the best estimate cash flows discounted at the variable rate that existed as of the date the cash flow estimate was made. The structured securities cash flow estimates were based on bond-specific facts and circumstances that may have included collateral characteristics such as: expectations of delinquency and default rates, loss severity, asset spreads, and prepayment speeds, as well as structural support, including subordination and guarantees.

 

13


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)

 

Commercial and residential mortgage loans are generally reported at cost, adjusted for amortization of premiums or accrual of discounts, computed using the interest method, net of valuation allowances. Interest income is accrued on the principal amount of the loan based on the loan’s contractual interest rate. Interest income, as well as prepayment of fees and the amortization of the related premium or discount, is reported in net investment income in the consolidated statements of operations. Any change in the mortgage loan valuation allowances are reported in investment related gains (losses) on the consolidated statements of operations. See Note 2 for details regarding the valuation allowance.

Policy loans are reported at unpaid principal.

Cash and cash equivalents includes operating cash, other investments with original maturities of 90 days or less, and money market funds principally supported with cash and cash equivalent funds. Short-term investments are carried at market value and represent fixed maturity securities with initial maturities of greater than 90 days but less than one year.

The Company has agreed to provide a loan facility through bridge or revolver loans to borrowers until permanent financing can be secured or an existing obligation or project is completed. The Company generally receives a commitment fee on unfunded amounts and interest on the amounts funded. Open commitments on bridge loans and revolvers are disclosed in Note 15.

Asset and Liability Derivatives

The Company hedges certain exposures to equity market risk, foreign exchange risk, and interest rate risk by entering into derivative financial instruments. All of the derivative financial instruments are recognized as an asset or liability on the consolidated balance sheets at estimated fair value. For derivative instruments not receiving hedge accounting treatment but that are economic hedges, the gain or loss is recognized in net income in the consolidated statements of operations.

 

14


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)

 

The Company issues certain products and periodically enters into certain transactions that contain a derivative that is embedded in the product or the transaction, and must be accounted for under Accounting Standards Codification (ASC) 815, Derivatives and Hedging (ASC 815). Under ASC 815, the Company assesses whether the embedded derivative is clearly and closely related to the host contract. The Company bifurcates embedded derivatives from the host instrument for measurement purposes when the embedded derivative possesses economic characteristics that are not clearly and closely related to the economic characteristics of the host contract and a separate instrument with the same terms would qualify as a derivative instrument. Embedded derivatives, which are reported with the host instrument on the consolidated balance sheets in policy reserves and annuity account values, are reported at fair value with changes in fair value recognized as a component of change in fixed index annuity embedded derivative and related benefits in the consolidated statements of operations.

The Company formerly entered into agreements with insurance companies to identify and recommend producers for annuity contracts, deliver annuity contracts, collect the first premium, and service the business on behalf of the insurance company. The Company paid heaped commissions to field producers and recorded commission receivable for the subsequent receipt of monthly level commissions from the insurance companies for annuity contracts that continued to be inforce policies over a period of time. The commission receivable is comprised of the base level commission payments (the Host Contract) and a commission assignment embedded derivative (the Lapse Risk). In accordance with ASC 815, the Lapse Risk is separated from the Host Contract and accounted for as a derivative instrument. The Lapse Risk is recorded at fair value with the change in unrealized gain (loss) related to lapse-risk recognized as a component of other benefits in the consolidated statements of operations.

The Company is party to both bilateral and tri-party agreements with certain derivative instrument counterparties which require the posting of collateral when the market value of the derivative instrument exceeds the cost of the instrument, subject to certain thresholds agreed upon with the counterparties. Collateral posted by counterparties under bilateral agreements is reported on the consolidated balance sheets in cash and cash equivalents, unless rehypothecated into other investments, with a corresponding liability reported in other liabilities. In addition, the Company has entered into tri-party arrangements with counterparties, whereby collateral is posted to and held by a third party. Collateral posted under the tri-party arrangement is not reflected on the consolidated balance sheets.

 

15


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)

 

Deferred Policy Acquisition Costs, Deferred Sales Inducement Costs and Value of Business Acquired

To the extent recoverable from future policy revenues and gross profits, incremental direct costs of contract acquisition (commissions) as well as certain costs directly related to acquisition activities (underwriting, other policy issuance and processing, and selling costs) for the successful acquisition or renewal of deferred annuity business have been deferred. DAC is amortized in proportion to the present value, discounted at the crediting rate, of actual and expected gross profits from investments, full surrenders, partial withdrawal of account value, mortality, and expense margins. Amortization is adjusted retrospectively when estimates of current or future gross profits to be realized from a group of products are revised.

DAC is adjusted for the impact on estimated gross profits of net unrealized gains and losses on assets, with the adjustment reflected in stockholder’s equity as a component of AOCI, net of applicable income taxes.

For insurance and annuity contracts, policyholders may desire different product benefits, features, rights, or coverages by exchanging a contract for a new contract or by an amendment, an endorsement, or a rider to a contract or by the election of a feature or coverage within a contract. These transactions are known as internal replacements. The Company accounts for internal replacements as a termination of the original contract and an issuance of a new contract. Any DAC or DSI associated with the original contract is written off. Consistent with this, the Company anticipates these transactions in establishing amortization periods and other valuation assumptions.

DSI consists of bonus interest credits and premium credits added to certain annuity contract values. It is capitalized to the extent it is incremental to amounts that would be credited on similar contracts without the applicable feature. DSI is amortized using the same methodology and assumptions used to amortize DAC.

VOBA is an asset that reflects the present value of estimated net cash flows embedded in the insurance contracts that existed in a life insurance company acquisition. VOBA is amortized using the same methodology and assumptions used to amortize DAC.

 

16


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)

 

Goodwill

Goodwill is recognized as the excess of the purchase price over the fair value of identifiable net assets acquired. Goodwill is not amortized, but is reviewed annually for indications of impairment. If the fair value of the reporting unit is lower than the reporting unit’s carrying value, goodwill is written down; and a charge is reported in the consolidated statements of operations.

Property and Equipment

Property and equipment, including home office real estate, furniture and fixtures, and data processing equipment and certain related systems, are recorded at cost less accumulated depreciation. Computer software includes internally developed software costs that are capitalized when they reach technological feasibility. The provision for depreciation of property and equipment is computed using the straight-line method over the estimated lives of the related assets, which generally range from 3 to 39 years.

Separate Accounts

The separate account assets and liabilities reported in the accompanying consolidated balance sheets represent funds that are separately administered for the benefit of contract holders who bear the investment risk. The separate account assets are carried at fair value, and separate account liabilities are carried at an equivalent value. Revenues and expenses related to separate account contract holders of the Company are excluded from the amounts reported in the consolidated statements of operations. Investment income and gains or losses arising from separate accounts accrue directly to the contract holders and, therefore, are not included in investment income in the accompanying consolidated statements of operations. Revenues from charges on separate account products consist principally of contract maintenance charges, administrative fees, and mortality and expense risk charges.

The Company has variable annuity contracts through separate accounts that include various types of guaranteed minimum death benefit (GMDB), guaranteed minimum accumulation benefit (GMAB), guaranteed minimum withdrawal benefit (GMWB), and guaranteed minimum income benefit (GMIB) features. As discussed in Note 4, certain features of these guarantees are accounted for as embedded derivative reserves, whereas other guarantees are accounted for as benefit reserves. Other guarantees contain characteristics of both and are accounted for under an approach that calculates the value of the embedded derivative and the benefit reserve based on the specific characteristics of each guaranteed benefit feature.

 

17


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)

 

Policy Reserves and Annuity Account Values

Liabilities for future policy benefits for traditional life products are computed using a net level-premium method, including assumptions as to investment yields, mortality, and withdrawals and other assumptions that approximate expected experience.

Liabilities for future policy benefits for interest-sensitive life and deferred annuity products represent contract values accumulated with interest without reduction for potential surrender charges. Interest on accumulated contract values is credited to contracts as earned. Interest crediting rates ranged from 1.0% to 7.0% during each of the years 2023, 2022, and 2021. Policy reserves are adjusted for the impact on estimated gross profits of net unrealized gains and losses on bonds, with the adjustment reflected in stockholder’s equity as a component of AOCI, net of applicable income taxes.

The Company offers fixed index annuity products with returns linked to the performance of certain indices. The Company formerly offered a guaranteed lifetime withdrawal benefit (GLWB) and a GMDB on the fixed index annuity products, of which policyholders could only elect one per policy. The GLWB and GMDB guarantees are accounted for as benefit reserves. Policy reserves for index annuities are equal to the sum of the fair value of the embedded index options, the host (or guaranteed) components of the index account, and the fixed account accumulated with interest and without reduction for potential surrender charges, plus the benefit reserves for the GLWB and GMDB benefits. The host value is established at inception of the contract and is accreted over the policy’s life at a constant rate of interest. Fair value of the embedded index options is calculated using discounted cash flow valuation techniques based on current interest rates adjusted to reflect the Company’s credit risk and an additional provision for adverse deviation.

 

18


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)

 

Reinsurance Agreements

The Company utilizes reinsurance agreements to manage certain risks associated with its annuity operations and to reduce exposure to large losses. In the accompanying consolidated financial statements, premiums, benefits, and settlement expenses are reported net of reinsurance ceded, whereas policy liabilities and accruals are reported gross of reinsurance ceded. Reinsurance premiums and benefits are accounted for in a manner consistent with those used in accounting for the original policies issued and the terms of the reinsurance contracts. The Company remains liable to policyholders if the reinsurers are unable to meet their contractual obligations under the applicable reinsurance agreements. To minimize its exposure to significant losses from reinsurer insolvencies, the Company evaluates the financial condition of its reinsurers, monitors concentrations of credit risk arising from similar activities or economic characteristics of reinsurers, and requires collateralization of liabilities ceded where allowable by contract.

Deferred Income Taxes

Deferred income tax assets and liabilities are determined based on differences between the financial reporting and income tax bases of assets and liabilities and are measured using the enacted tax rates and laws. Deferred income tax expense or benefit, reflected in the Company’s consolidated statements of operations as a component of income tax expense or benefit, is based on the changes in deferred income tax assets or liabilities from period to period (excluding unrealized capital gains and losses on securities available for sale). Deferred income tax assets are subject to ongoing evaluation of whether such assets will be realized. The ultimate realization of deferred income tax assets depends on generating future taxable income during the periods in which temporary differences become deductible. The Company records a valuation allowance to reduce its deferred income tax assets to an amount that represents management’s best estimate of the amount of such deferred income tax assets that will more likely than not be realized using the enacted tax rates and laws.

The realization of deferred tax assets related to unrealized loss on available for sale fixed maturity securities is based on the Company’s ability to hold the securities for a period of time sufficient to allow for the recovery of the value.

Recognition of Revenues

Interest income and dividends, recorded in net investment income, are recognized when earned. Amortization of premiums and accretion of discounts on investments in fixed maturity securities are reflected in net investment income over the contractual terms of the investments in a manner that produces an effective yield. For structured securities, included in the fixed maturity available for sale securities portfolios, the amortization/accretion of premiums and discounts incorporate prepayment

 

19


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)

 

assumptions to produce a constant yield over the expected life of the security. When actual prepayments differ significantly from originally anticipated prepayments, the accretable yield is recalculated to reflect actual payments to date plus anticipated future payments. For securities, purchased or retained, that represent beneficial interests in structured securities other than high credit quality securities, the accretable yield is adjusted using the prospective method when there is a change in estimated future cash flows. For high credit quality securities, the accretable yield is adjusted using the retrospective method. Any adjustments resulting from changes in effective yield are reflected in net investment income.

Revenues from Contracts with Customers

The Company accounts for its revenue in accordance with ASC 606. The Company has two revenue streams that are recognized in accordance with ASC 606: distribution revenue and shareholder administrative service revenue.

Distribution Revenue

SD enters into distribution and underwriting arrangements with various unaffiliated mutual fund companies. The Company primarily receives distribution fees paid by the fund over time. The performance obligation is the sale of securities to investors, which is fulfilled on the trade date.

Amounts owed to the Company under the arrangements are primarily variable, as the uncertainty is dependent on the value of the shares at future points in time, as well as the length of time the investor remains in the fund, both of which are highly susceptible to factors outside of the Company’s influence. These fee payments cannot be finalized until the market value of the fund and investor activity is known, which are usually at month end or quarter end. Distribution Revenue for the years ended December 31, 2023, 2022 and 2021 amounted to $20.4 million, $20.7 million, and $23.8 million, respectively, and is included in the consolidated statements of operations in asset-based and administrative fees.

Shareholder Administrative Service Revenue

SBLIC enters into agreements with unaffiliated investment vehicles for the provision of services such as sub-transfer agency, record keeping and various shareholder administrative services. Management considers these as a series of distinct services, but as a single performance obligation because they are not separable and not distinct within the context of the contract and are highly interrelated. They have

 

20


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)

 

the same pattern of transfer (i.e., transfer to customers over time) and use the same method to measure progress (i.e., time based measure of progress). The Company primarily receives fees paid by the fund or its affiliates over time. The performance obligation is the completion of those services. Amounts owed to the Company under the arrangements are primarily variable, as the uncertainty is dependent on the value of the shares at future points in time which are highly susceptible to factors outside of the Company’s influence. These fee payments cannot be finalized until the market value of the fund is known, which are usually monthly or quarterly. Service fee revenue for the years ended December 31, 2023, 2022, and 2021 amounted to $8.8 million, $9.4 million, and $10.8 million, respectively, and is included in the consolidated statements of operations in asset-based and administrative fees.

The Company evaluates the need for a credit loss allowance for accounts receivable that it believes will not be collected in full. There was no allowance for credit losses at December 31, 2023 or 2022.

Recently Issued Accounting Pronouncements

In August 2018, the FASB issued ASU 2018-12, Financial Services-Insurance (Topic 944) Targeted Improvements to the Accounting for Long-Duration Contracts. This amendment improves four areas to the accounting for long-duration contracts:

(1) Assumptions used to measure the liability for future policy benefits for traditional and limited-payment contracts. The amendments in this update require an insurance entity to (a) review and, if there is a change, update the assumptions used to measure cash flows at least annually and (b) update the discount rate assumption at each reporting date. The provision for risk of adverse deviation and premium deficiency (or loss recognition) testing are eliminated. The change in the liability estimate as a result of updating cash flow assumptions is required to be recognized in net income. The change in the liability estimate as a result of updating the discount rate assumption is required to be recognized in other comprehensive income. The amendments require that an insurance entity discount expected future cash flows at an upper-medium grade (low-credit-risk) fixed-income instrument yield that maximizes the use of observable market inputs.

 

21


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)

 

(2) Measurement of market risk benefits. The amendments require that an insurance entity measure all market risk benefits associated with deposit (or account balance) contracts at fair value. The portion of any change in fair value attributable to a change in the instrument-specific credit risk is required to be recognized in other comprehensive income.

(3) Amortization of deferred acquisition costs. The amendments simplify the amortization of deferred acquisition costs and other balances amortized in proportion to premiums, gross profits, or gross margins and require that those balances be amortized on a constant level basis over the expected term of the related contracts. Deferred acquisition costs are required to be written off for unexpected contract terminations but are not subject to an impairment test.

(4) Disclosures. The amendments require that an insurance entity provide aggregated roll forwards of beginning to ending balances of the liability for future policy benefits, policyholder account balances, market risk benefits, separate account liabilities, and deferred acquisition costs. The amendments also require that an insurance entity disclose information about significant inputs, judgments, assumptions, and methods used in measurement, including changes in those inputs, judgments, and assumptions, and the effect of those changes on measurement.

The standard is effective January 1, 2025 for the Company, with early adoption permitted. The guidance is to be applied as of the earliest period presented in the financial statements. Management is evaluating the impact of this ASU to its consolidated financial statements upon adoption of this standard in 2025.

In December 2023, the FASB issued ASU 2023-09, Improvements to Income Tax Disclosures. This update revise certain disclosures on income taxes including rate reconciliation, income taxes paid, and certain amendments on disaggregation by federal, state and foreign taxes. The guidance is effective for annual periods beginning on January 1, 2026 for the Company. Early adoption is permitted. Management is evaluating the impact of this ASU to its consolidated financial statements upon adoption of this standard in 2026.

 

22


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

1. Nature of Operations, Basis of Presentation and Significant Accounting Policies (continued)

 

Recently Adopted Accounting Pronouncements

In June 2016, the Financial Accounting Standards Board (FASB) issued ASU No. 2016-13 Measurement of Credit Losses on Financial Instruments. Under this guidance, the incurred loss impairment methodology used for loans and other financial instruments was replaced by a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information concerning credit loss estimates. The identification of purchase credit deteriorated (PCD) financial assets includes all assets that have experienced a more-than-insignificant deterioration in credit since origination. Additionally, changes in the expected cash flows of PCD financial assets are recognized immediately in the income statement. AFS securities are not in scope of the new credit loss model, but were subject to targeted improvements including the establishment of a valuation allowance for credit losses versus the previous direct write down approach. We adopted this update effective January 1, 2023 on a modified retrospective approach with a cumulative-effect adjustment that decreased retained earnings by $4.9 million, net of tax. The adjustment to retained earnings primarily relates to unfunded commitments, commercial loans, and reinsurance recoverable.

Reclassifications

Certain prior period amounts in the consolidated statements of operations have been reclassified to conform to the current period’s presentation. Changes were made to the classification of net realized / unrealized gains (losses), excluding impairment losses on available for sale securities and total other-than-temporary impairment losses on available for sale securities and other invested assets from 2022 and 2021. These are now classified as investment related gains (losses).

 

23


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

2. Investments

Fixed Maturity Investments and Equity Securities

Information as to the amortized cost, allowance for credit losses, gross unrealized gains and losses, and fair values, of the Company’s portfolio of fixed maturity investments classified as available for sale, is presented below. Prior to the adoption of authoritative guidance in 2023, OTTIs in AOCI represent interest rate related unrealized losses on securities not recognized in earnings at the time at which a credit related OTTI was recorded. These unrealized losses are the difference between fair value and net present value of future expected cash flows at the time of impairment.

 

     December 31, 2023  
     Cost/
Amortized
Cost
     Allowance
for Credit
Losses
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
     Fair Value  
     (In Thousands)  

Fixed maturity investments:

              

U.S. Treasury securities and other U.S. government corporations and agencies

   $ 37,870      $ —       $ 98      $ 2,557      $ 35,411  

Obligations of government-sponsored enterprises

     572,981        —         5,983        9,543        569,421  

Corporate

     22,671,069        1,062        202,165        500,962        22,371,210  

Municipal obligations

     18,080        —         54        618        17,516  

Commercial mortgage-backed

     51,196        7,089        563        2,320        42,350  

Residential mortgage-backed

     17,367        —         64        1,381        16,050  

Collateralized debt obligations

     6,718        —         1,295        152        7,861  

Collateralized loan obligations

     14,445,904        —         193,794        453,838        14,185,860  

Redeemable preferred stock

     24,029        —         —         716        23,313  

Other asset backed

     2,393,988        —         3,896        76,928        2,320,956  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total fixed maturity investments

   $ 40,239,202      $ 8,151      $ 407,912      $ 1,049,015      $ 39,589,948  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

24


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

2. Investments (continued)

 

     December 31, 2022  
     Cost/
Amortized
Cost
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
     Fair
Value
     OTTIs
in AOCI
 
     (In Thousands)  

Fixed maturity investments:

              

U.S. Treasury securities and other U.S. government corporations and agencies

   $ 47,174      $ 8      $ 3,205      $ 43,977      $ —   

Obligations of government-sponsored enterprises

     130,282        101        12,549        117,834        —   

Corporate

     19,399,960        45,272        862,100        18,583,132        —   

Municipal obligations

     18,455        149        2,489        16,115        —   

Commercial mortgage-backed

     61,458        770        7,209        55,019        —   

Residential mortgage-backed

     15,830        7        1,580        14,257        —   

Collateralized debt obligations

     6,618        1,381        194        7,805        —   

Collateralized loan obligations

     13,287,384        188,596        1,220,784        12,255,196        (7,490

Redeemable preferred stock

     24,120        —         3,470        20,650        —   

Other asset backed

     2,058,628        5,486        133,898        1,930,216        —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total fixed maturity investments

   $ 35,049,909      $ 241,770      $ 2,247,478      $ 33,044,201      $ (7,490
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

25


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

2. Investments (continued)

The amortized cost and fair value of fixed maturity investments at December 31, 2023, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because lenders may have the right to call and borrowers may have the right to prepay obligations with or without penalties.

 

     Available for Sale  
     Amortized
Cost
     Fair Value  
     (In Thousands)  

Due one year or less

   $ 4,184,069      $ 4,154,068  

Due after one year through five years

     14,903,076        14,724,189  

Due after five years through ten years

     2,412,711        2,357,528  

Due after ten years

     1,232,477        1,188,353  

Structured securities with variable principal payments

     17,506,869        17,165,810  
  

 

 

    

 

 

 
   $ 40,239,202      $ 39,589,948  
  

 

 

    

 

 

 

 

26


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

2. Investments (continued)

For fixed maturity investments classified as available for sale with unrealized losses, for which an allowance for credit loss has not been recorded, as of December 31, 2023 and 2022, the gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, are summarized as follows:

 

     December 31, 2023  
     Less Than 12 Months     Greater Than or Equal to
12 Months
    Total  
     Fair Value     Gross
Unrealized
Losses
    Fair
Value
     Gross
Unrealized
Losses
    Fair
Value
     Gross
Unrealized
Losses
 
     (In Thousands)  

Fixed maturity investments, available for sale:

 

           

U.S. Treasury securities and other U.S. government corporations and agencies

   $ 352     $ 8     $ 32,327      $ 2,549     $ 32,679      $ 2,557  

Obligations of government-sponsored enterprises

     107,410       469       93,077        9,074       200,487        9,543  

Corporate

     7,013,346       326,059       6,480,605        174,994       13,493,951        501,053  

Municipal obligations

     (2,542     (130     7,443        914       4,901        784  

Commercial mortgage-backed

     8,466       2,256       29,554        7,153       38,020        9,409  

Residential mortgage-backed

     357       —        9,838        1,380       10,195        1,380  

Collateralized debt obligations

     —        —        2,823        152       2,823        152  

Collateralized loan obligations

     772,905       30,743       7,042,687        423,125       7,815,592        453,868  

Redeemable preferred stock

     —        —        23,313        716       23,313        716  

Other asset backed

     150,941       4,903       924,005        72,025       1,074,946        76,928  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total fixed maturity investments, available for sale

   $ 8,051,235     $ 364,308     $ 14,645,672      $ 692,082     $ 22,696,907      $ 1,056,390  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Number of securities with unrealized losses

       1,260          2,712          3,972  

Percent investment grade (AAA through BBB-)

 

    74        76        75

 

27


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

2. Investments (continued)

 

     December 31, 2022  
     Less Than 12 Months     Greater Than or Equal
to 12 Months
    Total  
     Fair Value      Gross
Unrealized
Losses
    Fair
Value
     Gross
Unrealized
Losses
    Fair
Value
     Gross
Unrealized
Losses
 
     (In Thousands)  

Fixed maturity investments, available for sale:

 

            

U.S. Treasury securities and other U.S. government corporations and agencies

   $ 42,349      $ 3,184     $ 158      $ 21     $ 42,507      $ 3,205  

Obligations of government-sponsored enterprises

     102,816        9,348       9,694        3,201       112,510        12,549  

Corporate

     14,565,081        756,379       849,748        105,721       15,414,829        862,100  

Municipal obligations

     12,736        2,393       357        96       13,093        2,489  

Commercial mortgage-backed

     32,349        5,260       14,801        1,949       47,150        7,209  

Residential mortgage-backed

     12,642        1,107       1,261        473       13,903        1,580  

Collateralized debt obligations

     2,396        104       380        90       2,776        194  

Collateralized loan obligations

     6,799,303        497,958       3,886,489        722,826       10,685,792        1,220,784  

Redeemable preferred stock

     20,650        3,470       —         —        20,650        3,470  

Other asset backed

     782,814        50,373       958,425        83,525       1,741,239        133,898  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total fixed maturity investments, available for sale

   $ 22,373,136      $ 1,329,576     $ 5,721,313      $ 917,902     $ 28,094,449      $ 2,247,478  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Number of securities with unrealized losses

        1,222          571          1,793  

Percent investment grade (AAA through BBB-)

 

     81        80        80

The unrealized losses on the fixed maturity investments in the table above can primarily be attributed to changes in market interest rates and changes in credit spreads since the securities were acquired. The Company does not intend to sell the investments and it is not more likely than not that the Company will be required to sell the investments before recovery of its amortized cost basis, which may be maturity. Based on that evaluation and the Company’s ability and intent to hold those investments for a reasonable period of time sufficient for a forecasted recovery of fair value, the Company did not record an allowance for credit loss on these securities at December 31, 2023 and did not consider those investments to be other-than-temporarily impaired at December 31, 2022.

The Company closely monitors those securities where credit loss concerns may exist by considering relevant facts and circumstances to evaluate whether changes are necessary to the allowance for credit loss of the security. Prior to 2023, the Company monitored those securities where an impairment concern existed.

 

28


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

2. Investments (continued)

A rollforward of the allowance for credit loss by major security type was as follows:

 

     December 31, 2023  
     Beginning
balance
     Initial
credit loss
     Securities
sold during
the period
    Securities
intended to
be sold
prior to the
recovery of
amortized
cost basis
     Additions
(reductions)
to
previously
impaired
securities
     Ending
balance
     Accrued
interest
written off
to net
investment
income
 
     (In Thousands)  

Fixed maturity investments, available for sale:

                   

Corporate

   $  —       $ 1,151      $ (1,151   $  —       $ 1,062      $ 1,062      $  —   

Commercial mortgage-backed

     —         7,089        —        —         —         7,089        —   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total fixed maturity investments, available for sale

   $ —       $ 8,240      $ (1,151   $ —       $ 1,062      $ 8,151      $ —   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

The following table provides a rollforward of credit losses recognized in earnings on fixed maturity securities still held for which a portion of the OTTI loss was recognized in OCI. The purpose of the table is to provide detail of (1) additions to bifurcated credit loss amounts recognized in net realized gains (losses) during the period and (2) decrements for previously recognized bifurcated credit losses where the loss is no longer bifurcated and/or there has been a positive change in expected cash flows or accretion of the bifurcated credit loss amount for the years ended:

 

     Year Ended December 31,  
     2022      2021  
     (In Thousands)  

Balance at beginning of period

   $ (9,815    $ (15,204

Credit losses for which an other-than-temporary impairment was not previously recognized

     —         (683

Reduction for securities sold during the year or intended to be sold

     176        6,072  

Additional credit loss impairments on securities previously impaired

     (968      —   
  

 

 

    

 

 

 

Balance at end of period

   $ (10,607    $ (9,815
  

 

 

    

 

 

 

 

29


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

2. Investments (continued)

Major categories of net investment income are summarized as follows for the years ended:

 

     Year Ended December 31  
     2023      2022      2021  
     (In Thousands)  

Interest on fixed maturity investments available for sale

   $ 2,838,826      $ 2,000,990      $ 1,553,925  

Interest on fixed maturity investments, trading

     4,094        2,473        2,709  

Interest on notes receivable from related parties

     126,366        187,777        88,499  

Dividends on equity securities at fair value

     45,657        25,930        34,202  

Interest on mortgage loans

     64,590        65,045        84,534  

Interest on policy loans

     2,621        2,613        2,767  

Interest on short-term investments

     109,102        73,020        43,331  

Investment income on cash and cash equivalents

     53,373        11,651        2,393  

Income on equity method accounting adjustments

     80,456        82,281        233,655  

Other

     34,975        19,783        (2,015
  

 

 

    

 

 

    

 

 

 

Total investment income

     3,360,060        2,471,563        2,044,000  

Less:

        

Investment expenses

     154,509        110,658        80,031  

Cede to reinsurer

     509,748        322,145        20,204  
  

 

 

    

 

 

    

 

 

 

Net investment income

     2,695,803        2,038,760        1,943,765  
  

 

 

    

 

 

    

 

 

 

Proceeds from sales of fixed maturity investments available for sale and realized gains and losses are as follows for the years ended:

 

     Year Ended December 31,  
     2023      2022      2021  
     (In Thousands)  

Proceeds from sales

     3,599,826      $ 3,665,659      $ 2,044,326  

Gross realized gains

     239,736        14,536        242,534  

Gross realized losses

     44,418        41,816        5,934  

 

30


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

2. Investments (continued)

Investment related gains (losses), net of ceded reinsurance gains, consist of the following for the years ended:

 

     Year Ended December 31,  
        
     2023      2022      2021  
     (In Thousands)  

Realized gains (losses), available for sale:

        

Fixed maturity investments

     195,131      $ (27,796    $ 236,670  
  

 

 

    

 

 

    

 

 

 

Total realized gains (losses), available for sale

     195,131        (27,796      236,670  

Realized/unrealized gains (losses), other invested assets

     (20,307      (62,091      70,356  

Net realized/unrealized gains (losses), fixed maturity investments, trading and fair value option

     11,832        (16,191      (1,369

Other realized/unrealized gains (losses):

        

Foreign currency gains (losses)

     115,238        (152,673      (47,440

Foreign exchange derivatives

     (128,421      204,729        76,338  

Equity securities at fair value

     17,140        (231,585      91,575  

Embedded derivative, funds withheld reinsurance

     (263,804      509,235        (27,900

Other

     (13,044      470        849  
  

 

 

    

 

 

    

 

 

 

Total other realized/unrealized gains (losses)

     (272,891      330,176        93,422  
  

 

 

    

 

 

    

 

 

 

Net realized/unrealized gains (losses) before ceded reinsurance

     (86,235      224,098        399,079  

Net ceded reinsurance (gains) losses

     617        23,625        200  
  

 

 

    

 

 

    

 

 

 

Net realized/unrealized gains (losses) before impairments

     (85,618      247,723        399,279  

Net credit losses (1)

     (29      (5,659      (19,465
  

 

 

    

 

 

    

 

 

 

Investment related gains (losses)

   $ (85,647    $ 242,064      $ 379,814  
  

 

 

    

 

 

    

 

 

 

 

(1)

Upon adoption of authoritative guidance effective January 1, 2023, net credit losses include adjustments to the credit loss valuation allowance, write-offs and recoveries on available for sale securities. Prior to 2023, net credit losses included other than temporary impairment losses and recoveries on available for sale securities.

There were no outstanding agreements to sell securities at December 31, 2023.

 

31


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

2. Investments (continued)

The Company recognized $11.7 million and $230.1 million of net unrealized losses on equity securities at fair value held at December 31, 2023 and 2022, respectively.

At December 31, 2023 and 2022, the Company pledged various fixed maturity investments with a market value of approximately $508.1 million and $207.7 million respectively, as collateral in relation to certain institutional products.

At December 31, 2023 and 2022, the Company pledged securities with a market value of approximately $199.9 million and $215.2 million respectively, as collateral in relation to its reinsurance agreements (see Note 10).

At December 31, 2023 and 2022, available for sale bonds with a carrying value of $3.2 million and $3.2 million, respectively, were held in joint custody at various state insurance departments to comply with applicable statutes and regulations.

Financing Receivables

Mortgage Loans

Mortgage loans consist of commercial and residential mortgage loans. The Company evaluates risks inherent in the brick and mortar commercial mortgage loans based on the property’s operational results supporting the loan. The Company also evaluates the risks inherent in its residential mortgage loan portfolio. The carrying amount of the Company’s mortgage loan portfolio was as follows at December 31:

 

     December 31,  
     2023      2022  
     (In Thousands)  

Commercial mortgage loans

   $ 786,339      $ 780,115  

Allowance for credit losses on commercial mortgage loans (1)

     (3,037      (3,245
  

 

 

    

 

 

 

Commercial mortgage loans, net of allowances

     783,302        776,870  

Residential mortgage loans

     4,372        9,117  
  

 

 

    

 

 

 

Total mortgage loans, net of allowances

   $ 787,674      $ 785,987  
  

 

 

    

 

 

 

 

(1)

The year-over-year change in allowance for credit losses is driven by changes in the composition of the mortgage loan portfolio and is not the result of write-downs or charge offs. Any changes in the loan valuation allowance are reported in investment related gains (losses) on the consolidated statements of operations.

 

32


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

2. Investments (continued)

The commercial mortgage loan portfolio consists primarily of non-recourse, fixed rate mortgages. The Company acquired $36.6 million and sold no commercial mortgage loans during the year ended December 31, 2023. The Company acquired $20.0 million and sold no commercial mortgage loans during the year ended December 31, 2022.

The commercial mortgage loan net of allowances portfolio diversification by geographic region (all regions are within the United States, excluding foreign) and specific collateral property type as follows at December 31:

 

     2023     2022  
     Carrying
Amount
     Percent of
Total
    Carrying
Amount
     Percent of
Total
 
     (Dollars In Thousands)  

Geographic distribution

          

Pacific

   $ 416,464        53   $ 475,150        61

South Atlantic

     278,493        36       228,397        29  

West North Central

     24,325        3       25,054        4  

East North Central

     38,142        5       21,719        3  

Mountain

     17,848        2       17,867        2  

New England

     8,030        1       8,683        1  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 783,302        100   $ 776,870        100
  

 

 

    

 

 

   

 

 

    

 

 

 

 

     2023     2022  
     Carrying
Amount
     Percent of
Total
    Carrying
Amount
     Percent of
Total
 
     (Dollars In Thousands)  

Property type distribution

          

Office

   $ 526,030        67   $ 491,417        63

Hotel/Motel

     118,776        15       129,305        17  

Apartments/Multifamily

     72,884        9       78,942        10  

Retail

     45,707        6       70,593        9  

Industrial

     —         —        6,613        1  

Other

     19,905        3       —         —   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 783,302        100   $ 776,870        100
  

 

 

    

 

 

   

 

 

    

 

 

 

 

33


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

2. Investments (continued)

The Company actively monitors and manages its commercial mortgage loan portfolio. All commercial mortgage loans are analyzed regularly and substantially all are internally rated, based on the National Association of Insurance Commissioners (NAIC) – Risk-Based Capital’s Commercial Mortgage (CM) Rating. As the credit risk for commercial mortgage loans increases, the Company adjusts the CM Rating, per NAIC guidelines, downwards with loans in the category “CM4 and below” having the highest risk for credit loss. CM Ratings on commercial mortgage loans are updated at least annually and potentially more often for certain loans with material changes in collateral value or occupancy and for loans on an internal “watch list.”

Commercial mortgage loans that require more frequent and detailed attention than other loans in the portfolio are identified and placed on an internal “watch list.” Potential criteria that would indicate a possible problem are imbalances in ratios of loan to value or net operating income to debt service, major tenant vacancies or bankruptcies, borrower sponsorship problems, late payments, delinquent taxes and loan relief/restructuring requests.

The Company’s commercial mortgage loan portfolio, consisting of brick and mortar loans, by internal credit risk model was as follows at December 31:

 

     2023      2022  
     (In Thousands)  

CM1

   $ 53,737      $ 98,103  

CM2

     84,172        103,994  

CM3

     468,076        407,075  

CM4 and Below

     177,317        167,698  
  

 

 

    

 

 

 
   $ 783,302      $ 776,870  
  

 

 

    

 

 

 

Commercial and residential mortgage loans are placed on non-accrual status if the Company has concerns regarding the collectability of future payments or if a loan has matured without being paid off or extended. Factors considered may include conversations with the borrower, loss of major tenant, bankruptcy of the borrower or a major tenant, decreased property cash flows for commercial mortgage loans, or number of days past due for residential mortgage loans. Based on an assessment as to the collectability of the principal, a determination is made to apply any payments received either against the principal or according to the contractual terms of the loan. When a loan is placed on non-accrual status, the accrued unpaid interest receivable is reversed against interest income. Accrual of interest resumes after factors resulting in doubts about collectability have improved. At December 31, 2023 and 2022 there were no commercial mortgage loans on non-accrual status.

 

34


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

2. Investments (continued)

 

Reinsurance Recoverables

Our reinsurance recoverables include amounts due from reinsurers for policy benefits. We cede life insurance and annuities to other insurance companies through reinsurance. Reinsurance recoverables are reported with premiums due and other receivables in the consolidated statements of financial position. See Note 10 regarding additional details on the Company’s reinsurance recoverables.

Financing Receivables Credit Monitoring

The Company establishes a valuation allowance to provide for the risk of credit losses inherent in our financing receivables. The valuation allowance is maintained at a level believed adequate by management to absorb estimated expected credit losses. The valuation allowance is based on amortized cost excluding accrued interest receivable and includes reserves for pools of financing receivables with similar risk characteristics. The Company does not measure a credit loss allowance on accrued interest receivable because the Company writes off the uncollectible accrued interest receivable balance to net investment income in a timely manner, generally within 90 days. The Company incurred no write-offs of commercial mortgage loan accrued interest receivable during the year ended December 31, 2023.

For commercial mortgage loans, management’s periodic evaluation and assessment of the valuation allowance adequacy is based on known and inherent risks in the portfolio, adverse situations that may affect a borrower’s ability to repay, the estimated value of the underlying collateral, composition of the portfolio, portfolio delinquency information, underwriting standards, peer group information, current and forecasted economic conditions, loss experience and other relevant factors. For reinsurance recoverables, management’s periodic evaluation and assessment of the valuation allowance adequacy is based on known and inherent risks, adverse situations that may affect a reinsurer’s ability to repay, current and forecasted economic conditions, industry loss experience and other relevant factors.

 

35


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

2. Investments (continued)

 

The Company’s commercial mortgage loans are pooled by risk rating level with an estimated loss ratio applied against each risk rating level. The loss ratio is generally based upon historical loss experience for each risk rating level as adjusted for certain current and forecasted environmental factors management believes to be relevant. Environmental factors are forecasted for two years or less with immediate reversion to historical experience. A commercial mortgage is evaluated individually if it does not continue to share similar risk characteristics of a pool. We analyze the need for an individual evaluation for any domestic commercial mortgage loan that is delinquent for 60 days or more, in process of foreclosure, restructured, on the internal “watch list” or that currently is evaluated individually.

The Company’s reinsurance recoverables are pooled by reinsurer risk rating with an estimated loss ratio applied against each risk rating level. The loss ratio is generally based upon industry historical loss experience and expected recovery timing as adjusted for certain current and forecasted environmental factors management believes to be relevant. A reinsurance recoverable is evaluated individually if it does not continue to share similar risk characteristics of a pool. The Company analyzes the need for an individual evaluation for any reinsurance recoverable based on past due payments and changes in reinsurer risk ratings. The change in the valuation allowance for reinsurance recoverables is included in other benefits expense on the consolidated statements of operations.

A rollforward of our valuation allowance was as follows:

 

     Commercial
Mortgage Loans
     Reinsurance
Recoverables
     Total  
     (In Thousands)  

Beginning balance

   $ 893      $ —       $ 893  

Provision

     1,142        —         1,142  

Charge-offs

     (3      —         (3
  

 

 

    

 

 

    

 

 

 

Ending balance

   $ 2,032      $ —       $ 2,032  
  

 

 

    

 

 

    

 

 

 

Prior to 2023, the Company reviewed the mortgage loan portfolio using a collectively evaluated impairment methodology to determine the need for a general allowance, which was based upon the Company’s evaluation of the probability of collection, historical loss experience, delinquencies, and other factors. If the Company determined through management’s evaluation of the mortgage loan portfolio that an individual loan has an elevated specific risk profile, the Company would then individually assess the loan for impairment and may assign a specific loan loss allowance. The Company did not have any significant impaired mortgage loans in 2022.

 

36


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

2. Investments (continued)

Repurchase Agreements

The Company enters into repurchase agreements, whereby the Company borrows cash from a counterparty at an agreed-upon interest rate for an agreed-upon time frame and pledges collateral in the form of securities. At the end of the agreement, the loan amount is repaid by the Company along with the additional agreed-upon interest, and the securities pledged by the Company are released back to the Company. The Company’s policy requires that, at all times during the term of the repurchase agreement, cash or other forms of collateral provided is sufficient to pay the Company’s obligation to the counterparty. The risks associated with the repurchase agreement program are primarily related to declines in the value of the securities pledged for cash, which, if occurred, results in cash needing to be returned to the original purchasing party or additional securities needing to be posted as collateral. The Company has multiple sources of additional liquidity including additional sources of institutional funding, retail funding, contractual cash flows from the asset portfolio, and sales of investment assets. The Company has approved a Liquidity Risk Policy and associated Liquidity Guidelines to manage the aggregate liquidity risk of the Company. The remaining contractual maturity of the repurchase agreements outstanding as of December 31, 2023 were 22 days to 3.33 years. The carrying value of the securities pledged for the repurchase agreements, which consisted primarily of collateralized loan obligations, was $1,059.1 million as of December 31, 2023. The repurchase obligations was $1,012.5 million as of December 31, 2023, and is included in repurchase agreements on the consolidated balance sheets. The remaining contractual maturity of the repurchase agreements outstanding as of December 31, 2022 was 45 to 120 days. The carrying value of the securities pledged for the repurchase agreements, which consisted primarily of collateralized loan obligations and corporate debt securities, was $954.1 million as of December 31, 2022. The repurchase obligations was $900.4 million as of December 31, 2022, and is included in repurchase agreements on the consolidated balance sheets.

 

37


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

3. Variable Interest Entities

Following is a discussion of the Company’s interest in entities that meet the definition of a VIE.

Consolidated Variable Interest Entities

Collateralized Financing Entities

The Company invested in notes issued by collateralized financing entities (CFE) for which it was determined to be the primary beneficiary and therefore required to consolidate the CFE. The notes have contractual recourse only to the assets held by the CFE and are entitled to receive payments to the extent that payments are made on the underlying assets.

In consolidating the CFE, the notes were eliminated as an investment while the underlying assets of the CFE were recorded on the consolidated balance sheets as available for sale fixed maturity investments, as well as recording cash and other assets of the CFE. A liability is recorded for other noteholders’ interests in the CFE, which is carried at amortized cost.

The total assets of consolidated CFEs were $2,028.1 million and $1,851.5 million at December 31, 2023 and 2022, respectively. The total liabilities of consolidated CFEs were $237.5 million and $152.2 million at December 31, 2023 and 2022, respectively.

Unconsolidated Variable Interest Entities

Collateralized Financing Entities

The Company does not need to consolidate investments in certain CFEs because it is not the primary beneficiary of the VIE as it does not have (1) the power to direct the activities of a VIE that most significantly impact the entity’s economic performance and (2) the obligation to absorb losses of the VIE or the right to receive benefits from the VIE that could potentially be significant to the VIE. When the asset manager or general partner is related, a parent of the Company (rather than the Company itself) would be considered the primary beneficiary due to its common control of both the Company and the asset manager or general partner and substantially all of the activities of the VIE are not conducted on behalf of the Company. The total investment in these unconsolidated CFEs were $3,241.6 million and $4,153.4 million at December 31, 2023 and 2022, respectively, which is also the maximum exposure. Substantially all of the investments in unconsolidated CFEs were collateralized loan obligations at December 31, 2023 and 2022.

 

38


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

3. Variable Interest Entities (continued)

 

In the normal course of business, the Company will invest in structured investments, including unconsolidated VIEs, for which we are not considered the primary beneficiary. These structured investments typically invest in fixed income investments and include asset-backed securities, commercial mortgage-backed securities and residential mortgage-backed securities. The Company’s maximum exposure to loss on these structured investments, both VIEs and non-VIEs, is limited to the amount of its investment including unfunded commitments (see Note 15). See Note 2 for details regarding the carrying amounts and classification of these assets. The Company has not provided material financial or other support to these structures that was not contractually required. The Company has determined that it is not the primary beneficiary of these structures due to the fact that it does not control these entities.

Joint Ventures and Partnerships

The Company has a variable interest in a number of joint ventures and partnerships, which were primarily formed for the purpose of purchasing private equity and fixed income securities, for which the Company is not deemed the primary beneficiary. The Company’s carrying amount of its investment in these VIEs reported in other invested assets on the consolidated balance sheets were $1,441.8 million and $1,807.1 million at December 31, 2023 and 2022, respectively, compared to its maximum exposure to loss of $1,711.4 million and $2,495.7 million at December 31, 2023 and 2022, respectively. The Company’s maximum exposure to loss of these VIEs is based on existing investments in, and additional commitments made to, joint ventures and partnerships. Total carrying value of unconsolidated investments accounted for under the equity method of accounting amounted to $1,299.5 million and $1,664.7 million at December 31, 2023 and 2022, respectively. Total carrying value of unconsolidated investments accounted for under the fair value option amounted to $142.3 million and $142.4 million at December 31, 2023 and 2022, respectively.

