Summary of Information About the Liability for Future Policy Benefits |
The following information about the liability for future policy benefits includes disaggregated rollforwards of expected future net premiums and expected future benefits. The products grouped within these rollforwards were selected based upon common characteristics and valuations using similar inputs, judgments, assumptions and methodologies within a particular line of business. All amounts presented in the rollforwards and accompanying financial information do not include a reduction for amounts ceded to reinsurers, except with respect to ending net liability for future policy benefits balances where applicable.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended March 31, 202 4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Rs. In million, other than weighted average) |
|
Present value of Expected Net Premium |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at July 01, 2023 at current discount rate at b a lance sheet date |
|
|
40,899.8 |
|
|
|
429.3 |
|
|
|
251,372.4 |
|
|
|
97.1 |
|
|
|
2,472.3 |
|
|
|
791.6 |
|
|
|
44.0 |
|
|
|
— |
|
|
|
— |
|
|
|
296,106.5 |
|
Balance at July 01, 2023 at original discount rate |
|
|
40,899.8 |
|
|
|
429.3 |
|
|
|
251,372.4 |
|
|
|
97.1 |
|
|
|
2,472.3 |
|
|
|
791.6 |
|
|
|
44.0 |
|
|
|
— |
|
|
|
— |
|
|
|
296,106.5 |
|
Effect of changes in cash flow assumptions |
|
|
4,429.1 |
|
|
|
— |
|
|
|
(42.8 |
) |
|
|
0.3 |
|
|
|
6.4 |
|
|
|
— |
|
|
|
619.0 |
|
|
|
— |
|
|
|
— |
|
|
|
5,012.0 |
|
Effect of actuarial variances from expected experience |
|
|
(1,277.3 |
) |
|
|
15.6 |
|
|
|
2,649.0 |
|
|
|
0.8 |
|
|
|
395.8 |
|
|
|
43.6 |
|
|
|
2,640.7 |
|
|
|
(0.7 |
) |
|
|
9,298.2 |
|
|
|
13,765.7 |
|
|
|
|
44,051.6 |
|
|
|
444.9 |
|
|
|
253,978.6 |
|
|
|
98.2 |
|
|
|
2,874.5 |
|
|
|
835.2 |
|
|
|
3,303.7 |
|
|
|
(0.7 |
) |
|
|
9,298.2 |
|
|
|
314,884.2 |
|
|
|
|
18,075.3 |
|
|
|
891.5 |
|
|
|
93,550.6 |
|
|
|
1,918.4 |
|
|
|
36,417.8 |
|
|
|
33.8 |
|
|
|
27,308.5 |
|
|
|
2,081.3 |
|
|
|
16,873.7 |
|
|
|
197,150.9 |
|
|
|
|
3,343.2 |
|
|
|
69.4 |
|
|
|
17,926.3 |
|
|
|
98.4 |
|
|
|
1,272.8 |
|
|
|
44.5 |
|
|
|
1,539.5 |
|
|
|
102.3 |
|
|
|
436.2 |
|
|
|
24,832.6 |
|
|
|
|
(7,081.9 |
) |
|
|
(256.7 |
) |
|
|
(72,133.2 |
) |
|
|
(537.5 |
) |
|
|
(32,412.7 |
) |
|
|
(171.1 |
) |
|
|
(6,418.9 |
) |
|
|
(562.6 |
) |
|
|
(26,601.3 |
) |
|
|
(146,175.9 |
) |
Balance at March 31, 2024 at original discount rate |
|
|
58,388.2 |
|
|
|
1,149.1 |
|
|
|
293,322.3 |
|
|
|
1,577.5 |
|
|
|
8,152.4 |
|
|
|