 

39


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

4. Derivative Instruments

The Company is exposed to certain risks relating to its ongoing business operations which it may seek to hedge through the use of derivatives. The Company’s risk of loss when using derivative instruments is typically limited to the fair value of its derivative instruments and not to the notional or contractual amounts of these derivatives. Risk arises from changes in the fair value of the underlying instruments. Such changes in value are generally offset by opposite changes in the value of the hedged item. For non-exchange traded derivative instruments, the Company is exposed to credit losses in the event of nonperformance of the counterparties. This credit risk is minimized by purchasing such agreements from financial institutions with high credit ratings, daily exchange of collateral, and by establishing and monitoring of transfer threshold amounts.

The primary risks managed by using derivative instruments are equity market risk, foreign currency risk and interest rate risk. The most common types of derivatives used by the Company are call options, foreign currency forwards, exchange traded futures, equity total return swaps, interest rate options, and interest rate swaps.

The Company purchases call options to manage the equity and market risk associated with products in which the interest credited is tied to an external equity or other market index. The Company sells fixed index annuity contracts where interest is credited to policyholders based on a percentage of the gain in a specified market index, which cannot be less than zero. Most of the premium received is invested in fixed income securities and a portion is used to purchase derivatives, typically call options, consisting of a range of maturities up to five years to fund the index credits due to the fixed index annuity policyholders. On the applicable anniversary dates of the fixed index annuity, the market index used to compute the index credits is reset and new call options are purchased to fund the next index credit. These call options are highly correlated to the portfolio allocations of the policyholders, such that the Company is economically hedged with respect to equity and/or market returns for the period covering the current policyholder crediting period.

The Company uses foreign currency forwards to reduce the risk from fluctuations in foreign currency exchange rates associated with its assets denominated in foreign currencies. In a foreign currency forward transaction, the Company agrees with another party to deliver a specified amount of an identified currency at a specified future date. The price is agreed upon at the time of the contract and payment for such a contract is made in a different currency at the specified future date. No cash is exchanged at the time the agreement is entered into.

 

40


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

4. Derivative Instruments (continued)

The Company uses interest rate swaps and interest rate options to reduce market risks from changes in interest rates and to manage interest rate exposure arising from duration mismatches between assets and liabilities. In a swap, the Company agrees with counterparties to exchange, at specified intervals, the difference between fixed rate and floating rate interest amounts calculated by reference to an agreed notional amount. The Company uses interest rate swaps to synthetically convert fixed rate liabilities to floating rate liabilities (“fair value hedge”). The Company also uses interest rate swaps to synthetically convert variable rate coupons on existing financial instruments to fixed rates (“cash flow hedge”).

Our accounting for the ongoing changes in fair value of a derivative depends on the use of the derivative and whether it is designated in a hedge accounting relationship. Derivatives designated as fair value hedges and which are determined to be a highly effective hedge are reported in the same consolidated statement of operations line item that is used to report the earnings effect of the hedged item. Derivatives that are designated for cash flow hedging and determined to be a highly effective hedge are reported at fair value as a component of OCI. At the time when the variability of cash flows being hedged impact net income, the related portion of the deferred gain or loss on the derivative is reclassified and reported in net income. For derivatives which either do not qualify or are not designated for hedge accounting, all changes in fair value are reported in net income.

The Company enters into currency forwards to convert both principal and interest payments of certain foreign denominated assets and liabilities into U.S. dollar denominated fixed rate instruments to eliminate the exposure to future currency volatility on those items.

The Company utilizes derivatives to hedge index credits associated with business reinsured with SkyRidge Re Limited (SkyRidge Re), an insurance company licensed in Bermuda. The embedded derivative reinsurance contracts asset of $813.0 million and $386.8 million as of December 31, 2023 and 2022, respectively, is related to the ceded liability to SkyRidge Re and is reflected by the Company within reinsurance recoverable on the consolidated balance sheets. The embedded derivative reinsurance contracts liability of $211.3 million and $55.6 million as of December 31, 2023 and 2022, respectively, is the fair value of the embedded derivative within the hedging agreement of the reinsurance contract to SkyRidge Re. These amounts are recorded within other liabilities on the consolidated balance sheets.

 

41


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

4. Derivative Instruments (continued)

The following amounts were recorded on the consolidated balance sheet related to cumulative basis adjustments for fair value hedges. The amortized cost includes the amortized cost basis and the fair value hedging basis adjustment.

 

Line item in the consolidated balance sheet in    Carrying amount of hedged item      Cumulative amount of fair value
hedging basis adjustment increase
(decrease) included in the carrying
amount of the hedge item
 
which the hedged item is included    2023      2022      2023      2022  
     (in thousands)  

Fixed maturities, available for sale:

           

Active hedging relationships

   $ 2,567,114      $ 2,094,494      $ —       $ —   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total fixed maturities, available for sale in in active or discontinued hedging relationships

   $ 2,567,114      $ 2,094,494      $ —       $ —   
  

 

 

    

 

 

    

 

 

    

 

 

 

Policy reserves and annuity account values:

           

Active hedging relationships

   $ 3,028,317      $ —       $ (22,122    $ —   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total policy reserves and annuity account values in active or discontinued hedging relationships

   $ 3,028,317      $ —       $ (22,122    $ —   
  

 

 

    

 

 

    

 

 

    

 

 

 

The following table presents the gains and losses on derivatives and the related hedged items in fair value hedges for the year ended December 31:

 

                 Location and Amount of Gain or (Loss) Recognized
in Income on the Fair Value Hedging Relationship
 
                 Hedging Derivatives     Hedged Items  

Derivatives designated as hedging instruments

   Hedged Items    Year      Gains (losses)
excluded from
effectiveness
testing (1) (2)
    Gains (losses)
included in
effectiveness
testing (2)
    Gains
(losses) (2)
 

Foreign currency forwards

   Fixed maturity      2023      $ (18,077   $ (116,597   $ 116,597  

Interest rate swap

   Annuity account      2023        559       (28,984     22,122  

Foreign currency forwards

   Fixed maturity      2022        72,702       114,197       (114,197

Interest rate swap

   Annuity account      2022        —        —        —   

Foreign currency forwards

   Fixed maturity      2021        (9,378     55,484       (55,484

Interest rate swap

   Annuity account      2021        —        —        —   

 

(1)

Gains (losses) excluded from effectiveness testing includes the forward point on foreign currency forwards. The Company has elected to record changes in estimated fair value of excluded components in earnings.

(2)

Gains and losses are reported in the consolidated statements of operations as investment related gains (losses), excluding impairment losses on available for sale securities (foreign currency forwards).

 

42


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

4. Derivative Instruments (continued)

The fair value of the commission assignment embedded derivative (see Note 1) is determined in accordance with ASC 820. The Company uses the income approach method defined in this standard, as market participants would likely use this approach in arriving at a transaction value.

Notional amounts are used to express the extent of the Company’s involvement in derivative financial instruments and represent a standard measurement of the volume of the derivative activity. Notional amounts represent those amounts used to calculate contractual cash flows to be exchanged and are not paid or received. Credit exposure represents the gross amount owed to the Company under the derivative contracts as of the valuation date. The maximum amount of economic loss due to the credit exposure is limited by the posting of collateral by the counterparties.

The notional amounts and fair value of the Company’s derivative instruments as of December 31 were as follows:

 

                         2023  
     Credit Rating      Credit Rating      Notional      Fair Value  

Counterparty

   (S&P)      (Moody’s)      Amount      Assets      Liabilities  
                         (In Thousands)         

Barclays Bank PLC

     A          A1      $ 2,675,218      $ 106,518      $ 3,268  

BNP Paribas

     A       +        Aa3        1,521,295        51,712        4,412  

Bank of America, N.A.

     A       +        Aa2        691,080        27,016        —   

Bank of Montreal

     A       +        Aa2        2,953,050        143,426        897  

Canadian Imperial Bank of Commerce

     A       +        Aa2        2,551,918        63,079        47,943  

Citibank, N.A.

     A       +        Aa3        5,484,123        122,314        77,132  

Goldman Sachs International

     A       +        A1        293,400        8,860        —   

JPMorgan Chase Bank, N.A.

     A       +        Aa2        1,128,164        34,869        1,937  

Morgan Stanley & Co International PLC

     A       +        Aa3        2,168,290        30,289        —   

Morgan Stanley Capital Services LLC

     A       +        Aa3        1,127,650        39,400        4,728  

Natixis, SA

     A          A1        723,191        20,347        13,705  

NatWest Markets PLC

     A       —         A1        22,911        1,983        20  

Royal Bank of Canada

     AA       —         A1        1,225,830        66,343        4,606  

Societe Generale

     A          A1        1,942,639        69,120        5,114  

UBS AG

     A       +        Aa3        1,986,834        29,650        33  

Exchange Traded/Centrally Cleared

     N/A        N/A        8,699,883        198,552        21,576  
          

 

 

    

 

 

    

 

 

 
           $ 35,195,476      $ 1,013,478      $ 185,371  
          

 

 

    

 

 

    

 

 

 

 

43


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

4. Derivative Instruments (continued)

 

                          2022  
     Credit Rating      Credit Rating      Notional      Fair Value  

Counterparty

   (S&P)      (Moody’s)      Amount      Assets      Liabilities  
                          (In Thousands)         

Barclays Bank PLC

     A           A1      $ 2,188,068      $ 34,294      $ 7,419  

BNP Paribas

     A        +        Aa3        1,159,415        16,887        1,836  

Bank of America, N.A.

     A        +        Aa2        737,970        20,163        —   

Bank of Montreal

     A        +        Aa2        2,383,263        60,395        —   

Canadian Imperial Bank of Commerce

     A        +        Aa2        1,728,988        132,778        35,103  

Citibank, N.A.

     A        +        Aa3        3,283,398        257,965        111,749  

Goldman Sachs International

     A        +        A1        392,046        5,324        1,947  

JPMorgan Chase Bank, N.A.

     A        +        Aa2        2,349,933        32,081        —   

Morgan Stanley & Co International PLC

     A        +        Aa3        2,045,795        11,248        6,915  

Morgan Stanley Capital Services LLC

     A        +        Aa3        1,473,008        54,655        4,994  

Natixis, SA

     A           A1        544,855        78,436        48,589  

NatWest Markets PLC

     A        -        A2        53,089        5,597        —   

Royal Bank of Canada

     AA        -        A2        942,493        16,396        —   

Societe Generale

     A           A1        188,989        4,705        —   

UBS AG

     A        +        Aa3        1,716,388        16,735        —   

Exchange Traded/Centrally Cleared

     N/A        N/A        4,615,228        41,226        23,062  
           

 

 

    

 

 

    

 

 

 
            $ 25,802,926      $ 788,885      $ 241,614  
           

 

 

    

 

 

    

 

 

 

Collateral posted by counterparties at December 31, 2023 and 2022, applicable to derivative instruments, was $647.9 million and $512.6 million, respectively, and is reflected on the consolidated balance sheets in cash and cash equivalents, unless rehypothecated into other investments. This collateral is restricted as to its use. The obligation to repay the collateral is reflected in option collateral on the consolidated balance sheets. The Company also maintains a margin account at its clearing broker applicable to exchange traded and cleared derivatives. At December 31, 2023 and 2022, the balance of this account was $80.6 million and $82.2 million, respectively, and is reflected on the consolidated balance sheets in other assets. The Company has not entered into tri-party arrangements with counterparties, whereby collateral is posted to and held by a third party.

 

44


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

4. Derivative Instruments (continued)

The estimated fair value of net derivatives after the application of master netting agreements and collateral as of December 31 were as follows:

 

     2023  
     Gross Amounts Not Offset in the
Consolidated Balance Sheet
 
     Gross Amount
Recognized
     Derivative     Cash Collateral
Received/Pledged
    Net
Amount
 
     (In Thousands)  

Derivative asset

   $ 1,013,478      $ (185,371   $ (647,922   $ 180,185  

Derivative liabilities

     185,371        (185,371     (1,080     (1,080
     2022  
     Gross Amounts Not Offset in the
Consolidated Balance Sheet
 
     Gross Amount
Recognized
     Derivative     Cash Collateral
Received/Pledged
    Net
Amount
 
     (In Thousands)  

Derivative asset

   $ 788,885      $ (241,614   $ (512,639   $ 34,632  

Derivative liabilities

     241,614        (241,614     (4,970     (4,970

The gross amount recognized for derivative assets are reported in call options or other invested assets on the consolidated balance sheets. The gross amount recognized for derivative liabilities are reported in other liabilities on the consolidated balance sheets. The gross amounts of derivative assets and liabilities are not netted for presentation on the consolidated balance sheets. The derivative amount represents the amount of offsetting derivative assets or liabilities that are subject to an enforceable master netting agreement or similar agreement. The net amount primarily represents exposure from cleared derivatives.

 

45


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

4. Derivative Instruments (continued)

The fair value of the Company’s derivative financial instruments classified as assets and liabilities on the consolidated balance sheets as of December 31 was as follows:

 

    Derivative Asset     Derivative Liability      
    2023     2022     2023     2022    

Balance reported in

    (In Thousands)      

Derivatives designated as hedging instruments under Subtopic 815-20

         

Interest rate swaps

  $ 43,163     $ —      $ 7,020     $ —      Other invested assets and other liabilities

Currency forwards

    68,378       182,630       38,077       17,655     Other invested assets and other liabilities

Derivatives not designated as hedging instruments Under Subtopic 815-20

         

Interest rate swaps

    16,398       23,573       8,911       30,964     Other invested assets and other liabilities

Total return swaps

    14,017       —        6,510       —     

Call options

    759,014       330,501       16,913       9,605     Call options and other liabilities

Currency forwards

    107,254       251,424       101,888       174,213     Other invested assets and other liabilities

Futures

    5,253       757       305       674     Other invested assets and other liabilities

Interest rate cap

    —        —        5,747       8,503     Other invested assets and other liabilities

Other derivatives

    781       22,700       —        —      Other invested assets and other liabilities
 

 

 

   

 

 

   

 

 

   

 

 

   

Total derivative financial instruments

  $ 1,014,258     $ 811,585     $ 185,371     $ 241,614    
 

 

 

   

 

 

   

 

 

   

 

 

   

Embedded derivatives:

         

GMWB and GMAB reserves

  $ —      $ —      $ 3,705     $ 4,140     Policy reserves and annuity account values

Fixed index annuity contracts

    —        —        2,810,892       1,873,472     Policy reserves and annuity account values

Funds withheld receivable

    (12,306     (22,163     —        —      Accounts receivable

Funds withheld liability

    —        —        (141,255     (414,915   Funds withheld liability

Reinsurance contracts

    814,694       388,398       211,297       55,598     Reinsurance recoverable and other liabilities
 

 

 

   

 

 

   

 

 

   

 

 

   

Total embedded derivative financial instruments

  $ 802,388     $ 366,235     $ 2,884,639     $ 1,518,295    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

46


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

4. Derivative Instruments (continued)

The following table shows the change in the fair value of the derivative financial instruments, excluding embedded derivatives within fixed index annuity contracts and reinsurance recoverable associated with fixed index annuity contracts, in the consolidated statements of operations for the years ended:

 

    Year Ended December 31,      
    2023     2022     2021    

Change of
fair value
reported in

    (In Thousands)      
Derivatives:        

Interest rate swaps

  $ 41,497     $ 18,343     $ 22,914     Change in fair value of options, futures and swaps

Total return swaps

    6,212       (26,548     16,250     Change in fair value of options, futures and swaps

Call options

    145,373       (664,929     563,483     Change in fair value of options, futures and swaps

Futures

    (15,233     (11,214     3,188     Change in fair value of options, futures and swaps

Interest rate cap

    6,477       (4,463     —      Change in fair value of options, futures and swaps

Other derivatives

    (22,115     (38,598     35,177     Investment related gains (losses)
 

 

 

   

 

 

   

 

 

   

Change in fair value of derivatives

    162,211       (727,409     641,012    

Interest rate swaps designated for hedging

    940       —        —      Index credits and interest credited to account balances
 

 

 

   

 

 

   

 

 

   

Change in fair value of options, futures and swaps

  $ 163,151     $ (727,409   $ 641,012    
 

 

 

   

 

 

   

 

 

   

Change in currency forwards designated for hedging

  $ (134,674   $ 186,899     $ 46,106    

Change in currency forwards not designated for hedging

    6,253       17,830       65,409    
 

 

 

   

 

 

   

 

 

   

Change in currency forwards and swaps

  $ (128,421   $ 204,729     $ 111,515     Investment related gains (losses)
 

 

 

   

 

 

   

 

 

   

Embedded derivatives:

       

Funds withheld receivable

  $ (9,856)     $ (22,163   $ —      Investment related gains (losses)

Funds withheld liability

    285,725       562,836       (22,513   Investment related gains (losses)
 

 

 

   

 

 

   

 

 

   

Change in embedded derivatives recorded in investment related gains (losses)

    275,869       540,673       (22,513  

Less: embedded derivatives recorded in benefits

       

GMWB and GMAB reserves

  $ (435)     $ (5,144)     $ (2,885)     Other benefits

Reinsurance contracts

    44,968       63,279       —      Other benefits
 

 

 

   

 

 

   

 

 

   

Total change in embedded derivative financial instruments

  $ 231,336     $ 482,538     $ (19,628  
 

 

 

   

 

 

   

 

 

   

 

47


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

4. Derivative Instruments (continued)

The changes in fair value of fixed index annuity contracts embedded derivative and related benefits is comprised of the following for the years ended:

 

     Year Ended December 31,       
     2023      2022      2021     

Change of fair value reported in

     (In Thousands)       

Fixed index annuities - embedded derivatives

   $ 179,719      $ (539,723    $ 144,875      Change in fixed index annuity embedded derivative and related benefits

Other changes in difference between policy benefit reserves computed using derivative accounting vs. long-duration contracts accounting

     197,686        184,761        (284,224    Change in fixed index annuity embedded derivative and related benefits
  

 

 

    

 

 

    

 

 

    
   $ 377,405      $ (354,962    $ (139,349   
  

 

 

    

 

 

    

 

 

    

The amounts presented as “Other changes in difference between policy benefit reserves computed using derivative accounting vs. long-duration contracts accounting” represents the difference between policy benefit reserve change for fixed index annuities computed under the derivative accounting standard and the long-duration contracts accounting standard, less the change in fair value of our fixed index annuities embedded derivatives that is presented as Level 3 liabilities in Note 14.

The Company has no cash flow hedge exposure to variability in future cash flows for forecasted transaction, excluding those forecasted transactions related to the payment of variable interest on existing financial instruments.

 

Derivatives in cash flow hedging
relationships

  

Related hedged item

   Amount of gain (loss) recognized in AOCI on
derivatives for the year ended December 31,
 
          2023      2022      2021  
          (in thousands)  

Interest rate swaps

   Fixed maturities, available for sale    $ 18,299      $      $  
     

 

 

    

 

 

    

 

 

 

Total

      $ 18,299      $      $  
     

 

 

    

 

 

    

 

 

 

We expect to reclassify net losses of $4.9 million from AOCI into net income in the next twelve months, which includes net losses on periodic settlements of active hedges. Actual amounts may vary from this amount as a result of market conditions.

 

48


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

4. Derivative Instruments (continued)

The following tables show the effect of derivatives in fair value and cash flow hedging relationships and the related hedged items on the consolidated statements of operations:

 

     For the year ended December 31, 2023  
     Net investment
income related
to hedges of fixed
maturities,
available for sale
     Net realized
capital gains
(losses) related to
hedges of fixed
maturities,
available for sale
     Index credits and
interest credited to
account balances
related to hedges
of policy reserves
and annuity
account values
 
     (in thousands)  

Total amounts of consolidated statement of operations line items in which the effects of fair value and cash flow hedges are reported

        

Gains (losses) on fair value hedging relationships:

        

Foreign currency forwards:

        

Gain recognized on hedged item

   $ —       $ 116,597      $ —   

Loss recognized on derivatives

     —         (116,597      —   

Interest rate swaps:

        

Loss recognized on derivatives

     —         —         (940

Amounts related to periodic settlements on derivatives

     —         —         (28,044
  

 

 

    

 

 

    

 

 

 

Total gain (loss) recognized for fair value hedging relationships

   $ —       $ —       $ (28,984
  

 

 

    

 

 

    

 

 

 

Gains (losses) on cash flow hedging relationships:

        

Interest rate swaps:

        

Amounts related to periodic settlements on derivatives

   $ 2,703      $ —       $ —   
  

 

 

    

 

 

    

 

 

 

Total gain (loss) recognized for cash flow hedging relationships

   $ 2,703      $ —       $ —   
  

 

 

    

 

 

    

 

 

 

 

49


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

4. Derivative Instruments (continued)

 

     For the year ended December 31, 2022  
     Net investment
income related to
hedges of fixed
maturities,
available for sale
     Net realized
capital gains
(losses) related to
hedges of fixed
maturities,
available for sale
     Index credits and
interest credited to
account balances
related to hedges
of policy reserves
and annuity
account values
 
     (in thousands)  

Total amounts of consolidated statement of operations line items in which the effects of fair value and cash flow hedges are reported

        

Gains (losses) on fair value hedging relationships:

        

Foreign currency forwards:

        

Gain recognized on hedged item

   $      $ (114,197    $  

Loss recognized on derivatives

            114,197         
  

 

 

    

 

 

    

 

 

 

Total gain (loss) recognized for fair value hedging relationships

   $      $      $  
  

 

 

    

 

 

    

 

 

 

 

     For the year ended December 31, 2021  
     Net investment
income related to
hedges of fixed
maturities,
available-for-sale
     Net realized
capital gains
(losses) related to
hedges of fixed
maturities,
available for sale
     Index credits and
interest credited to
account balances
related to hedges
of policy reserves
and annuity
account values
 
     (in thousands)  

Total amounts of consolidated statement of operations line items in which the effects of fair value and cash flow hedges are reported

        

Gains (losses) on fair value hedging relationships:

        

Foreign currency forwards:

        

Gain recognized on hedged item

   $      $ (55,484    $  

Loss recognized on derivatives

            55,484         
  

 

 

    

 

 

    

 

 

 

Total gain (loss) recognized for fair value hedging relationships

   $      $      $  
  

 

 

    

 

 

    

 

 

 

 

50


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

5. Deferred Policy Acquisition Costs

An analysis of the deferred policy acquisition cost asset balance is presented below for the years ended:

 

     Year Ended December 31,  
     2023      2022      2021  
     (In Thousands)  

Balance at beginning of period

   $ 1,301,251      $ 779,546      $ 836,477  

Cost deferred

     366,519        336,381        151,587  

Imputed interest

     43,743        28,702        18,640  

Amortized to expense

     (249,887      (99,629      (211,466

Effect of unrealized (gains) losses

     (109,175      256,251        (15,692
  

 

 

    

 

 

    

 

 

 

Balance at end of period

   $ 1,352,451      $ 1,301,251      $ 779,546  
  

 

 

    

 

 

    

 

 

 

The costs deferred shown above contain the initial ceded deferred policy acquisition costs on reinsurance business ceded throughout the year (see Note 10). All amounts reflected above are net of reinsurance activity ceded.

6. Deferred Sales Inducement Costs

An analysis of the deferred sales inducement costs asset balance is presented below for the years ended:

 

     Year Ended December 31,  
     2023      2022      2021  
     (In Thousands)  

Balance at beginning of period

   $ 385,580      $ 241,262      $ 274,749  

Costs deferred

     183,978        117,083        6,350  

Imputed interest

     13,776        6,886        4,957  

Amortized to expense

     (64,902      (28,618      (39,066

Effect of unrealized (gains) losses

     (11,517      48,967        (5,728
  

 

 

    

 

 

    

 

 

 

Balance at end of period

   $ 506,915      $ 385,580      $ 241,262  
  

 

 

    

 

 

    

 

 

 

The costs deferred shown above contain the initial ceded deferred sales inducements costs on reinsurance business ceded throughout the year (see Note 10). All amounts reflected above are net of reinsurance activity ceded.

 

51


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

7. Value of Business Acquired

The Company recorded VOBA that is being amortized in a similar manner to the deferred policy acquisition costs. An analysis of VOBA and associated amortization is presented below for the years ended:

 

     Year Ended December 31,  
     2023      2022      2021  
     (In Thousands)  

Balance at beginning of period

   $ 1,168,312      $ 1,029,077      $ 1,165,602  

Costs deferred

     —         —         45,437  

Imputed interest

     25,773        23,545        21,212  

Amortized to expense

     (158,576      (19,503      (181,884

Effect of unrealized (gains) losses

     (84,023      135,193        (21,290
  

 

 

    

 

 

    

 

 

 

Balance at end of period

   $ 951,486      $ 1,168,312      $ 1,029,077  
  

 

 

    

 

 

    

 

 

 

For the year ended December 31, 2023, December 31, 2022, and December 31, 2021,the costs deferred shown above include the initial cost of reinsurance on reinsurance business ceded throughout the year (see Note 10). All amounts reflected above are net of reinsurance activity ceded.

The remaining weighted average amortization period is 33 years for VOBA. The interest accrual rate utilized to calculate the accretion of interest was 2.22% for the year ended December 31, 2023, 1.80% for the year ended December 31, 2022, and 1.88% for the year ended December 31, 2021.

The estimated future amortization schedule for the next five years based on current assumptions is expected to be as follows (in thousands) for the year ending December 31:

 

2024

   $ 117,930  

2025

     112,310  

2026

     101,110  

2027

     98,334  

2028

     89,785  

 

52


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

8. Other Assets

Property and Equipment

The following is a summary of property and equipment at cost less accumulated depreciation as of December 31:

 

     2023      2022  
     (In Thousands)  

Land and improvements

   $ 7,279      $ 7,279  

Building

     53,232        52,162  

Furniture

     64        64  

Data processing equipment

     2,567        260  

Computer software

     792        793  
  

 

 

    

 

 

 
     63,934        60,558  

Less accumulated depreciation

     (15,907      (13,451
  

 

 

    

 

 

 

Net property and equipment

   $ 48,027      $ 47,107  
  

 

 

    

 

 

 

Accumulated depreciation deducted from investment in real estate amounted to $14.9 million and $12.8 million at December 31, 2023 and 2022, respectively.

Airplane

In February 2013, SAILES acquired an airplane for other investment purposes. SAILES leases the airplane under an operating lease that expires on February 28, 2025. The asset is depreciated on a straight-line method. The estimated productive life of the asset was reduced in 2021, as a change in accounting estimate, from 25 years to 17 years. The asset is included in other invested assets on the consolidated balance sheets.

 

53


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

8. Other Assets (continued)

The following is a summary of the asset held at cost less accumulated depreciation as of December 31:

 

     2023      2022  
     (In Thousands)  

Airplane

   $ 124,644      $ 124,644  

Less accumulated depreciation

     (49,957      (40,071
  

 

 

    

 

 

 

Carrying value

   $ 74,687      $ 84,573  
  

 

 

    

 

 

 

Depreciation on the asset for the years ended December 31, 2023, 2022 and 2021 was $9.9 million, $9.9 million, and $9.9 million, respectively, and is included in commissions and other operating expenses in the consolidated statements of operations.

 

54


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

9. Other Comprehensive Income (Loss)

The components of other comprehensive income (loss) are as follows:

 

     Pretax      Tax      After-Tax  
     (In Thousands)  

Other comprehensive income (loss) for the year ended December 31, 2021:

        

Net unrealized gains (losses) on available for sale securities

   $ 497,066      $ (104,384    $ 392,682  

Foreign exchange adjustments on available for sale and equity method investments

     (10,219      2,146        (8,073

Reclassification adjustment for (gains) losses included in net income

     (236,670      49,702        (186,968

OTTI losses recognized in earnings and other comprehensive income (loss)

     19,465        (4,088      15,377  

Net effect of unrealized gains and losses on:

        

DAC, DSI, and VOBA

     (42,710      8,968        (33,742

Policy reserves and annuity account values

     (62,826      13,193        (49,633
  

 

 

    

 

 

    

 

 

 

Total other comprehensive income (loss) for the year ended December 31, 2021

   $ 164,106      $ (34,463    $ 129,643  
  

 

 

    

 

 

    

 

 

 

Other comprehensive income (loss) for the year ended December 31, 2022

        

Net unrealized gains (losses) on available for sale securities

   $ (2,250,543    $ 472,614      $ (1,777,929

Foreign exchange adjustments on available for sale and equity method investments

     (5,432      1,141        (4,291

Reclassification adjustment for (gains) losses included in net income

     27,796        (5,836      21,960  

OTTI losses recognized in earnings and other comprehensive income (loss)

     5,659        (1,188      4,471  

Net effect of unrealized gains and losses on:

        

DAC, DSI, and VOBA

     440,411        (92,486      347,925  

Policy reserves and annuity account values

     335,566        (70,470      265,096  
  

 

 

    

 

 

    

 

 

 

Total other comprehensive income (loss) for the year ended December 31, 2022

   $ (1,446,543    $ 303,775      $ (1,142,768
  

 

 

    

 

 

    

 

 

 

Other comprehensive income (loss) for the year ended December 31, 2023:

        

Net unrealized gains (losses) on available for sale securities

   $ 1,446,241      $ (303,711    $ 1,142,530  

Foreign exchange adjustments on available for sale and equity method investments

     5        (1      4  

Reclassification adjustment for (gains) losses included in net income

     (195,131      40,979        (154,152

Hedging instruments

     18,299        (3,843      14,456  

Net effect of unrealized gains and losses on:

        

DAC, DSI, and VOBA

     (204,716      42,990        (161,726

Policy reserves and annuity account values

     (213,983      44,936        (169,047
  

 

 

    

 

 

    

 

 

 

Total other comprehensive income (loss) for the year ended December 31, 2023

   $ 850,715      $ (178,650    $ 672,065  
  

 

 

    

 

 

    

 

 

 

 

55


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

9. Other Comprehensive Income (Loss) (continued)

Accumulated Other Comprehensive Income (Loss)

 

     Foreign
Exchange
Adjustment
     Unrealized
Gains (Losses)
on Available for
Sale Securities
     Total Other
Comprehensive
Income (Loss)
 
     (In Thousands)  

Accumulated other comprehensive income (loss) at January 1, 2021

     7,373        103,398        110,771  

Other comprehensive income (loss) before reclassifications

     (8,073      309,307        301,234  

Amounts reclassified from accumulated other comprehensive income (loss)(1)

     –         (171,591      (171,591
  

 

 

    

 

 

    

 

 

 

Accumulated other comprehensive income (loss) at December 31, 2021

     (700      241,114        240,414  

Other comprehensive income (loss) before reclassifications

     (4,291      (1,164,908      (1,169,199

Amounts reclassified from accumulated other comprehensive income (loss)(1)

     —         26,431        26,431  
  

 

 

    

 

 

    

 

 

 

Accumulated other comprehensive income (loss) at December 31, 2022

     (4,991      (897,363      (902,354

Other comprehensive income (loss) before reclassifications

     4        826,213        826,217  

Amounts reclassified from accumulated other comprehensive income (loss)(1)

     —         (154,152      (154,152
  

 

 

    

 

 

    

 

 

 

Accumulated other comprehensive income (loss) at December 31, 2023

   $ (4,987    $ (225,302)      $ (230,289)  
  

 

 

    

 

 

    

 

 

 

 

(1)

The amounts reclassified from accumulated other comprehensive income (loss) for unrealized gains (losses) on available for sale securities are included in investment related gains (losses) and income tax expense in the consolidated statements of operations.

 

56


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

10. Reinsurance

Principal reinsurance assumed transactions are summarized as follows for the years ended:

 

     Year Ended December 31,  
     2023      2022      2021  
     (In Thousands)  

Reinsurance assumed:

        

Premiums received

   $ 17,505      $ 23,201      $ 13,391  
  

 

 

    

 

 

    

 

 

 

Commissions paid

   $ 3,486      $ 3,978      $ 1,104  
  

 

 

    

 

 

    

 

 

 

Claims paid

   $ 19,504      $ 15,494      $ 11,221  
  

 

 

    

 

 

    

 

 

 

Surrenders paid

   $ 109,252      $ 106,135      $ 61,596  
  

 

 

    

 

 

    

 

 

 

Principal reinsurance ceded transactions are summarized as follows for the years ended:

 

     Year Ended December 31,  
     2023      2022      2021  
     (In Thousands)  

Reinsurance ceded:

        

Premiums paid

   $ 2,492,320      $ 1,293,191      $ 166,444  
  

 

 

    

 

 

    

 

 

 

Commissions received

   $ 206,979      $ 113,459      $ 13,371  
  

 

 

    

 

 

    

 

 

 

Claim recoveries

   $ 147,824      $ 134,130      $ 69,925  
  

 

 

    

 

 

    

 

 

 

Surrenders recovered

   $ 898,062      $ 679,159      $ 114,401  
  

 

 

    

 

 

    

 

 

 

At December 31, 2023 and 2022, the Company had reinsurance recoverable receivables totaling $9,358.7 million and $7,481.8 million, respectively, for reserve credits, reinsurance claims, and other receivables from its reinsurers.

The increase in reinsurance recoverable is primarily related to the ceding of certain fixed annuity and fixed index annuity liabilities to SkyRidge Re, an insurance company licensed in Bermuda. The liabilities subject to the agreement are (i) liabilities on policies inforce as of November 30, 2021 and (ii) liabilities on policies as they are written through 2024. The amount ceded to SkyRidge Re as of the November 30, 2021 inception date was $4.8 billion. At December 31, 2023 and 2022, policies reinsured by SkyRidge Re represented reserves of $7.8 billion and 5.9 billion, respectively.

As of December 31, 2023 and 2022, the value of the Company’s funds withheld and held liability under all its reinsurance agreements was $8,082.8 million and $6,008.0 million, respectively. The SkyRidge Re reinsurance agreement was the primary driver of the increase in the value of the Company’s funds withheld and held liability.

 

57


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

10. Reinsurance (continued)

As of December 31, 2023 and 2022, the Company had $746.3 million and $892.7 million, respectively, of reserves ceded that were uncollateralized by the assuming reinsurer.

Life insurance inforce ceded at December 31, 2023 and 2022 was $1,733.4 million and $1,815.4 million, respectively. Life reserves ceded at December 31, 2023 and 2022 was $579.8 million and $578.7 million, respectively.

Through its consolidated captive reinsurance subsidiary, the Company entered into an excess of loss reinsurance agreement with a third party US based reinsurance company. This excess of loss agreement covers fixed index annuities with a GLWB that were issued in 2018 through the first half of 2020. Under this excess of loss agreement, if those annuity holders continue to make lifetime income withdrawals beyond certain dollar thresholds within the excess of loss coverage period (22-24 years from the issue date of each contract cohort), the third party reinsurance company will reimburse the Company for those benefit payments. The Company did not reduce any policy or annuity reserve liability as a result of this excess of loss agreement.

11. Insurance Liabilities

The major components of policy reserves and annuity account values on the consolidated balance sheets are summarized as follows as of December 31:

 

     2023      2022  
     (In Thousands)  

Policy reserves and annuity account values

     

Investment-type insurance contract liabilities:

     

Liabilities for individual annuities

   $ 30,758,292      $ 28,918,833  

Liabilities for group annuities

     485,880        517,630  

Funding agreements

     1,003,228        1,139,483  

Other investment-type insurance contract liabilities

     1,743        1,687  
  

 

 

    

 

 

 

Total investment-type insurance contract liabilities

     32,249,143        30,577,633  

Life and other reserves

     9,545,308        7,671,515  
  

 

 

    

 

 

 

Total policy reserves and annuity account values

   $ 41,794,451      $ 38,249,148  
  

 

 

    

 

 

 

 

58


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

11. Insurance Liabilities (continued)

General account funding agreements

The Company has issued general account funding agreements of $1,003.2 million and $1,139.5 million at December 31, 2023 and 2022, respectively, which are classified as investment-type contracts. These liabilities consist of floating interest rate and fixed interest rate contracts.

In May 2021, SBLIC established a $2.0 billion program for a trust, Security Benefit Global Funding, to periodically issue funding agreement-backed notes (FABNs). Security Benefit Global Funding is not an affiliate or related party of the Company. These notes are backed by funding agreements issued by SBLIC to the trust. In May 2021, the trust issued its first series (2021-1), 1.250% Fixed Rate Notes in the principal amount of $500.0 million, due 2024. The funding agreement liability had a carrying amount of $500.8 million at December 31, 2023 and 2022, which is included in policy reserves and annuity account values on the consolidated balance sheets.

As of December 31, 2023 and 2022, the Company has $502.5 million and $638.7 million, respectively, of general account funding agreements which have call provisions that give the holder of the funding agreements the right to require the funding agreement be redeemed by the Company if certain adverse conditions occur.

Separate account funding agreements

The Company issued separate account funding agreements whereby the contract holders elect to invest in various investment options offered under the policy. As of December 31, 2023 and 2022, separate account investments funded through these agreements were $2,386.9 million and $2,105.3 million, respectively, and are reported in separate account assets and liabilities on the consolidated balance sheets. Investment income and gains or losses arising from the investments in the separate account funding agreements accrue directly to the contract holders and, therefore, are not included in investment income in the accompanying consolidated statements of operations. Revenues to the Company from the separate account funding agreements consist primarily of administrative fees assessed at the time the funding agreement was issued.

 

59


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

11. Insurance Liabilities (continued)

The following is a summary of the account values and net amount at risk, net of reinsurance, for fixed index annuity contracts with GMDB invested in the general account as of December 31:

 

     2023      2022  
     Account
Value
     Net
Amount
at Risk
     Weighted-
Average
Attained Age
     Account Value      Net Amount
at Risk
     Weighted-
Average
Attained Age
 
     (Dollars in Millions)  

Rollup GMDB

   $ 429      $ 203        78      $ 506      $ 218        77  
  

 

 

    

 

 

       

 

 

    

 

 

    

The determination of the value of GLWB and GMDB guarantees on fixed index annuities is based on models that involve a range of scenarios and assumptions, including those regarding expected market rates of return and volatility, contract surrender rates, and mortality experience. The Company holds reserves for the GLWB and GMDB guarantees on the fixed index annuity contract holders.

As of December 31, 2023 and 2022, the reserve liability for the GLWB guarantee on fixed index annuities was $3,291.2 million and $2,658.1 million, respectively, and the reserve liability for the GMDB guarantee on fixed index annuities was $39.9 million and $35.8 million, respectively. These reserve liabilities are included in policy reserves and annuity account values.

 

60


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

11. Insurance Liabilities (continued)

The following is a summary of the account values and net amount at risk, net of reinsurance, for variable annuity contracts with GMDB invested in both general and separate accounts as of December 31:

 

     2023      2022  
     Account Value      Net Amount
at Risk
     Weighted-
Average
Attained Age
     Account
Value
     Net Amount at
Risk
     Weighted-
Average
Attained Age
 
     (Dollars in Millions)  

Return of premium

   $ 1,176      $ 10        67      $ 1,176      $ 16        67  

Reset

     139        —         62        130        —         62  

Roll-up

     86        42        74        84        49        74  

Step-up

     3,596        34        71        3,621        86        70  

Combo

     66        14        76        64        20        76  
  

 

 

    

 

 

       

 

 

    

 

 

    

Subtotal

     5,063        100        70        5,075        171        70  

Enhanced

     3        —         72        3        —         72  
  

 

 

    

 

 

       

 

 

    

 

 

    

Total GMDB

   $ 5,066      $ 100        70      $ 5,078      $ 171        70  
  

 

 

    

 

 

       

 

 

    

 

 

    

The determination of the value of GMDB and GMIB guarantees on variable annuities is based on models that involve a range of scenarios and assumptions, including those regarding expected market rates of return and volatility, contract surrender rates, and mortality experience. The Company holds reserves and embedded derivatives for GMDB, GMIB, GMWB, and GMAB guarantees it provides for the benefit of variable annuity contract holders. The reserve liability for GMDBs on variable annuity contracts reflected on the consolidated balance sheets as of December 31, 2023 and 2022 was $6.6 million and $6.8 million, respectively. The reserve liability for GMIBs on variable annuity contracts reflected on the consolidated balance sheets as of December 31, 2023 and 2022 was $17.3 million and $16.7 million, respectively. The embedded derivative for GMWBs and GMABs on variable annuity contracts reflected on the consolidated balance sheets as of December 31, 2023 and 2022 was $2.0 million and $2.6 million, respectively. These liabilities are included in policy reserves and annuity account values.

 

61


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

11. Insurance Liabilities (continued)

The components of index credits and interest credited to account balances are summarized as follows:

 

     Year Ended December 31,  
     2023      2022      2021  
     (In Thousands)  

Index credits

   $ 205,266      $ 167,117      $ 649,132  

Interest credited to account balances

     381,255        237,201        272,571  
  

 

 

    

 

 

    

 

 

 
   $ 586,521      $ 404,318      $ 921,703  
  

 

 

    

 

 

    

 

 

 

12. Income Taxes

The Company is included in a consolidated Non-Life/Life federal income tax return filed by Security Benefit Corporation (SBC). The Company is no longer subject to U.S. federal and generally state examinations by tax authorities for the years before 2019. The Internal Revenue Service completed its examination of the Company’s federal tax returns for tax years 2013 through 2018 resulting in minimal adjustments. The State of Illinois is auditing the Company’s 2019 and 2020 state income tax returns. There are no known adjustments.

Under a tax sharing agreement between SBC and certain of its related parties, SBC allocates income tax expenses and benefits to companies in the group generally based upon pro rata contribution of taxable income or operating losses. Through the tax sharing agreement with SBC, the Company had a receivable from SBC of $47.7 million and $35.6 million at December 31, 2023 and 2022, respectively, for taxes, which is included in other assets on the consolidated balance sheets.

The Company’s subsidiary, SARC, has a separate tax sharing agreement with SBC. Under the separate tax sharing agreement, SARC’s losses are benefited only to the extent SARC could otherwise utilize the losses on a stand-alone basis.

The provision for income taxes includes current federal and state income tax expense or benefit and deferred income tax expense or benefit due to temporary differences between the financial reporting and income tax bases of assets and liabilities.

 

62


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

12. Income Taxes (continued)

 

As of December 31, 2023 and 2022, the Company had no gross unrecognized tax benefits. The Company recognizes interest and penalties related to unrecognized tax benefits in interest expense as a component of operating expenses in the consolidated statements of operations. The Company recorded no interest expense for unrecognized tax benefits for the years ended December 31, 2023 and 2022.

The Inflation Reduction Act of 2022 was enacted into law on August 16, 2022, which among other provisions, implements a new corporate alternative minimum tax (“CAMT”) based on average adjusted financial statement income and is effective for tax years beginning after December 31, 2022. To the extent the CAMT (e.g., 15% of adjusted GAAP pretax income) exceeds the U.S. regular corporate tax (e.g., 21% of taxable income), an additional current tax expense will be recorded in the period the liability is incurred. A corresponding CAMT credit carryforward will be established as a deferred tax asset and will have an indefinite carryover life recoverable when the regular corporate tax exceeds the CAMT in a given year. This provision had no impact on the results of operations for year end December 31, 2023. Furthermore, the Company does not expect to be a perpetual CAMT taxpayer. The company made an accounting policy election to disregard the CAMT in evaluating recoverability of its deferred tax assets established under the U.S. regular corporate tax system.

Income tax expense consists of the following for the years ended:

 

     Year Ended December 31,  
     2023      2022      2021  
     (In Thousands)  

Current income tax expense

   $ 309,268      $ 260,911      $ 149,969  

Deferred income tax (benefit) expense

     (135,938      (7,709      127,657  
  

 

 

    

 

 

    

 

 

 

Income tax expense

   $ 173,330      $ 253,202      $ 277,626  
  

 

 

    

 

 

    

 

 

 

 

63


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

12. Income Taxes (continued)

The differences between reported income tax expense and the results from applying the statutory federal rate to income before income tax expense are as follows for the years ended:

 

     Year Ended December 31,  
     2023      2022      2021  
     (In Thousands)  

Federal income tax expense computed at statutory rate

   $ 180,642      $ 266,297      $ 283,629  

Increases (decreases) in taxes resulting from:

        

Dividends received deduction

     (3,973      (3,637      (4,856

Prior period adjustments

     (752      (6,615      2,066  

Tax exempt interest

     (381      (364      (348

Other

     (2,206      (2,479      (2,865
  

 

 

    

 

 

    

 

 

 

Income tax expense

   $ 173,330      $ 253,202      $ 277,626  
  

 

 

    

 

 

    

 

 

 

“Other” in the above table includes nondeductible dues and penalties and other miscellaneous differences and adjustments.

 

64


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

12. Income Taxes (continued)

Net deferred income tax assets and liabilities consist of the following as of December 31:

 

     2023      2022  
     (In Thousands)  

Deferred income tax assets:

     

Future policy benefits

   $ 486,985      $ 180,816  

Net unrealized loss on derivatives

     —         61,299  

Net unrealized capital loss on investments

     128,543        395,120  

Credit carryover

     7,439        7,439  

Rider fee

     8,458        10,909  

Net operating loss carryforward

     109,846        116,556  
  

 

 

    

 

 

 

Total gross deferred income tax assets before valuation allowance

     741,271        772,139  

Less valuation allowance

     —         —   
  

 

 

    

 

 

 

Total deferred income tax assets

     741,271        772,139  

Deferred income tax liabilities:

     

Net unrealized gain on derivatives

     51,635        —   

Deferred policy acquisition costs and deferred sales inducements

     345,962        314,889  

Investments

     5,161        26,711  

Value of business acquired

     189,386        235,319  

Depreciation

     21,973        23,837  

Other

     27,397        30,220  
  

 

 

    

 

 

 

Total deferred income tax liabilities

     641,514        630,976  
  

 

 

    

 

 

 

Net deferred income tax assets (liabilities)

   $ 99,757      $ 141,163  
  

 

 

    

 

 

 

The oldest credit carryover will expire in 2029 and relates to general business credits.

The Company’s deferred tax asset position includes $523.0 million of federal net operating loss carryforwards related to SARC losses which have no expiration date.

The Company assesses the available positive and negative evidence surrounding the recoverability of the deferred income tax assets and applies its judgment in estimating the amount of valuation allowance necessary under the circumstances. The Company did not record a valuation allowance on deferred tax assets as of December 31, 2023 and 2022.

 

65


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

13. Goodwill

As of December 31, 2023 and 2022, the Company had a carrying value of goodwill of $96.9 million. Impairment of goodwill is evaluated annually for SBLIC. As a result of the December 31, 2023 and 2022 annual impairment test, the Company determined that no impairment of goodwill was necessary.

The realization of deferred tax assets related to unrealized loss on our available for sale fixed maturity securities is based on the the Company’s ability and intent to hold the securities for a period of time sufficient to allow for the recovery of the value.

14. Fair Value Measurements

Fair Value Hierarchy

In accordance with ASC 820, the Company groups its financial assets and liabilities measured at fair value in three levels based on the inputs and assumptions used to determine the fair value. The levels are as follows:

Level 1 – Valuations are based upon unadjusted quoted prices for identical instruments traded in active markets.

Level 2 – Valuations are based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, model-based valuation techniques for which significant assumptions are observable in the market, and option pricing models using inputs observable in the market.

Level 3 – Valuations are generated from techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect the Company’s assumptions that market participants would use in pricing the asset or liability. Valuation techniques include discounted cash flow models, spread-based models, and similar techniques, using the best information available in the circumstances.

Determination of Fair Value

Under ASC 820, the Company bases fair values on the price that would be received to sell an asset (exit price) or paid to transfer a liability in an orderly transaction between market participants at the measurement date. It is the Company’s policy to maximize the use of observable inputs and minimize the use of unobservable inputs when developing fair value measurements, in accordance with the fair value hierarchy in ASC 820.

 

66


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

14. Fair Value Measurements (continued)

 

Cash equivalents

Cash equivalents include highly liquid securities with an original maturity of 90 days or less and money market accounts. The cash equivalents based on quoted market prices are included in Level 1 assets. When quoted prices are not available, the Company utilizes an independent pricing service, and includes those cash equivalents in Level 2 assets.

Fixed maturity investments

The fair values of fixed maturity securities in an active and orderly market are largely determined by utilizing third party pricing services. The Company has regular interactions with pricing services and its investment advisors to understand the pricing methodologies used and to confirm the prices are utilizing observable inputs. The pricing methodologies will vary based on the asset class and include inputs such as estimated cash flows, reported trades, broker quotes, credit quality, industry and economic events. Fixed maturity investments with fair values obtained from pricing services, applicable market indices, or internal models with substantially observable inputs are included in Level 2.

The Company will obtain a broker quote or utilize an internal pricing model specific to the asset utilizing unobservable relevant inputs if the Company is not able to utilize observable inputs. These assets are included in Level 3.

Equity securities

Fair values of equity securities are determined using quoted prices in active markets for identical assets when available, which are included in Level 1. When quoted prices are not available, the Company utilizes internal valuation methodologies appropriate for the specific asset that use observable inputs such as underlying share prices; therefore, the assets are included in Level 2.

Fair values might also be determined using broker quotes or through the use of internal models or analysis that incorporates significant assumptions deemed appropriate given the circumstances and Security Benefit Life Insurance Company and Subsidiaries consistent with what other market participants would use when pricing such securities. These assets are included in Level 3.

 

67


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

14. Fair Value Measurements (continued)

 

Short-term investments

Fair values of short-term investments are determined using broker quotes or through the use of internal models or analysis that incorporate significant assumptions deemed appropriate given the circumstances and consistent with what other market participants would use when pricing such investments. These assets are included in Levels 2 or 3, depending on the observability of the inputs.

Call options, currency forwards, swaps, and futures

Certain fair values of call options are valued with models that use market observable inputs, which are included in Level 2. Currency forwards with fair values obtained from pricing services with substantially observable inputs are included in Level 2. Swaps with fair values obtained from counterparties with substantially observable inputs are included in Level 2. Futures, swaps, and call options with fair values obtained from unadjusted quoted prices for identical instruments traded in active markets are included in Level 1.

Other derivatives

Certain other derivatives are valued with models that use inputs which are unobservable in the market and are included in Level 3.

Separate account assets

Separate account assets include equity securities, investments in notes receivable and investments in partnerships. The fair value of the equity securities within the separate accounts is determined using quoted prices in active markets for identical assets and is reflected in Level 1. The fair value of the investments in private notes within the separate accounts was determined using internal pricing models using inputs unobservable in the market. The fair value for partnerships within the separate accounts was determined through the use of an external third party pricing specialist through the use of the market approach, income approach, and underlying assets approach. The investments in private notes and partnerships are reflected in Level 3.

 

68


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

14. Fair Value Measurements (continued)

 

Embedded derivatives - reinsurance contracts

The fair value of the embedded derivative reinsurance contracts asset is calculated as described below, under the heading Embedded derivatives - fixed index annuity contracts, where the portion of the liability ceded is held as a reinsurance recoverable asset. These assets are included in Level 3.

The fair value of the embedded derivative reinsurance contracts liability is determined by the expected value of future index credits calculated using call option pricing with current market data and updated fund value allocations for policyholder balances. These liabilities are included in Level 3.

Embedded derivatives – GMWB and GMAB reserves

The Company records guarantees for variable annuity contracts containing guaranteed riders for GMABs and GMWBs as derivative instruments. The fair value of the obligation is calculated based on unobservable inputs with actuarial and capital market assumptions related to the projected cash flows, including benefits and related contract charges, over the anticipated life of the related contracts. The cash flow estimates are produced using stochastic techniques under a variety of market returns scenarios and other assumptions. These liabilities are included in Level 3.

Embedded derivatives – funds withheld liability

The Company estimates the fair value of the embedded derivative based on the change in the fair value of the assets supporting the funds withheld liability under the coinsurance funds withheld agreement. This liability is included in Level 3.

Embedded derivatives – fixed index annuity contracts

Fair values of the Company’s embedded derivative component of the fixed index annuity policy liabilities are determined by (i) projecting policy contract values and minimum guaranteed contract values over the expected lives of the contracts and (ii) discounting the excess of the projected contract value amounts at the applicable risk-free interest rates adjusted for the nonperformance risk related to those liabilities. The projections of policy contract values are based on the Company’s best estimate assumptions for future policy growth and future policy decrements. The Company’s best estimate

 

69


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

14. Fair Value Measurements (continued)

 

assumptions for future policy growth include assumptions for the expected index credit on the next policy anniversary date derived from the fair values of the underlying call options purchased to fund such index credits and the expected costs of call options the Company will purchase in the future to fund index credits beyond the next policy anniversary. The projections of minimum guaranteed contract values include the same best estimate assumptions for policy decrements as were used to project policy contract values. These liabilities are included in Level 3.

One of the Company’s fixed index annuity products has an embedded derivative feature that returns GLWB rider charges in excess of index credits over a five year period. The guarantee is reset on each fifth policy anniversary while in the accumulation phase. The fair value of the policy’s embedded derivative is determined using the mean present value of a risk-neutral stochastic projection of the account value. Discount rates are projected risk-free rates plus the Company’s own credit spread margin. These liabilities are included in Level 3.

 

70


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

14. Fair Value Measurements (continued)

 

Assets and Liabilities Measured and Reported at Fair Value

The following table presents categories measured at fair value on a recurring basis:

 

     December 31, 2023  
            Fair Value Hierarchy Level  
     Fair Value      Level 1      Level 2      Level 3  
     (In Thousands)  

Assets:

           

Cash equivalents

   $ 133,153        133,153      $ —         —   

Fixed maturity investments:

           

U.S. Treasury securities and other U.S. government corporations and agencies

     40,447        —         40,447        —   

Obligations of government-sponsored enterprises

     569,421        —         569,421        —   

Corporate

     22,427,725        —         3,965,783        18,461,942  

Municipal obligations

     17,516        —         5,742        11,774  

Commercial mortgage-backed

     42,350        —         42,350        —   

Residential mortgage-backed

     22,527        —         22,527        —   

Collateralized debt obligations

     7,861        —         7,861        —   

Collateralized loan obligations

     14,199,895        —         9,007,584        5,192,311  

Redeemable preferred stock

     23,313        —         —         23,313  

Other asset backed

     2,334,755        —         644,037        1,690,718  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total fixed maturity investments

     39,685,810        —         14,305,752        25,380,058  

Equity securities:

           

Consumer

     257,539        32,384        193,141        32,014  

Mutual funds

     4,733        4,733        —         —   

Preferred stocks

     441,045        —         102,825        338,220  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total equity securities

     703,317        37,117        295,966        370,234  

Short-term investments

     160,883        —         100,353        60,530  

Call options

     759,014        —         759,014        —   

Currency forwards and swaps

     175,632        —         175,632        —   

Interest rate swaps and total return swaps

     73,578        59,561        14,017        —   

Futures

     5,253        5,253        —         —   

Other derivatives

     781        316        —         465  

Embedded derivatives:

           

Reinsurance contracts

     814,694        —         —         814,694  

Funds withheld receivable

     (12,306      —         —         (12,306

Separate account assets

     5,625,096        3,238,196        —         2,386,900  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets

   $ 48,124,905      $ 3,473,596      $ 15,650,734      $ 29,000,575  
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities:

           

Call options

   $ 16,913        —         16,913        —   

Currency forwards and swaps

     139,965        —         139,965        —   

Interest rate swaps and total return swaps

     22,442        15,931        6,511        —   

Hedge accounting liability for MYGA product

     (22,122      —         —         (22,122

Futures

     304        304        —         —   

Interest rate caps

     5,747        —         5,747        —   

Derivatives and embedded derivatives:

           

GMWB and GMAB reserves

     3,705        —         —         3,705  

Funds withheld liability

     (141,255      —         —         (141,255

Reinsurance contracts

     211,297        —         —         211,297  

Fixed index annuity contracts

     2,810,892        —         —         2,810,892  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities

   $ 3,047,888      $ 16,235      $ 169,136      $ 2,862,517  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

71


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

14. Fair Value Measurements (continued)

 

     December 31, 2022  
            Fair Value Hierarchy Level  
     Fair Value      Level 1      Level 2      Level 3  
     (In Thousands)  

Assets:

           

Cash equivalents

   $ 12,806      $ 12,806      $ —       $ —   

Fixed maturity investments:

           

U.S. Treasury securities and other U.S. government corporations and agencies

     43,978        —         43,978        —   

Obligations of government-sponsored enterprises

     117,835        —         117,835        —   

Corporate

     18,627,550        —         2,120,625        16,506,925  

Municipal obligations

     16,115        —         5,332        10,783  

Commercial mortgage-backed

     55,019        —         55,019        —   

Residential mortgage-backed

     14,257        —         14,257        —   

Collateralized debt obligations

     7,805        —         7,805        —   

Collateralized loan obligations

     12,262,609        —         8,741,105        3,521,504  

Redeemable preferred stock

     20,650        —         —         20,650  

Other asset backed

     1,930,338        —         553,160        1,377,178  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total fixed maturity investments

     33,096,156        —         11,659,116        21,437,040  

Equity securities:

           

Consumer

     322,998        285,128        2,366        35,504  

Mutual funds

     4,218        4,218        —         —   

Preferred stocks

     283,212        —         15,157        268,055  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total equity securities

     610,428        289,346        17,523        303,559  

Short-term investments

     692,835        —         692,835        —   

Call options

     330,501        7,275        323,226        —   

Currency forwards and swaps

     434,054        —         434,054        —   

Interest rate swaps and total return swaps

     23,573        11,854        11,719        —   

Futures

     757        757        —         —   

Other derivatives

     22,700        236        —         22,464  

Embedded derivatives:

           

Reinsurance contracts

     388,398        —         —         388,398  

Funds withheld receivable

     (22,163      —         —         (22,163

Separate account assets

     5,131,121        3,025,821        —         2,105,300  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets

   $ 40,721,166      $ 3,348,095      $ 13,138,473      $ 24,234,598  
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities:

           

Call options

   $ 9,605      $ 2,690      $ 6,915      $ —   

Currency forwards and swaps

     191,868        —         191,868        —   

Interest rate swaps and total return swaps

     30,964        14,942        16,022        —   

Futures

     674        674        —         —   

Interest rate caps

     8,503        —         8,503        —   

Derivatives and embedded derivatives:

           

GMWB and GMAB reserves

     4,140        —         —         4,140  

Funds withheld liability

     (414,915      —         —         (414,915

Reinsurance contracts

     55,598        —         —         55,598  

Fixed index annuity contracts

     1,873,472        —         —         1,873,472  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities

   $ 1,759,909      $ 18,306      $ 223,308      $ 1,518,295  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

72


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

14. Fair Value Measurements (continued)

 

Changes in Level 3 Fair Value Measurements

The reconciliation for all Level 3 assets and liabilities measured at fair value using significant unobservable inputs for the year ended December 31, 2023 is as follows:

 

          Total Realized/
Unrealized
                               
          Gains and Losses                                
    Balance at
January 1,
2023
    Included
in Net
Income(1)
    Included in
Other
Comprehensive
Income
    Purchases,
Issuances,
Sales, and
Settlements
    Transfers     Balance at
December 31,
2023
    Change in
Unrealized
Gains
(losses) in
Net Income
for Positions
Still Held
    Change in
Unrealized
Gains (losses)
in Other
Comprehensive
Income for
Positions Still
Held
 
    (In Thousands)  

Assets:

               

Fixed maturity investments:

               

Corporate

  $ 16,506,925     $ 23,937     $ 391,813     $ 603,333     $ 935,934     $ 18,461,942     $ (52   $ 80,935  

Municipal obligations

    10,783       (36     1,267       (240     —        11,774       —        1,267  

Commercial mortgage-backed

    —        —        —        —        —        —        —        —   

Collateralized loan obligations

    3,521,504       5,159       145,200       567,867       952,581       5,192,311       —        79,684  

Redeemable preferred stock

    20,650       (91     2,754       —        —        23,313       —        2,754  

Other asset backed

    1,377,178       (2,161     36,107       183,846       95,748       1,690,718       —        9,659  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed maturity investments

    21,437,040       26,808       577,141       1,354,806       1,984,263       25,380,058       (52     174,299  

Equity securities:

               

Consumer

    35,504       (3,114     (1,564     —        1,188       32,014       (21,539     —   

Preferred stock

    268,055       (29     (27,980     98,174         338,220       (39,071     —   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total equity securities

    303,559       (3,143     (29,544     98,174       1,188       370,234       (60,610     —   

Short-term investments

    —        1,325       990       58,214       —        60,529       —        990  

Other derivatives

    22,464       —        (21,998     —        —        466       —        —   

Embedded derivatives:

               

Reinsurance contracts

    388,398       117,247       —        309,049       —        814,694       —        —   

Funds withheld receivable

    (22,163     9,857       —        —        —        (12,306     —        —   

Separate account assets(2)

    2,105,300       281,600       —        —        —        2,386,900       —        —   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 24,234,598     $ 433,694     $ 526,589     $ 1,820,243     $ 1,985,451     $ 29,000,575     $ (60,662   $ 175,289  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities:

               

Derivatives and embedded derivatives:

               

Hedge accounting liability for MYGA product

  $ —        (22,122   $ —      $ —      $ —      $ (22,122   $ —      $ —   

GMWB and GMAB reserves

    4,140       (435     —        —        —        3,705       —        —   

Funds withheld liability

    (414,915     273,660       —        —        —        (141,255     —        —   

Reinsurance derivative liability

    55,598       82,878       —        72,821       —        211,297       —        —   

Fixed index annuity contracts

    1,873,472       296,856       —        640,564       —        2,810,892       —        —   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

  $ 1,518,295     $ 630,837     $ —      $ 713,385     $ —      $ 2,862,517     $ —      $ —   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

Both realized gains (losses) and mark-to-market unrealized gains (losses) are generally reported in net realized capital gains (losses) within the consolidated statements of operations.

(2) 

Gains and losses for separate account assets do not impact net income as the change in value of separate account assets is offset by a change in value of separate account liabilities.

(3) 

Unrealized gains (losses) on available for sale securities are included in accumulated other comprehensive income on the consolidated balance sheets, and realized gains (losses) on available for sale securities are included in net realized/unrealized gains (losses) in the consolidated statements of operations.

 

73


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

14. Fair Value Measurements (continued)

 

The details of the Level 3 purchases, issuances, sales, and settlements for the year ended December 31, 2023 is as follows:

 

     Purchases      Issuances      Sales     Settlements      Net  
     (In Thousands)  

Assets:

             

Fixed maturity investments:

             

Corporate

   $ 6,967,580      $ 353,009      $ 5,323,363     $ 1,393,893      $ 603,333  

Municipal obligations

     —         —         —        240        (240

Collateralized loan obligations

     1,108,924        —         (68,039     609,096        567,867  

Other asset backed

     490,529        4,645        —        311,329        183,845  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Total fixed maturity investments

     8,567,033        357,654        5,255,324       2,314,558        1,354,805  

Equity securities:

             

Preferred stock

     98,174        —         —        —         98,174  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Total equity securities

     98,174        —         —        —         98,174  

Short-term investments

     56,932        1,284        —        —         58,216  

Embedded derivatives - reinsurance contracts

     —         324,917          15,868        309,049  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Total assets

   $ 8,722,139      $ 683,855      $ 5,255,324     $ 2,330,426      $ 1,820,244  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Liabilities:

             

Derivatives and embedded derivatives:

             

Fixed index annuity contracts

   $ —       $ 766,101      $ —      $ 125,537      $ 640,564  

Reinsurance derivative liability

     —         153,801        —        80,980        72,821  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Total liabilities

   $ —       $ 919,902      $ —      $ 206,517      $ 713,385  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

 

74


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

14. Fair Value Measurements (continued)

 

The reconciliation for all Level 3 assets and liabilities measured at fair value using significant unobservable inputs for the year ended December 31, 2022 is as follows:

 

          Total Realized/Unrealized                                
          Gains and Losses                                
    Balance at
January 1,
2022
    Included
in Net
Income(1)
    Included in
Other
Comprehensive
Income
    Purchases,
Issuances,
Sales, and
Settlements
    Transfers     Balance at
December 31,
2022
    Change in
Unrealized
Gains
(losses) in
Net
Income
for
Positions
Still Held
    Change in
Unrealized
Gains (losses)
in Other
Comprehensive
Income for
Positions Still
Held
 
    (In Thousands)  

Assets:

               

Fixed maturity investments:

               

Corporate

  $ 13,035,466     $ (43,916   $ (852,005   $ 2,367,308     $ 2,000,072     $ 16,506,925     $ (277   $ (697,267

Municipal obligations

    9,466       970       (5,230     (8,516     14,093       10,783       —        (1,360

Commercial mortgage-backed

    4,156       (92     (226     (3,838     —        —        —        —   

Collateralized loan obligations

    3,201,465       (2,405     (143,803     482,087       (15,840     3,521,504       —        (138,436

Redeemable preferred stock

    258,386       (2,241     (22,226     (238,269     25,000       20,650       —        (3,840

Other asset backed

    1,735,354       2,231       (49,880     (310,527     —        1,377,178       —        (39,000
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed maturity investments

    18,244,293       (45,453     (1,073,370     2,288,245       2,023,325       21,437,040       (277     (879,903

Equity securities:

               

Consumer

    48,424       (7,554     —        (5,366     —        35,504       (11,951     —   

Preferred stock

    258,439       (103,378     —        112,994       —        268,055       (103,378     —   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total equity securities

    306,863       (110,932     —        107,628       —        303,559       (115,329     —   

Short-term investments

    26,340       —        —        —        (26,340     —        —        —   

Other derivatives

    61,114       (38,650     —        —        —        22,464       —        —   

Embedded derivatives:

               

Reinsurance contracts

    462,687       (197,140     —        122,851       —        388,398       —        —   

Funds withheld receivable

    —        (22,163     —        —        —        (22,163     —        —   

Separate account assets(2)

    1,897,700       207,600       —        —        —        2,105,300       —        —   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 20,998,997     $ (206,738   $ (1,073,370   $ 2,518,724     $ 1,996,985     $ 24,234,598     $ (115,606   $ (879,903
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities:

               

Derivatives and embedded derivatives:

               

GMWB and GMAB reserves

  $ 9,284     $ (5,144   $ —      $ —      $ —      $ 4,140     $ —      $ —   

Funds withheld liability

    117,250       (532,165     —        —        —        (414,915     —        —   

Reinsurance derivative liability

    —        (30,678     —        86,276       —        55,598       —        —   

Fixed index annuity contracts

    2,236,850       (735,651     —        372,273       —        1,873,472       —        —   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

  $ 2,363,384     $ (1,303,638   $ —      $ 458,549     $ —      $ 1,518,295     $ —      $ —   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

Both realized gains (losses) and mark-to-market unrealized gains (losses) are generally reported in net realized capital gains (losses) within the consolidated statements of operations.

(2) 

Gains and losses for separate account assets do not impact net income as the change in value of separate account assets is offset by a change in value of separate account liabilities.

(3) 

Unrealized gains (losses) on available for sale securities are included in accumulated other comprehensive income on the consolidated balance sheets, and realized gains (losses) on available for sale securities are included in net realized/unrealized gains (losses) in the consolidated statements of operations.

 

75


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

14. Fair Value Measurements (continued)

 

The detail of the Level 3 purchases, issuances, sales, and settlements for the year ended December 31, 2022 is as follows:

 

     Purchases      Issuances      Sales      Settlements      Net  
     (In Thousands)  

Assets:

              

Fixed maturity investments:

              

Corporate

   $ 7,509,924      $ 344,409      $ 4,558,913      $ 928,112      $ 2,367,308  

Municipal obligations

     3,136        —         11,390        262        (8,516

Commercial mortgage-backed

     —         —         3,812        26        (3,838

Collateralized loan obligations

     1,581,537        —         149,986        949,464        482,087  

Other asset backed

     48,634        986        89,738        270,409        (310,527

Redeemable preferred stock

     —         —         238,269        —         (238,269
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total fixed maturity investments

     9,143,231        345,395        5,052,108        2,148,273        2,288,245  

Equity securities:

              

Consumer

     —         —         5,366        —         (5,366

Preferred stock

     112,994        —         —         —         112,994  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total equity securities

     112,994        —         5,366        —         107,628  

Embedded derivatives—reinsurance contracts

     —         128,318        —         5,467        122,851  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total assets

   $ 9,256,225      $ 473,713      $ 5,057,474      $ 2,153,740      $ 2,518,724  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities:

              

Derivatives and embedded derivatives:

              

Fixed index annuity contracts

   $ —       $ 436,270      $ —       $ 63,997      $ 372,273  

Reinsurance derivative liability

     —         86,276        —         —         86,276  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities

   $ —       $ 522,546      $ —       $ 63,997      $ 458,549  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

76


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

14. Fair Value Measurements (continued)

 

Transfers

Transfers into and out of Level 3 of assets and liabilities measured at fair value for the year ended December 31, 2023 are as follows:

 

     Transfers out
of Level 2 into
Level 3
     Transfers out
of Level 3 into
Level 2
 
     (In Thousands)  

Assets:

     

Fixed maturity investments:

     

Corporate

   $ 935,934      $ —   

Collateralized loan obligations

     954,907        (2,327

Other asset backed

     95,748        —   
  

 

 

    

 

 

 

Total fixed maturity investments

   $ 1,986,589      $ (2,327
  

 

 

    

 

 

 

Consumer

     1,188        —   
  

 

 

    

 

 

 

Total assets

   $ 1,987,777      $ (2,327
  

 

 

    

 

 

 

Transfers into and out of Level 3 of assets and liabilities measured at fair value for the year ended December 31, 2022 are as follows:

 

     Transfers out
of Level 2 into
Level 3
     Transfers out
of Level 3 into
Level 2
 
     (In Thousands)  

Assets:

     

Fixed maturity investments:

     

Corporate

   $ 2,000,072      $ —   

Municipal obligations

     14,093        —   

Collateralized loan obligations

     61,660        (77,500

Redeemable preferred stock

     25,000        —   
  

 

 

    

 

 

 

Total fixed maturity investments

   $ 2,100,825      $ (77,500
  

 

 

    

 

 

 

Short-term investments

     —         (26,340
  

 

 

    

 

 

 

Total assets

   $ 2,100,825      $ (103,840
  

 

 

    

 

 

 

The majority of the assets transferred into Level 3 during 2023 and 2022 was due to the inability to obtain a price from a recognized third party pricing vendor or due to changes in the observability of inputs or valuation techniques. The majority of assets transferred out of Level 3 during 2023 and 2022 was due to the ability to obtain a price from a recognized third party pricing vendor or due to changes in the observability of inputs or valuation techniques.

 

77


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

14. Fair Value Measurements (continued)

 

Quantitative Information about Level 3 Fair Value Measurements

The following table provides quantitative information about the significant unobservable inputs used for fair value measurements categorized within Level 3, excluding assets and liabilities for which significant unobservable inputs primarily consist of those valued using broker quotes.

 

     As of December 31, 2023
     Assets / Liabilities
Measured at Fair Value
   

Valuation Technique(s)

  

Unobservable Input Description

  

Input/Range of Inputs

[Weighted Average](4)

     (In Thousands)

Assets:

          

Fixed maturity investments:

          

Corporate

   $ 17,874,076     Discount Model    Credit Spread    52 - 3131.98 [361] (bps)
     73,771     Underlying Pricing Model, Waterfall Model    Market Value of Underlying Investments, CFs   
     153,527     Spread Duration    Credit Spread    353-1600.51 [912] bps
     208,202     Black Scholes    Credit Spread, Volatility, Stock Price   
     1,229     Discount Model    Yield    5.92%
     99,134     Discount Model    Discount Rate    9% - 15%

Municipal obligations

     8,982     Discount Model    Credit Spread    141 bps

Collateralized loan obligations

     4,041,568     Discount Model    Credit Spread    228 - 1435 (363) bps
     46,319     Residual Equity    Residual Equity    24858629.81

Redeemable preferred stock

     23,313     Discount Model    Credit Spread    1313.27

Other asset backed

     942,671     Discount Model    Credit Spread    238 - 1130 (415.64) bps
     484     Discount Model    Market Yield    6.24%
     28,400     Discount Model    Discount Rate    3.95%
     83,678     Underlying Pricing Model    Market Value of Underlying Investments, CFs   
     19,954     Spread Duration    Credit Spread    153 bps
  

 

 

         

Total fixed maturity investments

     23,605,308          

Equity securities:

          

Common stock - Financial

     25,408     Market Comparables   

Price/Adjusted Funds from Operations

Multiple and Cap Rate Method

   14.95x5.6%
     4,502     Black Scholes    Volatility    1,079.66%

Preferred stock

     64,794     Discount Model    Credit Spread    283 - 2136 (971) bps
     77,656     Market Comparables    Price, Market Cap, P/B ratio    .86x
  

 

 

         

Total equity securities

     172,360          

Short-term investments

     60,531     Discount Model    Credit Spread    365 bps

Other derivatives

     465     Black Scholes    Volatility, Stock Price    .47x

Funds withheld receivable

     (12,306   See (1) below      

Embedded derivatives - reinsurance contracts

     814,694     See FIA contracts below      

Separate account assets

     2,386,900     Revenue Multiples    Projected Revenues   
     See (3) below      
  

 

 

         

Total assets

   $ 27,027,952     See (2) below      
  

 

 

         

Liabilities:

          

Embedded derivatives:

          

Hedge accounting MYGA products

   $ (22,122   Discounted Cash Flow    Discount Rate    2.98-5.34 [3.49%]

GMWB and GMAB reserves

   $ 3,705     Discounted Cash Flow    Own credit spread    1.8%
        Long-term equity market volatility    Market Consistent
        Risk margin    5%

Funds withheld liability

     (141   See (1) below      

Reinsurance contracts

     211,297     Expected value of future index credits      

Fixed index annuity contracts

     2,810,892     Discounted Cash Flow    Own credit spread    1.8%
        Risk margin    0.05% - 0.24%
  

 

 

         

Total liabilities

   $ 3,003,631          
  

 

 

         

 

78


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

14. Fair Value Measurements (continued)

 

     As of December 31, 2022
     Assets / Liabilities
Measured at Fair
Value
   

Valuation Technique(s)

  

Unobservable Input Description

  

Input/Range of Inputs

[Weighted Average](4)

     (In Thousands)

Assets:

          

Fixed maturity investments:

          

Corporate

   $ 15,001,316     Discount Model    Credit Spread    375 - 3463 [347] basis points (bps)
     18,073        Yield    6.11%
     111,805        Discount Rate    9% - 15%
     1,014     Market Comparables    EBITDA Multiple    7.4x
     79,027     Waterfall    Cashflows   
     850,113     Spread Duration    Credit Spread    275 - 979 [377] bps
     191,287     Black Scholes    Credit Spread, Volatility, Stock Price    1144 bps

Municipal obligations

     7,897     Discount Model    Credit Spread    424 bps

Collateralized loan obligations

     3,517,525     Discount Model    Credit Spread    270 - 1600 (420) bps
     3,979     Residual Equity    Residual Equity   

Redeemable preferred stock

     20,650     Discount Model    Credit Spread    2049

Other asset backed

     940,411     Discount Model    Credit Spread    341 - 1855 (557) bps
     268,791        Market Yield    8.17%
     28,400        Discount Rate    3.97%
     19,924     Spread Duration    Credit Spread    189 bps
     1,748     Recovery Analysis    Residual value   
  

 

 

         

Total fixed maturity investments

     21,061,960          

Equity securities:

          

Common stock - Financial

     29,873     Market Comparables   

Price/Adjusted Funds from Operations

Average Cap Rate

   15.83x 5.7%
     4,452     Black Scholes    Volatility    40.90%

Preferred stock

     38,459     Discount Model    Credit Spread    458 bps
     69,358     Market Comparables    Price, Market Cap    .77x
  

 

 

         

Total equity securities

     72,784          

Other Derivatives

     22,463     Black Scholes    Volatility Stock Price    50.5%

Funds withheld receivable

     (22,163   See (1) below      

Embedded derivatives - reinsurance contracts

     388,398     See FIA contracts below      

Separate account assets

     2,105,300     Revenue Multiples    Projected Revenues    6.5x
     Discounted Cash Flow    Discount Rate    70 - 800 [475] bps
     See (3) below      
  

 

 

         

Total assets

   $ 23,628,742     See (2) below      
  

 

 

         

Liabilities:

          

Embedded derivatives:

          

GMWB and GMAB reserves

   $ 4,140     Discounted Cash Flow    Own credit spread    2.26%
        Long-term equity market volatility    Market Consistent
        Risk margin    5%

Funds withheld liability

     (414,915   See (1) below      

Reinsurance contracts

     55,598     Expected value of future index credits      

Fixed index annuity contracts

     1,873,472     Discounted Cash Flow    Own credit spread    2.26%
        Risk margin    0.05% - 0.24%
  

 

 

         

Total liabilities

   $ 1,518,295          
  

 

 

         

 

(1)

Equal to the net unrealized gains or losses on the underlying assets held in trust to support the funds withheld liability.

(2)

The tables above exclude certain securities for which the fair value of $1,978.0 million and $536.5 million as of December 31, 2023 and 2022, respectively, was based on non-binding broker quotes.

(3)

Separate account investments in partnerships for which the fair value as of December 31, 2023 and 2022 was determined through a third party valuation of the fair value of the underlying investments.

(4)

Unobservable inputs were weighted by the relative fair value of the instruments.

 

79


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

14. Fair Value Measurements (continued)

 

Market comparable discount rates are used as the base rate in the discounted cash flows used to determine the fair value of certain assets. Increases or decreases in the credit spreads on the comparable assets could cause the fair value of assets to significantly decrease or increase, respectively. Additionally, the Company may adjust the base discount rate or the modeled price by applying an illiquidity premium given the highly structured nature of certain assets. Increases or decreases in this illiquidity premium could cause significant decreases or increases, respectively, in the fair value of the asset.

Increases or decreases in assumed lapse and mortality rates could cause the fair value of the commission assignment embedded derivative to significantly decrease or increase, respectively.

Increases or decreases in market volatilities could cause significant increases or decreases, respectively, in the fair value of the GMWB and GMAB reserve and fixed index annuity contract embedded derivative. Long duration interest rates are used as the mean return when projecting the growth in the value of associated account value. The amount of claims will increase if account value is not sufficient to cover guaranteed withdrawals.

Increases or decreases in risk free rates could cause the fair value of the GMWB and GMAB reserve and fixed index annuity contract embedded derivatives to significantly decrease or increase, respectively. Increases or decreases in the Company’s credit risk, which impacts the rates used to discount future cash flows, could significantly decrease or increase, respectively, the fair value of the embedded derivative. All of these changes in fair value would impact net income.

Increases or decreases in market volatilities of the underlying assets supporting the funds withheld liability could cause significant increases or decreases, respectively, in the fair value of the embedded derivatives.

 

80


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

14. Fair Value Measurements (continued)

 

Financial Instruments Not Reported at Fair Value

The carrying value and estimated fair value of financial instruments not recorded at fair value on a recurring basis but required to be disclosed at fair value are as follows:

 

     December 31, 2023  
                 Fair Value Hierarchy Level  
     Carrying
Amount
    Fair Value     Level 1     Level 2      Level 3  
     (In Thousands)  

Assets (liabilities)

           

Mortgage loans

   $ 787,674     $ 746,089     $ —      $ 42,211      $ 703,878  

Notes receivable from related parties

     995,715       995,644       —        887,200        108,444  

Policy loans

     64,371       64,435       —        —         64,435  

Business-owned life insurance

     24,919       24,919       —        —         24,919  

Company-owned life insurance

     48,558       48,558       —        —         48,558  

Supplementary contracts without life

           

contingencies

     (104,315     (95,538     —        —         (95,538

Individual and group annuities

     (8,611,242     (8,591,083     —        —         (8,591,083

Debt from consolidated VIEs

     (237,533     (198,566     —        —         (198,566

Surplus notes

     (114,299     (109,265     —        —         (109,265

Separate account liabilities

     (5,625,096     (5,625,096     (3,238,196     —         (2,386,900

 

81


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

14. Fair Value Measurements (continued)

 

     December 31, 2022  
                 Fair Value Hierarchy Level  
     Carrying
Amount
    Fair Value     Level 1     Level 2      Level 3  
     (In Thousands)  

Assets (liabilities)

           

Mortgage loans

   $ 785,987     $ 745,541     $ —      $ —       $ 745,541  

Notes receivable from related parties

     1,692,107       1,692,107       —        1,632,087        60,020  

Policy loans

     66,308       66,374       —        —         66,374  

Business-owned life insurance

     24,331       24,331       —        —         24,331  

Company-owned life insurance

     43,481       43,481       —        —         43,481  

Supplementary contracts without life contingencies

     (136,361     (127,034     —        —         (127,034

Individual and group annuities

     (8,447,826     (7,938,252     —        —         (7,938,252

Debt from consolidated VIEs

     (148,779     (198,585     —        —         (198,585

Surplus notes

     (115,367     (111,141     —        —         (111,141

Separate account liabilities

     (5,131,121     (5,131,121     (3,025,821     —         (2,105,300

15. Commitments and Contingencies

In connection with its investments in certain limited partnerships, the Company is committed to invest additional capital of $391.3 million, of which $26.8 million is with related parties, as of December 31, 2023, as required by the general partner. The Company had committed up to $4,383.4 million in unfunded bridge loans, unfunded revolvers, and other private investments, as of December 31, 2023, of which $1,488.9 million is with related parties or securitizations in which related parties act as collateral managers. The portion of the total unfunded commitments that are considered to be on-demand funding obligations not controlled by the Company or its affiliated parties was $1,853.5 million as of December 31, 2023. Upon the adoption of authoritative guidance in 2023 and at each reporting date thereafter, the Company assesses its likelihood of funding and its risk of loss on its unfunded commitments to compute an estimated allowance for credit losses. Any changes in the allowance for credit loss is recognized through a change to net income.

In connection with its investments in certain limited partnerships, the Company is committed to invest additional capital of $688.7 million, of which $31.5 million is with related parties, as of December 31, 2022, as required by the general partner. The Company had committed up to $4,044.4 million in unfunded bridge loans, unfunded revolvers, and other private investments, as of December 31, 2022, of which $967.8 million is with related parties or securitizations in which related parties act as collateral managers. The portion of the total unfunded commitments that are considered to be on-demand funding obligations not controlled by the Company or its affiliated parties was $1,876.4 million as of December 31, 2022.

 

82


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

15. Commitments and Contingencies (continued)

 

Other legal and regulatory matters: SBLIC is a defendant in a putative class action, Ella Clinton, et al., v. Security Benefit Life Insurance Company, initially filed in the United States District Court, Southern District of Florida, on November 20, 2019. A First Amended Class Action Complaint (“FAC”) that includes additional named plaintiffs and causes of action was filed on January 21, 2020. The action was transferred to the United States District Court, District of Kansas. The allegations of the FAC arise out of the marketing and sale of SBLIC’s leading fixed index annuity products at the time. In their FAC, Plaintiffs assert claims for violation of the federal Racketeer Influenced and Corrupt Organizations Act, violations of California’s, Illinois’, Arizona’s and Nevada’s respective unfair competition, consumer fraud, and/or deceptive business practices acts, and common law fraud under the laws of Florida, California, Illinois, Arizona and Nevada. SBLIC’s motion to dismiss was granted by the District Court on February 12, 2021, but the dismissal was reversed by the United States Court of Appeals for the Tenth Circuit on March 28, 2023 in a split decision. The Tenth Circuit’s decision to reverse and remand the case was not based on the merits of any issue, but rather assumed that the allegations were correct and held that the allegations were adequate to require that an evidentiary record be developed with respect to them before the District Court and upon which a decision should be based. On January 25, 2024, the District Court issued a scheduling order setting a April 15, 2024 deadline for substantial completion of rolling production of documents in response to plaintiffs’ first request for production, an October 15, 2024 deadline for plaintiffs’ motion for class certification, a December 17, 2024 deadline for defendant’s opposition to motion for class certification and a February 18, 2025 deadline for plaintiffs’ reply in support of motion for class certification. Although potential liability is reasonably possible for SBLIC from this lawsuit, no reasonable estimate can be made at this time regarding the amount or range of any possible loss that may result. SBLIC believes that it has substantial defenses to the claims alleged and intends to continue to defend itself vigorously in the action.

 

83


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

15. Commitments and Contingencies (continued)

 

The Company is periodically party to legal and arbitral proceedings and subject to complaints, and the like, and is periodically examined by its regulators and may discuss certain matters with its regulators that come up during such examinations or otherwise. With the possible exception of the Clinton lawsuit, management currently does not believe that any litigation, arbitration, complaint or other such matter to which the Company is party, or that any actions by its regulators with respect to any such examinations or matters under discussion with them, will, alone or collectively, materially adversely affect the Company’s results of operations or financial condition.

16. Debt

Line of credit with FHLB

At December 31, 2023, the Company has access to a $451.2 million line of revolving credit facility from the Federal Home Loan Bank of Topeka (FHLB). Overnight borrowings in connection with this line of credit bear interest at 0.22% over the Federal Funds rate (5.55% at December 31, 2023). The Company had no borrowings under this line of credit at December 31, 2023 and 2022. The amount of the line of credit is determined by the fair market value of the Company’s available collateral held by FHLB, primarily mortgage-backed securities and commercial mortgage loans, not already pledged as collateral under existing contracts as of December 31, 2023.

Surplus notes

The Company has outstanding surplus notes with a carrying value of $114.3 million and $115.4 million at December 31, 2023 and 2022, respectively. The surplus notes consist of $100.0 million of 7.45% notes issued in October 2003 and maturing on October 1, 2033. The surplus notes were issued pursuant to Rule 144A under the Securities Act of 1933. The surplus notes have repayment conditions and restrictions, whereby each payment of interest or principal on the surplus notes may be made only with the prior approval of the Commissioner of the Kansas Insurance Department (the Kansas Commissioner) and only out of surplus funds that the Kansas Commissioner determines to be available for such payment under the Kansas Insurance Code.

 

84


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

16. Debt (continued)

 

Future principal payments

At December 31, 2023, future principal payments for the years ending December 31 are as follows:

 

     Surplus
Notes
 

2024

   $ —   

2025

     —   

2026

     —   

2027

     —   

2028

     —   

Thereafter

     100,000  
  

 

 

 

Total amount of future principal payments

   $ 100,000  
  

 

 

 

Interest expense as presented in the consolidated statements of operations consisted of the following for the years ended:

 

     Year Ended December 31,  
     2023      2022      2021  
     (In Thousands)  

Debt/notes payable:

        

Surplus note interest

   $ 6,381      $ 6,438      $ 6,492  

Debt from consolidated VIE interest

     98,592        37,622        2,088  

Note payable - SAILES 2, LLC interest

     14        14        14  

Mortgage debt interest

     —         (175      (166
  

 

 

    

 

 

    

 

 

 

Total debt/notes payable interest

     104,987        43,899        8,428  

Repurchase agreement interest

     23,990        28,795        241  

Other interest

     29,191        8,350        523  
  

 

 

    

 

 

    

 

 

 

Total

   $ 158,168      $ 81,044      $ 9,192  
  

 

 

    

 

 

    

 

 

 

17. Related-Party Transactions

There are numerous transactions between the Company and entities related to the Company. Following are those the Company considers material (0.5% of total assets) that are not otherwise discussed (see Notes 1, 2 and 10).

 

85


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

17. Related-Party Transactions (continued)

 

As of December 31, 2023 and 2022, the Company had investments in collateral loans of $11.8 billion and $10.3 billion, respectively, issued by related parties. These investments are included in fixed maturities, available for sale on the consolidated balance sheets, and are fully secured through the assets of each borrower. As of December 31, 2023 and 2022, $9.6 billion and $8.9 billion, respectively, of these loans were subject to cross-collateralization agreements and a separate master guaranty. Through the cross-collateralization agreements, the Company has the ability to exercise remedies against the assets of any related borrower to satisfy a loan in default. Under the master guaranty, collateral must be retained by the related party borrowers and certain of their parent entities, providing additional credit enhancement to the Company. The Company had the following individually material investments in collateral loans:

 

     December 31,  
     2023      2022  
     (In Thousands)  

Eldridge Equipment Finance LLC

   $ 295,018      $ 325,867  

Stonebriar Holdings LLC

     558,620        390,970  

As of December 31, 2023 and 2022, the Company had the following investments in related parties with interest rates ranging from 7.6% to 10.2% and maturity dates ranging from January 2024 through December 2024. These investments are included in notes receivable from related parties on the consolidated balance sheets and are typically fully collateralized by assets of the debtor:

 

     December 31,  
     2023      2022  
     (In Thousands)  

Holliday Park, LLC

   $ 372,000      $ 135,000  

Dawn Acres III, LLC

     58,000        341,000  

Chain Bridge Opportunistic Funding

     

Holdings, LLC

     35,000        413,000  

Weary Blues Holdings, LLC

     3,000        360,921  

Other

     527,715        577,186  
  

 

 

    

 

 

 
   $ 995,715      $ 1,351,107  
  

 

 

    

 

 

 

As of December 31, 2023 and 2022, the Company had investments in commercial and residential mortgage loans with related parties in the amount of $385.8 million and $335.9 million, respectively.