742.4 |
|
|
|
25,732.8 |
|
|
|
1,620.3 |
|
|
|
6.8 |
|
|
|
390,691.8 |
|
Effect of changes in discount rate assumptions |
|
|
174.0 |
|
|
|
(2.6 |
) |
|
|
(1,182.0 |
) |
|
|
(6.3 |
) |
|
|
4.3 |
|
|
|
(1.8 |
) |
|
|
(97.2 |
) |
|
|
(7.0 |
) |
|
|
0.1 |
|
|
|
(1,118.5 |
) |
Balance at March 31, 2024 at current discount rate at balance sheet date |
|
|
58,562.2 |
|
|
|
1,146.5 |
|
|
|
292,140.3 |
|
|
|
1,571.2 |
|
|
|
8,156.7 |
|
|
|
740.6 |
|
|
|
25,635.6 |
|
|
|
1,613.3 |
|
|
|
6.9 |
|
|
|
389,573.3 |
|
Present value of Expected Future Policy Benefits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at July 01, 202 3 at current discount rate at balance sheet date |
|
|
180,285.0 |
|
|
|
413.9 |
|
|
|
658,883.0 |
|
|
|
13,185.7 |
|
|
|
212,888.9 |
|
|
|
1,088.2 |
|
|
|
504,494.2 |
|
|
|
16,744.8 |
|
|
|
66,264.0 |
|
|
|
1,654,247.7 |
|
Balance at July 01, 202 3 at original discount rate |
|
|
180,285.0 |
|
|
|
413.9 |
|
|
|
658,883.0 |
|
|
|
13,185.7 |
|
|
|
212,888.9 |
|
|
|
1,088.2 |
|
|
|
504,494.2 |
|
|
|
16,744.8 |
|
|
|
66,264.0 |
|
|
|
1,654,247.7 |
|
Effect of changes in cash flow assumptions |
|
|
7,429.2 |
|
|
|
— |
|
|
|
3,429.0 |
|
|
|
35.1 |
|
|
|
75.7 |
|
|
|
— |
|
|
|
(1,377.7 |
) |
|
|
326.1 |
|
|
|
1,498.4 |
|
|
|
11,415.8 |
|
Effect of actuarial variances from expected experience |
|
|
(1,526.0 |
) |
|
|
15.9 |
|
|
|
2,653.6 |
|
|
|
(187.0 |
) |
|
|
(136.9 |
) |
|
|
43.7 |
|
|
|
2,250.6 |
|
|
|
539.3 |
|
|
|
7,379.6 |
|
|
|
11,032.8 |
|
|
|
|
186,188.2 |
|
|
|
429.8 |
|
|
|
664,965.6 |
|
|
|
13,033.8 |
|
|
|
212,827.7 |
|
|
|
1,131.9 |
|
|
|
505,367.1 |
|
|
|
17,610.2 |
|
|
|
75,142.0 |
|
|
|
1,676,696.3 |
|
|
|
|
18,051.0 |
|
|
|
882.1 |
|
|
|
93,520.0 |
|
|
|
1,918.4 |
|
|
|
36,417.8 |
|
|
|
33.8 |
|
|
|
27,264.0 |
|
|
|
2,080.8 |
|
|
|
16,873.7 |
|
|
|
197,041.6 |
|
|
|
|
11,529.5 |
|
|
|
73.3 |
|
|
|
43,134.7 |
|
|
|
798.0 |
|
|
|
14,141.1 |
|
|
|
63.1 |
|
|
|
29,361.4 |
|
|
|
1,063.9 |
|
|
|
4,700.4 |
|
|
|
104,865.4 |
|
|
|
|
(5,294.9 |
) |
|
|
(81.5 |
) |
|
|
(8,918.6 |
) |
|
|
(2,530.3 |
) |
|
|
(12,654.0 |
) |
|
|
(137.5 |
) |
|
|
(45,730.7 |
) |
|
|
(2,959.8 |
) |
|
|
(20,373.2 |
) |
|
|
(98,680.5 |
) |
Balance at March 31, 2024 at original discount rate |
|
|
210,473.8 |
|
|
|
1,303.7 |
|
|
|
792,701.7 |
|
|
|
13,219.9 |
|
|
|
250,732.6 |
|
|
|
1,091.3 |
|
|
|
516,261.8 |
|
|
|
17,795.1 |
|
|
|
76,342.9 |
|
|
|
1,879,922.8 |
|
Effect of changes in discount rate assumptions |
|
|
6,215.7 |
|
|
|
4.7 |
|
|
|
17,990.2 |
|
|
|
(28.9 |
) |
|
|
6,399.5 |
|
|
|
0.1 |
|
|
|
3,658.3 |
|
|