As of December 31, 2023 and 2022, the Company had investments in joint ventures and partnerships of $1,291.1 million and $1,664.7 million, respectively, accounted for under the equity method pursuant to ASC 970-323-25-6. These investments are considered to be with related parties.

 

86


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

17. Related-Party Transactions (continued)

 

During the fourth quarter of 2021, SBL Holdings, Inc. (SBLH), the parent of SBLIC, acquired an equity method investment in SkyRidge Cayman Holdings LLC, which is the ultimate parent company of SkyRidge Re, an insurance company licensed in Bermuda. Effective November 30, 2021, SBLIC entered into a coinsurance with funds withheld reinsurance agreement to cede certain fixed annuity and fixed index annuity liabilities to SkyRidge Re (see Note 10). SBLIC also entered into an investment management agreement with SkyRidge Re to manage its investments. As a result of these relationships, SkyRidge Re is considered a related party.

As of December 31, 2023 and 2022, the Company had total investments in securitizations in which related parties act as one or more of the collateral managers or sub-collateral managers of $5,839.8 million and $4,661.7 million, respectively. The repayment of these investments is provided by unrelated party assets and the Company does not have recourse to the related collateral manager or in the case of non-performance on the unrelated assets. These investments are included in fixed maturities, available for sale and short-term investments on the consolidated balance sheets, aggregated at the issuer level. The Company had the following individually material investments in securitizations in which related parties act as on or more of the collateral managers or sub-collateral managers:

 

     December 31,  
     2023      2022  
     (In Thousands)  

Cedar Crest 2021-2, LLC

   $ 752,820      $ 723,375  

Cedar Crest 2022-1, LLC

     751,652        736,992  

Shawnee 2022-2, LLC

     701,990        —   

Cedar Crest 2021-1, LLC

     662,588        693,891  

Shawnee 2022-1, LLC

     592,559        755,159  

Binney Park Capital LLC

     489,134        —   

Shawnee 2021-1, LLC

     426,979        608,108  

Gage Park, LLC

     385,516        220,400  

Maranon Loan Funding 2022-1 LLC

     358,277        359,312  

 

87


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

17. Related-Party Transactions (continued)

 

As of December 31, 2023 and 2022, the Company had total investments in other related parties of $4,105.7 million and $3,661.4 million, respectively. These investments are included in fixed maturity investments available for sale, equity securities at fair value and short-term investments on the consolidated balance sheets. The Company had the following individually material investments in other related parties:

 

     December 31,  
     2023      2022  
     (In Thousands)  

Cain Re LLC

   $ 790,085      $ —   

Cain International, LLC

     —         1,262,098  

BH Luxury Residences, LLC

     629,921        593,213  

LAISAH, LLC

     581,527        533,150  

Oasis BH, LLC

     406,318        367,110  

American Media Productions, LLC

     349,999        333,704  

Banner Creek Bridge, LLC

     149,017        342,000  

Pursuant to an agreement effective January 1, 2017 (as amended effective November 1, 2020), the Company paid $140.3 million, $124.1 million and $125.5 million for the years ended December 31, 2023, 2022 and 2021, respectively, to Eldridge Business Services, LLC for providing investment services and business development services related to investment strategy, asset origination, developing new and differentiated products, enhancing existing or developing new marketing and distribution strategies, and assisting in capital planning and rating agency support.

The Company has a portfolio of CLOs it owns, which portfolio is managed by Panagram Structured Asset Management, LLC. In addition, some of the CLOs in which the Company invests formerly had as a collateral manager CBAM Partners, LLC, a related party. CBAM Partners, LLC no longer serves as a collateral manager for any CLOs. The Company also invests in warehouses for CLOs and loan and mezzanine investment funds managed by related parties. The manager of the CLO is entitled to senior, subordinated and incentive management fees payable by the CLO issuer; in some cases, the manager of the warehouse entity is entitled to management fees payable by the warehouse entity and the manager of the fund is entitled to fees. The Company is not directly liable for such fees, but, insofar as the Company directly or indirectly owns any portion of the most subordinate or residual tranche of a CLO or a warehouse entity or investment in a fund, the Company may be considered to bear the portion of such fees indirectly. The aggregate of such portions of such fees borne by the Company indirectly for periods in which any such manager was a related party were $17.2 million, $19.2 million, and $53.7 million for the years ended December 31, 2023, 2022 and 2021, respectively.

 

88


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

17. Related-Party Transactions (continued)

 

The Company paid fees of $223.9 million, $203.0 million and $188.6 million for the years ended December 31, 2023, 2022 and 2021, respectively, to SBBS for providing management and administrative services.

In December 2021, the Company completed a transaction involving related parties to dispose of investments in certain CFEs with a fair value of $324.5 million at the transaction date. As a result, the Company recognized realized gains of $150.4 million, as well as an increase in debt from consolidated variable interest entities of $183.3 million relating to the contingent payment obligation that exists due to the sale of residual interests to a related party. As part of this transaction, the Company issued collateral loan investments to Brookville Industries, LLC and Meadowlark Funding, LLC, both related parties.

The Company received $435.0 million and $300.0 million in capital contributions from SBLH during 2023 and 2022, respectively. The Company paid $350.0 million and $100.0 million in dividends to SBLH during 2023 and 2022, respectively.

 

89


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

18. Statutory Financial Information and Regulatory Net Capital Requirements

The Company’s statutory-basis financial statements are prepared on the basis of accounting practices prescribed or permitted by the Kansas Insurance Department (the Department) and the Vermont Department of Financial Regulation, as applicable. Kansas and Vermont have adopted the National Association of Insurance Commissioners’ accounting practices and procedures manual of statutory accounting practices (NAIC SAP) as the basis of its statutory accounting practices. In addition, the Kansas Commissioner and the Vermont Commissioner have the right to prescribe or permit other specific practices that may deviate from NAIC SAP. Permitted statutory accounting practices encompass all accounting practices that are not prescribed; such practices may differ from state to state, may differ from company to company within a state, and may change in the future.

Effective July 1, 2019, the State of Kansas adopted a statute for eligible derivative assets that differ from NAIC SAP which allows the Company, to the extent the hedging program is and continues to be economically effective, to report the eligible derivative assets at amortized cost. Eligible derivative assets consist of call and put options used to hedge the fixed index annuity index credits. In addition, under NAIC SAP, the corresponding reserve liabilities that are hedged by the call and put options are calculated under Actuarial Guideline (AG) 35, whereas the statute allows the reserves to assume the market value of the eligible derivative assets associated with the current interest crediting periods to be zero.

Redundant statutory reserves relating to GLWB benefits on fixed index annuity contracts were ceded by SBLIC to SARC, an SBLIC subsidiary, in the amount of $587.6 million and $562.2 million as of December 31, 2023 and 2022, respectively. The assumed reserves on SARC were supported by an excess of loss receivable asset permitted by the Vermont Department of Financial Regulation.

SBLIC total adjusted capital, including surplus notes (see Note 16), was $6,874.3 million and $6,222.9 million at December 31, 2023 and 2022, respectively. Statutory net income of the insurance operations was $1,202.5 million, $358.0 million, and $987.8 million for the years ended December 31, 2023, 2022, and 2021, respectively.

Life insurance companies are subject to certain risk-based capital (RBC) requirements as specified by state law. The NAIC SAP has a standard formula for calculating RBC based on the risk factors relating to an insurance company’s capital and surplus, including asset risk, credit risk, underwriting risk, and business risk. State laws specify regulatory actions if any insurance company’s adjusted capital falls below certain levels, including the company action-level RBC and the authorized control-level RBC.

 

90


Security Benefit Life Insurance Company and Subsidiaries

Notes to Consolidated Financial Statements (continued)

 

18. Statutory Financial Information and Regulatory Net Capital Requirements (continued)

 

The Company may not, without notice to the Kansas Commissioner and (A) the expiration of 30 days without disapproval by the Kansas Commissioner or (B) the Kansas Commissioner’s earlier approval, pay a dividend or distribution of cash or other property whose fair market value together with that of other dividends or distributions made within the preceding 12 months exceeds the greater of (1) 10% of its surplus as regards to policyholders as of the preceding December 31 or (2) the net gain from operations, not including realized capital gains, for the 12-month period ending on the preceding December 31. Any dividends paid must be paid from unassigned surplus.

SD is subject to the SEC Uniform Net Capital Rule (Rule 15c3-1 under the Securities Exchange Act of 1934). SD computes its net capital requirements under the basic method, which requires the maintenance of minimum net capital (greater of $25,000 or 6 2/3% of aggregated indebtedness) and requires that the ratio of aggregate indebtedness to net capital, both as defined, shall not exceed 15 to 1. Advances to related parties, dividend payments, and other equity withdrawals are subject to certain notification and other provisions of the SEC Uniform Net Capital Rule or other regulatory bodies.

At December 31, 2023, SD had net capital of $27.4 million, which was $26.9 million in excess of its required net capital of $0.5 million. SD claims exemption from Rule 15c3-3, which requires a reserve with respect to customer funds, pursuant to Paragraph (k)(2)(i) thereof. SD’s ratio of aggregate indebtedness to net capital was 0.3 to 1 at December 31, 2023.

19. Subsequent Events

Subsequent events have been evaluated through April 26, 2024, which is the date the financial statements were issued.

Subsequent to year-end, SBLIC paid a dividend of $325.0 million, a portion in cash of $225.0 million and a portion in kind of $100.0 million, to its parent, SBLH.

Subsequent to year-end, SBLIC declared a cash dividend of $50.0 million to its parent, SBLH.

 

91


Exhibits and Financial Statement Schedules


Security Benefit Life Insurance Company and Subsidiaries

Exhibits and Financial Statement Schedules

Years Ended December 31, 2023, 2022 and 2021

Contents

 

Report of Independent Auditors on Schedules

     94  

Exhibits and Financial Statement Schedules

  

Schedule I – Summary of Investments Other Than Investments in Related Parties as of December 31, 2023

     95  

Schedule III – Supplementary Insurance Information for the years ended December 31, 2023, 2022, and 2021

     96  

Schedule IV – Reinsurance for the year ended December 31, 2023, 2022, and 2021

     97  


LOGO

Report of Independent Auditors

The Board of Directors

Security Benefit Life Insurance Company

We have audited the consolidated financial statements of Security Benefit Life Insurance Company and Subsidiaries (the Company) as of December 31, 2023 and 2022, for each of the three years in the period ended December 31, 2023, and have issued our report thereon dated April 26, 2024 (included elsewhere in this Registration Statement). Our audits of the consolidated financial statements included the financial statement schedules listed in Item 24(a)(2) of this Registration Statement. These schedules are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s schedules, based on our audits.

In our opinion, the schedules present fairly, in all material respects, the information set forth therein when considered in conjunction with the consolidated financial statements.

/s/ Ernst & Young LLP

Kansas City, Missouri

April 26, 2024

 

94


Security Benefit Life Insurance Company and Subsidiaries

Schedule I - Summary of Investments

Other Than Investments in Related Parties

As of December 31, 2023

 

     December 31, 2023  
     Cost adjusted for
related party
     Value adjusted for
related party
     Amount at which
shown in the balance
sheet adjusted for
related party
 
     (In Thousands)  

Securities available for sale:

  

Fixed maturity investments:

        

U.S. Treasury securities and other U.S.

        

government corporations and agencies

   $ 37,870      $ 35,411      $ 35,411  

Obligations of government-sponsored

        

enterprises

     572,981        569,421        569,421  

Corporate

     6,864,255        6,740,642        6,740,642  

Municipal obligations

     18,376        17,516        17,516  

Commercial mortgage-backed

     51,196        42,350        42,350  

Residential mortgage-backed

     17,367        16,050        16,050  

Collateralized debt obligations

     6,718        7,861        7,861  

Collateralized loan obligations

     9,136,949        8,918,158        8,918,158  

Other asset backed

     1,780,543        1,713,005        1,713,005  
  

 

 

    

 

 

    

 

 

 

Total fixed maturity investments

   $ 18,486,255      $ 18,060,414      $ 18,060,414  
  

 

 

    

 

 

    

 

 

 

Equity securities:

        

Consumer

   $ 228,690      $ 253,154      $ 253,154  

Mutual funds

     5,786        4,733        4,733  

Preferred stocks

     271,147        243,638        243,638  
  

 

 

    

 

 

    

 

 

 

Total equity securities

   $ 505,623      $ 501,525      $ 501,525  
  

 

 

    

 

 

    

 

 

 

Securities Fair Value Option:

        

Fixed maturities

   $ 97,800      $ 97,499      $ 97,499  

Mortgage loans

     403,583        371,557        403,583  

Cash and cash equivalents

     1,448,598        1,448,599        1,448,599  

Short-term investments

     69,381        70,383        70,383  

Call options

     759,014        759,014        759,014  

Other invested assets

     332,207        332,207        332,207  
  

 

 

    

 

 

    

 

 

 
   $ 22,102,461      $ 21,641,198      $ 21,673,224  
  

 

 

    

 

 

    

 

 

 

See accompanying Report of Independent Auditors

 

95


Security Benefit Life Insurance Company and Subsidiaries

Schedule III - Supplementary Insurance Information

As of December 31, 2023 and 2022

 

     Deferred policy
acquisition cost
     Future policy
benefits, losses,
claims and loss
expenses
     Unearned
premiums
     Other policy
claims and
benefits

payable
 
     (In Thousands)  

As of December 31, 2023:

           

Life insurance

   $ 1,352,451      $ 50,205,496      $ —       $ 4,956,188  

As of December 31, 2022:

           

Life insurance

     1,301,251        35,531,824        —         2,717,324  

 

     Premium
revenue
     Net
investment
income
     Benefits,
claims, losses
and
settlement
expenses
     Amortization
of deferred
policy
acquisition
costs
     Other
operating
expenses
 
     (In Thousands)  

As of December 31, 2023:

              

Life insurance

   $ 245,274      $ 2,695,803      $ 1,432,842      $ 206,144      $ 555,025  

As of December 31, 2022:

              

Life insurance

     237,203        2,038,760        179,347        70,927        476,972  

See accompanying Report of Independent Auditors

 

96


Security Benefit Life Insurance Company and Subsidiaries

Schedule IV – Reinsurance

Years Ended December 31, 2023, 2022 and 2021

 

     December 31, 2023  
     Gross amount      Ceded to other
companies
     Assumed from
companies
     Net amount      Percent of amount
assumed to net
 
     (Dollars In Thousands)  

Life insurance in force

   $ 1,739,427      $ 1,733,372      $ 474,049      $ 480,104        99

Premiums:

              

Life insurance

     17,299        17,299        7,125        7,125        100  

Annuity

     6,721,795        2,475,021        10,292        4,257,066        0  

Accident and Health Insurance

     —         —         50        50        —   
  

 

 

    

 

 

    

 

 

    

 

 

    

Total premiums

   $ 6,739,094      $ 2,492,320      $ 17,467      $ 4,264,241        0
  

 

 

    

 

 

    

 

 

    

 

 

    

 

     December 31, 2022  
     Gross amount      Ceded to other
companies
     Assumed from
companies
     Net amount      Percent of amount
assumed to net
 
     (Dollars In Thousands)  

Life insurance in force

   $ 1,821.246      $ 1,815,389      $ 70,117      $ 75,974        92

Premiums:

              

Life insurance

     17.943        17,944        10,303        10,303        100  

Annuity

     5,197.194        1,275,247        12,842        3,934,789        0  

Accident and Health Insurance

     —         —         55        55        —   
  

 

 

    

 

 

    

 

 

    

 

 

    

Total premiums

   $ 5,215.137      $ 1,293,191      $ 23,200      $ 3,945,147        1
  

 

 

    

 

 

    

 

 

    

 

 

    

 

     December 31, 2021  
     Gross amount      Ceded to other
companies
     Assumed from
companies
     Net amount      Percent of amount
assumed to net
 
     (Dollars In Thousands)  

Life insurance in force

   $ 1,903,739      $ 1,897,225      $ 84,672      $ 91,186        93

Premiums:

              

Life insurance

     18,763        18,763        2,772        2,772        100  

Annuity

     4,368,317        147,680        10,616        4,231,253        0  

Accident and Health Insurance

     —         —         2        2        —   
  

 

 

    

 

 

    

 

 

    

 

 

    

Total premiums

   $ 4,387,080      $ 166,443      $ 13,390      $ 4,234,027        0
  

 

 

    

 

 

    

 

 

    

 

 

    

 

97


FINANCIAL STATEMENTS

SBL Variable Annuity Account XI

Year Ended December 31, 2023

With Report of Independent Registered Public Accounting Firm


SBL Variable Annuity Account XI

Financial Statements

Year Ended December 31, 2023

Contents

 

Report of Independent Registered Public Accounting Firm

     1  

Audited Financial Statements

  

Statements of Net Assets

     3  

Statements of Operations and Change in Net Assets

     4  

Notes to Financial Statements

     9  

1. Organization and Significant Accounting Policies

     9  

2. Variable Annuity Contract Charges

     11  

3. Summary of Unit Transactions

     12  

4. Financial Highlights

     13  

5. Subsequent Events

     16  


Report of Independent Registered Public Accounting Firm

To the Board of Directors of Security Benefit Life Insurance Company and Contract Owners of SBL Variable Annuity Account XI

Opinion on the Financial Statements

We have audited the accompanying statement of net assets of each of the subaccounts listed in the Appendix that comprise SBL Variable Annuity Account XI (the Separate Account), as of December 31, 2023 and the related statements of operations and changes in net assets for each of the periods indicated in the Appendix, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of each subaccount as of December 31, 2023, the results of its operations and changes in its net assets for each of the periods indicated in the Appendix, 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 each of the subaccounts’ 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 audits 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 audits 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. Our procedures included confirmation of securities owned as of December 31, 2023, by correspondence with the fund companies or their transfer agents, as applicable. Our audits 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 audits provide a reasonable basis for our opinion.

/s/ Ernst & Young LLP

We have served as the Separate Account’s auditor since 1998.

Kansas City, Missouri

April 26, 2024

 

1


Appendix

Subaccounts listed that comprising SBL Variable Annuity Account XI

 

Subaccounts

  

Statements of operations and changes in net assets

Goldman Sachs VIT Small Cap Equity Insights    For each of the two years in the period ended December 31, 2023
Goldman Sachs VIT Strategic Growth    For each of the two years in the period ended December 31, 2023
Guggenheim VIF All Cap Value    For each of the two years in the period ended December 31, 2023
Guggenheim VIF Large Cap Value    For each of the two years in the period ended December 31, 2023
Guggenheim VIF SMid Cap Value    For each of the two years in the period ended December 31, 2023
Guggenheim VIF World Equity Income    For each of the two years in the period ended December 31, 2023
Invesco V.I. EVQ International Equity Fund    For each of the two years in the period ended December 31, 2023
Invesco V.I. Global Real Estate    For each of the two years in the period ended December 31, 2023
Janus Henderson VIT Research    For each of the two years in the period ended December 31, 2023
Neuberger Berman AMT Sustainable Equity    For each of the two years in the period ended December 31, 2023
PIMCO VIT Real Return    For each of the two years in the period ended December 31, 2023
PIMCO VIT Total Return    For each of the two years in the period ended December 31, 2023
Rydex VIF Energy Services    For each of the two years in the period ended December 31, 2023
T. Rowe Price Mid-Cap Growth    For each of the two years in the period ended December 31, 2023

 

2


SBL Variable Annuity Account XI

Statements of Net Assets

December 31, 2023

 

Subaccount

   Number
of Shares
     Cost      Assets at
Market Value
     Net Assets      Units
Outstanding
     Unit Values  

Goldman Sachs VIT Small Cap Equity Insights

     30,550      $ 385,387      $ 375,149      $ 375,149        9,203      $ 40.76  

Goldman Sachs VIT Strategic Growth

     178,364        2,364,111        2,236,690        2,236,690        44,006        50.84  

Guggenheim VIF All Cap Value

     38,450        1,102,104        1,261,939        1,261,939        16,267        77.60  

Guggenheim VIF Large Cap Value

     23,306        888,834        932,701        932,701        22,104        42.19  

Guggenheim VIF SMid Cap Value

     6,995        478,119        504,696        504,696        10,592        47.77  

Guggenheim VIF World Equity Income

     42,923        522,521        580,745        580,745        17,813        32.62  

Invesco V.I. EVQ International Equity Fund

     8,126        289,282        277,006        277,006        10,187        27.19  

Invesco V.I. Global Real Estate

     7,178        111,505        100,348        100,348        4,560        22.00  

Janus Henderson VIT Research

     8,927        323,812        384,415        384,415        6,386        60.19  

Neuberger Berman AMT Sustainable Equity

     11,443        271,973        383,235        383,235        7,531        50.88  

PIMCO VIT Real Return

     10,193        136,009        117,929        117,929        8,078        14.60  

PIMCO VIT Total Return

     45,566        492,903        418,295        418,295        30,286        13.82  

Rydex VIF Energy Services

     227        50,900        74,518        74,518        14,758        5.04  

T. Rowe Price Mid-Cap Growth

     117,612        3,320,711        3,423,673        3,423,673        29,178        117.29  

 

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

 

3


SBL Variable Annuity Account XI

Statements of Operations and Change in Net Assets

Years Ended December 31, 2023 and 2022, Except as Noted

 

     Goldman Sachs
VIT Small Cap
Equity Insights
    Goldman Sachs
VIT Strategic
Growth
    Guggenheim VIF
All Cap Value
 

Net assets as of December 31, 2021

   $ 462,961     $ 2,542,396     $ 1,174,987  
  

 

 

   

 

 

   

 

 

 

Investment income (loss):

      

Dividend distributions

     1,307       —        13,118  

Investment Expenses:

      

Mortality and expense risk and administrative charges

     (5,667     (26,864     (11,630
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (4,360     (26,864     1,488  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations:

      

Capital gain distributions

     4,384       318,332       122,139  

Realized capital gain (loss) on investments

     (6,932     (38,129     25,471  

Change in unrealized appreciation (depreciation)

     (93,896     (1,126,384     (175,873
  

 

 

   

 

 

   

 

 

 

Net gain (loss) on investments

     (96,444     (846,181     (28,263
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     (100,804     (873,045     (26,775
  

 

 

   

 

 

   

 

 

 

Contract owner transactions:

      

Variable annuity deposits

     13,940       56,937       40,419  

Terminations, withdrawals and annuity payments

     (11,784     (169,214     (43,565

Transfers between subaccounts, net

     21,025       74,460       (3,574
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from contract transactions

     23,181       (37,817     (6,720
  

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (77,623     (910,862     (33,495
  

 

 

   

 

 

   

 

 

 

Net assets as of December 31, 2022

   $ 385,338     $ 1,631,534     $ 1,141,492  
  

 

 

   

 

 

   

 

 

 

Investment income (loss):

      

Dividend distributions

     3,524       —        18,468  

Investment Expenses:

      

Mortality and expense risk and administrative charges

     (5,323     (26,390     (11,988
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (1,799     (26,390     6,480  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations:

      

Capital gain distributions

     —        84,620       100,363  

Realized capital gain (loss) on investments

     (13,572     (37,481     5,781  

Change in unrealized appreciation (depreciation)

     72,279       619,430       (27,448
  

 

 

   

 

 

   

 

 

 

Net gain (loss) on investments

     58,707       666,569       78,696  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     56,908       640,179       85,176  
  

 

 

   

 

 

   

 

 

 

Contract owner transactions:

      

Variable annuity deposits

     749       72,520       43,354  

Terminations, withdrawals and annuity payments

     (67,864     (137,269     (34,740

Transfers between subaccounts, net

     18       29,726       26,657  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from contract transactions

     (67,097     (35,023     35,271  
  

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (10,189     605,156       120,447  
  

 

 

   

 

 

   

 

 

 

Net assets as of December 31, 2023

   $ 375,149     $ 2,236,690     $ 1,261,939  
  

 

 

   

 

 

   

 

 

 

 

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

 

4


SBL Variable Annuity Account XI

Statements of Operations and Change in Net Assets (continued)

Years Ended December 31, 2023 and 2022, Except as Noted

 

     Guggenheim VIF
Large Cap Value
    Guggenheim VIF
SMid Cap Value
    Guggenheim VIF
World Equity
Income
 

Net assets as of December 31, 2021

   $ 873,056     $ 566,948     $ 597,157  
  

 

 

   

 

 

   

 

 

 

Investment income (loss):

      

Dividend distributions

     10,894       4,212       12,028  

Investment Expenses:

      

Mortality and expense risk and administrative charges

     (8,458     (4,999     (5,576
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     2,436       (787     6,452  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations:

      

Capital gain distributions

     75,987       52,551       111,946  

Realized capital gain (loss) on investments

     15,325       10,180       4,202  

Change in unrealized appreciation (depreciation)

     (115,242     (79,671     (182,544
  

 

 

   

 

 

   

 

 

 

Net gain (loss) on investments

     (23,930     (16,940     (66,396
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     (21,494     (17,727     (59,944
  

 

 

   

 

 

   

 

 

 

Contract owner transactions:

      

Variable annuity deposits

     9,471       9,616       23,124  

Terminations, withdrawals and annuity payments

     (99,381     (66,239     (9,353

Transfers between subaccounts, net

     51,375       (19,708     (7,598
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from contract transactions

     (38,535     (76,331     6,173  
  

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (60,029     (94,058     (53,771
  

 

 

   

 

 

   

 

 

 

Net assets as of December 31, 2022

   $ 813,027     $ 472,890     $ 543,386  
  

 

 

   

 

 

   

 

 

 

Investment income (loss):

      

Dividend distributions

     14,261       7,628       15,221  

Investment Expenses:

      

Mortality and expense risk and administrative charges

     (8,530     (4,946     (5,691
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     5,731       2,682       9,530  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations:

      

Capital gain distributions

     84,431       35,785       —   

Realized capital gain (loss) on investments

     1,994       (496     1,594  

Change in unrealized appreciation (depreciation)

     (24,661     2,821       46,676  
  

 

 

   

 

 

   

 

 

 

Net gain (loss) on investments

     61,764       38,110       48,270  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     67,495       40,792       57,800  
  

 

 

   

 

 

   

 

 

 

Contract owner transactions:

      

Variable annuity deposits

     33,495       1,698       14,892  

Terminations, withdrawals and annuity payments

     (36,193     (23,364     (61,783

Transfers between subaccounts, net

     54,877       12,680       26,450  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from contract transactions

     52,179       (8,986     (20,441
  

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     119,674       31,806       37,359  
  

 

 

   

 

 

   

 

 

 

Net assets as of December 31, 2023

   $ 932,701     $ 504,696     $ 580,745  
  

 

 

   

 

 

   

 

 

 

 

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

 

5


SBL Variable Annuity Account XI

Statements of Operations and Change in Net Assets (continued)

Years Ended December 31, 2023 and 2022, Except as Noted

 

     Invesco V.I. EVQ
International
Equity Fund
    Invesco V.I. Global
Real Estate
    Janus Henderson
VIT Research
 

Net assets as of December 31, 2021

   $ 316,211     $ 202,738     $ 392,587  
  

 

 

   

 

 

   

 

 

 

Investment income (loss):

      

Dividend distributions

     4,600       3,816       —   

Investment Expenses:

      

Mortality and expense risk and administrative charges

     (3,596     (1,882     (4,188
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     1,004       1,934       (4,188
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations:

      

Capital gain distributions

     29,343       —        59,061  

Realized capital gain (loss) on investments

     (4,103     (169     (4,740

Change in unrealized appreciation (depreciation)

     (87,664     (47,505     (178,107
  

 

 

   

 

 

   

 

 

 

Net gain (loss) on investments

     (62,424     (47,674     (123,786
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     (61,420     (45,740     (127,974
  

 

 

   

 

 

   

 

 

 

Contract owner transactions:

      

Variable annuity deposits

     33,904       8,200       13,795  

Terminations, withdrawals and annuity payments

     (23,266     (49,910     (28,583

Transfers between subaccounts, net

     (11,812     (480     7,179  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from contract transactions

     (1,174     (42,190     (7,609
  

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (62,594     (87,930     (135,583
  

 

 

   

 

 

   

 

 

 

Net assets as of December 31, 2022

   $ 253,617     $ 114,808     $ 257,004  
  

 

 

   

 

 

   

 

 

 

Investment income (loss):

      

Dividend distributions

     540       1,431       190  

Investment Expenses:

      

Mortality and expense risk and administrative charges

     (3,688     (1,436     (4,318
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (3,148     (5     (4,128
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations:

      

Capital gain distributions

     202       —        —   

Realized capital gain (loss) on investments

     (4,761     (5,429     2,933  

Change in unrealized appreciation (depreciation)

     48,451       12,748       108,208  
  

 

 

   

 

 

   

 

 

 

Net gain (loss) on investments

     43,892       7,319       111,141  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     40,744       7,314       107,013  
  

 

 

   

 

 

   

 

 

 

Contract owner transactions:

      

Variable annuity deposits

     19,286       6,980       408  

Terminations, withdrawals and annuity payments

     (36,682     (17,566     (30,711

Transfers between subaccounts, net

     41       (11,188     50,701  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from contract transactions

     (17,355     (21,774     20,398  
  

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     23,389       (14,460     127,411  
  

 

 

   

 

 

   

 

 

 

Net assets as of December 31, 2023

   $ 277,006     $ 100,348     $ 384,415  
  

 

 

   

 

 

   

 

 

 

 

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

 

6


SBL Variable Annuity Account XI

Statements of Operations and Change in Net Assets (continued)

Years Ended December 31, 2023 and 2022, Except as Noted

 

     Neuberger Berman
AMT Sustainable
Equity
    PIMCO VIT Real
Return
    PIMCO VIT Total
Return
 

Net assets as of December 31, 2021

   $ 347,172     $ 217,948     $ 691,120  
  

 

 

   

 

 

   

 

 

 

Investment income (loss):

      

Dividend distributions

     357       16,010       11,935  

Investment Expenses:

      

Mortality and expense risk and administrative charges

     (3,963     (2,972     (6,310
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (3,606     13,038       5,625  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations:

      

Capital gain distributions

     27,289       —        —   

Realized capital gain (loss) on investments

     4,368       (8,905     (19,192

Change in unrealized appreciation (depreciation)

     (95,408     (36,775     (69,158
  

 

 

   

 

 

   

 

 

 

Net gain (loss) on investments

     (63,751     (45,680     (88,350
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     (67,357     (32,642     (82,725
  

 

 

   

 

 

   

 

 

 

Contract owner transactions:

      

Variable annuity deposits

     596       58       9,984  

Terminations, withdrawals and annuity payments

     (11,267     (63,784     (152,464

Transfers between subaccounts, net

     —        46,023       (59,590
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from contract transactions

     (10,671     (17,703     (202,070
  

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (78,028     (50,345     (284,795
  

 

 

   

 

 

   

 

 

 

Net assets as of December 31, 2022

   $ 269,144     $ 167,603     $ 406,325  
  

 

 

   

 

 

   

 

 

 

Investment income (loss):

      

Dividend distributions

     260       3,855       14,255  

Investment Expenses:

      

Mortality and expense risk and administrative charges

     (4,219     (1,775     (5,452
  

 

 

   

 

 

   

 

 

 

Net investment income (loss)

     (3,959     2,080       8,803  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from operations:

      

Capital gain distributions

     5,468       —        —   

Realized capital gain (loss) on investments

     2,376       (8,784     (11,366

Change in unrealized appreciation (depreciation)

     68,465       9,662       21,201  
  

 

 

   

 

 

   

 

 

 

Net gain (loss) on investments

     76,309       878       9,835  
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     72,350       2,958       18,638  
  

 

 

   

 

 

   

 

 

 

Contract owner transactions:

      

Variable annuity deposits

     39,184       75       38,467  

Terminations, withdrawals and annuity payments

     (6,661     (52,707     (26,888

Transfers between subaccounts, net

     9,218       —        (18,247
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net assets from contract transactions

     41,741       (52,632     (6,668
  

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     114,091       (49,674     11,970  
  

 

 

   

 

 

   

 

 

 

Net assets as of December 31, 2023

   $ 383,235     $ 117,929     $ 418,295  
  

 

 

   

 

 

   

 

 

 

 

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

 

7


SBL Variable Annuity Account XI

Statements of Operations and Change in Net Assets (continued)

Years Ended December 31, 2023 and 2022, Except as Noted

 

     Rydex VIF Energy
Services
    T. Rowe Price Mid-
Cap Growth
 

Net assets as of December 31, 2021

   $ 54,648     $ 4,455,587  
  

 

 

   

 

 

 

Investment income (loss):

    

Dividend distributions

     —        —   

Investment Expenses:

    

Mortality and expense risk and administrative charges

     (934     (48,834
  

 

 

   

 

 

 

Net investment income (loss)

     (934     (48,834
  

 

 

   

 

 

 

Increase (decrease) in net assets from operations:

    

Capital gain distributions

     —        104,922  

Realized capital gain (loss) on investments

     946       (2,782

Change in unrealized appreciation (depreciation)

     22,605       (1,110,001
  

 

 

   

 

 

 

Net gain (loss) on investments

     23,551       (1,007,861
  

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     22,617       (1,056,695
  

 

 

   

 

 

 

Contract owner transactions:

    

Variable annuity deposits

     7,162       111,876  

Terminations, withdrawals and annuity payments

     (3,618     (108,345

Transfers between subaccounts, net

     3       (39,510
  

 

 

   

 

 

 

Increase (decrease) in net assets from contract transactions

     3,547       (35,979
  

 

 

   

 

 

 

Total increase (decrease) in net assets

     26,164       (1,092,674
  

 

 

   

 

 

 

Net assets as of December 31, 2022

   $ 80,812     $ 3,362,913  
  

 

 

   

 

 

 

Investment income (loss):

    

Dividend distributions

     —        —   

Investment Expenses:

    

Mortality and expense risk and administrative charges

     (1,022     (45,882
  

 

 

   

 

 

 

Net investment income (loss)

     (1,022     (45,882
  

 

 

   

 

 

 

Increase (decrease) in net assets from operations:

    

Capital gain distributions

     —        204,882  

Realized capital gain (loss) on investments

     2,237       (9,136

Change in unrealized appreciation (depreciation)

     (2,082     411,705  
  

 

 

   

 

 

 

Net gain (loss) on investments

     155       607,451  
  

 

 

   

 

 

 

Net increase (decrease) in net assets from operations

     (867     561,569  
  

 

 

   

 

 

 

Contract owner transactions:

    

Variable annuity deposits

     7,368       50,735  

Terminations, withdrawals and annuity payments

     (12,810     (527,357

Transfers between subaccounts, net

     15       (24,187
  

 

 

   

 

 

 

Increase (decrease) in net assets from contract transactions

     (5,427     (500,809
  

 

 

   

 

 

 

Total increase (decrease) in net assets

     (6,294     60,760  
  

 

 

   

 

 

 

Net assets as of December 31, 2023

   $ 74,518     $ 3,423,673  
  

 

 

   

 

 

 

 

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

 

8


SBL Variable Annuity Account XI

Notes to Financial Statements

December 31, 2023

 

1. Organization and Significant Accounting Policies

SBL Variable Annuity Account XI (the Account) is a separate account of Security Benefit Life Insurance Company (SBL). The Account is an investment company as defined by Financial Accounting Standard Board (FASB) Accounting Standard Codification (ASC) 946. The Account follows the accounting guidance as outlined in ASC 946. The Account is registered as a unit investment trust under the Investment Company Act of 1940, as amended. As directed by the owners, amounts directed to each subaccount are invested in a designated mutual fund as follows:

 

Subaccount/Mutual Fund

  

Class

  

Investment Adviser

  

Sub-Adviser

Goldman Sachs VIT Small Cap Equity Insights

   Institutional   

Goldman Sachs Asset Management, LP

   -

Goldman Sachs VIT Strategic Growth

   Institutional   

Goldman Sachs Asset Management, LP

   -

Guggenheim VIF All Cap Value

   -   

Security Investors, LLC

   -

Guggenheim VIF Large Cap Value

   -   

Security Investors, LLC

   -

Guggenheim VIF SMid Cap Value

   -   

Security Investors, LLC

   -

Guggenheim VIF World Equity Income

   -   

Security Investors, LLC

   -

Invesco V.I. EVQ International Equity Fund

   Series I   

Invesco Advisers, Inc

   -

Invesco V.I. Global Real Estate

   Series I   

Invesco Advisers, Inc

   Invesco Asset Management Ltd

Janus Henderson VIT Research

   Service   

Janus Capital Management LLC

   -

Neuberger Berman AMT Sustainable Equity

   S   

Neuberger Berman Investment Advisers LLC

   -

PIMCO VIT Real Return

   Administrative   

Pacific Investment Management Company, LLC

   -

PIMCO VIT Total Return

   Administrative   

Pacific Investment Management Company, LLC

   -

Rydex VIF Energy Services

   -   

Security Investors, LLC

   -

T. Rowe Price Mid-Cap Growth

   -   

T. Rowe Price Associates, Inc

   -

Fourteen subaccounts are currently offered by the Account, all of which had activity.

Under applicable insurance law, the assets and liabilities of the Account are clearly identified and distinguished from SBL’s other assets and liabilities. The portion of the Account’s assets applicable to the variable annuity contracts is not chargeable with liabilities arising out of any other business SBL may conduct.

 

9


SBL Variable Annuity Account XI

Notes to Financial Statements (continued)

 

1. Organization and Significant Accounting Policies (continued)

 

Investment Valuation

Investments in mutual fund shares are carried in the statements of net assets at market value (net asset value of the underlying mutual fund). Investment transactions are accounted for on the trade date. Realized capital gains and losses on sales of investments are determined based on the average cost of investments sold. The difference between cost and current market value of investments owned on the day of measurement is recorded as unrealized appreciation or depreciation of investments.

The cost of investment purchases and proceeds from investments sold for the year ended December 31, 2023, were as follows:

 

Subaccount

   Cost of Purchases      Proceeds from Sales  

Goldman Sachs VIT Small Cap Equity Insights

   $ 3,598      $ 72,494  

Goldman Sachs VIT Strategic Growth

     191,897        168,690  

Guggenheim VIF All Cap Value

     193,271        51,157  

Guggenheim VIF Large Cap Value

     206,182        63,841  

Guggenheim VIF SMid Cap Value

     74,055        44,574  

Guggenheim VIF World Equity Income

     54,138        65,049  

Invesco V.I. EVQ International Equity Fund

     17,345        37,646  

Invesco V.I. Global Real Estate

     8,144        29,923  

Janus Henderson VIT Research

     50,987        34,717  

Neuberger Berman AMT Sustainable Equity

     53,824        10,574  

PIMCO VIT Real Return

     3,925        54,477  

PIMCO VIT Total Return

     54,592        52,457  

Rydex VIF Energy Services

     7,195        13,644  

T. Rowe Price Mid-Cap Growth

     221,923        563,732  

Market Risk

Each subaccount invests in shares of a single underlying fund. The investment performance of each subaccount will reflect the investment performance of the underlying fund less separate account expenses. There is no assurance that the investment objective of any underlying fund will be met. A fund calculates a daily net asset value per share (“NAV”) which is based on the market value of its investment portfolio. The amount of risk varies significantly between subaccounts. Due to the level of risk associated with certain investment portfolios, it is at least reasonably possible that changes in the values of investment portfolios will occur in the near term and that such changes could materially affect contractholders’ investments in the funds and the amounts reported in the statements of net assets. The contractholder assumes all of the investment performance risk for the subaccounts selected.

Annuity Assets

As of December 31, 2023, annuity reserves have not been established, as there are no contracts that have matured and are in the payout stage. Such reserves would be computed on the basis of published mortality tables using assumed interest rates that will provide reserves as prescribed by law. In cases where the payout option selected is life contingent, SBL periodically recalculates the required annuity reserves, and any resulting adjustment is either charged or credited to SBL and not to the Account.

Reinvestment of Dividends

Dividend and capital gain distributions paid by the mutual funds to the Account are reinvested in additional shares of each respective fund. Dividend income and capital gain distributions are recorded as income on the ex-dividend date.

 

10


SBL Variable Annuity Account XI

Notes to Financial Statements (continued)

 

1. Organization and Significant Accounting Policies (continued)

 

Federal Income Taxes

The operations of the Account are included in the federal income tax return of SBL, which is taxed as a life insurance company under the provisions of the Internal Revenue Code (IRC). Under the current provisions of the IRC, SBL does not expect to incur federal income taxes on the earnings of the Account to the extent the earnings are credited under contracts. Based on this, no charge is being made currently to the Account for federal income taxes. SBL will review periodically the status of this policy in the event of changes in the tax law.

Use of Estimates

The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.

Fair Value Measurements

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 (an exit price).

The Account invests in shares of open-end mutual funds, which process contractholders directed purchases, sales and transfers on a daily basis at the funds’ computed NAVs. The fair value of the Account’s assets is based on the NAVs of mutual funds, which are obtained from the custodians and reflect the fair values of the mutual fund investments. The NAV is calculated daily and is based on the fair values of the underlying securities.

Because the fund provides liquidity for the investments through purchases and redemptions at NAV, this may represent the fair value of the investment in the fund. That is, for an open-ended mutual fund, the fair value of an investment in the fund would not be expected to be higher than the amount that a new investor would be required to spend in order to directly invest in the mutual fund. Similarly, the hypothetical seller of the investment would not be expected to accept less in proceeds than it could receive by directly redeeming its investment with the fund.

The Account had no financial liabilities as of December 31, 2023.

2. Variable Annuity Contract Charges

Mortality and Expense Risk Charge: Mortality and expense risks assumed by SBL are compensated for by a fee equivalent to an annual rate of 0.45% of the average daily net assets of each subaccount.

Administration and Distribution Charge: SBL is currently charging an annual rate of 0.91% of each subaccount’s average daily net assets, except the Guggenheim VIF All Cap Value, Guggenheim VIF Large Cap Value, Guggenheim VIF SMid Cap Value and Guggenheim VIF World Equity Income subaccounts, which are being charged an annual rate of 0.56%. SBL may deduct a maximum daily administration and distribution charge equal to an annual rate of 0.94% of each subaccount’s average daily net assets, except the Guggenheim VIF All Cap Value, Guggenheim VIF Large Cap Value, Guggenheim VIF SMid Cap Value and Guggenheim VIF World Equity Income subaccounts, for which the maximum annual rate is 0.59%.

These charges are presented as expenses on the statements of changes in net assets under Mortality and expense risk and administrative charges line item.

Premium Tax Charge: When applicable, an amount for state premium taxes is deducted as provided by pertinent state law either from the purchase payments or from the amount applied to affect an annuity at the time annuity payments commence.