|
(37.5 |
) |
|
|
(188.4 |
) |
|
|
34,013.7 |
|
Balance at March 31, 2024 at current discount rate at balance sheet date |
|
|
216,689.5 |
|
|
|
1,308.4 |
|
|
|
810,691.9 |
|
|
|
13,191.0 |
|
|
|
257,132.1 |
|
|
|
1,091.4 |
|
|
|
519,920.1 |
|
|
|
17,757.6 |
|
|
|
76,154.5 |
|
|
|
1,913,936.5 |
|
Present value of expected claims expenses |
|
|
242.0 |
|
|
|
26.8 |
|
|
|
142.2 |
|
|
|
2.8 |
|
|
|
32.9 |
|
|
|
0.1 |
|
|
|
547.5 |
|
|
|
4.3 |
|
|
|
— |
|
|
|
998.6 |
|
Net liability for future policy benefits |
|
|
158,369.3 |
|
|
|
188.7 |
|
|
|
518,693.8 |
|
|
|
11,622.6 |
|
|
|
249,008.3 |
|
|
|
350.9 |
|
|
|
494,832.0 |
|
|
|
16,148.6 |
|
|
|
76,147.6 |
|
|
|
1,525,361.8 |
|
Deferred Profit Liability |
|
|
6,568.5 |
|
|
|
18.3 |
|
|
|
29,891.5 |
|
|
|
175.2 |
|
|
|
6,543.2 |
|
|
|
— |
|
|
|
63,225.0 |
|
|
|
95.9 |
|
|
|
6,602.0 |
|
|
|
113,119.6 |
|
|
|
|
1,711.4 |
|
|
|
— |
|
|
|
2,601.0 |
|
|
|
5,811.7 |
|
|
|
307.2 |
|
|
|
59.5 |
|
|
|
3,019.4 |
|
|
|
49.6 |
|
|
|
19,342.9 |
|
|
|
32,902.7 |
|
Total liability for future policy benefits and DPL for March 31, 2024 |
|
|
166,649.2 |
|
|
|
207.0 |
|
|
|
551,186.3 |
|
|
|
17,609.5 |
|
|
|
255,858.7 |
|
|
|
410.4 |
|
|
|
561,076.4 |
|
|
|
16,294.1 |
|
|
|
102,092.5 |
|
|
|
1,671,384.1 |
|
Less: Reinsurance recoverables |
|
|
83,420.6 |
|
|
|
28.0 |
|
|
|
(17.4 |
) |
|
|
— |
|
|
|
— |
|
|
|
125.2 |
|
|
|
18,249.9 |
|
|
|
— |
|
|
|
3,786.3 |
|
|
|
105,592.6 |
|
Net liability for future policy benefits, net of reinsurance |
|
|
83,228.6 |
|
|
|
179.0 |
|
|
|
551,203.7 |
|
|
|
17,609.5 |
|
|
|
255,858.7 |
|
|
|
285.2 |
|
|
|
542,826.5 |
|
|
|
16,294.1 |
|
|
|
98,306.2 |
|
|
|
1,565,791.5 |
|
Undiscounted- Expected future benefit payments |
|
|
1,120,561.7 |
|
|
|
2,580.3 |
|
|
|
2,875,101.5 |
|
|
|
19,433.2 |
|
|
|
864,912.6 |
|
|
|
1,758.2 |
|
|
|
1,302,045.2 |
|
|
|
25,927.9 |
|
|
|
96,029.6 |
|
|
|
6,308,350.2 |
|
Discounted- Expected future benefit payments (at current discount rate at balance sheet date) |
|
|
216,689.5 |
|
|
|
1,308.4 |
|
|
|
810,691.9 |
|
|
|
13,191.0 |
|
|
|
257,132.1 |
|
|
|
1,091.4 |
|
|
|
519,920.1 |
|
|
|
17,757.6 |
|
|
|
76,154.5 |
|
|
|
1,913,936.5 |
|
Undiscounted-Expected future gross premiums |
|
|
296,828.1 |
|
|
|
3,359.9 |
|
|
|
611,779.3 |
|
|
|
3,502.2 |
|
|
|
21,253.0 |
|
|
|
1,769.6 |
|
|
|
507,662.9 |
|
|
|
7,523.1 |
|
|
|
220.7 |
|
|
|
1,453,898.8 |
|
Discounted-Expected future gross premiums |
|
|
172,175.3 |
|
|
|
2,461.1 |
|
|
|
489,752.0 |
|
|
|
2,869.1 |
|
|
|
18,427.5 |
|
|
|
1,289.9 |
|
|
|
409,535.4 |
|
|
|
6,057.0 |