 

11


SBL Variable Annuity Account XI

Notes to Financial Statements (continued)

 

3. Summary of Unit Transactions

The changes in units outstanding for the periods December 31, 2023 and 2022, were as follows:

 

     2023     2022  
                  Net                  Net  
     Units      Units     Increase     Units      Units     Increase  

Subaccount

   Issued      Redeemed     (Decrease)     Issued      Redeemed     (Decrease)  

Goldman Sachs VIT Small Cap Equity Insights

     19        (1,939     (1,920     1,448        (952     496  

Goldman Sachs VIT Strategic Growth

     2,616        (3,557     (941     3,903        (5,581     (1,678

Guggenheim VIF All Cap Value

     1,040        (581     459       1,063        (1,175     (112

Guggenheim VIF Large Cap Value

     2,718        (1,456     1,262       1,525        (2,546     (1,021

Guggenheim VIF SMid Cap Value

     733        (922     (189     135        (1,906     (1,771

Guggenheim VIF World Equity Income

     1,340        (2,052     (712     823        (614     209  

Invesco V.I. EVQ International Equity Fund

     726        (1,409     (683     1,499        (1,551     (52

Invesco V.I. Global Real Estate

     336        (1,389     (1,053     367        (2,094     (1,727

Janus Henderson VIT Research

     925        (554     371       939        (1,263     (324

Neuberger Berman AMT Sustainable Equity

     1,075        (147     928       13        (245     (232

PIMCO VIT Real Return

     5        (3,669     (3,664     2,856        (4,382     (1,526

PIMCO VIT Total Return

     3,103        (3,560     (457     1,183        (14,639     (13,456

Rydex VIF Energy Services

     1,480        (3,211     (1,731     1,679        (870     809  

T. Rowe Price Mid-Cap Growth

     325        (5,065     (4,740     1,175        (1,577     (402

 

12


SBL Variable Annuity Account XI

Notes to Financial Statements (continued)

 

4. Financial Highlights

A summary of units outstanding, unit values, net assets, expense ratios, investment income ratios and total return ratios for each of the five years in the period ended December 31, 2023, were as follows:

 

Subaccount

   Units      Unit
Values
($) (4)
     Net
Assets ($)
     Investment
Income
Ratios
(%) (1)
     Expense
Ratios
(%) (2)
     Total
Returns
(%) (3)(4)
 

Goldman Sachs VIT Small Cap Equity Insights

                 

2023

     9,203        40.76        375,149        0.01        1.36        17.67  

2022

     11,123        34.64        385,338        0.00        1.36        (20.48

2021

     10,627        43.56        462,961        0.00        1.36        22.12  

2020

     11,020        35.67        393,157        0.00        1.36        7.12  

2019

     11,510        33.30        383,351        0.49        1.36        23.15  

Goldman Sachs VIT Strategic Growth

                 

2023

     44,006        50.84        2,236,690        —         1.36        40.02  

2022

     44,947        36.31        1,631,534        —         1.36        (33.43

2021

     46,625        54.54        2,542,396        —         1.36        20.26  

2020

     44,113        45.35        1,999,916        0.00        1.36        38.60  

2019

     42,328        32.72        1,384,554        0.30        1.36        33.71  

Guggenheim VIF All Cap Value

                 

2023

     16,267        77.60        1,261,939        0.02        1.01        7.43  

2022

     15,808        72.23        1,141,492        0.01        1.01        (2.17

2021

     15,920        73.83        1,174,987        0.02        1.01        25.67  

2020

     17,794        58.75        1,045,070        0.02        1.01        0.84  

2019

     19,308        58.26        1,124,498        1.51        1.01        22.50  

Guggenheim VIF Large Cap Value

                 

2023

     22,104        42.19        932,701        0.02        1.01        8.15  

2022

     20,842        39.01        813,027        0.01        1.01        (2.30

2021

     21,863        39.93        873,056        0.02        1.01        25.76  

2020

     19,782        31.75        628,171        0.02        1.01        1.18  

2019

     15,951        31.38        500,598        1.58        1.01        20.55  

Guggenheim VIF SMid Cap Value

                 

2023

     10,592        47.77        504,696        0.02        1.01        8.64  

2022

     10,781        43.97        472,890        0.01        1.01        (2.85

2021

     12,552        45.26        566,948        0.02        1.01        22.49  

2020

     11,842        36.95        436,548        0.01        1.01        3.24  

2019

     11,256        35.79        401,835        0.80        1.01        25.45  

 

13


SBL Variable Annuity Account XI

Notes to Financial Statements (continued)

 

4. Financial Highlights (continued)

 

Subaccount

   Units      Unit
Values
($) (4)
     Net
Assets ($)
     Investment
Income
Ratios
(%) (1)
     Expense
Ratios
(%) (2)
     Total
Returns
(%) (3)(4)
 

Guggenheim VIF World Equity Income

                 

2023

     17,813        32.62        580,745        0.03        1.01        11.18  

2022

     18,525        29.34        543,386        0.02        1.01        (10.06

2021

     18,316        32.62        597,157        0.01        1.01        20.50  

2020

     22,526        27.07        609,450        0.03        1.01        5.58  

2019

     23,185        25.64        594,150        2.80        1.01        20.21  

Invesco V.I. EVQ International Equity Fund

                 

2023

     10,187        27.19        277,006        0.00        1.36        16.55  

2022

     10,870        23.33        253,617        0.02        1.36        (19.41

2021

     10,922        28.95        316,211        0.01        1.36        4.47  

2020

     11,640        27.71        322,630        0.02        1.36        12.41  

2019

     9,081        24.65        223,825        1.48        1.36        26.87  

Invesco V.I. Global Real Estate

                 

2023

     4,560        22.00        100,348        0.01        1.36        7.58  

2022

     5,613        20.45        114,808        0.02        1.36        (25.96

2021

     7,340        27.62        202,738        0.03        1.36        24.02  

2020

     7,859        22.27        175,059        0.05        1.36        (13.51

2019

     6,252        25.75        161,008        4.29        1.36        21.35  

Janus Henderson VIT Research

                 

2023

     6,386        60.19        384,415        0.00        1.36        40.89  

2022

     6,015        42.72        257,004        —         1.36        (31.02

2021

     6,339        61.93        392,587        0.00        1.36        18.41  

2020

     5,956        52.30        311,485        0.00        1.36        30.78  

2019

     5,885        39.99        235,359        0.32        1.36        33.39  

Neuberger Berman AMT Sustainable Equity

                 

2023

     7,531        50.88        383,235        0.00        1.36        24.86  

2022

     6,603        40.75        269,144        0.00        1.36        (19.75

2021

     6,835        50.78        347,172        0.00        1.36        21.48  

2020

     6,784        41.80        283,626        0.00        1.36        17.65  

2019

     7,229        35.53        256,859        0.29        1.36        23.88  

 

14


SBL Variable Annuity Account XI

Notes to Financial Statements (continued)

 

4. Financial Highlights (continued)

 

Subaccount

   Units      Unit
Values
($) (4)
     Net
Assets ($)
     Investment
Income
Ratios
(%) (1)
     Expense
Ratios
(%) (2)
     Total
Returns
(%) (3)(4)
 

PIMCO VIT Real Return

                 

2023

     8,078        14.60        117,929        0.03        1.36        2.31  

2022

     11,742        14.27        167,603        0.08        1.36        (13.09

2021

     13,268        16.42        217,948        0.05        1.36        4.12  

2020

     15,359        15.77        242,225        0.01        1.36        10.20  

2019

     6,981        14.31        99,879        1.49        1.36        6.95  

PIMCO VIT Total Return

                 

2023

     30,286        13.82        418,295        0.03        1.36        4.54  

2022

     30,743        13.22        406,325        0.02        1.36        (15.47

2021

     44,199        15.64        691,120        0.02        1.36        (2.62

2020

     32,142        16.06        515,995        0.02        1.36        7.21  

2019

     42,132        14.98        631,130        2.75        1.36        6.85  

Rydex VIF Energy Services

                 

2023

     14,758        5.04        74,518        —         1.36        3.07  

2022

     16,489        4.89        80,812        —         1.36        40.52  

2021

     15,680        3.48        54,648        0.00        1.36        16.00  

2020

     15,828        3.00        47,587        0.01        1.36        (38.27

2019

     2,990        4.86        14,533        —         1.36        (1.42

T. Rowe Price Mid-Cap Growth

                 

2023

     29,178        117.29        3,423,673        —         1.36        18.34  

2022

     33,918        99.11        3,362,913        —         1.36        (23.63

2021

     34,320        129.78        4,455,587        —         1.36        13.30  

2020

     36,797        114.55        4,216,621        —         1.36        22.12  

2019

     40,835        93.80        3,831,385        0.14        1.36        29.50  

 

(1)

These amounts represent the dividends, excluding distributions of capital gains, received by the subaccount from the underlying mutual fund, net of management fees assessed by the fund manager, divided by the average net assets. Average net assets is a simple average of net assets and will not reflect offsetting changes in net assets occurring within a year. These ratios exclude those expenses, such as mortality and expense charges, that result in direct reductions in the unit values. The recognition of investment income by the subaccount is affected by the timing of the declaration of dividends by the underlying fund in which the subaccount invests.

 

15


SBL Variable Annuity Account XI

Notes to Financial Statements (continued)

 

4. Financial Highlights (continued)

 

(2)

These ratios represent the annualized contract expenses of the Account, consisting primarily of administrative, distribution, and mortality and expense charges, for each period indicated. The ratios include only those expenses that result in a direct reduction to the unit values. Charges made directly to contract owner accounts through the redemption of units and expenses of the underlying fund are excluded.

(3)

These amounts represent the total return for the periods indicated, including changes in the value of the underlying fund, and reflect deductions for all items included in the expense ratio. 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 in the total return presented. The total return is calculated for the period indicated or from the inception date through the end of the reporting period.

(4)

Unit value information is calculated on a daily basis regardless of whether or not the subaccount has contractholders.

5. Subsequent Events

The Account has performed an evaluation of subsequent events through the date the financial statements were issued and has determined that no items require recognition or disclosure.

 

16


PART C
OTHER INFORMATION
Item 27. Exhibits
Exhibit
Number
Description
Location
(a)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-84159 (filed July 30, 1999)
(b)
Form of Custody Agreements
Not Applicable
(c)(1)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-138540 (filed April 30, 2019)
(c)(2)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-84159 (filed May 1, 2000)
(c)(3)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-84159 (filed October 26, 1999)
(c)(4)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-138540 (filed April 28, 2017)
(d)(1)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-84159 (filed July 30, 1999)
(e)(1)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-84159 (filed May 1, 2000)
f(1)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-52114 (filed February 23, 2005)
f(2)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-84159 (filed May 1, 2000)
(g)
Reinsurance Contracts
Not Applicable
(h)(1)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-138540 (filed February 21, 2013)
(h)(2)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-138540 (filed April 28, 2023)
(h)(3)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-138540 (filed April 30, 2022)
(h)(4)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-138540 (filed April 30, 2022)
(h)(5)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-138540 (filed April 29, 2020)
(h)(6)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-52114 (filed April 28, 2006)
(h)(6)(i)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-138540 (filed March 9, 2007)
(h)(7)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-138540 (filed April 30, 2014)
(h)(8)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-138540 (filed April 30, 2022)
(h)(9)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 033-85592 (filed April 27, 2007)
(h)(10)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-41180 (filed April 27, 2007)
(h)(11)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-41180 (filed April 27, 2007)
(h)(12)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 033-85592 (filed April 27, 2007)
(h)(13)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 033-85592 (filed April 27, 2007)
1

Exhibit
Number
Description
Location
(h)(14)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 033-85592 (filed April 27, 2007)
(h)(15)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-41180 (filed April 27, 2007)
(h)(16)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-41180 (filed April 27, 2007)
(i)
Administrative Contracts
Not applicable
(j)
Other Material Contracts
Not applicable
(k)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-84159 (filed April 30, 2015)
(l)(1)
Filed herewith
(l)(2)
Filed herewith
(m)
Omitted Financial Statements
Not Applicable
(n)
Initial Capital Agreements
Not Applicable
(o)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-84159 (filed April 29, 2021)
(p)
Incorporated herein by reference to the Exhibits filed with Registration
Statement No. 333-138540 (filed April 28, 2023)
Item 28.
Directors and Officers of the Depositor
The directors and principal officers of Security Benefit Life Insurance Company are set forth below.
Name and Principal
Business Address*
Positions and Offices with Depositor
Douglas G. Wolff
Chief Executive Officer and Director
Michael P. Kiley
Director
Barry G. Ward
Director
John F. Guyot
Senior Vice President, General Counsel, Secretary, and Director
Roger S. Offermann
Senior Vice President, Chief Actuary, Chief Product Officer, and Director
Joseph W. Wittrock
Senior Vice President, Chief Investment Officer, and Director
Caleb I. Brainerd
Senior Vice President, Chief Financial Officer, and Treasurer
David G. Byrnes
Senior Vice President and Chief Distribution Officer
Albert J. Dal Porto
Senior Vice President and Chief Strategy Officer
Jeffrey M. Forlizzi
Senior Vice President, Investments
Sean O’Donoghue
Senior Vice President and Chief Technology Officer
Jenifer C. Purvis
Senior Vice President, Chief Human Resources Officer
Kurt E. Auleta
Vice President
Brian J. Beckett
Vice President and Chief Accounting Officer
Justin F. Carroll
Vice President and Associate General Counsel
Amy L. Comer
Vice President and Assistant General Counsel
Jessica L. Daniels
Vice President, Administration and Employee Relations
Joseph J. Elmy
Vice President and Tax Director
Jackie R. Fox
Vice President, Client Services
Jennifer L. Fulks
Vice President and Head of HR Operations
Rui Guo
Vice President and Deputy Chief Actuary
Carmen R. Hill
Vice President, Chief Compliance Officer, and Chief Privacy Officer
Blaine G. Hirsch
Vice President, Investment Strategy
Duc X. Ho
Vice President and Appointed Actuary
Cherie L. Huffman
Vice President, Investments
Justin A. Jacquinot
Vice President
2

Name and Principal
Business Address*
Positions and Offices with Depositor
James J. Kiley
Vice President
Greg D. Kratz
Vice President
Susan J Lacey
Vice President and Controller
Michael T. Maghini
Vice President
William J. McDonough
Vice President, Investments
Stuart Schiffman
Vice President and Chief Data Officer
Lyle S. Semchyshyn
Vice President and Corporate Actuary
Alberto Silva
Vice President, Digital Product Management
Jeanne R. Slusher
Vice President and Director of Audit
Christopher D. Swickard
Vice President, Deputy General Counsel, and Assistant Secretary
Kevin M. Watt
Vice President
Craig P. Weishaar
Vice President, Direct Relationships
Richard J. Wells
Vice President, Operations
John P. Wohletz
Vice President, GAAP Financial Reporting
*Located at One Security Benefit Place, Topeka, KS 66636-0001
Item 29.
Persons Controlled by or Under Common Control with the Depositor or Registrant
The Depositor, Security Benefit Life Insurance Company (“SBL” or “the Company”), is a wholly-owned subsidiary of SBL Holdings, LLC. The Registrant is a segregated asset account of SBL. The list of companies controlled by or under common control with SBL Holdings, LLC is set forth below.
Name
Jurisdiction
Percent of Voting Securities Owned
Todd L. Boehly, Individual
 
 
 
100 N. Crescent Holdings LLC
DE
100%
by Mayfair Portfolio Trust, LLC
100 N. Crescent LLC
DE
100%
by 100 N. Cresent Holdings LLC
125 West 57th Street Holdings LLC
DE
85.0%
by CI W57th Street Holdings LLC
125 West 57th Street Mezz 2, LLC
DE
100%
by 125 West 57th Street Holdings LLC
125 West 57th Street Mezz, LLC
DE
100%
by 125 West 57th Street Mezz 2, LLC
125 West 57th Street Property Owner LLC
DE
100%
by 125 West 57th Street Holdings LLC
125 West 57th Street Property Owner LLC
DE
100%
by 125 West 57th Street Mezz, LLC
12D The Film Limited
GBR
100%
by Fulwell 73 UK Limited
13 FEG Alamo Production, LLC
DE
100%
by 13 FEG Asset Production, LLC
13 FEG Asset Production, LLC
DE
100%
by 13FEG Ops, LLC
13 FEG Columbus Holdings, LLC
DE
100%
by 13 FEG Haunted Holdings, LLC
13 FEG Haunted Holdings, LLC
DE
100%
by 13FEG Ops, LLC
13 FEG Haunted Prison, LLC
IL
100%
by 13 FEG Haunted Holdings, LLC
13 FEG New Orleans, LLC
DE
100%
by 13 FEG Haunted Holdings, LLC
13 FEG Touring Events, LLC
DE
100%
by 13FEG Ops, LLC
13FEG Houston Holdings, LLC
TN
100%
by 13 FEG Haunted Holdings, LLC
13FEG Immersive Theater, LLC
CA
100%
by 13 FEG Haunted Holdings, LLC
13FEG IP, LLC
DE
100%
by Thirteenth Floor Entertainment Group, LLC
13FEG Jacksonville Holdings, LLC
DE
100%
by 13 FEG Haunted Holdings, LLC
13FEG LA Holdings, LLC
DE
100%
by 13 FEG Haunted Holdings, LLC
13FEG Ops, LLC
DE
100%
by Thirteenth Floor Entertainment Group, LLC
13th Floor Denver Holdings, LLC
CO
100%
by 13 FEG Haunted Holdings, LLC
1861 Capital, LLC
KS
100%
by Sherwood Park, Inc.
234 Productions, LLC
DE
100%
by Fulwell 73 Productions US, Inc.
3030 Chain Bridge Road, LLC
DE
90.0%
by SBT Investors, LLC
333 Fish Tacos NY 1, LLC
NY
100%
by Fish Tacos NY 1, LLC
37-41 Mortimer GP LTD
GBR
100%
by 37-41 Mortimer Street LLP
37-41 Mortimer LP
GBR
99.99%
by 37-41 Mortimer Unit Trust
37-41 Mortimer Nominee 1 Ltd
GBR
100%
by 37-41 Mortimer GP LTD
3

Name
Jurisdiction
Percent of Voting Securities Owned
37-41 Mortimer Nominee 2 Ltd
GBR
100%
by 37-41 Mortimer GP LTD
37-41 Mortimer Opco Ltc
GBR
100%
by 37-41 Mortimer Street LLP
37-41 Mortimer Street LLP
GBR
0%
Board rights held by CH Capital A Holdings LLc
37-41 Mortimer Unit Trust
JEY
99.99%
by 37-41 Mortimer Street LLP
4AIR, LLC
DE
28.55%
by Eldridge 4AIR Holdings LLC
688 Bronx Commissary, LLC
NY
100%
by MPQ 688 Bronx HoldCo, LLC
700 Edgewater Development Mezz, LLC
DE
100%
by CHE Edgewater LLC
700 Edgewater Development Parent, LLC
DE
45.0%
by CHE Edgewater LLC
700 Edgewater Development, LLC
DE
100%
by CHE Edgewater LLC
720 NE Street Holdco LLC
DE
100%
by CHE NE Street LLC
720 NE Street LLC
DE
50.0%
by CHE NE Street LLC
720 NE Street PropCo LLC
DE
100%
by CHE NE Street LLC
9350 Civic Center Drive, LLC
DE
100%
by 9350 Civic Center JV, LLC
9350 Civic Center JV, LLC
DE
50.0%
by SBC Civic Center LLC
A Bus Could Run Limited
GBR
100%
by Fulwell 73 Limited
A Cigar is Just a Cigar Limited
GBR
100%
by A24 Films LLC
A Cigar is Just a Cigar LLC
DE
100%
by A24 Films LLC
A24 Analytics LLC
DE
100%
by A24 Films LLC
A24 Commerce St LLC
DE
100%
by A24 Films LLC
A24 Distribution, LLC
DE
100%
by A24 Films LLC
A24 Films, LLC
DE
32.1%
by Valence A24, LLC
A24 International LLC
DE
100%
by A24 Films LLC
A24 Investments LLC
DE
100%
by A24 Films LLC
A24 Merch LLC
DE
100%
by A24 Films LLC
A24 Music LLC
DE
100%
by A24 Films LLC
A24 Productions 1 LLC
DE
100%
by A24 Films LLC
A24 Productions 2 LLC
DE
100%
by A24 Films LLC
A24 Productions 3 LLC
DE
100%
by A24 Films LLC
A24 Publishing LLC
DE
100%
by A24 Films LLC
A24 Services, LLC
DE
100%
by A24 Films LLC
A24 Studios Limited
GBR
100%
by A24 Films LLC
A24 Studios LLC
DE
100%
by A24 Films LLC
A24 Sunset LLC
DE
100%
by A24 Films LLC
A24 TV Inc.
DE
100%
by After The Fact LLC
A24 TV LLC
DE
100%
by A24 Films LLC
A24 Ventures LLC
DE
100%
by A24 Films LLC
ABM JG Greenwich, LLC
DE
100%
by Aurify Brands Management, LLC
ACZ Investments LP
DE
0%
Mgmt. by Eldridge CH GP LLC
ACZ Students LLC
DE
100%
by ACZ Investments LP
Adore Matchmaking LLC
DE
100%
by A24 Films LLC
Adore Rights LLC
DE
100%
by A24 Films LLC
Aero Solutions Srl
Italy
100%
by Sirio S.p.A.
After The Fact LLC
DE
100%
by A24 Films LLC
AIC The Film Limited
GBR
100%
by Fulwell 73 Limited
Air Eldridge LLC
DE
100%
by Eldridge Corporate Services, LLC
Aircraft Hangar Services LLC
DE
100%
by Air Eldridge LLC
AllBright Collective Limited
GBR
100%
by Cain PE LLC
AltAlpha Vintage, L.P.
DE
0%
Mgmt. by CAIS AltAlpha Vintage LLC
An Inconvenient Tooth LLC
DE
100%
by A24 Films LLC
AOG, LLC
OH
100%
by Fairgrave Omlie, LLC
Apocalypse Events LLC
CO
100%
by 13 FEG Touring Events, LLC
APQ 1131 Madison Avenue NY, LLC
DE
100%
by LPQ USA, LLC
APQ 1399 Madison NY, LLC
DE
100%
by LPQ USA, LLC
4

Name
Jurisdiction
Percent of Voting Securities Owned
APQ 1592 First Avenue NY, LLC
DE
100%
by LPQ USA, LLC
APQ 17th Street DC, LLC
DE
100%
by LPQ USA, LLC
APQ 33 Bakery Annex NY, LLC
DE
100%
by LPQ USA, LLC
APQ 33 Street Bakery NY, LLC
DE
100%
by LPQ USA, LLC
APQ 85 Broad NY, LLC
DE
100%
by LPQ USA, LLC
APQ 8th and Walnut PA, LLC
DE
100%
by LPQ USA, LLC
APQ Americana CA, LLC
DE
100%
by LPQ USA, LLC
APQ Beverly Hills CA, LLC
DE
100%
by LPQ USA, LLC
APQ Blaine Mansion DC, LLC
DE
100%
by LPQ USA, LLC
APQ Bleecker NY, LLC
DE
100%
by LPQ USA, LLC
APQ Bryant Park Kiosk NY, LLC
DE
100%
by LPQ USA, LLC
APQ Bryant Park NY, LLC
DE
100%
by LPQ USA, LLC
APQ Capitol Hill DC, LLC
DE
100%
by LPQ USA, LLC
APQ Carnegie Hill NY, LLC
DE
100%
by LPQ USA, LLC
APQ Carroll Square DC, LLC
DE
100%
by LPQ USA, LLC
APQ Claremont CA, LLC
DE
100%
by LPQ USA, LLC
APQ Coconut Grove FL, LLC
DE
100%
by LPQ USA, LLC
APQ E65 NY, LLC
DE
100%
by LPQ USA, LLC
APQ Encino Bakery CA, LLC
DE
100%
by LPQ USA, LLC
APQ First Avenue NY, LLC
DE
100%
by LPQ USA, LLC
APQ Florence Bakery Annex CA, LLC
DE
100%
by LPQ USA, LLC
APQ Garden City NY, LLC
DE
100%
by LPQ USA, LLC
APQ Grand Central West NY, LLC
DE
100%
by LPQ USA, LLC
APQ Greenwich CT, LLC
DE
100%
by LPQ USA, LLC
APQ Larchmont CA, LLC
DE
100%
by LPQ USA, LLC
APQ Lincoln Square NY, LLC
DE
100%
by LPQ USA, LLC
APQ Manhattan Beach CA, LLC
DE
100%
by LPQ USA, LLC
APQ Merrifield VA, LLC
DE
100%
by LPQ USA, LLC
APQ Mineral Springs NY, LLC
DE
100%
by LPQ USA, LLC
APQ New Canaan CT, LLC
DE
100%
by LPQ USA, LLC
APQ Rye NY, LLC
DE
100%
by LPQ USA, LLC
APQ Sailboat Pond NY, LLC
DE
100%
by LPQ USA, LLC
APQ South End Avenue NY, LLC
DE
100%
by LPQ USA, LLC
APQ South Gayley CA, LLC
DE
100%
by LPQ USA, LLC
APQ Studio City CA, LLC
DE
100%
by LPQ USA, LLC
APQ Tribeca NY, LLC
DE
100%
by LPQ USA, LLC
APQ Tuxedo Bakery MD, LLC
DE
100%
by LPQ USA, LLC
APQ Verdi Park NY, LLC
DE
100%
by LPQ USA, LLC
APQ Villa Marina CA, LLC
DE
100%
by LPQ USA, LLC
APQ Westlake CA, LLC
DE
100%
by LPQ USA, LLC
APQ Wildwood MD, LLC
DE
100%
by LPQ USA, LLC
Arch Portfolio Trust, LLC
DE
100%
by EPH, LLC
ARK PIPE Fund I, LLC
DE
100%
by Bruce Park Portfolio Trust, LLC
Armstrong Portfolio Trust, LLC
DE
100%
by EPH, LLC
Arotr LLC
DE
49.0%
by StarVista Live LLC
Arstar Productions, LLC
CA
100%
by Keshet/dcp LLC
Asbury Boss, LLC
DE
100%
by Eldridge IP Holdings LLC
Asian Perspective Media, LLC
DE
85.0%
by Valence APM, LLC
Associated Aircraft Group, LLC
DE
100%
by Flexjet Vertical Lift, LLC
Asylum Holdings, LLC
CO
100%
by 13 FEG Haunted Holdings, LLC
Atlas Funding, LLC
DE
100%
by Monterey Portfolio Trust, LLC
Atlas HI GP LLC
DE
100%
by Cain International II LP
Atlas IntermediateCo LLC
DE
100%
by Atlas Venture Holdings LP
5

Name
Jurisdiction
Percent of Voting Securities Owned
Atlas Venture Holdings LP
DE
50.0%
by ACZ Investments LP
Atlas Venture Investment LP
DE
100%
by Atlas Venture Holdings LP
Auburndale, LLC
KS
100%
by Sherwood Park, Inc.
Auld Fella UK Limited
GBR
100%
by MRC II Holdings, LP
Auld Fella, LLC
CA
100%
by MRC II Holdings, LP
Aurify Brands Holdings, LLC
NY
100%
by Aurify Brands, LLC
Aurify Brands Management, LLC
DE
100%
by Aurify Brands, LLC
Aurify Brands, LLC
NY
23.2%
by Arch Portfolio Trust, LLC
Aurify Brands, LLC
NY
30.1%
by Palmer Portfolio Trust, LLC
Aurify Brands, LLC
NY
29.7%
by Putnam Asset Holdings, LLC
Aurify Fish Tacos Holdings LLC
NY
100%
by Aurify Brands Holdings, LLC
Ausenco Bidco, LLC
DE
100%
by Ausenco Holdings, LLC
Ausenco Funding, LLC
DE
100%
by Eldridge Industries, LLC
Ausenco Holdings, LLC
DE
100%
by Ausenco Funding, LLC
Backboard Limited
GBR
100%
by Fulwell 73 UK Limited
Baia Waterviews LLC
DE
100%
by CHE Edgewater LLC
Baleta sp.zo.o
Poland
100%
by PZO JV B.V.
Ballinshire Asset Holdings, LLC
DE
100%
by Ballinshire Capital Funding Trust
Ballinshire Asset Holdings, LLC
DE
100%
by EPH Holdings, LLC
Ballinshire Capital Funding Trust
DE
100%
by EPH Holdings, LLC
Ballinshire FA Holdings, LLC
NJ
100%
by Ballinshire Capital Funding Trust
Bambino Films LLC
DE
100%
by MRC II Holdings, LP
Bambino Films UK Limited
GBR
100%
by MRC II Holdings, LP
Banner Creek Bridge, LLC
KS
100%
by Sherwood Park, Inc.
BBMA Holdings I, LLC
DE
100%
by DCP Holdings DE, LLC
BBMA Holdings, LLC
DE
100%
by DCP Rights, LLC
BBMA Parent, LLC
DE
100%
by CP Investment Holdings, LLC
BCM 625 Broadway Holdco LLC
DE
93.0%
by CI San Diego Holdings LLC
BCM 625 Broadway LLC
DE
100%
by BCM 625 Broadway Holdco LLC
Beach Hotel Associates LLC
DE
100%
by EC 17th Street MezzCo LLC
Bear Season Productions Inc.
CAN
100%
by A24 Films LLC
Bedford Portfolio Trust, LLC
DE
100%
by EPH, LLC
Beef LLC
DE
100%
by A24 Films LLC
BEEU The Film Limited
GBR
100%
by Fulwell 73 UK Limited
Benedict White, LLC
CA
100%
by MRC II Holdings, LP
Bentley Park, LLC
DE
100%
by Security Benefit Life Insurance Company
BFT Entertainment Inc
DE
100%
by Fulwell 73 Productions US, Inc.
BFT Entertainment LLC
CA
100%
by BFT Entertainment Inc
BH Luxury Residences, LLC
DE
100%
by BHLR Investco, LLC
BHLR Intermediate Co, LLC
DE
100%
by BHLR Investco, LLC
BHLR Investco, LLC
DE
65.0%
by CI BH Holdings LLC
Big Easy Cruise 23, LLC
DE
100%
by StarVista Live LLC
Big Springs, LLC
KS
100%
by Dayton Funding, LLC
Big Swing LLC
DE
100%
by A24 Films LLC
Bilbao Asset Holdings, LLC
DE
100%
by Bilbao Capital, LLC
Bilbao Capital, LLC
DE
100%
by SBT Investors, LLC
Bilbao-KCI, LLC
DE
90.0%
by Bilbao Capital, LLC
Billboard IP Holdings LLC
DE
50.0%
by Billboard Media, LLC
Billboard IP Holdings, LLC
DE
50.0%
by BBMA Holdings, LLC
Billboard Media, LLC
DE
100%
by PME Music, LLC
Binney Park Capital, LLC
DE
0%
Mgmt. by Panagram Structured Asset Management,
LLC
Birdie 3 Limited
GBR
100%
by Eagle 2 Limited
6

Name
Jurisdiction
Percent of Voting Securities Owned
Bitachon 365 Limited
GBR
60.0%
by Fulwell 73 LUK Limited
Blackbrook Capital (Europe) Carry LP
GBR
0%
Mgmt. by Blackbrook Capital (Europe) GP, LLC
Blackbrook Capital (Europe) GP, LLC
DE
100%
by Eldridge BB Holdings, LLC
Blackbrook Capital (Europe) Limited
GBR
100%
by Blackbrook Capital (Europe) LP
Blackbrook Capital (Europe) LP
GBR
0%
Mgmt. by Blackbrook Capital (Europe) GP, LLC
Blackbrook Capital (Europe) LP
GBR
96.03%
by Eldridge BBLP, LLC
Blackbrook Capital (Europe) SARL
LUX
100%
by Blackbrook Capital (Europe) LP
Blackbrook Property Holdings SARL
LUX
100%
by Blackbrook Capital (Europe) SARL
BlackRock Impact Opportunities (CAIS), L.P.
DE
0%
Mgmt. by CAIS BlackRock Impact Opportunities GP
LLC
Blue Cat Productions, LLC
DE
100%
by MRC II Holdings, LP
Bombshow Productions, LLC
CA
100%
by Keshet/dcp LLC
Boundless The Film Limited
GBR
100%
by Fulwell 73 UK Limited
Brewskee Limited
GBR
100%
by Competitive Socialising Limited
Bridge Road Southall 2 Limited
GBR
100%
by Bridge Road Southall Limited
Bridge Road Southall Limited
GBR
100%
by HoneyMonster HoldCo 2 Limited
Bridge Road Southall NewCo Limited
GBR
100%
by Bridge Road Southall Limited
Brightside CDN Productions Inc.
CAN
100%
by MRC II Holdings, LP
Brightside Productions LLC
CA
100%
by MRC II Holdings, LP
Brightside Productions LLC
NJ
100%
by MRC II Holdings, LP
Bronx to Brooklyn LLC
DE
100%
by A24 Films LLC
Brook Creek Portfolio Trust, LLC
DE
100%
by Dayton Funding, LLC
Brookville Industries, LLC
KS
100%
by Dayton Funding, LLC
Bros The Film Limited
GBR
100%
by Fulwell 73 UK Limited
Bruce Park Portfolio Trust, LLC
DE
100%
by EPH, LLC
BRUMMIE Productions LLC
CA
100%
by BFT Entertainment Inc
Buda Hills JV B.V.
Netherlands
90.0%
by CIEF1 UK Holdings Limited
C092 The Film Limited
GBR
50.0%
by Fulwell 73 Limited
C4G Holdings, LLC
DE
100%
by Lifestyle Products Group LLC
Caesars Request LLC
DE
100%
by A24 Films LLC
Cain Development GP LLC
DE
100%
by Cain International II LP
Cain Development LP
DE
100%
by Cain International II LP
Cain FinCo LLC
DE
100%
by Cain International LP
Cain Hoy Finance Limited
GBR
100%
by Cain PE LLC
Cain Hoy UK Holdings Limited
MLT
100%
by CHE UK Holdings LP
Cain Hoy US LLC
DE
100%
by Cain International LP
Cain International Advisers Ltd
GBR
100%
by Cain International AM LP
Cain International Agent Ltd
GBR
100%
by Cain International AM LP
Cain International AM LP
GBR
0%
Mgmt. by CI AM GP Ltd
Cain International European Real Estate
Opportunity Fund I GP Limited
GBR
100%
by Cain International AM LP
Cain International European Real Estate
Opportunity Fund I GP Limited
JEY
100%
by Cain International AM LP
Cain International European Real Estate
Opportunity Fund I LP
GBR
0%
Mgmt. by Cain International European Real Estate
Opportunity Fund I GP Limited
Cain International European Real Estate
Opportunity Fund I LP
JEY
0%
Mgmt. by Cain International European Real Estate
Opportunity Fund I GP Limited
Cain International II LP
DE
0%
Mgmt. by Eldridge CH GP LLC
Cain International LP
DE
0%
Mgmt. by Eldridge CH GP LLC
Cain International Management Ltd
GBR
100%
by Cain International AM LP
Cain International UK Services Ltd
GBR
100%
by Cain International AM LP
Cain International US Services LP
DE
0%
Mgmt. by CI US Services GP LLC
Cain PE LLC
DE
100%
by Cain International LP
7

Name
Jurisdiction
Percent of Voting Securities Owned
Cain RE LLC
DE
100%
by Cain International LP
CAIS Access Fund - Asia Fund IV GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Access Fund - Asia Fund IV LP
DE
0%
Mgmt. by CAIS Access Fund - Asia Fund IV GP LLC
CAIS Access Fund - BCRE I GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Access Fund - BCRE I LP
DE
0%
Mgmt. by CAIS Access Fund - BCRE I GP LLC
CAIS Access Fund - BCRE II GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Access Fund - BCRE II LP
DE
0%
Mgmt. by CAIS Access Fund - BCRE II GP LLC
CAIS Access Fund - MMC 2018 (Offshore) LP
CYM
0%
Mgmt. by CAIS Access Fund - MMC 2018 GP LLC
CAIS Access Fund - MMC 2018 GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Access Fund - MMC 2018 LP
DE
0%
Mgmt. by CAIS Access Fund - MMC 2018 GP LLC
CAIS Adams Street Private Income Fund LLC
DE
100%
by Capital Integration Systems LLC
CAIS Alkeon Innovation Private Series II GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Alkeon Innovation Private Series II LP
DE
0%
Mgmt. by CAIS Alkeon Innovation Private Series II
GP LLC
CAIS AltAlpha Vintage LLC
DE
100%
by Capital Integration Systems LLC
CAIS Apollo Aligned Alternatives Fund (TE) LLC
DE
100%
by Capital Integration Systems LLC
CAIS Apollo Aligned Alternatives Offshore Fund
Ltd.
CYM
0%
Mgmt. by Capital Integration Systems LLC
CAIS Apollo Debt Solutions BDC Offshore Fund
Ltd.
CYM
0%
Mgmt. by Capital Integration Systems LLC
CAIS Apollo HV Access Fund GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Apollo Hybrid Value Access Fund LP
DE
0%
Mgmt. by CAIS Apollo HV Access Fund GP LLC
CAIS Apollo Infrastructure Opportunities II
Access Fund GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Apollo Infrastructure Opportunities II
Access Fund LP
DE
0%
Mgmt. by CAIS Apollo Infrastructure Opportunities II
Access Fund GP LLC
CAIS Apollo Investment Fund X GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Apollo Investment Fund X Offshore GP
LLC
DE
100%
by Capital Integration Systems LLC
CAIS Apollo Investment Fund X Offshore, LP
CYM
0%
Mgmt. by CAIS Apollo Investment Fund X Offshore
GP LLC
CAIS Apollo Investment Fund X, LP
DE
0%
Mgmt. by CAIS Apollo Investment Fund X GP LLC
CAIS Apollo S3 Equity & Hybrid Solutions Fund
(TE) GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Apollo S3 Equity & Hybrid Solutions Fund
(TE), L.P.
DE
0%
Mgmt. by CAIS Apollo S3 Equity & Hybrid Solutions
Fund (TE) GP LLC
CAIS Apollo S3 Equity & Hybrid Solutions Fund
GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Apollo S3 Equity & Hybrid Solutions Fund
Offshore GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Apollo S3 Equity & Hybrid Solutions Fund
Offshore, L.P.
CYM
0%
Mgmt. by CAIS Apollo S3 Equity & Hybrid Solutions
Fund Offshore GP LLC
CAIS Apollo S3 Equity & Hybrid Solutions Fund,
L.P.
DE
0%
Mgmt. by CAIS Apollo S3 Equity & Hybrid Solutions
Fund GP LLC
CAIS Ares Corporate Opportunities Fund VII GP
LLC
DE
100%
by Capital Integration Systems LLC
CAIS Ares Corporate Opportunities Fund VII, L.P.
DE
0%
Mgmt. by CAIS Ares Corporate Opportunities Fund
VII GP LLC
CAIS Ares Senior Direct Lending II (TE) GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Ares Senior Direct Lending II (TE) LP
DE
0%
Mgmt. by CAIS Ares Senior Direct Lending II (TE)
GP LLC
CAIS Ares Senior Direct Lending II GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Ares Senior Direct Lending II LP
DE
0%
Mgmt. by CAIS Ares Senior Direct Lending II GP
LLC
8

Name
Jurisdiction
Percent of Voting Securities Owned
CAIS Ares Senior Direct Lending III GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Ares Senior Direct Lending III TE GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Ares Senior Direct Lending III TE, L.P.
DE
0%
Mgmt. by CAIS Ares Senior Direct Lending III TE
GP LLC
CAIS Ares Senior Direct Lending III, L.P.
DE
0%
Mgmt. by CAIS Ares Senior Direct Lending III GP
LLC
CAIS Avenue Venture Opportunities Fund II GP
LLC
DE
100%
by Capital Integration Systems LLC
CAIS Avenue Venture Opportunities Fund II, L.P.
DE
0%
Mgmt. by CAIS Avenue Venture Opportunities Fund
II GP LLC
CAIS BC Fund XIII, GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS BC Fund XIII, LP
DE
0%
Mgmt. by CAIS BC Fund XIII, GP LLC
CAIS BlackRock Impact Opportunities GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Blackstone Growth GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Blackstone Growth LP
DE
0%
Mgmt. by CAIS Blackstone Growth GP LLC
CAIS Blackstone Tactical Opportunities Fund IV
GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Blackstone Tactical Opportunities Fund IV
LP
DE
0%
Mgmt. by CAIS Blackstone Tactical Opportunities
Fund IV GP LLC
CAIS Blackstone TAS V GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Blackstone TAS V LP
DE
0%
Mgmt. by CAIS Blackstone TAS V GP LLC
CAIS Blackstone TAS VI GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Blackstone TAS VI LP
DE
0%
Mgmt. by CAIS Blackstone TAS VI GP LLC
CAIS Blue Owl Strategic Equity GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Blue Owl Strategic Equity, L.P.
DE
0%
Mgmt. by CAIS Blue Owl Strategic Equity GP LLC
CAIS Bridge Net Lease Income Fund GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Bridge Net Lease Income Fund, L.P.
DE
0%
Mgmt. by CAIS Bridge Net Lease Income Fund GP
LLC
CAIS BSP SSP II GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS BSP SSP II, L.P.
DE
0%
Mgmt. by CAIS BSP SSP II GP LLC
CAIS BTAS VIII Access Fund GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS BTAS VIII Access Fund, LP
DE
0%
Mgmt. by CAIS BTAS VIII Access Fund GP LLC
CAIS Capital LLC
DE
100%
by Capital Integration Systems LLC
CAIS Carlyle Direct Access GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Carlyle Direct Access II GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Carlyle Direct Access II LP
DE
0%
Mgmt. by CAIS Carlyle Direct Access II GP LLC
CAIS Carlyle Direct Access LP
DE
0%
Mgmt. by CAIS Carlyle Direct Access GP LLC
CAIS Carlyle Realty Partners IX Access Fund GP
LLC
DE
100%
by Capital Integration Systems LLC
CAIS Carlyle Realty Partners IX Access Fund LP
DE
0%
Mgmt. by CAIS Carlyle Realty Partners IX Access
Fund GP LLC
CAIS Carlyle Renewable and Sustainable Energy
Fund GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Carlyle Renewable and Sustainable Energy
Fund LP
DE
0%
Mgmt. by CAIS Carlyle Renewable and Sustainable
Energy Fund GP LLC
CAIS Commerce Street Private Credit Fund I GP
LLC
DE
100%
by Capital Integration Systems LLC
CAIS Commerce Street Private Equity Fund I GP
LLC
DE
100%
by Capital Integration Systems LLC
CAIS Crawford Lake Fund Ltd.
CYM
0%
Mgmt. by Capital Integration Systems LLC
CAIS Crow Holdings Fund X GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Crow Holdings Fund X, L.P.
DE
0%
Mgmt. by CAIS Crow Holdings Fund X GP LLC
CAIS Davidson Kempner Partners Fund LLC
DE
100%
by Capital Integration Systems LLC
CAIS DES Composite Fund LLC
DE
100%
by Capital Integration Systems LLC
9

Name
Jurisdiction
Percent of Voting Securities Owned
CAIS DES Oculus LLC
DE
100%
by Capital Integration Systems LLC
CAIS DES Oculus Ltd.
CYM
0%
Mgmt. by Capital Integration Systems LLC
CAIS Financial Credit Investment IV Access Fund
GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Financial Credit Investment IV Access Fund
LP
DE
0%
Mgmt. by CAIS Financial Credit Investment IV
Access Fund GP LLC
CAIS Franklin BSP Real Estate Opportunistic
Debt Fund II GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Franklin BSP Real Estate Opportunistic
Debt Fund II, L.P.
DE
0%
Mgmt. by CAIS Franklin BSP Real Estate
Opportunistic Debt Fund II GP LLC
CAIS GLT Private Alts Fund I GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS HPS Strategic Investment Partners V GP
LLC
DE
100%
by Capital Integration Systems LLC
CAIS HPS Strategic Investment Partners V, L.P.
DE
0%
Mgmt. by CAIS HPS Strategic Investment Partners V
GP LLC
CAIS ICG Core Private Equity Fund, LLC
DE
100%
by Capital Integration Systems LLC
CAIS ICG Strategic Equity III GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS ICG Strategic Equity III LP
DE
0%
Mgmt. by CAIS ICG Strategic Equity III GP LLC
CAIS ICG Strategic Equity IV GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS ICG Strategic Equity IV LP
DE
0%
Mgmt. by CAIS ICG Strategic Equity IV GP LLC
CAIS ICG Strategic Equity V GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS ICG Strategic Equity V, L.P.
DE
0%
Mgmt. by CAIS ICG Strategic Equity V GP LLC
CAIS ICGSEIV Offshore GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS ICGSEIV Offshore, L.P.
CYM
0%
Mgmt. by CAIS ICGSEIV Offshore GP LLC
CAIS ICGSEV Offshore GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS ICGSEV Offshore, L.P.
CYM
0%
Mgmt. by CAIS ICGSEV Offshore GP LLC
CAIS Insurance Solutions LLC
DE
100%
by Capital Integration Systems LLC
CAIS KKR Asset Based Finance Partners Access
Fund GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS KKR Asset Based Finance Partners Access
Fund, LP
DE
0%
Mgmt. by CAIS KKR Asset Based Finance Partners
Access Fund GP LLC
CAIS KKR Asset Based Finance Partners
Offshore Access Fund, LP
CYM
0%
Mgmt. by CAIS KKR Asset Based Finance Partners
Access Fund GP LLC
CAIS Mercer Private Equity Vintage Fund (TE) I
LP
DE
0%
Mgmt. by CM PEVF I GP LLC
CAIS Mercer Private Equity Vintage Fund I LP
DE
0%
Mgmt. by CM PEVF I GP LLC
CAIS Mercer Private Equity Vintage Fund II LP
DE
0%
Mgmt. by CM PEVF II GP LLC
CAIS Mercer Private Equity Vintage Fund III LP
DE
0%
Mgmt. by CM PEVF III GP LLC
CAIS Mercer Private Equity Vintage Fund IV LP
DE
0%
Mgmt. by CM PEVF IV GP LLC
CAIS Millennium Intl. Commitment Fund Ltd.
CYM
0%
Mgmt. by Capital Integration Systems LLC
CAIS Millennium Intl. Ltd.
CYM
0%
Mgmt. by Capital Integration Systems LLC
CAIS Millennium USA Commitment Fund LLC
DE
100%
by Capital Integration Systems LLC
CAIS Millennium USA LLC
DE
100%
by Capital Integration Systems LLC
CAIS Monroe PCF V (Onshore) GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Monroe PCF V (Onshore), L.P.
DE
0%
Mgmt. by CAIS Monroe PCF V (Onshore) GP LLC
CAIS North Rock Fund LLC
DE
100%
by Capital Integration Systems LLC
CAIS North Rock Fund, Ltd.
CYM
100%
by Capital Integration Systems LLC
CAIS OT Opportunities XII CAIS (Onshore)
Access Fund GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Paloma International Ltd.
CYM
0%
Mgmt. by Capital Integration Systems LLC
CAIS Paloma Partners LLC
DE
100%
by Capital Integration Systems LLC
CAIS Private Equity Core I GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Private Equity Core I, L.P.
DE
0%
Mgmt. by CAIS Private Equity Core I GP LLC
10

Name
Jurisdiction
Percent of Voting Securities Owned
CAIS Reverence Capital Partners Credit
Opportunities Fund II GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Reverence Capital Partners Credit
Opportunities Fund II, L.P.
DE
0%
Mgmt. by CAIS Reverence Capital Partners Credit
Opportunities Fund II GP LLC
CAIS Reverence Partners Opportunities Fund V
(PE Fund III) GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Reverence Partners Opportunities Fund V
(PE Fund III) L.P.
DE
0%
Mgmt. by CAIS Reverence Partners Opportunities
Fund V (PE Fund III) GP LLC
CAIS SAM Alternative Investment Opportunities
Fund I GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Sculptor Master Fund LLC
DE
100%
by Capital Integration Systems LLC
CAIS Sculptor Master Fund Ltd.
CYM
0%
Mgmt. by Capital Integration Systems LLC
CAIS SL Alpine II, GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS SL Alpine II, LP
DE
0%
Mgmt. by CAIS SL Alpine II, GP LLC
CAIS SSA Strategic Partners LLC
DE
100%
by Capital Integration Systems LLC
CAIS Stonepeak Infrastructure Fund V GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Stonepeak Infrastructure Fund V, L.P.
DE
0%
Mgmt. by CAIS Stonepeak Infrastructure Fund V GP
LLC
CAIS Strategic Investors Fund XI GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Strategic Investors Fund XI, L.P.
DE
100%
by CAIS Strategic Investors Fund XI GP LLC
CAIS TCG Private Credit (Offshore) 2024 GP
LLC
DE
100%
by Capital Integration Systems LLC
CAIS TCG Private Credit 2024 GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS TCG Private Equity 2022 GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Third Point Offshore Fund Ltd.
CYM
0%
Mgmt. by Capital Integration Systems LLC
CAIS Third Point Partners LLC
DE
100%
by Capital Integration Systems LLC
CAIS Vista Equity Partners Fund VIII GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Vista Equity Partners Fund VIII Offshore
GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS Vista Equity Partners Fund VIII Offshore,
L.P.
CYM
0%
Mgmt. by CAIS Vista Equity Partners Fund VIII
Offshore GP LLC
CAIS Vista Equity Partners Fund VIII, L.P.
DE
0%
Mgmt. by CAIS Vista Equity Partners Fund VIII GP
LLC
CAIS Warburg Pincus Global Growth (Fund XIV)
, L.P.
DE
0%
Mgmt. by CAIS Warburg Pincus Global Growth
(Fund XIV) GP LLC
CAIS Warburg Pincus Global Growth (Fund XIV)
GP LLC
DE
100%
by Capital Integration Systems LLC
CAIS WorldQuant Millennium SEALS Fund LLC
DE
100%
by Capital Integration Systems LLC
CAIS WorldQuant Millennium SEALS Offshore
Fund Ltd.
CYM
0%
Mgmt. by Capital Integration Systems LLC
Camp Blood LLC
DE
100%
by A24 Films LLC
Canon Portfolio Trust, LLC
KS
100%
by EPH, LLC
Capital Integration Systems LLC
DE
23.0%
by Eldridge CG Holdings LLC
CardCash Holdings, LLC
DE
86.0%
by Wanamaker Portfolio Trust, LLC
Cardinal River LLC
DE
100%
by A24 Films LLC
Carlostron, LLC
DE
100%
by Media Rights Capital II, LLC
Carlton Portfolio Trust, LLC
DE
100%
by EPH, LLC
Cary Street Capital, LLC
DE
0%
Mgmt. by EEH 2017 Prefered Member, LLC
Cavalcade Productions, LLC
DE
100%
by MRC II Holdings, LP
CBAM Agency Services, LLC
DE
100%
by CBAM Partners, LLC
CBAM Charleston, LLC
DE
100%
by CBAM Holdings, LLC
CBAM Credit Opportunities Fund GP, LLC
DE
100%
by CBAM Partners, LLC
CBAM Credit Opportunities Fund, LP
DE
100%
by CBAM Partners, LLC
CBAM Credit Opportunities Master Fund, LP
CYM
100%
by CBAM Partners, LLC
11

Name
Jurisdiction
Percent of Voting Securities Owned
CBAM Credit Opportunities Offshore Fund, LP
CYM
100%
by CBAM Partners, LLC
CBAM Equity Fund GP, LLC
DE
100%
by CBAM Partners, LLC
CBAM Equity Fund, LP
DE
100%
by CBAM Equity Fund GP, LLC
CBAM Feeco, LLC
DE
100%
by CBAM Partners, LLC
CBAM Holdings, LLC
DE
56.5%
by Eldridge AM Holdings, LLC
CBAM Partners, LLC
DE
100%
by CBAM Holdings, LLC
CBAM Secured Loan Fund GP, LLC
DE
100%
by CBAM Holdings, LLC
CBAM Secured Loan Fund, LP
DE
100%
by CBAM Secured Loan Fund GP, LLC
CBAM SPAC Fund GP, LLC
DE
100%
by CBAM Partners, LLC
CBAM SPAC Fund, LP
DE
100%
by CBAM Partners, LLC
Celiana sp. zo. O
Poland
100%
by PZO JV B.V.
CF-G Funding II, LLC
DE
100%
by Gennessee Insurance Agency, LLC
CF-G Funding III, LLC
DE
100%
by Gennessee Insurance Agency, LLC
CF-G Funding, LLC
DE
100%
by Gennessee Insurance Agency, LLC
CH Capital A Holdings LLC
DE
100%
by Cain RE LLC
CH Capital B Holdings, LLC
DE
100%
by CH Capital A Holdings LLC
CH McCourt (The Stage) LLC
DE
0%
Board rights held by CH Capital A Holdings LLc
Chain Bridge Opportunistic Funding Holdings,
LLC
KS
100%
by Sherwood Park, Inc.
Chain Bridge Opportunistic Funding, LLC
KS
100%
by Chain Bridge Opportunistic Funding Holdings,
LLC
CHE 830 Brickell LLC
DE
100%
by CHE Miami Holdings LLC
CHE Edgewater LLC
DE
100%
by CHE Miami Holdings LLC
CHE Miami Holdings LLC
DE
100%
by Cain RE LLC
CHE NE Street LLC
DE
100%
by CHE Miami Holdings LLC
CHE SJG Holdings LLC
DE
100%
by Cain PE LLC
CHE SJG LLC
DE
100%
by CHE SJG Holdings LLC
CHE South Brickell LLC
DE
100%
by CHE Miami Holdings LLC
CHE UK GP Limited
JEY
100%
by Cain International LP
CHE UK Holdings LP
JEY
0%
Mgmt. by CHE UK GP Limited
CHE US Holdings LLC
DE
100%
by Cain International LP
Chemex I Corp.
OK
100%
by El Dorado Chemical Company
Cherokee Nitrogen L.L.C.
OK
100%
by LSB Chemical L.L.C.
Chisholm Trail, LLC
KS
100%
by Security Benefit Life Insurance Company
CI AM GP Ltd
GBR
100%
by Cain International II LP
CI AM UK Holdings Limited
GBR
100%
by Cain International AM LP
CI BH Holdings II LLC
DE
71.5%
by Cain RE LLC
CI BH Holdings II LLC
DE
28.51%
by Mason Portfolio Trust, LLC
CI BH Holdings LLC
DE
71.5%
by One BH Investors LLC
CI BH Holdings LLC
DE
28.5%
by Wanamaker Portfolio Trust, LLC
CI Boston Holdings LLC
DE
100%
by Cain RE LLC
CI CB3 Subfund
Ireland
100%
by Cain International European Real Estate
Opportunity Fund I LP
CI Co-Invest I LLP
GBR
25.0%
by Cain International Management Ltd
CI Diplomat Holdings LLC
DE
1.0%
by Cain International LP
CI EREO I CIP GP Limited
GBR
100%
by Cain International AM LP
CI EREO I CIP GP Limited
JEY
100%
by Cain International AM LP
CI EREO I CIP LP
GBR
0%
Mgmt. by CI EREO I CIP GP Limited
CI EREO I CIP LP
JEY
0%
Mgmt. by CI EREO I CIP GP Limited
CI ExchangeCo Limited
GBR
100%
by Cain FinCo LLC
CI FCL Funding 1 Limited
GBR
100%
by CI FCL Investor LP
CI FCL Investor GP Limited
GBR
100%
by Cain International LP
CI FCL Investor LP
GBR
100%
by CI FCL Investor GP Limited
12

Name
Jurisdiction
Percent of Voting Securities Owned
CI FLL Holdings, LLC
DE
100%
by Cain RE LLC
CI Founder Partner GP LLC
DE
100%
by Cain RE LLC
CI Founder Partner LP
DE
0%
Mgmt. by Cain RE LLC
CI GGL Limited
GBR
100%
by CH Capital A Holdings LLC
CI HM Holdings LLP
GBR
100%
by Cain RE LLC
CI HM InvestCo Limited
GBR
100%
by CI HM Holdings LLP
CI Koryfeum Sarl
LUX
100%
by CIEF1 UK Holdings Limited
CI Logistics Strat 1 GP Limited
JEY
100%
by Cain International AM LP
CI Logistics Strat 1 LP
JEY
100%
by CI Logistics Strat CIP 1 LP
CI Logistics Strat CIP 1 GP Limited
JEY
100%
by Cain International AM LP
CI Logistics Strat CIP 1 LP
JEY
100%
by Cain International AM LP
CI Milan Limited
GBR
95.0%
by Jampurchaseco Limited
CI Roman Holdings Sarl
LUX
100%
by CIEF1 UK Holdings Limited
CI San Diego Holdings LLC
DE
14.26%
by Cain RE LLC
CI SF Holdings Limited
GBR
100%
by Cain RE LLC
CI Student Strat 1 CIP GP Limited
JEY
100%
by Cain International AM LP
CI Student Strat 1 CIP SLP
JEY
100%
by Cain International Management Ltd
CI Student Strat 1 GP Limited
JEY
100%
by Cain International AM LP
CI Student Strat 1 LP
JEY
100%
by CI Student Strat 1 CIP SLP
CI US Services GP LLC
DE
100%
by Cain International AM LP
CI W57th Street Holdings LLC
DE
100%
by Cain RE LLC
CIEF1 UK Holdings Limited
GBR
100%
by Cain International European Real Estate
Opportunity Fund I LP
CI-F Zenith GP Limited
JEY
100%
by CI Student Strat 1 LP
CI-F Zenith LP
JEY
95.0%
by CI Student Strat 1 LP
CI-F Zenith UK Holdings Limited
GBR
100%
by CI-F Zenith LP
CILS 1 UK Holdings Limited
GBR
100%
by CI Logistics Strat 1 LP
CILS Barnsley Limited
GBR
100%
by CILS 1 UK Holdings Limited
CILS Belvedere Limited
GBR
100%
by CILS 1 UK Holdings Limited
CILS Ellesmere Limited
GBR
100%
by CILS 1 UK Holdings Limited
CILS Leighton Buzzard Limited
GBR
100%
by CILS 1 UK Holdings Limited
CILS Milton Limited
GBR
100%
by CILS 1 UK Holdings Limited
CILS Petersborough Limited
GBR
100%
by CILS 1 UK Holdings Limited
CILS Sherburn Limited
GBR
100%
by CILS 1 UK Holdings Limited
CIM Zenith Master Holdings Ltd
JEY
100%
by CI Student Strat 1 LP
CIM Leeds Holdings Limited
GBR
100%
by CIM Zenith UK Holdings II Limited
CIM Manchester Holdings Limited
GBR
100%
by CIM Zenith UK Holdings Limited
CIM Nottingham Holdings 2 Limited
GBR
100%
by CIM Zenith UK Holdings Limited
CIM Nottingham Holdings Limited
GBR
100%
by CIM Zenith UK Holdings II Limited
CIM York Holdings Limited
GBR
100%
by CIM Zenith UK Holdings II Limited
CIM Zenith UK Holdings II Limited
GBR
100%
by CIM Zenith Master Holdings Ltd
CIM Zenith UK Holdings Limited
GBR
100%
by CIM Zenith Master Holdings Ltd
Circle Back LLC
DE
100%
by A24 Films LLC
CL The Film Limited
GBR
100%
by Fulwell 73 UK Limited
Click Records, Inc.
DE
100%
by DCP Holdco I LLC
CM PEVF I GP LLC
DE
100%
by Capital Integration Systems LLC
CM PEVF II GP LLC
DE
100%
by Capital Integration Systems LLC
CM PEVF III GP LLC
DE
100%
by Capital Integration Systems LLC
CM PEVF IV GP LLC
DE
100%
by Capital Integration Systems LLC
Collins Park, LLC
KS
100%
by Dayton Funding, LLC
Commerce Street Private Credit Fund I, L.P.
DE
0%
Mgmt. by CAIS Commerce Street Private Credit Fund
I GP LLC
13

Name
Jurisdiction
Percent of Voting Securities Owned
Commerce Street Private Equity Fund I, L.P.
DE
0%
Mgmt. by CAIS Commerce Street Private Equity
Fund I GP LLC
Competitive Socialising Group Limited
GBR
68.81%
by Jampurchaseco Limited
Competitive Socialising Limited
GBR
100%
by Jampurchaseco Limited
Competitive Socializing US LLC
DE
100%
by Competitive Socialising Limited
Constant Aviation, LLC
OH
100%
by Fairgrave Omlie, LLC
Convergent Financial Technologies LLC
DE
100%
by Zinnia Tech Solutions LLC
Convive Brands, LLC
DE
100%
by Aurify Brands, LLC
Coronado Heights, LLC
KS
100%
by Security Benefit Life Insurance Company
Corporate Wings Technical Services LLC
OH
100%
by Fairgrave Omlie, LLC
Country Music Cruise 18 LLC
DE
100%
by StarVista Live LLC
Country Music Cruise 19 LLC
DE
100%
by StarVista Live LLC
Country Music Cruise 20 LLC
DE
100%
by StarVista Live LLC
Country Music Cruise 21 LLC
DE
100%
by StarVista Live LLC
Country Music Cruise 23 LLC
DE
100%
by StarVista Live LLC
Covering Multiple Shows Inc.
CAN
100%
by A24 Films LLC
CP Investment Holdings, LLC
DE
100%
by dcp Holdco II, LLC
CPI Productions, Inc.
DE
100%
by DCP Holdco I LLC
Crack in the Earth Limited
DE
100%
by A24 Films LLC
Crack in the Earth LLC
DE
100%
by After The Fact LLC
Crack in the Earth Rights LLC
DE
100%
by A24 Films LLC
Creativity Media Ltd
GBR
100%
by Fulwell 73 Limited
Crestview Park, LLC
KS
100%
by Chain Bridge Opportunistic Funding Holdings,
LLC
Croatan Holdings, LLC
DE
0%
Mgmt. by EEH 2017 Prefered Member, LLC
CSL (Jam) Limited
GBR
100%
by Competitive Socialising Limited
Culper211 LLC
DE
65.0%
by SCF Aviation Capital LLC
Cyrus Portfolio Trust, LLC
DE
100%
by Dayton Funding, LLC
Dancing Pictures Limited
New
Zealand
100%
by A24 Distribution, LLC
Davis Portfolio Trust, LLC
DE
100%
by EPH, LLC
Dawn Acres V, LLC
DE
100%
by Sherwood Park, Inc.
Dawson 1967, LLC
KS
100%
by Sherwood Park, Inc.
Dayton Funding II, LLC
DE
100%
by Sherwood Park, Inc.
Dayton Funding, LLC
DE
100%
by Dayton Funding II, LLC
DC Company Music, LLC
CA
100%
by Dick Clark Productions, LLC
dcp Corp.
DE
100%
by DCP Holdco I LLC
dcp Disc Inc.
DE
100%
by DCP Holdco I LLC
DCP Funding LLC
DE
81.5%
by EMG HoldCo, LLC
DCP Guaranty Services, LLC
DE
100%
by Dick Clark Productions, LLC
DCP Holdco I LLC
DE
100%
by DCP Funding LLC
dcp Holdco II, LLC
DE
100%
by Valence Media, LLC
DCP Holdings DE, LLC
DE
100%
by CP Investment Holdings, LLC
DCP Rights, LLC
DE
100%
by DCP Guaranty Services, LLC
dcp TL Funding LLC
DE
50.0%
by CP Investment Holdings, LLC
Dcpg investco, LLC
DE
100%
by Eldridge Media Group, LLC
Dcpl investco, LLC
DE
100%
by Eldridge Media Group, LLC
Death Match LLC
DE
100%
by A24 Films LLC
Death On A Tuesday LLC
DE
100%
by A24 Films LLC
Death Yell LLC
DE
100%
by A24 Films LLC
Deer Creek Portfolio Trust, LLC
DE
100%
by Dayton Funding, LLC
Denver Zombie Crawl, LLC
CO
100%
by 13 FEG Touring Events, LLC
Desert Screams LLC
AZ
100%
by 13 FEG Haunted Holdings, LLC
14

Name
Jurisdiction
Percent of Voting Securities Owned
DHAI Video LLC
DE
100%
by Direct Holdings Global LLC
Dick Clark Communications, Inc.
DE
100%
by DCP Holdco I LLC
Dick Clark Features, Inc.
CA
100%
by DCP Holdco I LLC
Dick Clark Film Group, Inc.
CA
100%
by DCP Holdco I LLC
Dick Clark Kids, Inc.
DE
100%
by DCP Holdco I LLC
Dick Clark Media Archives, LLC
CA
100%
by Dick Clark Productions, LLC
Dick Clark Productions, LLC
DE
100%
by DCP Holdings DE, LLC
Dick Clark Restaurants, Inc.
DE
100%
by DCP Holdco I LLC
Digital Media Asset Holdings, LLC
DE
100%
by EMG AH LLC
Direct Holdings Americas LLC
DE
100%
by Direct Holdings U.S. LLC
Direct Holdings Customer Service Inc.
DE
100%
by Direct Holdings Americas LLC
Direct Holdings Global LLC
DE
100%
by Mosaic Media Investment Partners, LLC
Direct Holdings IP LLC
DE
100%
by Direct Holdings U.S. LLC
Direct Holdings Libraries Inc.
DE
100%
by DCP Holdco I LLC
Direct Holdings U.S. LLC
DE
100%
by Direct Holdings Global LLC
DLICT, LLC
DE
75.0%
by Eldridge Industries, LLC
DNBR Funding II, LLC
DE
100%
by Dunbarre Insurance Agency, LLC
DNBR Funding, LLC
KS
100%
by Dunbarre Insurance Agency, LLC
Do It Live LLC
DE
100%
by A24 Films LLC
Doc Lobster, LLC
CA
100%
by MRC Documentary Holdings, LLC
Donkey Elephant Productions, LLC
DE
100%
by Mayfair Portfolio Trust, LLC
Dopamine Sparkle LLC
DE
100%
by A24 Films LLC
Dornwood Park,LLC
DE
100%
by Security Benefit Corporation
Double Yew LLC
DE
100%
by A24 Films LLC
DPL Financial Partners, LLC
DE
47.0%
by Eldridge DPL Holdings LLC
DS MB Holdings LLC
DE
100%
by Steamboat Portfolio Trust, LLC
DTC The Film Limited
GBR
100%
by Fulwell 73 UK Limited
Dunbarre Insurance Agency, LLC
DE
100%
by SBL Holdings, Inc.
Dynamo 1C S.a.r.l.
DE
100%
by Cain PE LLC
E10 Holdings Kft
Hungary
100%
by Buda Hills JV B.V.
E10 Project Kft
Hungary
100%
by E10 Holdings Kft
EACS II, LLC
DE
100%
by Eldridge Industries, LLC
EACS LLC
DE
100%
by Eldridge Industries, LLC
Eagle 2 Limited
GBR
100%
by Competitive Socialising Group Limited
Earhart Capital, LLC
KS
100%
by Triple8, LLC
Earth Mama LLC
DE
100%
by After The Fact LLC
Earth Mama Rights LLC
DE
100%
by A24 Films LLC
Easy Mark CDN Productions Inc
CAN
100%
by MRC II Holdings, LP
Easy Mark, LLC
CA
100%
by MRC II Holdings, LP
EBBH, LLC
DE
100%
by Eldridge Industries, LLC
EC 17th Street Holdings LLC
DE
100%
by Eldridge 17th Street Holdings LLC
EC 17th Street MezzCo LLC
DE
100%
by EC 17th Street Holdings LLC
ECD Brands Holdings LLC
DE
100%
by Eldridge 17th Street Holdings LLC
Echidna Capital LLC
DE
70.0%
by Anthony D. Minella, Individual
EDC Ag Products Company L.L.C.
OK
100%
by El Dorado Chemical Company
Eden T Entertainment Inc.
DE
100%
by Fulwell 73 Productions US, Inc.
Eden T Productions LLC
CA
100%
by Eden T Entertainment Inc.
Edgewood Portfolio Trust, LLC
DE
100%
by EPH, LLC
EEH 2017 Preferred Member, LLC
DE
100%
by SBT Investors, LLC
EEH 2017, LLC
DE
0%
Mgmt. by EEH 2017 Prefered Member, LLC
EEH 2017-AHC, LLC
DE
0%
Mgmt. by EEH 2017 Prefered Member, LLC
EEH 2017-EC, LLC
DE
100%
by EEH 2017 Prefered Member, LLC
EH2021, LLC
DE
100%
by Zinnia Corporate Holdings, LLC
15

Name
Jurisdiction
Percent of Voting Securities Owned
EISCP Co-Invest Holdings, LLC
DE
4.18%
by Bedford Portfolio Trust, LLC
EISCP Co-Invest Holdings, LLC
DE
10.06%
by Primrose Portfolio Trust, LLC
EISCP Co-Invest Holdings, LLC
DE
85.75%
by Skylark Portfolio Trust, LLC
EKW Holdings II LLC
DE
100%
by Wanamaker Portfolio Trust, LLC
EKW Holdings III LLC
DE
100%
by Wanamaker Portfolio Trust, LLC
EKW Holdings IV LLC
DE
100%
by Wanamaker Portfolio Trust, LLC
EKW Holdings LLC
DE
100%
by Vista Portfolio Trust, LLC
EKW Holdings V LLC
DE
100%
by Carlton Portfolio Trust, LLC
El Dorado Ammonia L.L.C.
OK
100%
by El Dorado Chemical Company
El Dorado Chemical Company
OK
100%
by LSB Chemical L.L.C.
El Dorado Nitrogen L.L.C.
OK
100%
by LSB Chemical L.L.C.
Eldridge 17th Street Holdings LLC
DE
100%
by Arch Portfolio Trust, LLC
Eldridge 4AIR Holdings LLC
DE
100%
by Wanamaker Portfolio Trust, LLC
Eldridge 625 Broadway, LLC
DE
100%
by Mason Portfolio Trust, LLC
Eldridge Accelerant Funding, LLC
DE
100%
by Grove Lane Portfolio Trust, LLC
Eldridge ACZ Funding, LLC
DE
100%
by Ruby Portfolio Trust, LLC
Eldridge Aircraft Services LLC
DE
100%
by EPH II, LLC
Eldridge Alpaca Funding, LLC
DE
100%
by Steamboat Portfolio Trust, LLC
Eldridge AM Holdings, LLC
DE
100%
by Eldridge Industries, LLC
Eldridge ARK Crypto US Fund Holdings LLC
DE
100%
by Vista Portfolio Trust, LLC
Eldridge Ausenco Holdings, LLC
DE
100%
by Eldridge Industries, LLC
Eldridge Ballotready Holdings LLC
DE
25.43%
by Mayfair Portfolio Trust, LLC
Eldridge BB Holdings, LLC
DE
100%
by EBBH, LLC
Eldridge BBLP, LLC
DE
100%
by Eldridge BB Holdings, LLC
Eldridge Bitkraft Funding LLC
DE
100%
by Steamboat Portfolio Trust, LLC
Eldridge Blink Holdings LLC
DE
100%
by Wanamaker Portfolio Trust, LLC
Eldridge Blockchain.com Funding LLC
DE
100%
by Maple Portfolio Trust, LLC
Eldridge Buckle Funding, LLC
DE
100%
by Primrose Portfolio Trust, LLC
Eldridge Business Services LLC
DE
99.0%
by Eldridge Corporate Services, LLC
Eldridge C9E Holdings LLC
DE
9.17%
by Steamboat Portfolio Trust, LLC
Eldridge Capital Management GP, LLC
DE
100%
by Eldridge Industries, LLC
Eldridge Capital Management Services, LLC
DE
100%
by Eldridge Capital Management, LP
Eldridge Capital Management, LP
DE
100%
by Eldridge Capital Management GP, LLC
Eldridge CEC Funding, LLC
DE
100%
by Collins Park, LLC
Eldridge CG Holdings LLC
DE
0%
Mgmt. by Eldridge CGCI, LLC
Eldridge CG Holdings LLC
DE
0%
Mgmt. by Eldridge FS Holdings, LLC
Eldridge CGCI, LLC
DE
100%
by Eldridge FS Holdings, LLC
Eldridge CH GP LLC
DE
100%
by Eldridge CH Holdings, LLC
Eldridge CH Holdings, LLC
DE
100%
by Eldridge Industries, LLC
Eldridge CH LP LLC
DE
100%
by Eldridge CH Holdings, LLC
Eldridge CI GP LLC
DE
100%
by Eldridge CI Holdings II LLC
Eldridge CI Holdings II LLC
DE
100%
by Eldridge AM Holdings, LLC
Eldridge CI LP LLC
DE
100%
by Eldridge CI Holdings II LLC
Eldridge CIC Holdings LLC
DE
17.35%
by Palmer Portfolio Trust, LLC
Eldridge CILP Funding, LLC
DE
100%
by Skylark Portfolio Trust, LLC
Eldridge CIREF Holdings, LLC
DE
0.982981%
by Collins Park, LLC
Eldridge CIREF Holdings, LLC
DE
99.017%
by Parkville Portfolio Trust, LLC
Eldridge Clark Funding, LLC
DE
100%
by Gladstone Portfolio Trust, LLC
Eldridge Clearcover Holdings LLC
DE
50.94%
by Edgewood Portfolio Trust, LLC
Eldridge Clearcover Holdings LLC
DE
49.06%
by Vista Portfolio Trust, LLC
Eldridge Cloudframe Holdings LLC
DE
100%
by Madison Portfolio Trust, LLC
Eldridge Cobalt Funding, LLC
DE
100%
by Armstrong Portfolio Trust, LLC
Eldridge Corporate Funding LLC
DE
100%
by EPH II, LLC
16

Name
Jurisdiction
Percent of Voting Securities Owned
Eldridge Corporate Services, LLC
DE
100%
by Eldridge Industries, LLC
Eldridge CRB Funding, LLC
DE
100%
by Armstrong Portfolio Trust, LLC
Eldridge Cutover Holdings LLC
DE
100%
by Maple Portfolio Trust, LLC
Eldridge CVPF II Holdings, LLC
DE
100%
by Pinecrest Portfolio Trust, LLC
Eldridge Dataminr Holdings LLC
DE
100%
by Bruce Park Portfolio Trust, LLC
Eldridge Dayglo Funding, LLC
DE
100%
by Ruby Portfolio Trust, LLC
Eldridge DBDK Funding, LLC
DE
100%
by Vista Portfolio Trust, LLC
Eldridge DBZ Holdings, LLC
DE
100%
by Parkville Portfolio Trust, LLC
Eldridge Digital Asset Holdings, LLC
DE
100%
by Bruce Park Portfolio Trust, LLC
Eldridge Diplomat Holdings, LLC
DE
100%
by Wanamaker Portfolio Trust, LLC
Eldridge DK Holdings LLC
DE
20.0%
by Bruce Park Portfolio Trust, LLC
Eldridge DK Holdings LLC
DE
40.0%
by Steamboat Portfolio Trust, LLC
Eldridge DK Holdings, LLC
DE
20.0%
by Armstrong Portfolio Trust, LLC
Eldridge DK Holdings, LLC
DE
20.0%
by Vista Portfolio Trust, LLC
Eldridge DK II, LLC
DE
100%
by Mayfair Portfolio Trust, LLC
Eldridge DK, LLC
DE
100%
by Eldridge DK Holdings, LLC
Eldridge DMO, LLC
DE
100%
by Wanamaker Portfolio Trust, LLC
Eldridge DPL Holdings LLC
DE
58.88%
by Arch Portfolio Trust, LLC
Eldridge DPL Holdings LLC
DE
41.12%
by Canon Portfolio Trust, LLC
Eldridge DTS Funding, LLC
DE
100%
by Maple Portfolio Trust, LLC
Eldridge EA Holdings, LLC
DE
84.5%
by SBT Investors, LLC
Eldridge Ediphy Holdings, LLC
DE
100%
by Bruce Park Portfolio Trust, LLC
Eldridge ELO Funding LLC
DE
100%
by Mason Portfolio Trust, LLC
Eldridge Equine Holdings LLC
DE
100%
by Wanamaker Portfolio Trust, LLC
Eldridge Equine II Holdings LLC
DE
64.64%
by Grigg Portfolio Trust, LLC
Eldridge Equine II Holdings LLC
DE
35.36%
by Wanamaker Portfolio Trust, LLC
Eldridge Equipment Finance LLC
DE
100%
by EPH, LLC
Eldridge Esports Funding II LLC
DE
100%
by Wanamaker Portfolio Trust, LLC
Eldridge Esports One Funding LLC
DE
100%
by Steamboat Portfolio Trust, LLC
Eldridge EVE Holdings LLC
DE
1.91%
by Canon Portfolio Trust, LLC
Eldridge Executive Services LLC
DE
99.0%
by Eldridge Corporate Services, LLC
Eldridge FEG Holdings
DE
100%
by Steamboat Portfolio Trust, LLC
Eldridge Fevo Funding, LLC
DE
100%
by Carlton Portfolio Trust, LLC
Eldridge FGNY Holdings, LLC
DE
100%
by Eldridge Industries, LLC
Eldridge FS Holdings, LLC
DE
100%
by Eldridge Industries, LLC
Eldridge Fulwell 73 Holdings LLC
DE
1.91%
by Canon Portfolio Trust, LLC
Eldridge Gaming 247 Funding LLC
DE
100%
by Wanamaker Portfolio Trust, LLC
Eldridge Gamma Holdings, LLC
DE
74.56%
by Flint Rock Portfolio Trust, LLC
Eldridge Gamma Holdings, LLC
DE
25.43%
by Mayfair Portfolio Trust, LLC
Eldridge G-Form Holdings LLC
DE
100%
by Mayfair Portfolio Trust, LLC
Eldridge Gizer Funding LLC
DE
100%
by Maple Portfolio Trust, LLC
Eldridge goPuff Holdings LLC
DE
11.43%
by Bruce Park Portfolio Trust, LLC
Eldridge goPuff Holdings LLC
DE
88.57%
by Palmer Portfolio Trust, LLC
Eldridge GP 1 SEF Holdings, LLC
DE
100%
by Eldridge Industries, LLC
Eldridge Happy Money Funding LLC
DE
100%
by Canon Portfolio Trust, LLC
Eldridge HBF II Holdings, LLC
DE
100%
by Ruby Portfolio Trust, LLC
Eldridge HCC Investor LLC
DE
100%
by PD Holdings LLC
Eldridge HCC, LLC
DE
100%
by Eldridge HCC Investor LLC
Eldridge HI Funding, LLC
DE
100%
by Gladstone Portfolio Trust, LLC
Eldridge HIFI Funding, LLC
DE
100%
by Madison Portfolio Trust, LLC
Eldridge HIP I-15 Holdings LLC
DE
25.43%
by Mayfair Portfolio Trust, LLC
Eldridge HIP Riverport Holdings LLC
DE
25.43%
by Mayfair Portfolio Trust, LLC
Eldridge HIP Ventures, LLC
DE
100%
by Mayfair Portfolio Trust, LLC
17

Name
Jurisdiction
Percent of Voting Securities Owned
Eldridge HNSF V Holdings, LLC
DE
100%
by Ruby Portfolio Trust, LLC
Eldridge Homodeus Funding LLC
DE
100%
by Vista Portfolio Trust, LLC
Eldridge HSCM Holdings, LLC
DE
100%
by Jefferson Square 1892, LLC
Eldridge HSCMV 2 Holdings LLC
DE
100%
by Ruby Portfolio Trust, LLC
Eldridge HZACS LLC
DE
100%
by Eldridge Industries, LLC
Eldridge IE Funding LLC
DE
37.31%
by Bedford Portfolio Trust, LLC
Eldridge IE Funding LLC
DE
11.62%
by Flint Rock Portfolio Trust, LLC
Eldridge IE Funding LLC
DE
51.07%
by Pinecrest Portfolio Trust, LLC
Eldridge Industries, LLC
DE
2.1%
by Bilbao-KCI, LLC
Eldridge Industries, LLC
DE
0%
by Echidna Capital LLC
Eldridge Industries, LLC
DE
5.6%
by EEH 2017-EC, LLC
Eldridge Industries, LLC
DE
87.5%
by SBT Investors, LLC
Eldridge IP Holdings II LLC
DE
100%
by Eldridge Industries, LLC
Eldridge IP Holdings LLC
DE
100%
by Eldridge IP Holdings II LLC
Eldridge IPS Holdings, LLC
DE
17.35%
by Palmer Portfolio Trust, LLC
Eldridge Kamerra Funding, LLC
DE
100%
by Arch Portfolio Trust, LLC
Eldridge Kindbody Holdings LLC
DE
1.91%
by Canon Portfolio Trust, LLC
Eldridge Koho Funding, LLC
DE
100%
by Carlton Portfolio Trust, LLC
Eldridge KRNL Funding LLC
DE
100%
by Putnam Asset Holdings, LLC
Eldridge LAD Holdings, LLC
DE
1.0%
by Eldridge Industries, LLC
Eldridge LAD Holdings, LLC
DE
99.0%
by SBC LAD Holdings, LLC
Eldridge Laylo Holdings LLC
DE
100%
by Armstrong Portfolio Trust, LLC
Eldridge LC Funding LLC
DE
100%
by Edgewood Portfolio Trust, LLC
Eldridge LPC Funding, LLC
DE
100%
by Primrose Portfolio Trust, LLC
Eldridge Lynx Funding LLC
DE
100%
by Oakridge Portfolio Trust, LLC
Eldridge Maranon Holdings, LLC
DE
100%
by Eldridge AM Holdings, LLC
Eldridge MasterClass Holdings LLC
DE
100%
by Madison Portfolio Trust, LLC
Eldridge Media Group, LLC
DE
1.0%
by DCP Holdco I LLC
Eldridge Media Group, LLC
DE
99.0%
by Eldridge Media Holdings, LLC
Eldridge Media Holdings, LLC
DE
58.67%
by Ridge Media Holdings, LLC
Eldridge MetroTech Holdings, LLC
DE
100%
by Armstrong Portfolio Trust, LLC
Eldridge Mojo Funding, LLC
DE
100%
by Edgewood Portfolio Trust, LLC
Eldridge Netomi Holdings LLC
DE
100%
by Bedford Portfolio Trust, LLC
Eldridge NFG Holdings, LLC
DE
100%
by Eldridge Industries, LLC
Eldridge Odyssey Holdings, LLC
DE
100%
by Grove Lane Portfolio Trust, LLC
Eldridge OOSTO Holdings, LLC
DE
7.93%
by Canon Portfolio Trust, LLC
Eldridge OOSTO Holdings, LLC
DE
92.07%
by Vista Portfolio Trust, LLC
Eldridge PayActiv Holdings LLC
DE
12.68%
by Canon Portfolio Trust, LLC
Eldridge PayActiv Holdings LLC
DE
9.66%
by Edgewood Portfolio Trust, LLC
Eldridge PayActiv Holdings LLC
DE
2.42%
by Madison Portfolio Trust, LLC
Eldridge PayActiv Holdings LLC
DE
12.08%
by Maple Portfolio Trust, LLC
Eldridge PayActiv Holdings LLC
DE
6.64%
by Mason Portfolio Trust, LLC
Eldridge PayActiv Holdings LLC
DE
56.53%
by Oakridge Portfolio Trust, LLC
Eldridge PCH Holdings, LLC
DE
100%
by Vista Portfolio Trust, LLC
Eldridge PIPE Holdings II, LLC
DE
39.91%
by Arch Portfolio Trust, LLC
Eldridge PIPE Holdings II, LLC
DE
17.35%
by Palmer Portfolio Trust, LLC
Eldridge PIPE Holdings II, LLC
DE
42.74%
by Steamboat Portfolio Trust, LLC
Eldridge PIPE Holdings, LLC
DE
100%
by Eldridge PIPE Holdings II, LLC
Eldridge Pixion Funding LLC
DE
100%
by Wanamaker Portfolio Trust, LLC
Eldridge Powerboard Holdings LLC
DE
100%
by Madison Portfolio Trust, LLC
Eldridge PPRO Holdings LLC
DE
100%
by Maple Portfolio Trust, LLC
Eldridge PVIII Holdings LLC
DE
92.07%
by Vista Portfolio Trust, LLC
Eldridge Qloo Holdings LLC
DE
100%
by Bedford Portfolio Trust, LLC
18

Name
Jurisdiction
Percent of Voting Securities Owned
Eldridge QuantaDT Holdings LLC
DE
100%
by Putnam Asset Holdings, LLC
Eldridge RBUSA Holdings LLC
DE
30.87%
by Armstrong Portfolio Trust, LLC
Eldridge RBUSA Holdings LLC
DE
1.91%
by Canon Portfolio Trust, LLC
Eldridge RBUSA Holdings LLC
DE
9.53%
by Note Funding 1892-2, LLC
Eldridge RBUSA Holdings LLC
DE
9.17%
by Steamboat Portfolio Trust, LLC
Eldridge RBUSA Holdings LLC
DE
48.52%
by Wanamaker Portfolio Trust, LLC
Eldridge RDCP II Holdings, LLC
DE
100%
by Armstrong Portfolio Trust, LLC
Eldridge RDE Holdings, LLC
DE
100%
by Wanamaker Portfolio Trust, LLC
Eldridge Resilience Holdings LLC
DE
100%
by Bruce Park Portfolio Trust, LLC
Eldridge ROS Holdings LLC
DE
100%
by Carlton Portfolio Trust, LLC
Eldridge Route Funding, LLC
DE
100%
by Morningside Portfolio Trust, LLC
Eldridge S3-R Holdings LLC
DE
100%
by Pinecrest Portfolio Trust, LLC
Eldridge SamCart Funding, LLC
DE
100%
by Pinecrest Portfolio Trust, LLC
Eldridge SBC Holdings LLC
DE
100%
by Eldridge Industries, LLC
Eldridge SCIH Holdings LLC
DE
25.43%
by Mayfair Portfolio Trust, LLC
Eldridge SCIH-P Holdings LLC
DE
100%
by Putnam Asset Holdings, LLC
Eldridge SCIH-S Holdings LLC
DE
100%
by Ruby Portfolio Trust, LLC
Eldridge SCOF II Holdings LLC
DE
100%
by Pinecrest Portfolio Trust, LLC
Eldridge Scopely Holdings LLC
DE
100%
by Holliday Park, LLC
Eldridge SCPH Investor II LLC
DE
100%
by Jefferson Square 1892, LLC
Eldridge SCPH Investor LLC
DE
100%
by Mason Portfolio Trust, LLC
Eldridge SCPH, LLC
DE
3.06%
by Eldridge SCPH Investor LLC
Eldridge SCPH, LLC
DE
46.94%
by Eldridge SCPH Investor II LLC
Eldridge Services Incorporated
DE
100%
by Eldridge Corporate Services, LLC
Eldridge SFLY Funding, LLC
DE
100%
by Potwin Place, LLC
Eldridge SHDG Holdings LLC
DE
100%
by Potwin Place, LLC
Eldridge SkyHive Holdings LLC
DE
100%
by Primrose Portfolio Trust, LLC
Eldridge SLCF IV Holdings LLC
DE
92.07%
by Vista Portfolio Trust, LLC
Eldridge SLG Holdings, LLC
DE
100%
by Steamboat Portfolio Trust, LLC
Eldridge SMH Co-Invest Holdings LLC
DE
100%
by Ruby Portfolio Trust, LLC
Eldridge SMT Holdings LLC
DE
9.17%
by Steamboat Portfolio Trust, LLC
Eldridge Snap! Holdings LLC
DE
90.0%
by Oakridge Portfolio Trust, LLC
Eldridge SpotOn Funding, LLC
DE
100%
by Carlton Portfolio Trust, LLC
Eldridge Stash Funding LLC
DE
100%
by Maple Portfolio Trust, LLC
Eldridge Stucki Holdings, LLC
DE
100%
by Gladstone Portfolio Trust, LLC
Eldridge Tax Services Inc.
DE
100%
by Eldridge Business Services LLC
Eldridge TF Holdings LLC
DE
100%
by Wanamaker Portfolio Trust, LLC
Eldridge Tripledot Holdings LLC
DE
100%
by Maple Portfolio Trust, LLC
Eldridge Truebill Funding, LLC
DE
20.0%
by Armstrong Portfolio Trust, LLC
Eldridge Truebill Funding, LLC
DE
80.0%
by Mason Portfolio Trust, LLC
Eldridge TTV VI Funding, LLC
DE
100%
by Armstrong Portfolio Trust, LLC
Eldridge TTV-GL Holdings LLC
DE
92.07%
by Vista Portfolio Trust, LLC
Eldridge Tuvoli Holdings LLC
DE
100%
by Wanamaker Portfolio Trust, LLC
Eldridge Unqork Holdings LLC
DE
70.0%
by Maple Portfolio Trust, LLC
Eldridge Util Holdings, LLC
DE
100%
by Carlton Portfolio Trust, LLC
Eldridge VG Funding, LLC
DE
50.25%
by Flint Rock Portfolio Trust, LLC
Eldridge VG Funding, LLC
DE
49.75%
by Weaver Portfolio Trust, LLC
Eldridge Viral Nation Holdings LLC
DE
100%
by Bedford Portfolio Trust, LLC
Eldridge Viral Nation Purchaseco Ltd.
CAN
100%
by Eldridge Viral Nation Holdings LLC
Eldridge VM Holdings LLC
DE
100%
by Bedford Portfolio Trust, LLC
Eldridge VS, LLC
DE
100%
by Mayfair Portfolio Trust, LLC
Eldridge Wellthy Funding LLC
DE
100%
by Canon Portfolio Trust, LLC
Eli Entertainment Inc.
DE
100%
by Fulwell 73 Productions US, Inc.
19