|
|
|
124.3 |
|
|
|
1,102,691.6 |
|
Weighted-average duration of the liability (in years) |
|
|
13.50 |
|
|
|
10.57 |
|
|
|
10.39 |
|
|
|
4.25 |
|
|
|
10.30 |
|
|
|
5.96 |
|
|
|
8.39 |
|
|
|
4.06 |
|
|
|
3.23 |
|
|
|
|
|
Weighted-average interest accretion (original locked-in) rate |
|
|
7.69 |
% |
|
|
7.69 |
% |
|
|
7.69 |
% |
|
|
7.69 |
% |
|
|
7.69 |
% |
|
|
7.69 |
% |
|
|
7.69 |
% |
|
|
7.69 |
% |
|
|
7.69 |
% |
|
|
|
|
Weighted-average current discount rate at balance sheet date |
|
|
7.40 |
% |
|
|
7.40 |
% |
|
|
7.42 |
% |
|
|
7.66 |
% |
|
|
7.42 |
% |
|
|
7.50 |
% |
|
|
7.48 |
% |
|
|
7.66 |
% |
|
|
7.68 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended March 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Rs. In million, other than weighted average) |
|
|
|
|
Present value of Expected Net Premium |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at April 01, 2024, at current discount rate at balance sheet date |
|
|
58,562.2 |
|
|
|
1,146.5 |
|
|
|
292,140.3 |
|
|
|
1,571.2 |
|
|
|
8,156.7 |
|
|
|
740.6 |
|
|
|
25,635.6 |
|
|
|
1,613.3 |
|
|
|
6.9 |
|
|
|
389,573.3 |
|
|
|
4,560.1 |
|
Balance at April 01, 2024, at original discount rate |
|
|
58,388.2 |
|
|
|
1,149.1 |
|
|
|
293,322.3 |
|
|
|
1,577.5 |
|
|
|
8,152.4 |
|
|
|
742.4 |
|
|
|
25,732.8 |
|
|
|
1,620.3 |
|
|
|
6.8 |
|
|
|
390,691.8 |
|
|
|
4,573.2 |
|
Effect of changes in cash flow assumptions |
|
|
11,055.5 |
|
|
|
— |
|
|
|
(7,969.2 |
) |
|
|
(48.7 |
) |
|
|
(100.7 |
) |
|
|
— |
|
|
|
(6,439.3 |
) |
|
|
1,103.9 |
|
|
|
15.7 |
|
|
|
(2,382.8 |
) |
|
|
(27.9 |
) |
Effect of actuarial variances from expected experience |
|
|
(2,165.2 |
) |
|
|
(307.1 |
) |
|
|
2,724.7 |
|
|
|
108.9 |
|
|
|
(508.6 |
) |
|
|
(331.1 |
) |
|
|
1,137.5 |
|
|
|
145.3 |
|
|
|
(4,556.3 |
) |
|
|
(3,751.9 |
) |
|
|
(43.9 |
) |
Adjusted Balance |
|
|
67,278.5 |
|
|
|
842.0 |
|
|
|
288,077.8 |
|
|
|
1,637.7 |
|
|
|
7,543.1 |
|
|
|
411.3 |
|
|
|
20,431.0 |
|
|
|
2,869.5 |
|
|
|
(4,533.8 |
) |
|
|
384,557.1 |
|
|
|
4,501.4 |
|
Issuances |
|
|
30,918.5 |
|
|
|
1,126.3 |
|
|
|
141,305.7 |
|
|
|
1,952.9 |
|
|
|
48,569.1 |
|
|
|
29.3 |
|
|
|
29,265.9 |
|
|
|
2,824.1 |
|
|
|
32,774.8 |
|
|
|
288,766.6 |
|
|
|
3,380.2 |
|
Interest accrual |
|
|
6,994.8 |
|
|
|
137.7 |
|
|
|
29,187.9 |
|
|
|
247.7 |
|
|
|
2,602.7 |
|
|
|
29.0 |
|
|
|
3,450.6 |
|
|
|
376.8 |
|
|
|
956.8 |
|
|
|
43,984.0 |
|
|
|
514.9 |
|
Net premium collected |
|
|
(13,669.6 |
) |
|
|
(427.8 |
) |
|
|
(103,906.6 |
) |
|
|
(884.6 |
) |
|
|
(44,659.6 |
) |
|
|
(112.2 |
) |
|
|
(11,255.6 |
) |