Name
Jurisdiction
Percent of Voting Securities Owned
Eli Entertainment LLC
CA
100%
by Eli Entertainment Inc.
Elia Management LLC
DE
100%
by A24 Films LLC
Elia Services LLC
DE
100%
by A24 Films LLC
Elliott Bay Parent LLC
DE
100%
by Mason Portfolio Trust, LLC
Elm Portfolio Trust LLC
DE
100%
by EPH II, LLC
Elo Entertainment Inc.
DE
28.0%
by Eldridge ELO Funding LLC
EMG AH LLC
DE
99.0%
by Eldridge Media Group, LLC
EMG HoldCo, LLC
DE
0%
Mgmt. by Eldridge Media Holdings, LLC
EMH AH LLC
DE
100%
by EMH II, LLC
EMH II, LLC
DE
100%
by Eldridge Media Holdings, LLC
EMH-PME Holdings, LLC
DE
100%
by Valence Media, LLC
EMH-PME LLC
DE
100%
by Eldridge Media Group, LLC
EMO Holdings, LLC
DE
0%
Mgmt. by EEH 2017 Prefered Member, LLC
Empty Suit, LLC
CA
100%
by MRC II Holdings, LP
Endless Encore LLC
DE
100%
by A24 Films LLC
EPH Holdings II, LLC
DE
100%
by Eldridge Industries, LLC
EPH Holdings, LLC
DE
100%
by EPH Holdings II, LLC
EPH II, LLC
DE
100%
by EPH Holdings, LLC
EPH, LLC
DE
100%
by EPH II, LLC
Epic Aero, Inc.
DE
100%
by Flexjet, Inc.
Epic Preferred Holdings II LLC
DE
10.78996%
by Brookville Industries, LLC
Epic Preferred Holdings II LLC
DE
1.66104%
by Gladstone Portfolio Trust, LLC
Epic Preferred Holdings II LLC
DE
13.744%
by Hillcrest Holdings, LLC
Epic Preferred Holdings II LLC
DE
12.451%
by Monterey Portfolio Trust, LLC
Epic Preferred Holdings II LLC
DE
32.43%
by PD Holdings LLC
Epic Preferred Holdings II LLC
DE
23.321%
by Quinton Heights, LLC
Epic Preferred Holdings II LLC
DE
5.603%
by Ravenwood Portfolio Trust, LLC
Epic Preferred Holdings LLC
DE
48.77%
by Arch Portfolio Trust, LLC
Epic Preferred Holdings LLC
DE
2.22%
by Edgewood Portfolio Trust, LLC
Epic Preferred Holdings LLC
DE
8.1%
by Flint Rock Portfolio Trust, LLC
Epic Preferred Holdings LLC
DE
16.2%
by Madison Portfolio Trust, LLC
Epic Preferred Holdings LLC
DE
9.95%
by Mayfair Portfolio Trust, LLC
Epic Preferred Holdings LLC
DE
5.94%
by Primrose Portfolio Trust, LLC
Epic Preferred Holdings LLC
DE
8.83%
by Putnam Asset Holdings, LLC
Epic Preferred, LLC
DE
100%
by Epic Preferred Holdings LLC
ESL The Film Limited
GBR
100%
by Fulwell 73 UK Limited
Eternal Springs Productions LLC
NY
100%
by MRC II Holdings, LP
Everest Fuel Management, LLC
DE
100%
by Tuvoli, LLC
Everly Holdings, LLC
DE
100%
by SBL Holdings, Inc.
Everly Incentive Plan, LLC
DE
100%
by Everly Holdings, LLC
Everly Life Insurance Company
WI
100%
by Everly Holdings, LLC
Everly, LLC
KS
100%
by Everly Holdings, LLC
F73 Awards Inc.
DE
100%
by Fulwell 73 Productions US, Inc.
F73 Productions Limited
GBR
100%
by Fulwell 73 Limited
Faces Off LLC
DE
100%
by After The Fact LLC
Faces Off Rights LLC
DE
100%
by A24 Films LLC
Fairchild Place Ltd
GBR
100%
by The Stage Shoreditch (Master) Unit Trust
Fairgrave Omlie, LLC
OH
100%
by One Sky Flight, LLC
False Positive LLC
DE
100%
by After The Fact LLC
Family Secret Productions, Inc.
DE
100%
by DCP Holdco I LLC
Fang Shui, LLC
DE
100%
by MRC II Holdings, LP
Farah Film Limited
GBR
100%
by Fulwell 73 UK Limited
FC Virginia Soccer Club LLC
VA
100%
by Cain International LP
20

Name
Jurisdiction
Percent of Voting Securities Owned
Fear Farm Holdings, LLC
AZ
100%
by 13 FEG Haunted Holdings, LLC
Fever Lake LLC
LA
100%
by After The Fact LLC
Fevo Czech s.r.o.
Czech
Republic
100%
by Fevo, Inc.
Fevo d.o.o. Beograd
Serbia
100%
by Fevo, Inc.
Fevo, Inc.
DE
20.19%
by Wanamaker Portfolio Trust, LLC
FGC 101 Maiden, LLC
NY
100%
by Fields GC, LLC
FGC 148 Madison, LLC
NY
100%
by Fields GC, LLC
FGC 24 E12, LLC
DE
100%
by Fields GC, LLC
FGC 275 Madison, LLC
NY
100%
by Fields GC, LLC
FGC 304 PAS, LLC
NY
100%
by Fields GC, LLC
FGC 599 Lexington, LLC
NY
100%
by Fields GC, LLC
FGNY ParentCo Holdings, LLC
DE
100%
by Eldridge FGNY Holdings, LLC
FHI Holdings LLC
DE
50.1%
by FHI Investor, LLC
FHI Investor, LLC
DE
100%
by Security Benefit Life Insurance Company
Field Point Portfolio Trust, LLC
DE
100%
by Eldridge Industries, LLC
Fields GC, LLC
NY
56.0%
by Aurify Brands, LLC
Film Expo Group Holdings LLC
DE
85.7%
by Eldridge FEG Holdings LLC
Film Expo Group Intermediate Holdings, LLC
DE
100%
by Film Expo Group Holdings LLC
Film Expo Group LLC
DE
99.0%
by Film Expo Group Holdings LLC
FilmNation Partners, LLC
DE
20.2%
by MRC II Distribution Company, L.P.
First Security Benefit Life Insurance and Annuity
Company of New York
NY
100%
by SBL Holdings, Inc.
Fish Tacos NY 1, LLC
NY
61.6%
by Aurify Fish Tacos Holdings, LLC
Flexjet Limited
GBR
100%
by One Sky Flight, LLC
Flexjet Malta Holdings Limited
Malta
100%
by Volare Acquisitions, Limited
Flexjet Malta Operations Limited
Malta
100%
by Flexjet Malta Holdings Limited
Flexjet Operations Ltd.
GBR
100%
by Volare Acquisitions, Limited
Flexjet Vertical Lift, LLC
DE
100%
by One Sky Flight, LLC
Flexjet, Inc.
DE
5.55%
by Big Springs, LLC
Flexjet, Inc.
DE
16.84%
by Eldridge EA Holdings, LLC
Flexjet, Inc.
DE
7.4%
by Epic Preferred Holdings II LLC
Flexjet, Inc.
DE
3.66%
by Epic Preferred Holdings LLC
Flexjet, LLC
GBR
100%
by One Sky Flight, LLC
Flight Options, LLC
DE
100%
by One Sky Flight, LLC
Flint Rock Portfolio Trust, LLC
DE
100%
by EPH, LLC
Flip the Script, LLC
DE
100%
by Sugar23, Inc.
Flower Power Cruise 18 LLC
DE
100%
by StarVista Live LLC
Flower Power Cruise 19 LLC
DE
100%
by StarVista Live LLC
Flower Power Cruise 20 LLC
DE
100%
by StarVista Live LLC
Flower Power Cruise 23 LLC
DE
100%
by StarVista Live LLC
Flower Power Cruise Fall 21 LLC
DE
100%
by StarVista Live LLC
Flower Power Cruise Spring 21 LLC
DE
100%
by StarVista Live LLC
Foot Slap LLC
DE
100%
by A24 Films LLC
Foot Slap Rights LLC
DE
100%
by A24 Films LLC
Fort Pruf Rock Mezz LLC
DE
100%
by Fort Rock Pruf Parent LLC
Fort Rock Pruf Parent LLC
DE
50.00%
by CI FLL Holdings, LLC
Fort Rock Pruf Trustee LLC
DE
100%
by Fort Pruf Rock Mezz LLC
Fortwell Capital Limited
GBR
95.0%
by CI AM UK Holdings Limited
Four Towers Limited
GBR
100%
by Fulwell 73 Limited
Fox River Investments, LLC
DE
100%
by Spoon River Investments, LLC
FPR 1 Member LLC
DE
100%
by Fort Rock Pruf Parent LLC
FPR Investor LLC
DE
100%
by FPR 1 Member LLC
21

Name
Jurisdiction
Percent of Voting Securities Owned
FPR US 1 LLC
DE
100%
by Fort Rock Pruf Parent LLC
Free State Funding, LLC
KS
100%
by Sherwood Park, Inc.
FreezeCorp LLC
DE
100%
by A24 Films LLC
FreezeCorp Rights LLC
DE
100%
by A24 Films LLC
Frimpse Film Productions Ltd
CAN
100%
by Frimpse LLC
Frimpse LLC
CA
100%
by MRC II Holdings, LP
Froome Film Limited
GBR
100%
by Fulwell 73 UK Limited
Fulwell 73 Holdco Limited
GBR
32.0%
by Valence FW73, LLC
Fulwell 73 IDC Holdings, Inc
DE
100%
by Fulwell 73 Holdco Limited
Fulwell 73 IDC, LLC
CA
100%
by Fulwell 73 IDC Holdings, Inc
Fulwell 73 Limited
GBR
100%
by Fulwell 73 Holdco Limited
Fulwell 73 LUK Limited
GBR
100%
by Fulwell 73 Holdco Limited
Fulwell 73 Productions US, Inc.
DE
100%
by Fulwell 73 UK Limited
Fulwell 73 Project Q, LLC
Qatar
100%
by Fulwell 73 UK Limited
Fulwell 73 UK Limited
GBR
100%
by Fulwell 73 Holdco Limited
Fulwell Cain Studios Limited
GBR
100%
by CI SF Holdings Limited
Fulwell Music Limited
GBR
100%
by Fulwell 73 Limited
Future Autumn LLC
DE
100%
by After The Fact LLC
FX Leasing, LLC
DE
100%
by SCF Aviation Capital LLC
FX Notes LLC
DE
100%
by SCF Aviation Capital LLC
FXSolutions, LLC
DE
100%
by One Sky Flight, LLC
Galinda Park, LLC
DE
100%
by Security Benefit Corporation
Galliard Developments Ltd
GBR
100%
by GDL Holdco Limited
Galliard Group Limited
GBR
10.3%
by CI GGL Limited
Galliard Holdings Ltd
GBR
100%
by Galliard Group Limited
Gaming 247, Inc.
DE
13.9%
by Eldridge Gaming 247 Funding LLC
Gamma Media Holdings UK LTD
UK
100%
by Gamma Media Holdings, LLC
Gamma Media Holdings, LLC
DE
89.19%
by Eldridge Gamma Holdings, LLC
Garfield Park, LLC
KS
100%
by Sherwood Park, Inc.
GC Rights LLC
DE
100%
by A24 Films LLC
GDL (Millharbour) Ltd
GBR
100%
by Galliard Developments Ltd
GDL (Romford) Limited
GBR
100%
by Galliard Developments Ltd
GDL (TCRW) Limited
GBR
100%
by Galliard Developments Ltd
GDL (Tower Bridge Road) Limited
GBR
70.0%
by Galliard Developments Ltd
GDL Holdco Limited
GBR
0%
Board rights held by CH Capital A Holdings LLc
GEC Finance, LLC
DE
100%
by Eldridge Industries, LLC
Generate Entertainment, LLC
DE
100%
by DCP Holdings DE, LLC
Gennessee Insurance Agency, LLC
DE
100%
by SBL Holdings, Inc.
G-Form Incentive Plan, LLC
DE
100%
by Eldridge G-Form Holdings LLC
G-Form, LLC
RI
23.5%
by Wanamaker Portfolio Trust, LLC
GIV-X 4098, LLC
DE
100%
by Air Eldridge LLC
Gizer Inc.
DE
26.23%
by Eldridge Gizer Funding LLC
Gladstone Portfolio Trust, LLC
DE
100%
by Dayton Funding, LLC
Glow Holdings, LLC
DE
100%
by Pumpkin Fest Holdings, LLC
GLT Private Alts Fund I, L.P.
DE
0%
Mgmt. by CAIS GLT Private Alts Fund I GP LLC
Golden Dragons, LLC
CA
100%
by MRC II Holdings, LP
Golden Globes Holdings, LLC
DE
33.3%
by EMH-PME LLC
Golden Globes, LLC
DE
60.0%
by Golden Globes Holdings, LLC
Got a Little Sloppy LLC
DE
100%
by A24 Films LLC
GRE Austin, LLC
DE
100%
by Great Room Escape, LLC
GRE Chicago, LLC
DE
100%
by Great Room Escape, LLC
GRE Cincinnati, LLC
DE
100%
by Great Room Escape, LLC
GRE Cleveland, LLC
DE
100%
by Great Room Escape, LLC
22

Name
Jurisdiction
Percent of Voting Securities Owned
GRE Columbus, LLC
OH
100%
by Great Room Escape, LLC
GRE Dallas, LLC
DE
100%
by Great Room Escape, LLC
GRE Denver, LLC
DE
100%
by Great Room Escape, LLC
GRE Houston, LLC
TX
100%
by Great Room Escape, LLC
GRE Jacksonville, LLC
FL
100%
by Great Room Escape, LLC
GRE Nashville, LLC
TN
100%
by Great Room Escape, LLC
GRE San Antonio, LLC
DE
100%
by Great Room Escape, LLC
GRE Tempe, LLC
DE
100%
by Great Room Escape, LLC
Great Green Room, LLC
CA
100%
by MRC II Holdings, LP
Great Room Escape, LLC
CO
100%
by 13FEG Ops, LLC
Greatest Night, LLC
CA
100%
by MRC Documentary, L.P.
Grigg Portfolio Trust, LLC
DE
100%
by EPH, LLC
Grove Lane Portfolio Trust, LLC
DE
100%
by EPH, LLC
GS BTS Limited
GBR
100%
by Fulwell 73 UK Limited
GS TV Productions Ltd
GBR
50.0%
by Fulwell 73 UK Limited
Guacamole Airlines LLC
DE
100%
by A24 Films LLC
Gun & Radio, LLC
CA
100%
by MRC Documentary, L.P.
GV 667, LLC
DE
100%
by Air Eldridge LLC
GVI 6274, LLC
DE
100%
by Air Eldridge LLC
GYKIT, LLC
CA
100%
by MRC Documentary Holdings, LLC
H of A Production Limited
GBR
100%
by Fulwell 73 Limited
Halfnelson Films UK Limited
GBR
100%
by MRC II Holdings, LP
Halfnelson Films, LLC
CA
100%
by MRC II Holdings, LP
Halo Aviation Ltd.
GBR
100%
by Flexjet Operations Ltd.
Harsh Times, LLC
DE
30.0%
by MRC Investments, LLC
Hawk Trail, LLC
DE
100%
by Security Benefit Life Insurance Company
Hibernation Season Inc.
CAN
100%
by A24 Films LLC
High Roller Productions LLC
CA
100%
by MRC II Holdings, LP
Highland Peak Asset Holdings, LLC
DE
100%
by Highland Peak Trust
Highland Peak FA Holdings, LLC
NJ
100%
by Highland Peak Trust
Hillcrest Holdings, LLC
KS
100%
by Dayton Funding, LLC
HM DevCo Limited
GBR
100%
by Honey Monster Limited
HME Holdings, LLC
DE
100%
by HME Investors, LLC
HME Investors, LLC
DE
100%
by Eldridge Industries, LLC
HNW Investors, LLC
KS
100%
by SBL Holdings, Inc.
Holliday Park, LLC
KS
100%
by Dayton Funding, LLC
Honey Monster Limited
GBR
100%
by CI HM InvestCo Limited
HoneyMonster HoldCo 1 Limited
GBR
100%
by Honey Monster Limited
HoneyMonster HoldCo 2 Limited
GBR
100%
by HoneyMonster HoldCo 1 Limited
Horizon Sponsor, LLC
DE
30.33%
by Eldridge HZACS LLC
Hot Costs LLC
DE
100%
by A24 Films LLC
Hot Sauce LLC
CA
100%
by MRC II Holdings, LP
House Claw LLC
LA
100%
by After The Fact LLC
House Claw Rights LLC
DE
100%
by A24 Films LLC
House of Torment LLC
TX
100%
by 13 FEG Haunted Holdings, LLC
Hungry City, LLC
DE
100%
by MRC II Holdings, LP
Hypercolor, LLC
CA
100%
by MRC II Holdings, LP
Hyphen Hyphen LLC
DE
100%
by After The Fact LLC
HZACS CI, LLC
DE
0%
Mgmt. by Eldridge HZACS LLC
Ibiza 87 Limited
GBR
100%
by Fulwell 73 Limited
IDF V, LLC
DE
100%
by Security Benefit Life Insurance Company
IDF VI, LLC
DE
100%
by Security Benefit Life Insurance Company
Imatech Technologies LLC
DE
100%
by A24 Films LLC
23

Name
Jurisdiction
Percent of Voting Securities Owned
Industry Standard Pictures LLC
DE
100%
by A24 Films LLC
Ivory Fort, LLC
KS
100%
by Security Benefit Corporation
Jampurchaseco Limited
GBR
100%
by Cain PE LLC
Jazz Hands Motion Picture Group LLC
DE
100%
by A24 Films LLC
Jefferson Remark Funding LLC
DE
100%
by Jefferson Square 1892, LLC
Jefferson Square 1892, LLC
DE
100%
by Dayton Funding, LLC
JetCorp Technical Services, Inc.
MO
100%
by Fairgrave Omlie, LLC
JJ Concepts Limited
GBR
50.0%
by Jampurchaseco Limited
JJ ISQ Limited
GBR
100%
by JJ Concepts Limited
Joe Cross For Mayor LLC
DE
100%
by A24 Films LLC
Joe Cross For Mayor Rights LLC
DE
100%
by A24 Films LLC
Jola20, LLC
DE
0%
Mgmt. by EEH 2017 Prefered Member, LLC
JP Initiative, LLC
DE
100%
by Eldridge Business Services LLC
Jubilee Scripted Limited
GBR
100%
by Fulwell 73 UK Limited
Juno Albatros, S.L.U.
Spain
100%
by Juno Holdings Spain 1, S.L.U.
Juno CB 1, S.L.U.
Spain
100%
by Juno Holdings Spain 2, S.L.U.
Juno Corn, S.L.U.
Spain
100%
by Juno Holdings Spain 1, S.L.U.
Juno EURO, S.L.U.
Spain
100%
by Juno Holdings Spain 1, S.L.U.
Juno Holdings Lux 2 S.a.r.l
LUX
100%
by Juno Holdings Lux I S.a.r.l
Juno Holdings Lux 3 S.a.r.l.
LUX
100%
by Juno Holdings Lux I S.a.r.l
Juno Holdings Lux I S.a.r.l
LUX
95.0%
by Juno Holdings Lux Sarl
Juno Holdings Lux M Sarl
LUX
100%
by Juno Holdings Lux Sarl
Juno Holdings Lux Sarl
LUX
100%
by CIEF1 UK Holdings Limited
Juno Holdings Spain 1, S.L.U.
Spain
100%
by Juno Holdings Lux 2 S.a.r.l
Juno Holdings Spain 2, S.L.U.
Spain
100%
by Juno Holdings Lux 3 S.a.r.l.
Juno Mini, S.L.U.
Spain
100%
by Juno Holdings Spain 1, S.L.U.
Juno Munt, S.L.U.
Spain
100%
by Juno Holdings Spain 1, S.L.U.
Juno Plan, S.L.U.
Spain
100%
by Juno Holdings Spain 1, S.L.U.
Kaw Valley Capital, LLC
DE
100%
by Security Benefit Corporation
Keep Spitballing LLC
DE
100%
by A24 Films LLC
Keshet/dcp LLC
DE
50.0%
by PME-DCP HoldCo, LLC
KMA Gems LLC
DE
100%
by After The Fact LLC
Knight Takes King Productions, LLC
DE
100%
by MRC II Holdings, LP
Knoema Corporation
DE
100%
by Knoema Holdings, LLC
Knoema Holdings, LLC
DE
82.16%
by SB Knoema Holdings, LLC
Knoema IT Solutions India Private Limited
India
100%
by Knoema Corporation
Koryfeum GmbH
LUX
50.0%
by CI Koryfeum Sarl
Krakow Office Park B.V.
Netherlands
90.0%
by CIEF1 UK Holdings Limited
Kurkamart LLC
DE
100%
by A24 Films LLC
KWCI GP
Ireland
50.0%
by Cain International European Real Estate
Opportunity Fund I GP Limited
KWCI LP
NJ
50.0%
by CI CB3 Subfund
KWSB Real Estate Venture I, LLC
DE
80.0%
by EKW Holdings LLC
KWSB Real Estate Venture II, LLC
DE
80.0%
by EKW Holdings II LLC
KWSB Real Estate Venture III, LLC
DE
80.0%
by EKW Holdings III LLC
KWSB Real Estate Venture IV, LLC
DE
80.0%
by EKW Holdings IV LLC
Last Rider Productions UK Limited
GBR
100%
by MRC Documentary, L.P.
Last Rider Productions, LLC
CA
100%
by MRC Documentary, L.P.
LB 1140 Broadway, LLC
NY
100%
by Little Beet, LLC
LB 125 Park, LLC
NY
100%
by Little Beet, LLC
LB 1291 First Avenue, LLC
DE
100%
by Little Beet, LLC
LB 148 Madison, LLC
NY
100%
by Little Beet, LLC
LB 320 Park, LLC
NY
100%
by Little Beet, LLC
24

Name
Jurisdiction
Percent of Voting Securities Owned
LB Bryant Park, LLC
NY
100%
by Little Beet, LLC
LB City Vista, LLC
DE
100%
by Little Beet, LLC
LB Newport Center, LLC
NY
100%
by Little Beet, LLC
LB Roosevelt Field, LLC
NY
100%
by Little Beet, LLC
LB Sub W50, LLC
NY
100%
by LB W50, LLC
LB W50, LLC
NY
100%
by Little Beet, LLC
LB Westchester, LLC
NY
100%
by Little Beet, LLC
LB Westport, LLC
DE
100%
by Little Beet, LLC
Leadoff Investments, LLC
DE
100%
by SBT Investors, LLC
Legs Film Rights LLC
DE
100%
by A24 Films LLC
Lenox Portfolio Trust, LLC
DE
100%
by Dayton Funding, LLC
Life is Beautiful Holdings, LLC
DE
32.32%
by Rolling Stone LLC
Life Products Solutions Group, LLC
FL
100%
by Zinnia Tech Solutions LLC
Life.io, LLC
DE
100%
by Zinnia Tech Solutions LLC
Lifestyle Products Group LLC
DE
100%
by Direct Holdings Global LLC
Linda Margaret Rae LLC
DE
100%
by After The Fact LLC
Little Beet Brands Holdings, LLC
DE
100%
by Aurify Brands Holdings, LLC
Little Beet Table, LLC
NY
100%
by Aurify Brands Holdings, LLC
Little Beet, LLC
NY
98.0%
by Aurify Brands Holdings, LLC
Little Bluestem, LLC
KS
100%
by Sherwood Park, Inc.
Liverpool Holdings Limited
GBR
100%
by CI-F Zenith UK Holdings Limited
LME1 Limited
GBR
100%
by Competitive Socialising Limited
Lost in the Andes, LLC
CA
100%
by MRC Documentary, L.P.
Love Retro LLC
DE
100%
by Lifestyle Products Group LLC
LPQ Sailboat Pond, Inc.
DE
100%
by APQ Sailboat Pond NY, LLC
LPQ USA, LLC
DE
100%
by Aurify Brands, LLC
LR Special Limited
UK
100%
by A24 Films LLC
LSB Chemical L.L.C.
OK
100%
by LSB Industries, Inc.
LSB Funding LLC
DE
100%
by NHNO Holdings LLC
LSB Industries, Inc.
DE
10.0%
by LSB Funding LLC
LU The Film Limited
GBR
50.0%
by Fulwell 73 Limited
Luminate Data Holdings, LLC
DE
100%
by PME TopCo, LLC
Luminate Data, LLC
DE
100%
by Luminate Data Holdings, LLC
Luxury Linoleum LLC
DE
100%
by A24 Films LLC
Madison Portfolio Trust, LLC
DE
100%
by EPH, LLC
MAG Finance, LLC
KS
100%
by Dornwood Park,LLC
Malt Shop Cruise 18 LLC
DE
100%
by StarVista Live LLC
Malt Shop Cruise 19 LLC
DE
100%
by StarVista Live LLC
Malt Shop Cruise 21 LLC
DE
100%
by StarVista Live LLC
Malt Shop Cruise 22 LLC
DE
100%
by StarVista Live LLC
Malt Shop Cruise 23 LLC
DE
100%
by StarVista Live LLC
Maman sait mieux Productions Inc.
CAN
100%
by Mommy Knows Best LLC
Maple Hill, LLC
KS
100%
by Sherwood Park, Inc.
Maple Portfolio Trust, LLC
DE
100%
by EPH, LLC
Maranon Capital Ultimate General Partner, LLC
DE
50.0%
by Eldridge Maranon Holdings, LLC
Maranon Capital, LP
DE
60.17%
by Eldridge Maranon Holdings, LLC
Maranon Centre Street Executive Fund LP
DE
99.0%
by Maranon Capital, L.P.
Maranon Centre Street General Partner, LP
DE
100%
by Maranon Capital Ultimate General Partner LLC
Maranon Centre Street Partnership LP
DE
0%
Mgmt. by Maranon Centre Street General Partner, LP
Maranon Centre Street SPV LLC
DE
100%
by Maranon Centre Street Partnership LP
Maranon Loan Funding 2024-1, LLC
DE
100%
by Sherwood Park, Inc.
Maranon Management LLC
DE
100%
by Maranon Capital, L.P.
Maranon Mezzanine Executive Fund, LP
DE
0%
Mgmt. by Maranon Mezzanine GP, LP
25

Name
Jurisdiction
Percent of Voting Securities Owned
Maranon Mezzanine Fund II, LP
DE
0%
Mgmt. by Maranon Mezzanine GP II, LP
Maranon Mezzanine Fund, LP
DE
0%
Mgmt. by Maranon Mezzanine GP, LP
Maranon Mezzanine GP II, LP
DE
0%
Mgmt. by Maranon Capital Ultimate General Partner
LLC
Maranon Mezzanine GP, LP
DE
0%
Mgmt. by Maranon Capital Ultimate General Partner
LLC
Maranon Mezzanine Offshore Fund II, LP
CYM
0%
Mgmt. by Maranon Mezzanine GP II, LP
Maranon Senior Credit Fund II-A, LP
DE
0%
Mgmt. by Maranon Senior Credit GP II, L.P.
Maranon Senior Credit Fund II-B, LP
DE
0%
Mgmt. by Maranon Senior Credit GP II, L.P.
Maranon Senior Credit Fund IX DB, L.P.
DE
0%
Mgmt. by Maranon Capital Ultimate General Partner
LLC
Maranon Senior Credit Fund IX GP, L.P.
DE
100%
by Maranon Capital Ultimate General Partner LLC
Maranon Senior Credit Fund IX, LLC
DE
100%
by Maranon Senior Credit Fund IX DB, L.P.
Maranon Senior Credit Fund IX, LLC
DE
0%
Mgmt. by Maranon Senior Credit Fund IX GP, L.P.
Maranon Senior Credit Fund V-Onshore SPV LLC
DE
100%
by Maranon Senior Credit Strategies Fund V-Levered,
LP
Maranon Senior Credit GP II, L.P.
DE
0%
Mgmt. by Maranon Capital Ultimate General Partner
LLC
Maranon Senior Credit IV, LLC
KS
100%
by Sherwood Park, Inc.
Maranon Senior Credit Opportunities Fund SPV
GP, LP
DE
0%
Mgmt. by Maranon Capital Ultimate General Partner
LLC
Maranon Senior Credit Opportunities Fund SPV,
LLC
DE
100%
by Maranon Senior Credit Opportunities Fund SPV,
LP
Maranon Senior Credit Opportunities Fund SPV,
LP
DE
0%
Mgmt. by Maranon Senior Credit Opportunities Fund
SPV GP, LP
Maranon Senior Credit Strategies Fund V-Levered,
LP
DE
0%
Mgmt. by Maranon Senior Credit Strategies GP V, LP
Maranon Senior Credit Strategies Fund
V-Unlevered, LP
DE
0%
Mgmt. by Maranon Senior Credit Strategies GP V, LP
Maranon Senior Credit Strategies Fund X GP, L.P.
DE
0%
Mgmt. by Maranon Capital Ultimate General Partner
LLC
Maranon Senior Credit Strategies Fund XIII DB,
LLC
DE
0%
Mgmt. by Maranon Senior Strategies Fund XIII GP,
L.P.
Maranon Senior Credit Strategies Fund XIV GP,
L.P.
DE
0%
Mgmt. by Maranon Capital Ultimate General Partner
LLC
Maranon Senior Credit Strategies Fund XIV, L.P.
DE
0%
Mgmt. by Maranon Senior Credit Strategies Fund XIV
GP, L.P.
Maranon Senior Credit Strategies Fund
X-Levered, L.P.
DE
0%
Mgmt. by Maranon Senior Credit Strategies Fund X
GP, L.P.
Maranon Senior Credit Strategies Fund
X-Unlevered, L.P.
DE
0%
Mgmt. by Maranon Senior Credit Strategies Fund X
GP, L.P.
Maranon Senior Credit Strategies GP V, LP
DE
0%
Mgmt. by Maranon Capital Ultimate General Partner
LLC
Maranon Senior Credit X-Levered SPV, LLC
DE
100%
by Maranon Senior Credit Strategies Fund X-Levered,
L.P.
Maranon Senior Rated Fund I LLC
DE
0%
Mgmt. by Maranon Capital, L.P.
Maranon Senior Strategies Fund XIII GP, L.P.
DE
100%
by Maranon Capital Ultimate General Partner LLC
Maranon Senior Strategies Fund XIII, L.P.
DE
100%
by Maranon Senior Credit Strategies Fund XIII DB,
LLC
Maranon Services Corp.
DE
100%
by Maranon Capital, L.P.
Maranon Services, LLC
DE
99.9%
by Maranon Capital, L.P.
Maranon Services, LLC
DE
0.1%
by Maranon Services Corp.
Mary The Film Limited
GBR
100%
by Fulwell 73 UK Limited
MASH EI Holdco, LLC
DE
0%
Mgmt. by EEH 2017 Prefered Member, LLC
26

Name
Jurisdiction
Percent of Voting Securities Owned
Maslow's Group LLP
GBR
0%
Board rights held by Cain PE LLC
Maslow's UK Services Ltd
GBR
100%
by 37-41 Mortimer Street LLP
Mason Portfolio Trust, LLC
DE
100%
by EPH, LLC
Massive Noise Holdings, LLC
DE
100%
by 13FEG Ops, LLC
Massive Noise LLC
CO
100%
by Massive Noise Holdings, LLC
Mayfair Portfolio Trust, LLC
DE
100%
by EPH, LLC
MB The Film Limited
GBR
100%
by Fulwell 73 UK Limited
Meadowlark Funding LLC
KS
100%
by Dayton Funding, LLC
Media Rights Capital II, LLC
DE
100%
by MRC III Holdings, LLC
Media Rights Capital III, LLC
DE
0.94%
by DCP Holdco I LLC
Media Rights Capital III, LLC
DE
36.56%
by EMG HoldCo, LLC
Meez Culinary Solutions, Inc.
DE
14.9%
by Aurify Brands Management, LLC
Meez Culinary Solutions, Inc.
DE
85.1%
by Aurify Brands, LLC
Mellotron, LLC
DE
40.0%
by Carlostron, LLC
Melt Shop Enterprises, LLC
NY
100%
by Melt Shop, LLC
Melt Shop, LLC
NY
96.5%
by Aurify Brands Holdings, LLC
Merriam Portfolio Trust, LLC
DE
100%
by Dayton Funding, LLC
MF Master Seed Co., LLC
DE
100%
by Wanamaker Portfolio Trust, LLC
MF Seed Co, LLC
DE
100%
by MF Master Seed Co, LLC
MG Warwick Street HoldCo Limited
GBR
100%
by Maslow's Group LLP
MG Warwick Street OpCo Limited
GBR
100%
by MG Warwick Street HoldCo Limited
MG Warwick Street PropCo Limited
GBR
100%
by MG Warwick Street HoldCo Limited
Miami Waterfront Ventures Mezz, LLC
DE
100%
by CHE South Brickell LLC
Miami Waterfront Ventures Parent, LLC
DE
60.0%
by CHE South Brickell LLC
Miami Waterfront Ventures, LLC
DE
100%
by CHE South Brickell LLC
Miller Avenue Productions LLC
DE
100%
by After The Fact LLC
Miller Avenue Rights LLC
DE
100%
by A24 Films LLC
Millway Drive LLC
DE
100%
by A24 Films LLC
Mine Creek, LLC
KS
100%
by Chain Bridge Opportunistic Funding Holdings,
LLC
Ministry of Arts and Interrogation LLC
DE
100%
by A24 Films LLC
Ministry of Creative Reasoning LLC
DE
100%
by After The Fact LLC
Miss Gabler Productions LLC
DE
100%
by A24 Films LLC
Miss Gabler Rights LLC
DE
100%
by A24 Films LLC
MK Debt, LLC
DE
100%
by LPQ USA, LLC
MK USA, LLC
DE
100%
by LPQ USA, LLC
MNV The Film Limited
GBR
100%
by Fulwell 73 UK Limited
Mommy Knows Best LLC
DE
100%
by A24 Films LLC
Monarch Field, LLC
KS
100%
by Security Benefit Life Insurance Company
Monoceros Media LLC
DE
100%
by A24 Films LLC
Monoceros Post Inc.
CAN
100%
by Monoceros Rights LLC
Monoceros Rights LLC
DE
100%
by A24 Films LLC
Monroe Portfolio Trust, LLC
DE
100%
by Eldridge Industries, LLC
Monsters of God LLC
DE
100%
by A24 Films LLC
Monterey Portfolio Trust, LLC
DE
100%
by Dayton Funding, LLC
Monterra Asset Holdings, LLC
DE
100%
by Monterra Trust
Monterra FA Holdings, LLC
NJ
100%
by Monterra Trust
Monterra Trust
DE
100%
by EPH Holdings, LLC
Morning People LLC
DE
100%
by Elia Management LLC
Morningside Portfolio Trust, LLC
DE
100%
by EPH, LLC
Morse Code UK Films Limited
GBR
100%
by MRC II Holdings, LP
Morse Code, LLC
CA
100%
by MRC II Holdings, LP
Mosaic Media Investment Partners, LLC
DE
100%
by DCP Holdings DE, LLC
27

Name
Jurisdiction
Percent of Voting Securities Owned
Mother Knows Post LLC
DE
100%
by A24 Films LLC
Mother Mary Rights LLC
DE
100%
by A24 Films LLC
Motown The Film Limited
GBR
100%
by Fulwell 73 UK Limited
MPQ 1377 Sixth Avenue, LLC
NY
100%
by MK USA, LLC
MPQ 1400 Broadway, LLC
NY
100%
by MK USA, LLC
MPQ 1535 Third Avenue LLC
NY
100%
by MK USA, LLC
MPQ 1800 Broadway, LLC
NY
100%
by MK USA, LLC
MPQ 2161 Broadway, LLC
NY
100%
by MK USA, LLC
MPQ 339 Seventh Avenue, LLC
NY
100%
by MK USA, LLC
MPQ 370 Lexington, LLC
NY
100%
by MK USA, LLC
MPQ 400 Fifth Avenue, LLC
NY
100%
by MK USA, LLC
MPQ 685 Third Avenue, LLC
NY
100%
by MK USA, LLC
MPQ 688 Bronx HoldCo, LLC
DE
100%
by MK USA, LLC
MPQ 921 Broadway, LLC
NY
100%
by MK USA, LLC
MPQ Bronx Commissary, LLC
NY
100%
by MK USA, LLC
MRC Documentary Holdings, LLC
DE
100%
by Media Rights Capital II, LLC
MRC Documentary, L.P.
DE
99.9%
by Media Rights Capital II, LLC
MRC Horizon II, LLC
DE
100%
by EMG AH LLC
MRC I Hedge Co, LLC
DE
100%
by MRC II Holdings, LP
MRC I Project Co, LLC
DE
100%
by MRC II Holdings, LP
MRC II Distribution Company, L.P.
DE
99.9%
by Media Rights Capital II, LLC
MRC II Holdings, LP
DE
99.9%
by MRC II Distribution Company, L.P.
MRC II Sub GP, LLC
DE
100%
by Media Rights Capital II, LLC
MRC III Holdings, LLC
DE
100%
by Media Rights Capital III, LLC
MRC International Distribution Company, Inc.
DE
100%
by MRC II Distribution Company, L.P.
MRC Investments, LLC
DE
100%
by Media Rights Capital II, LLC
MRC360, LLC
CA
100%
by MRC II Holdings, LP
MS 111 Fulton, LLC
NY
100%
by Melt Shop, LLC
MS Marketing Fund, LLC
NY
100%
by Melt Shop, LLC
MS Menlo Park, LLC
NY
100%
by Melt Shop, LLC
MS Roosevelt Field, LLC
NY
100%
by Melt Shop, LLC
MS Smith Haven, LLC
NY
100%
by Melt Shop, LLC
MS Special Events, LLC
NY
100%
by Melt Shop, LLC
MS Staten Island, LLC
NY
100%
by Melt Shop, LLC
MS Sub W50, LLC
NY
100%
by MS W50, LLC
MS W26, LLC
NY
100%
by Melt Shop, LLC
MS W50, LLC
NY
100%
by Melt Shop, LLC
MS W52, LLC
NY
100%
by Melt Shop, LLC
MS Westchester, LLC
NY
100%
by Melt Shop, LLC
MSP The Film Limited
GBR
100%
by Fulwell 73 UK Limited
MTI Preferred Holdings LLC
DE
100%
by Grigg Portfolio Trust, LLC
Music Business Worldwide Limited (UK)
GBR
50.0%
by PME Holdings, LLC
MV The Film Limited
GBR
100%
by Fulwell 73 UK Limited
N318MM, LLC
KS
50.0%
by Security Benefit Corporation
Nashville Nightmare, LLC
TN
100%
by Nightmare Holdings, LLC
Nashville The Film Limited
GBR
100%
by Fulwell 73 UK Limited
NBT Holdings, LLC
DE
97.0%
by Venture Brand Management LLC
Net-Net Worldwide LLC
DE
100%
by A24 Films LLC
Nextant Aerospace, LLC
OH
80.0%
by Nextant Sales, LLC
Nextant Sales, LLC
OH
100%
by Fairgrave Omlie, LLC
NHNO Holdings LLC
DE
100%
by NPK Holdings LLC
Nice Playground LLC
DE
100%
by A24 Films LLC
Nice Playground Rights LLC
DE
100%
by A24 Films LLC
28

Name
Jurisdiction
Percent of Voting Securities Owned
Nicodemus Place, LLC
KS
100%
by Sherwood Park, Inc.
Nightmare Holdings, LLC
DE
100%
by 13 FEG Haunted Holdings, LLC
No Commas LLC
DE
100%
by A24 Films LLC
North City Screams LLC
IL
100%
by 13 FEG Haunted Holdings, LLC
Note Funding 1892-2, LLC
KS
100%
by EPH, LLC
NP The Film Limited
GBR
100%
by Fulwell 73 UK Limited
NPK Holdings LLC
DE
100%
by EPH, LLC
NZC Capital LLC
DE
89.8%
by Todd L. Boehly, Individual
Oak Landing Production LLC
DE
100%
by A24 Films LLC
Oakridge Portfolio Trust, LLC
DE
100%
by EPH, LLC
Oaktree Entertainment, LLC
DE
100%
by MRC II Holdings, LP
Oaktree Opportunities XII CAIS (Onshore)
Access Fund, L.P.
DE
0%
Mgmt. by CAIS OT Opportunities XII CAIS
(Onshore) Access Fund GP LLC
Oasis BH, LLC
DE
20.2%
by CI BH Holdings II LLC
Oasis BH, LLC
DE
33.2%
by CI BH Holdings LLC
Oasis West Realty LLC
DE
100%
by OWR Mezz II Borrower LLC
OBH Intermediate Holdco, LLC
DE
100%
by Oasis BH, LLC
Objective Feedback LLC
DE
100%
by A24 Films LLC
Ocarina Incident LLC
DE
100%
by A24 Films LLC
Ocarina Incident Rights LLC
DE
100%
by A24 Films LLC
On The Rocks LLC
DE
100%
by After The Fact LLC
One BH Investors LLC
DE
77.5%
by Cain RE LLC
One Sky Flight Holdings, LLC
DE
100%
by Epic Aero, Inc.
One Sky Flight, LLC
DE
100%
by One Sky Flight Holdings, LLC
Oorah Productions LLC
DE
100%
by A24 Films LLC
Opus Rights LLC
DE
100%
by A24 Films LLC
Orchard Wharf Developments Ltd
GBR
50.0%
by Galliard Holdings Ltd
Osler Media Inc.
CAN
100%
by Paultergeist Pictures LLC
Osler Media Quebec Inc.
CAN
100%
by Paultergeist Pictures LLC
Oso Season LLC
DE
100%
by A24 Films LLC
Owl Capital, LLC
DE
0%
Mgmt. by EEH 2017 Prefered Member, LLC
OWR Mezz II Borrower LLC
DE
100%
by OBH Intermediate Holdco, LLC
Ozawkie LLC
KS
100%
by Dayton Funding, LLC
Paderna sp.zo.o
Poland
100%
by PZO JV B.V.
Palmer Portfolio Trust, LLC
DE
100%
by EPH, LLC
Palouse Productions LLC
DE
100%
by A24 Films LLC
Panagram Holdings, LLC
DE
100%
by Eldridge AM Holdings, LLC
Panagram Senior Loan Fund I GP, LLC
DE
100%
by Panagram Holdings, LLC
Panagram Senior Loan Fund I, LP
DE
0%
Mgmt. by Panagram Senior Loan Fund I GP, LLC
Panagram Senior Loan Fund II GP, LLC
DE
100%
by Panagram Holdings, LLC
Panagram Senior Loan Fund II, LP
DE
0%
Mgmt. by Panagram Senior Loan Fund II GP, LLC
Panagram Senior Loan Fund III GP, LLC
DE
100%
by Panagram Holdings, LLC
Panagram Senior Loan Fund III, LP
DE
0%
Mgmt. by Panagram Senior Loan Fund III GP, LLC
Panagram Senior Loan Fund IV GP, LLC
DE
100%
by Panagram Holdings, LLC
Panagram Senior Loan Fund IV, LP
DE
0%
Mgmt. by Panagram Senior Loan Fund IV GP, LLC
Panagram Senior Loan Fund V GP, LLC
DE
100%
by Panagram Holdings, LLC
Panagram Senior Loan Fund V, LP
DE
0%
Mgmt. by Panagram Senior Loan Fund V GP, LLC
Panagram Senior Loan Fund VI GP, LLC
DE
100%
by Panagram Holdings, LLC
Panagram Senior Loan Fund VI, LP
DE
0%
Mgmt. by Panagram Senior Loan Fund VI GP, LLC
Panagram Services Holdings, LLC
DE
100%
by Panagram Holdings, LLC
Panagram Services, LLC
DE
99.0%
by Panagram Holdings, LLC
Panagram Services, LLC
DE
1.0%
by Panagram Services Holdings, LLC
Panagram Structured Asset Management, LLC
DE
100%
by Panagram Holdings, LLC
29

Name
Jurisdiction
Percent of Voting Securities Owned
Parks and Haites Limited
GBR
100%
by A24 Films LLC
Parkville Portfolio Trust, LLC
DE
100%
by Dayton Funding, LLC
Passing The Baton LLC
DE
100%
by A24 Films LLC
Paultergeist Pictures LLC
DE
100%
by A24 Films LLC
PayActiv, Inc.
DE
17.65%
by Eldridge PayActiv Holdings LLC
PD Holdings LLC
DE
100%
by Dayton Funding, LLC
PG Senior Loan Fund VIII Issuer, LLC
DE
100%
by Merriam Portfolio Trust, LLC
Pickleback NOLA, LLC
LA
100%
by MRC II Holdings, LP
Pickleback, LLC
CA
100%
by MRC II Holdings, LP
Pinckney Holdings, LLC
DE
100%
by Security Benefit Life Insurance Company
Pinecrest Portfolio Trust, LLC
DE
100%
by EPH, LLC
Pink Chair Productions LLC
DE
100%
by After The Fact LLC
Pink Chair Rights LLC
DE
100%
by A24 Films LLC
Pink Opaque LLC
DE
100%
by After The Fact LLC
Pink Opaque Rights LLC
DE
100%
by A24 Films LLC
Pixion Games Limited
GBR
11.62%
by Eldridge Pixion Funding LLC
Planet Janet Rights LLC
DE
100%
by A24 Films LLC
PME AH LLC
DE
100%
by EMH II, LLC
PME Holdings, LLC
DE
100%
by PME TopCo, LLC
PME Music, LLC
DE
100%
by PME Holdings, LLC
PME TopCo, LLC
DE
40.0%
by EMH-PME Holdings, LLC
PME-DCP HoldCo, LLC
DE
100%
by PME TopCo, LLC
Poker Face CDN Productions Inc.
CAN
100%
by MRC II Holdings, LP
Poppy Field Productions, LLC
CA
100%
by MRC II Holdings, LP
Portsmouth Zenith Holdings Limited
GBR
100%
by CI-F Zenith UK Holdings Limited
Post Portfolio Trust, LLC
DE
100%
by Monroe Portfolio Trust, LLC
Potwin Place, LLC
KS
100%
by Dayton Funding, LLC
Powder Keg Farms Limited
New
Zealand
100%
by A24 Distribution, LLC
Prairie Hill, LLC
KS
100%
by Sherwood Park, Inc.
PrescientCo Holdings, LLC
DE
16.58%
by Eldridge PCH Holdings, LLC
PrescientCo Holdings, LLC
DE
15.25%
by Mayfair Portfolio Trust, LLC
PrescientCo Holdings, LLC
DE
23.5%
by Palmer Portfolio Trust, LLC
PrescientCo Holdings, LLC
DE
24.82%
by Steamboat Portfolio Trust, LLC
PrescientCo LLC
DE
100%
by PrescientCo Holdings, LLC
Prezzo InvestCo Limited
GBR
90.0%
by Jampurchaseco Limited
Prezzo Trading Limited
GBR
100%
by Prezzo InvestCo Limited
Priest Lake Haunted Woods, LLC
TN
100%
by Nightmare Holdings, LLC
Primary Issue Anchor Separate Account LLC
DE
100%
by Sherwood Park, Inc.
Primrose Portfolio Trust, LLC
DE
100%
by EPH, LLC
Princess Klepto LLC
DE
100%
by After The Fact LLC
Princess Klepto Rights LLC
DE
100%
by A24 Films LLC
PrivateFly Limited
GBR
100%
by Skyjet Europe Limited
Procyon Evergreen I GP LLC
DE
100%
by Capital Integration Systems LLC
Procyon Evergreen I, L.P.
DE
0%
Mgmt. by Procyon Evergreen I GP LLC
Procyon Vintage I GP LLC
DE
100%
by Capital Integration Systems LLC
Procyon Vintage I, L.P.
DE
0%
Mgmt. by Procyon Vintage I GP LLC
Pryor Chemical Company
OK
100%
by LSB Chemical L.L.C.
Public House Productions LLC
DE
100%
by A24 Films LLC
Pumpkin Fest Holdings, LLC
DE
100%
by 13FEG Ops, LLC
Putnam Asset Holdings, LLC
DE
100%
by EPH, LLC
PZO JV B.V.
Netherlands
90.0%
by CIEF1 UK Holdings Limited
Queen Morgan, LLC
CA
100%
by MRC Documentary Holdings, LLC
30

Name
Jurisdiction
Percent of Voting Securities Owned
Queens LLC
DE
100%
by After The Fact LLC
Quick As A Wink Limited
New
Zealand
100%
by Reserving Rights LLC
Quinton Heights, LLC
KS
100%
by Dayton Funding, LLC
Raging Bear, LLC
DE
100%
by MRC II Holdings, LP
Raising Destiny, LLC
CA
100%
by MRC Documentary, L.P.
Ramy Rights LLC
DE
100%
by A24 Films LLC
Ravenwood Portfolio Trust, LLC
DE
100%
by Dayton Funding, LLC
Real Time Situation LLC
DE
100%
by A24 Films LLC
Red Sea 2022-1, LLC
KS
100%
by Sherwood Park, Inc.
Red Sea 2022-3, LLC
KS
100%
by Sherwood Park, Inc.
Renegade Brands USA, INC.
DE
20.0%
by Canon Portfolio Trust, LLC
Reserving Rights LLC
DE
100%
by A24 Films LLC
Revolving Window LLC
DE
100%
by A24 Films LLC
Ride or Die CDN Productions Inc.
CAN
100%
by MRC II Holdings, LP
Ride or Die Productions, LLC
CA
100%
by MRC II Holdings, LP
Ridge Media Holdings, LLC
DE
100%
by GEC Finance, LLC
Riot Going On, LLC
CA
100%
by MRC Documentary, L.P.
Ripley Park, LLC
DE
70.0%
by Security Benefit Life Insurance Company
Ripple Effects CDN Productions Inc.
CAN
100%
by MRC II Holdings, LP
Ripple Effects Productions, LLC
CA
100%
by MRC II Holdings, LP
Rivabella sp.zo.o
Poland
100%
by Krakow Office Park B.V.
Rock and Romance Cruise 18 LLC
DE
100%
by StarVista Live LLC
Rock and Romance Cruise 19 LLC
DE
100%
by StarVista Live LLC
Rock and Romance Cruise 20 LLC
DE
100%
by StarVista Live LLC
Rock and Romance Cruise 22 LLC
DE
100%
by StarVista Live LLC
Rock and Romance Cruise 23 LLC
DE
100%
by StarVista Live LLC
Roll Down, LLC
CA
100%
by MRC II Holdings, LP
Rolling Stone Licensing LLC
DE
100%
by Rolling Stone LLC
Rolling Stone LLC
DE
100%
by Rolling Stone Media, LLC
Rolling Stone Media, LLC
DE
100%
by PME Music, LLC
Roman 1 Sarl
LUX
100%
by Roman JV Sarl
Roman 2 Sarl
LUX
100%
by Roman JV Sarl
Roman JV Sarl
LUX
100%
by CI Roman Holdings Sarl
Roman SNC
France
99.9%
by Roman 1 Sarl
Roman SNC
France
50.0%
by Roman 2 Sarl
Round About Bar LLC
DE
100%
by After The Fact LLC
Round About Pub Limited
GBR
100%
by A24 Films LLC
Round About Rights LLC
DE
100%
by A24 Films LLC
Royalty Rights LLC
DE
100%
by A24 Films LLC
RoyaltyHL5 LLC
DE
100%
by A24 Films LLC
RR The Film Limited
GBR
100%
by Fulwell 73 UK Limited
RS Branding, LLC
DE
100%
by Rolling Stone LLC
Ruby Entertainment Inc.
DE
100%
by Fulwell 73 Productions US, Inc.
Ruby Portfolio Trust, LLC
DE
100%
by EPH, LLC
Ruby Productions LLC
CA
100%
by Ruby Entertainment Inc.
Rules Beauty, Inc.
DE
54.0%
by A24 Ventures LLC
Rush Job LLC
DE
100%
by A24 Films LLC
S(LSV) LLC
NV
100%
by Competitive Socializing US LLC
S(WBP)LLC
DC
100%
by Competitive Socializing US LLC
S(WDC) LLC
DC
100%
by Competitive Socializing US LLC
S(WMB) LLC
NY
100%
by Competitive Socializing US LLC
Sable River Capital, LLC
DE
0%
Mgmt. by EEH 2017 Prefered Member, LLC
31

Name
Jurisdiction
Percent of Voting Securities Owned
Sager House (Almeida) Limited
GBR
100%
by CH Capital A Holdings LLC
Saguaro Road Records Inc.
DE
100%
by Direct Holdings U.S. LLC
SAILES 2, LLC
DE
100%
by Security Benefit Life Insurance Company
SAM Alternative Investment Opportunities Fund I,
L.P.
DE
0%
Mgmt. by CAIS SAM Alternative Investment
Opportunities Fund I GP LLC
Sandy Beaches Cruise 21 LLC
DE
100%
by StarVista Live LLC
Sassafras Jam LLC
DE
100%
by A24 Films LLC
Saving The World LLC
DE
100%
by A24 Films LLC
SB Corporate Funding LLC
DE
100%
by Security Benefit Corporation
SB IIS Co LLC
DE
100%
by Security Benefit Life Insurance Company
SB ISH LLC
DE
100%
by Security Benefit Life Insurance Company
SB Knoema Holdings, LLC
DE
100%
by Security Benefit Corporation
SB Restructured Asset, LLC
DE
100%
by Hawk Trail, LLC
SBC Civic Center LLC
DE
100%
by Mason Portfolio Trust, LLC
SBC LAD Holdings, LLC
DE
100%
by Security Benefit Corporation
SBL Holdings, Inc.
KS
100%
by Security Benefit Corporation
SBT Investors LLC
DE
100%
by NZC Capital LLC
SBT Media Holdings, LLC
DE
100%
by SBT Investors, LLC
SBT-WWB, LLC
DE
100%
by SBT Investors, LLC
SCF 115H LLC
DE
69.32%
by Stonebriar Commercial Finance LLC
SCF 1322SL LLC
DE
85.24%
by Stonebriar Commercial Finance LLC
SCF 1324-01MB LLC
DE
65.84%
by Stonebriar Commercial Finance LLC
SCF 1337BCB LLC
DE
72.54%
by Stonebriar Commercial Finance LLC
SCF 1341UL LLC
DE
53.82%
by Stonebriar Commercial Finance LLC
SCF 1343-01M LLC
DE
63.22%
by Stonebriar Commercial Finance LLC
SCF 1358-001A LLC
DE
64.94%
by Stonebriar Commercial Finance LLC
SCF Aviation Capital LLC
DE
100%
by SCF Funding LLC
SCF Canada 2019-2 GP Ltd.
CAN
100%
by Stonebriar Commercial Finance Canada Inc.
SCF Canada 2020 GP Ltd.
CAN
100%
by Stonebriar Commercial Finance Canada Inc.
SCF Canada 2021 GP Ltd.
CAN
100%
by Stonebriar Commercial Finance Canada Inc.
SCF Canada 2022 GP Ltd.
CAN
100%
by Stonebriar Commercial Finance Canada Inc.
SCF Canada 2022-2 GP Ltd.
CAN
100%
by Stonebriar Commercial Finance Canada Inc.
SCF Canada 2023-1 GP Ltd.
CAN
100%
by Stonebriar Commercial Finance Canada Inc.
SCF Canada Revolver GP Ltd.
CAN
100%
by Stonebriar Commercial Finance Canada Inc.
SCF Equipment Leasing 2019-2 LLC
DE
100%
by Stonebriar Commercial Finance LLC
SCF Equipment Leasing 2020-1 LLC
DE
100%
by Stonebriar Commercial Finance LLC
SCF Equipment Leasing 2021-1 LLC
DE
100%
by Stonebriar Commercial Finance LLC
SCF Equipment Leasing 2022-1 LLC
DE
100%
by Stonebriar Commercial Finance LLC
SCF Equipment Leasing 2022-2 LLC
DE
100%
by Stonebriar Commercial Finance LLC
SCF Equipment Leasing Canada 2019-2 Limited
Partnership
CAN
99.9%
by SCF Canada 2019-2 GP Ltd.
SCF Equipment Leasing Canada 2020-1 Limited
Partnership
CAN
99.9%
by SCF Canada 2020 GP Ltd.
SCF Equipment Leasing Canada 2021-1 Limited
Partnership
CAN
99.9%
by SCF Canada 2021 GP Ltd.
SCF Equipment Leasing Canada 2022-2 Limited
Partnership
CAN
99.9%
by SCF Canada 2022 GP Ltd.
SCF Equipment Leasing Canada 2023-1 Limited
Partnership
CAN
99.9%
by SCF Canada 2023-1 GP Ltd.
SCF Funding LLC
DE
100%
by Stonebriar Finance Holdings LLC
SCF FW Issuer LLC
DE
100%
by SCF Aviation Capital LLC
SCF Goose LLC
DE
100%
by SCF Aviation Capital LLC
SCF Maverick LLC
DE
100%
by SCF Aviation Capital LLC
32

Name
Jurisdiction
Percent of Voting Securities Owned
SCF Merlin LLC
DE
100%
by SCF Aviation Capital LLC
SCF MRL Subsidiary LLC
DE
84.96%
by Stonebriar Commercial Finance LLC
SCF NBL LLC
DE
100%
by SCF Funding LLC
SCF Preferred Equity, LLC
DE
0%
Mgmt. by Stonebriar Finance Holdings LLC
SCF Rail Leasing LLC
DE
100%
by SCF Funding LLC
SCF Revolver 2018-1 LLC
DE
100%
by Stonebriar Commercial Finance LLC
SCF Revolver Canada Limited Partnership
CAN
99.9%
by SCF Canada Revolver GP Ltd.
SCF SB Investor, LLC
KS
100%
by Sherwood Park, Inc.
SCF Servicing Company LLC
DE
99.0%
by SCF Funding LLC
SE2 Services LLC
DE
100%
by Zinnia Corporate Holdings, LLC
se2, LLC
KS
100%
by Zinnia Corporate Holdings, LLC
SecBen GBM Investco, LLC
DE
100%
by Security Benefit Life Insurance Company
Second Failure, LLC
CA
100%
by MRC II Holdings, LP
Security Benefit Academy, Inc.
KS
100%
by Security Benefit Corporation
Security Benefit Business Services, LLC
KS
100%
by Security Benefit Corporation
Security Benefit Corporation
KS
99.755%
by Eldridge SBC Holdings LLC
Security Benefit Life Insurance Company
KS
100%
by SBL Holdings, Inc.
Security Distributors, LLC
KS
100%
by Security Benefit Life Insurance Company
Security Financial Resources, Inc.
KS
100%
by SBL Holdings, Inc.
Seek Data LLC
TN
100%
by Knoema Holdings, LLC
Selenicereus LLC
DE
100%
by A24 Films LLC
Sensory Impact Group, LLC
DE
73.0%
by Arch Portfolio Trust, LLC
Sentient Holdings, LLC
DE
100%
by One Sky Flight, LLC
Sentient Jet Charter, LLC
DE
100%
by Sentient Jet, LLC
Sentient Jet, LLC
DE
100%
by Sentient Holdings, LLC
Sesame Marketplace, Inc.
DE
90.0%
by Aurify Brands Management, LLC
Seward Street Maiden Voyage, LLC
CA
100%
by X4Y LLC
Seward Street Productions, LLC
CA
100%
by Seward Street Maiden Voyage, LLC
Sewer Boys LLC
DE
100%
by After The Fact LLC
Sewer Boys Rights LLC
DE
100%
by A24 Films LLC
SFG Multi-Strategy Fund GP LLC
DE
100%
by Capital Integration Systems LLC
SFG Multi-Strategy Fund, L.P.
DE
0%
Mgmt. by SFG Multi-Strategy Fund GP LLC
SGT VF GP, LLC
DE
100%
by EPH Holdings, LLC
SGTV Fund, LP
DE
0%
Mgmt. by SGT VF GP, LLC
Shamrock Valley, LLC
KS
100%
by Security Benefit Life Insurance Company
Shelter At Home LLC
DE
100%
by A24 Films LLC
Shepherd's Pie UK Ltd
GBR
100%
by MRC II Holdings, LP
Shepherd's Pie, LLC
CA
100%
by MRC II Holdings, LP
Sherwood Park, Inc.
KS
100%
by Security Benefit Corporation
Shock Hill Field, LLC
KS
100%
by Sherwood Park, Inc.
Short of the Week, LLC
DE
10.3%
by Sugar23, Inc.
SIMCOM Holdings, Inc.
DE
50.0%
by Volo Sicuro, LLC
SIMCOM International, Inc.
FL
100%
by SIMCOM, Inc.
SIMCOM, Inc.
DE
100%
by SIMCOM Holdings, Inc.
Sirio Acquisition S.r.l.
Italy
100%
by Volare Acquisitions, Limited
Sirio S.p.A.
Italy
90.0%
by Sirio Acquisition S.r.l.
Sixth Avenue Reinsurance Company
VT
100%
by Security Benefit Life Insurance Company
SJS&W Washington Property LLC
DE
100%
by St. James Sports and Wellness Washington LLC
Skyjet Europe Limited
GBR
100%
by One Sky Flight, LLC
Skylark Portfolio Trust, LLC
DE
100%
by EPH, LLC
SLOMOG Limited
GBR
100%
by Fulwell 73 UK Limited
Slushie LLC
DE
100%
by After The Fact LLC
Soft Money LLC
DE
100%
by A24 Films LLC
33

Name
Jurisdiction
Percent of Voting Securities Owned
Soggy Jam UK Limited
GBR
100%
by MRC II Holdings, LP
Soggy Jam, LLC
CA
100%
by MRC II Holdings, LP
Somebody Told Me, LLC
DE
100%
by Eldridge IP Holdings LLC
Sommsation Holdings, LLC
DE
100%
by Eldridge Industries, LLC
Sommsation Services Holdings LLC
DE
100%
by Sommsation Holdings, LLC
Sommsation Services, LLC
DE
100%
by Sommsation Holdings, LLC
Sommsation, LLC
DE
100%
by Sommsation Holdings, LLC
Soul Train Cruise 18 LLC
DE
100%
by StarVista Live LLC
Soul Train Cruise 19 LLC
DE
100%
by StarVista Live LLC
Soul Train Cruise 20 LLC
DE
100%
by StarVista Live LLC
Soul Train Cruise 22 LLC
DE
100%
by StarVista Live LLC
Soul Train Cruise 23 LLC
DE
100%
by StarVista Live LLC
Soundview Portfolio Trust, LLC
DE
100%
by Field Point Portfolio Trust, LLC
South Audley Street LLP
GBR
0%
Board rights held by CH Capital A Holdings LLC
Southern Rock Cruise 19 LLC
DE
100%
by StarVista Live LLC
Southern Rock Cruise 20 LLC
DE
100%
by StarVista Live LLC
Spinmedia LLC
DE
100%
by EMH-PME Holdings, LLC
Spoon River Investments, LLC
DE
100%
by SBT Investors, LLC
Sports Media Technology Corporation
DE
14.1%
by Steamboat Portfolio Trust, LLC
Squid and Octopi LLC
DE
100%
by A24 Films LLC
SRJ Entertainment LLC
CA
100%
by BFT Entertainment Inc
SRSB Credit Fund LLC
KS
100%
by Sherwood Park, Inc.
SRSB OCF LLC
KS
100%
by Sherwood Park, Inc.
SSVP Capital, LLC
KS
100%
by Hawk Trail, LLC
St. James Sports and Wellness Washington LLC
DE
100%
by The St. James Sports and Wellness Complex LLC
Starmaker Rights LLC
DE
100%
by A24 Films LLC
Starmaker Studios LLC
DE
100%
by A24 Films LLC
StarVista Entertainment LLC
DE
100%
by Direct Holdings Global LLC
StarVista Live LLC
DE
100%
by StarVista Entertainment LLC
Steamboat Portfolio Trust, LLC
DE
100%
by EPH, LLC
Stereogum Media LLC
DE
20.0%
by EMG AH LLC
Stewart Street Productions, LLC
DE
100%
by DCP Holdings DE, LLC
Stonebriar Commercial Finance Canada Inc.
CAN
100%
by SCF Funding LLC
Stonebriar Commercial Finance LLC
DE
100%
by SCF Funding LLC
Stonebriar Finance Holdings LLC
DE
88.4%
by Stonebriar Holdings LLC
Stonebriar Holdings LLC
DE
100%
by Three L Finance Holdings, LLC
Stonebriar IFH LLC
DE
100%
by SCF Funding LLC
Strataca Holdings, LLC
KS
100%
by Sherwood Park, Inc.
Strivers LLC
DE
100%
by The St. James Sports and Wellness Complex LLC
Studio Momo LLC
DE
100%
by After The Fact LLC
Sugar23 Podcast Group LLC
DE
100%
by Sugar23, Inc.
Sugar23, Inc.
DE
20.05%
by Valence Circle Up, LLC
Sulliverhills Spain, SLU
Spain
95.0%
by CIEF1 UK Holdings Limited
Sunday Best, LLC
CA
100%
by MRC Documentary, L.P.
Sunny Waves, LLC
CA
100%
by MRC II Holdings, LP
Sunny With A Chance Limited
New
Zealand
100%
by Imatech Technologies LLC
Sunset Hills, LLC
KS
100%
by Sherwood Park, Inc.
Sunset Screams LLC
TX
100%
by 13 FEG Haunted Holdings, LLC
Super Eagles, LLC
CA
100%
by MRC Documentary Holdings, LLC
Super, Awesome & Amazing LLC
DE
100%
by The St. James Sports and Wellness Complex LLC
Sweepstakes Hero, LLC
CA
100%
by MRC Documentary, L.P.
Swingers 1 Limited
GBR
100%
by Competitive Socialising Limited
34

Name
Jurisdiction
Percent of Voting Securities Owned
Swingers 2 Limited
GBR
100%
by Competitive Socialising Limited
Swingers NY LLC
NY
100%
by Competitive Socializing US LLC
SXSW, LLC
TX
50.0%
by PME Holdings, LLC
Syracuse City, LLC
KS
100%
by Sherwood Park, Inc.
Talk Later LLC
DE
100%
by A24 Films LLC
Tamarack Portfolio Trust, LLC
DE
100%
by Dayton Funding, LLC
TCG Private Credit 2024, L.P.
DE
0%
Mgmt. by CAIS TCG Private Credit 2024 GP LLC
TCG Private Equity 2022, L.P.
DE
0%
Mgmt. by CAIS TCG Private Equity 2022 GP LLC
Technicolor Dreamcourt LLC
DE
100%
by A24 Films LLC
Ten Ten Productions LLC
CA
100%
by Ruby Entertainment Inc.
Terror on the Fox Holdings, LLC
CO
100%
by 13 FEG Haunted Holdings, LLC
TFEG ABG LA JV, LLC
DE
100%
by 13 FEG Haunted Holdings, LLC
TFEG OW JV, LLC
DE
50.0%
by Thirteenth Floor Entertainment Group, LLC
The Hollywood Reporter, LLC
DE
100%
by PME Holdings, LLC
The Most Down to Earth, LLC
CA
100%
by MRC Documentary, L.P.
The St. James FCVA LLC
VA
100%
by SJS&W Washington Property LLC
The St. James Lacrosse LLC
VA
100%
by SJS&W Washington Property LLC
The St. James Media LLC
DE
100%
by The St. James Sports and Wellness Complex LLC
The St. James Sports & Wellness Lincolnshire
LLC
DE
100%
by Cain International LP
The St. James Sports and Wellness Complex LLC
DE
0%
Board rights held by CHE SJG LLC
The Stage Shoreditch (Commercial Tower) GP Ltd
GBR
100%
by The Stage Shoreditch (Commercial Tower) Unit
Trust
The Stage Shoreditch (Commercial Tower) LP
GBR
99.9%
by The Stage Shoreditch (Commercial Tower) Unit
Trust
The Stage Shoreditch (Commercial Tower)
Nominee Ltd
GBR
100%
by The Stage Shoreditch (Commercial Tower) GP Ltd
The Stage Shoreditch (Commercial Tower) Unit
Trust
JEY
99.2%
by The Stage Shoreditch (Master) Unit Trust
The Stage Shoreditch (Containers) GP Ltd
GBR
100%
by The Stage Shoreditch (Containers) Unit Trust
The Stage Shoreditch (Containers) LP
GBR
99.9%
by The Stage Shoreditch (Containers) Unit Trust
The Stage Shoreditch (Containers) Nominee Ltd
GBR
100%
by The Stage Shoreditch (Containers) GP Ltd
The Stage Shoreditch (Containers) Unit Trust
JEY
99.2%
by The Stage Shoreditch (Master) Unit Trust
The Stage Shoreditch (Curtain Theatre) GP Ltd
GBR
100%
by The Stage Shoreditch (Curtain Theatre) Unit Trust
The Stage Shoreditch (Curtain Theatre) LP
GBR
64.9%
by The Stage Shoreditch (Curtain Theatre) Unit Trust
The Stage Shoreditch (Curtain Theatre) Nominee
Ltd
GBR
100%
by The Stage Shoreditch (Curtain Theatre) GP Ltd
The Stage Shoreditch (Curtain Theatre) Unit Trust
JEY
99.2%
by The Stage Shoreditch (Master) Unit Trust
The Stage Shoreditch (Master) Unit Trust
JEY
99.0%
by The Stage Shoreditch LLP
The Stage Shoreditch (Office North) GP Ltd
GBR
100%
by The Stage Shoreditch (Office North) Unit Trust
The Stage Shoreditch (Office North) LP
GBR
99.9%
by The Stage Shoreditch (Office North) Unit Trust
The Stage Shoreditch (Office North) Nominee Ltd
GBR
100%
by The Stage Shoreditch (Office North) GP Ltd
The Stage Shoreditch (Office North) Unit Trust
JEY
99.2%
by The Stage Shoreditch (Master) Unit Trust
The Stage Shoreditch (Office South) GP Ltd
GBR
100%
by The Stage Shoreditch (Office South) Unit Trust
The Stage Shoreditch (Office South) LP
GBR
99.9%
by The Stage Shoreditch (Office South) Unit Trust
The Stage Shoreditch (Office South) Nominee Ltd
GBR
100%
by The Stage Shoreditch (Office South) GP Ltd
The Stage Shoreditch (Office South) Unit Trust
JEY
99.2%
by The Stage Shoreditch (Master) Unit Trust
The Stage Shoreditch (Pavilion) GP Ltd
GBR
65.0%
by The Stage Shoreditch (Pavilion) Unit Trust
The Stage Shoreditch (Pavilion) LP
GBR
99.9%
by The Stage Shoreditch (Pavilion) Unit Trust
The Stage Shoreditch (Pavilion) Nominee Ltd
GBR
100%
by The Stage Shoreditch (Pavilion) GP Ltd
The Stage Shoreditch (Pavilion) Unit Trust
JEY
99.2%
by The Stage Shoreditch (Master) Unit Trust
The Stage Shoreditch (The Tower) GP Ltd
GBR
100%
by The Stage Shoreditch (The Tower) Unit Trust
The Stage Shoreditch (The Tower) LP
GBR
99.9%
by The Stage Shoreditch (The Tower) Unit Trust
35

Name
Jurisdiction
Percent of Voting Securities Owned
The Stage Shoreditch (The Tower) Nominee Ltd
GBR
100%
by The Stage Shoreditch (The Tower) GP Ltd
The Stage Shoreditch (The Tower) Unit Trust
JEY
99.2%
by The Stage Shoreditch (Master) Unit Trust
The Stage Shoreditch Deveopment LLP
GBR
100%
by The Stage Shoreditch LLP
The Stage Shoreditch LLP
GBR
0%
Board rights held by CH McCourt (The Stage) LLC
The Stage Shoreditch Management Ltd
GBR
100%
by The Stage Shoreditch (Master) Unit Trust
The Stage Shoreditch Residential HoldCo Limited
GBR
100%
by The Stage Shoreditch (Master) Unit Trust
The Stage Shoreditch Residential Ltd
GBR
100%
by The Stage Shoreditch (Master) Unit Trust
Thirteenth Floor Entertainment Group, LLC
DE
50.0%
by Sensory Impact Group, LLC
Thornwood Capital, LLC
DE
0%
Mgmt. by EEH 2017 Prefered Member, LLC
Three L Finance Holdings, LLC
DE
100%
by Eldridge Equipment Finance LLC
Tiger Productions LLC
DE
100%
by A24 Films LLC
TIL 2022 LIMITED
GBR
100%
by Fulwell 73 UK Limited
TLB-GBM, LLC
DE
100%
by Todd L. Boehly, Individual
Topeka Grand Hotels, LLC
DE
37.0%
by Security Benefit Life Insurance Company
Tornado Digital, LLC
KS
100%
by Sherwood Park, Inc.
Trigger Investco, LLC
DE
100%
by Putnam Asset Holdings, LLC
Trigger Media Group, LLC
DE
100%
by Trigger Investco, LLC
Trinity Stuart Development LLC
DE
100%
by Trinity Stuart Holding, LLC
Trinity Stuart Holding, LLC
DE
85.0%
by CI Boston Holdings LLC
Trinity Stuart Hotel LLC
DE
100%
by Trinity Stuart Holding, LLC
Triple8, LLC
KS
100%
by Security Benefit Life Insurance Company
Trison Construction, Inc.
OK
100%
by LSB Chemical L.L.C.
Truebill, Inc.
DE
18.22%
by Eldridge Truebill Funding, LLC
TS Pied-a-Terre Holding, LLC
DE
100%
by Trinity Stuart Holding, LLC
TS Residences Holding, LLC
DE
100%
by Trinity Stuart Holding, LLC
TS Retail Holding, LLC
DE
100%
by Trinity Stuart Holding, LLC
TSJ Bethesda Property LLC
DE
100%
by The St. James Sports and Wellness Complex LLC
TSJ Lincolnshire Property LLC
DE
100%
by The St. James Sports and Wellness Complex LLC
TSJ Management Company LLC
DE
100%
by The St. James Sports and Wellness Complex LLC
TSJ RTC Property LLC
DE
100%
by The St. James Sports and Wellness Complex LLC
TSJ Tysons Galleria Property LLC
VA
0%
Mgmt. by The St. James Sports and Wellness
Complex LLC
TT Entertainment
GBR
33.0%
by Fulwell 73 UK Limited
Tuvoli Canada, Inc.
CAN
100%
by Tuvoli, LLC
Tuvoli Holdings, LLC
DE
16.87%
by Eldridge EA Holdings, LLC
Tuvoli Holdings, LLC
DE
2.45%
by Eldridge Tuvoli Holdings LLC
Tuvoli Holdings, LLC
DE
12.98%
by Epic Preferred Holdings II LLC
Tuvoli Holdings, LLC
DE
3.67%
by Epic Preferred Holdings LLC
Tuvoli, LLC
DE
100%
by Tuvoli Holdings, LLC
Twenty Years LLC
DE
100%
by After The Fact LLC
Twenty Years Rights LLC
DE
100%
by A24 Films LLC
UB The Film Limited
GBR
100%
by Fulwell 73 Limited
Ultimate Disco Cruise 19 LLC
DE
100%
by StarVista Live LLC
Ultimate Disco Cruise 20 LLC
DE
100%
by StarVista Live LLC
Ultimate Disco Cruise 22 LLC
DE
100%
by StarVista Live LLC
Ultimate Disco Cruise 23, LLC
DE
100%
by StarVista Live LLC
Un Chien Bizarre LLC
DE
100%
by A24 Films LLC
Uniq Lark Development, S.L.U.
Spain
100%
by Sulliverhills Spain, SLU
Upstate Riot, LLC
CA
100%
by MRC Documentary Holdings, LLC
Valence A24, LLC
DE
100%
by EMG AH LLC
Valence APM, LLC
DE
100%
by Media Rights Capital II, LLC
Valence Circle Up, LLC
DE
100%
by EMG AH LLC
Valence FW73, LLC
DE
100%
by EMG AH LLC
36

Name
Jurisdiction
Percent of Voting Securities Owned
Valence Media, LLC
DE
100%
by EMH-PME LLC
Valence Zig Holdings, LLC
DE
100%
by EMG AH LLC
Variety Media, LLC
DE
100%
by PME Holdings, LLC
Vectura Services LLC
DE
100%
by Eldridge Business Services LLC
Venn Music Publishing, LLC
CA
100%
by Gaming 247, Inc.
Venn Records LLC
CA
100%
by Gaming 247, Inc.
Venn Studios LLC
CA
100%
by Gaming 247, Inc.
Venture Brand Management LLC
DE
100%
by Sugar23, Inc.
Vibe Media Publishing, LLC
DE
100%
by PME Music, LLC
Vim & Victor LLC
DE
100%
by The St. James Sports and Wellness Complex LLC
Viral Nation, Inc.
CAN
19.1%
by Eldridge Viral Nation Purchaseco Ltd.
Vista Portfolio Trust, LLC
DE
100%
by EPH, LLC
Vivid Seats, Inc.
DE
29.77%
by Post Portfolio Trust, LLC
Volare Acquisitions, Limited
Ireland
49.0%
by Flexjet Limited
Volo Sicuro, LLC
DE
19.89%
by Eldridge VS, LLC
Volo Sicuro, LLC
DE
5.97%
by Epic Aero, Inc.
Vydia, Inc.
DE
100%
by Gamma Media Holdings, LLC
WAAM Acquisition LLC
VA
100%
by The St. James Media LLC
Wanamaker Portfolio Trust, LLC
KS
100%
by EPH, LLC
Watson Brickell Development Mezz, LLC
DE
100%
by CHE 830 Brickell LLC
Watson Brickell Development Parent, LLC
DE
50.0%
by CHE 830 Brickell LLC
Watson Brickell Development Pledgor, LLC
DE
100%
by CHE 830 Brickell LLC
Watson Brickell Development, LLC
DE
100%
by CHE 830 Brickell LLC
WBC, LLC
DE
100%
by MRC II Holdings, LP
Weary Blues Holdings, LLC
KS
100%
by Sherwood Park, Inc.
Weaver Portfolio Trust, LLC
DE
100%
by EPH, LLC
Weissach Capital, LLC
DE
0%
Mgmt. by EEH 2017 Prefered Member, LLC
Western Remedy LLC
DE
100%
by A24 Films LLC
Westgate House Developments Limited
GBR
50.0%
by Galliard Developments Ltd
White Whale Productions, LLC
CA
100%
by MRC II Holdings, LP
Wight Cap Holdings, LLC
DE
0%
Mgmt. by EEH 2017 Prefered Member, LLC
Wildfires, LLC
CA
100%
by MRC Documentary, L.P.
Wildwood Portfolio Trust, LLC
DE
100%
by SBT Investors, LLC
Windsor Portfolio Trust, LLC
DE
100%
by Dayton Funding, LLC
Windy Screams LLC
IL
100%
by 13 FEG Haunted Holdings, LLC
Winning Spirit and Sons LLC
DE
100%
by A24 Films LLC
Wizards Productions LLC
DE
100%
by A24 Films LLC
WWB Holdings II, LLC
DE
100%
by SBT-WWB, LLC
WWB Holdings, LLC
DE
100%
by SBT-WWB, LLC
X4Y LLC
DE
100%
by Sugar23, Inc.
Yekaterina UK Limited
GBR
100%
by MRC II Holdings, LP
Yekaterina, LLC
CA
100%
by MRC II Holdings, LP
Young Brothers LLC
DE
100%
by A24 Films LLC
Zinnia Asset Holdings, LLC
DE
100%
by se2 Holdco, LLC
Zinnia Business Services LLC
DE
100%
by Zinnia Corporate Holdings, LLC
Zinnia Corporate Holdings, LLC
DE
100%
by SE2 Asset Holdings LLC
Zinnia Digital Service LLP
India
0.0001%
by se2, LLC
Zinnia Digital Service LLP
India
99.9999%
by Zinnia Corporate Holdings, LLC
Zinnia Distributor Solutions LLC
DE
100%
by Zinnia Tech Solutions LLC
Zinnia Holdco, LLC
KS
100%
by Security Benefit Corporation
Zinnia Tech Solutions Canada ULC
CAN
100%
by Zinnia Tech Solutions LLC
Zinnia Tech Solutions LLC
DE
100%
by Zinnia Corporate Holdings, LLC
Zinnia Technology Services Ireland
Ireland
100%
by Zinnia Corporate Holdings, LLC
37

SBL is the depositor of the following separate accounts: SBL Variable Annuity Accounts I, III, IV, SBL Variable Universal Life Insurance Account, Security Varilife Separate Account, Variable Annuity Account XI, Variflex Separate Account, SBL Variable Annuity Account VIII, SBL Variable Annuity Account XIV, SBL Variable Annuity Account XVII, T. Rowe Price Variable Annuity Account, and Parkstone Variable Annuity Separate Account. As depositor of the separate accounts, SBL might be deemed to control them.
Item 30.
Indemnification
The bylaws of Security Benefit Life Insurance Company provide that the Company shall, to the extent authorized by the laws of the State of Kansas, indemnify officers and directors for certain liabilities threatened or incurred in connection with such person’s capacity as director or officer.
The Articles of Incorporation include the following provision:
(a) No director of the Corporation shall be liable to the Corporation or its stockholders for monetary damages for breach of his or her fiduciary duty as a director, provided that nothing contained in this Article shall eliminate or limit the liability of a director (a) for any breach of the director’s duty of loyalty to the Corporation or its stockholders, (b) for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law, (c) under the provisions of K.S.A. 17-6424 and amendments thereto, or (d) for any transaction from which the director derived an improper personal benefit. If the General Corporation Code of the State of Kansas is amended after the filing of these Articles of Incorporation to authorize corporate action further eliminating or limiting the personal liability of directors, then the liability of a director of the Corporation shall be eliminated or limited to the fullest extent permitted by the General Corporation Code of the State of Kansas, as so amended.
(b) Any repeal or modification of the foregoing paragraph by the stockholders of the Corporation shall not adversely affect any right or protection of a director of the Corporation existing at the time of such repeal or modification.
Insofar as indemnification for a liability arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of the Registrant pursuant to the foregoing provisions, or otherwise, the Depositor has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the Depositor of expenses incurred or paid by a director, officer or controlling person of the Depositor in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the Securities being registered, the Depositor will, unless in the opinion of its counsel the matter has been settled by a controlling precedent, submit to a court of appropriate jurisdiction the question of whether such indemnification by it is against public policy as expressed in the Act and will be governed by the final adjudication of such issue.
Item 31.
Principal Underwriter
(a)(1)
Security Distributors, LLC (“SDL”), a subsidiary of SBL, acts as principal underwriter for:
 
 
38

 
SBL Variable Annuity Account I
SBL Variable Annuity Account III
SBL Variable Annuity Account IV
Security Varilife Separate Account (Security Elite Benefit)
Security Varilife Separate Account (Security Varilife)
SBL Variable Universal Life Insurance Account (Varilife)
Parkstone Advantage Variable Annuity
Variflex Separate Account (Variflex)
Variflex Separate Account (Variflex ES)
SBL Variable Annuity Account VIII (Variflex Extra Credit)
SBL Variable Annuity Account VIII (Variflex LS)
SBL Variable Annuity Account VIII (Variflex Signature)
Variable Annuity Account XI (Scarborough Advantage Variable Annuity)
SBL Variable Annuity Account XIV (AdvisorDesigns Variable Annuity)
SBL Variable Annuity Account XIV (AEA Variable Annuity)
SBL Variable Annuity Account XIV (AdvanceDesigns Variable Annuity)
SBL Variable Annuity Account XIV (EliteDesigns Variable Annuity)
SBL Variable Annuity Account XIV (EliteDesigns II Variable Annuity)
SBL Variable Annuity Account XIV (NEA Valuebuilder)
SBL Variable Annuity Account XIV (NEA Valuebuilder Retirement Income Director Variable Annuity)
SBL Variable Annuity Account XIV (SecureDesigns Variable Annuity)
SBL Variable Annuity Account XIV (Security Benefit Advisor Variable Annuity)
SBL Variable Annuity Account XVII (ClassicStrategies Variable Annuity)
SBL Variable Annuity Account XVII (ThirdFed Variable Annuity)
T. Rowe Price Variable Annuity Account
 
 
(a)(2)
SDL acts as principal underwriter for the following separate accounts of First Security Benefit Life Insurance and
Annuity Company of New York (“FSBL”):
 
 
 
Variable Annuity Account A (AdvisorDesigns Variable Annuity)
Variable Annuity Account A (EliteDesigns Variable Annuity)
Variable Annuity Account A (EliteDesigns II Variable Annuity)
Variable Annuity Account B (SecureDesigns Variable Annuity)
Variable Annuity Account B (AdvanceDesigns Variable Annuity)
T. Rowe Price Variable Annuity Account of First Security Benefit Life Insurance and Annuity Company of New York
 
 
(a)(3)
SDL acts as principal underwriter for the following Nationwide Life Insurance Company Separate Accounts:
 
 
 
Nationwide Multi-Flex Variable Account
Nationwide Variable Account 9
(b)
Name and Principal
Business Address*
Position and Offices with Underwriter
 
David G. Byrnes
President and Head of Distribution
 
Christopher L. Brown
Chief Financial Officer, Treasurer, and Finance and Operations Principal
 
Kurt E. Auleta
Senior Vice President, Western Division
 
Justin A. Jacquinot
Senior Vice President, Direct Relationships
 
James J. Kiley
Senior Vice President, Education Market and Affiliates
 
Michael T. Maghini
Senior Vice President, National Accounts
 
Michael K. Reidy
Senior Vice President
 
Matthew V. Rocha
Senior Vice President, Eastern Division
 
Kevin M. Watt
Senior Vice President
 
Carmen R. Hill
Vice President and Assistant Secretary
 
Christopher D. Swickard
Vice President and Secretary
 
Donald A. Wiley
Vice President
 
Mark J. Carr
Assistant Vice President
39

(b)
Name and Principal
Business Address*
Position and Offices with Underwriter
 
Gregory C. Garhart
Assistant Vice President, Chief Compliance Officer and AML Compliance Officer
 
Aaron M. Tallen
Assistant Vice President, Internal Sales and Distribution Operations
 
Susan J. Lacey
Assistant Treasurer
 
Lisa M. Young
Assistant Treasurer
 
*For all persons listed, the principal business address is One Security Benefit Place, Topeka, Kansas 66636-0001.
(c)
(1)
(2)
(3)
(4)
(5)
 
Name of
Principal Underwriter
Net
Underwriting
Discounts and
Commissions
Compensation
on Redemption
Brokerage
Commissions
Other
Compensation
 
Security Distributors, LLC
$453,4651
N/A
$0
N/A
 
1
Security Benefit Life Insurance Company pays commissions to broker-dealers through SDL. This is the amount paid
to SDL in connection with all contracts sold through the Separate Account. SDL passes through to the selling
broker-dealers all such amounts.
Item 32.
Location of Accounts and Records
[Omitted]
Item 33.
Management Services
All management contracts are discussed in Part A or Part B.
Item 34.
Fee Representation and Other Representations
Fee Representation
Security Benefit Life Insurance Company represents that the fees and charges deducted under the Contract, in the aggregate, are reasonable in relation to the services rendered, the expenses expected to be incurred, and the risks assumed by the Depositor.
40


SIGNATURES
Pursuant to the requirements of the Securities Act of 1933 and the Investment Company Act of 1940, the Registrant certifies that it meets all of the requirements for effectiveness of this registration statement under rule 485(b) under the Securities Act and has caused this registration statement to be signed on its behalf by the undersigned, duly authorized, in the City of Topeka, and State of Kansas on this 30th day of April, 2024.
By:
Security Benefit Life Insurance Company
 
(the Depositor)
 
*

 
 
Douglas G. Wolff, Chief Executive Officer and Director
By:
Variable Annuity Account XI
 
(The Registrant)
 
*

 
 
Douglas G. Wolff, Chief Executive Officer and Director
As required by the Securities Act of 1933, this Post-Effective Amendment to the Registration Statement has been signed by the following persons in the capacities indicated on April 30, 2024.
SIGNATURES AND TITLES
By:
*

Douglas G. Wolff, Chief Executive Officer and Director
By:
*

Susan J. Lacey, Vice President and Controller
By:
*

Caleb I. Brainerd, Senior Vice President, Chief Financial Officer, and Treasurer
By:
*

John F. Guyot, Senior Vice President, General Counsel, Secretary, and Director
By:
*

Roger S. Offermann, Senior Vice President, Chief Actuary, and Director
By:
*

Joseph W. Wittrock, Senior Vice President, Chief Investment Officer, and Director
By:
*

Michael P. Kiley, Director
By:
*

Barry G. Ward, Director
*By:
/s/ Chris Swickard

Chris Swickard, as Attorney-in-Fact
1


EXHIBIT INDEX
(l)(1)
Consent of Independent Registered Public Accounting Firm
(l)(2)
Consent of Counsel
101.INS
XBRL Instance Document
101.SCH
XBRL Taxonomy Extension Schema Document
101.CAL
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB
XBRL Taxonomy Extension Label Linkbase Document
101.PRE
XBRL Taxonomy Extension Presentation Linkbase Document
1


ATTACHMENTS / EXHIBITS

ATTACHMENTS / EXHIBITS

EX-99.(L)(1)

EX-99.(L)(2)

XBRL TAXONOMY EXTENSION SCHEMA

IDEA: FilingSummary.xml

IDEA: MetaLinks.json

IDEA: d725834d485bpos_htm.xml

IDEA: R1.htm