|
|
(1,645.4 |
) |
|
|
(30,971.1 |
) |
|
|
(207,532.5 |
) |
|
|
(2,429.3 |
) |
Balance at March 31, 2025 at original discount rate |
|
|
91,522.2 |
|
|
|
1,678.2 |
|
|
|
354,664.8 |
|
|
|
2,953.7 |
|
|
|
14,055.3 |
|
|
|
357.4 |
|
|
|
41,891.9 |
|
|
|
4,425.0 |
|
|
|
(1,773.3 |
) |
|
|
509,775.2 |
|
|
|
5,967.2 |
|
Effect of changes in discount rate assumptions |
|
|
1,993.5 |
|
|
|
17.0 |
|
|
|
2,272.7 |
|
|
|
19.6 |
|
|
|
73.4 |
|
|
|
3.9 |
|
|
|
344.1 |
|
|
|
22.1 |
|
|
|
(40.5 |
) |
|
|
4,705.8 |
|
|
|
55.1 |
|
Balance at March 31, 2025 at current discount rate at balance sheet date |
|
|
93,515.7 |
|
|
|
1,695.2 |
|
|
|
356,937.5 |
|
|
|
2,973.3 |
|
|
|
14,128.7 |
|
|
|
361.3 |
|
|
|
42,236.0 |
|
|
|
4,447.1 |
|
|
|
(1,813.8 |
) |
|
|
514,481.0 |
|
|
|
6,022.3 |
|
Present value of Expected Future Policy Benefits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at April 01, 2024, at current discount rate at balance sheet date |
|
|
216,689.5 |
|
|
|
1,308.4 |
|
|
|
810,691.9 |
|
|
|
13,191.0 |
|
|
|
257,132.1 |
|
|
|
1,091.4 |
|
|
|
519,920.1 |
|
|
|
17,757.6 |
|
|
|
76,154.5 |
|
|
|
1,913,936.5 |
|
|
|
22,403.6 |
|
Balance at April 01, 2024, at original discount rate |
|
|
210,473.8 |
|
|
|
1,303.7 |
|
|
|
792,701.7 |
|
|
|
13,219.9 |
|
|
|
250,732.6 |
|
|
|
1,091.3 |
|
|
|
516,261.8 |
|
|
|
17,795.1 |
|
|
|
76,342.9 |
|
|
|
1,879,922.8 |
|
|
|
22,005.4 |
|
Effect of changes in cash flow assumptions |
|
|
9,381.8 |
|
|
|
— |
|
|
|
(8,475.8 |
) |
|
|
79.3 |
|
|
|
224.4 |
|
|
|
— |
|
|
|
(5,378.3 |
) |
|
|
525.1 |
|
|
|
688.2 |
|
|
|
(2,955.3 |
) |
|
|
(34.6 |
) |
Effect of actuarial variances from expected experience |
|
|
(2,309.1 |
) |
|
|
(372.2 |
) |
|
|
3,149.9 |
|
|
|
110.8 |
|
|
|
(1,014.0 |
) |
|
|
(411.6 |
) |
|
|
1,701.0 |
|
|
|
201.6 |
|
|
|
(6,432.7 |
) |
|
|
(5,376.3 |
) |
|
|
(62.9 |
) |
Adjusted Balance |
|
|
217,546.5 |
|
|
|
931.5 |
|
|
|
787,375.8 |
|
|
|
13,410.0 |
|
|
|
249,943.0 |
|
|
|
679.7 |
|
|
|
512,584.5 |
|
|
|
18,521.8 |
|
|
|
70,598.4 |
|
|
|
1,871,591.2 |
|
|
|
21,907.9 |
|
Issuances |
|
|
30,874.5 |
|
|
|
1,111.9 |
|
|
|
141,235.0 |
|
|
|
1,952.4 |
|
|
|
48,565.1 |
|
|
|
29.2 |
|
|
|
29,209.7 |
|
|
|
2,823.3 |
|
|
|
32,774.7 |
|
|
|
288,575.8 |
|
|
|
3,377.9 |
|
Interest accrual |
|
|
18,482.6 |
|
|
|
150.4 |
|
|
|
69,530.5 |
|
|
|
1,098.8 |
|
|
|
22,540.7 |
|
|
|
47.2 |
|
|
|
39,452.0 |
|
|
|
1,517.1 |
|
|
|
6,812.5 |
|
|
|
159,631.8 |
|
|
|
1,868.6 |
|
Benefits Payments |
|
|
(8,552.7 |
) |
|
|
(229.2 |
) |
|
|
(24,293.2 |
) |
|
|
(1,973.8 |
) |
|
|
(19,822.6 |
) |
|
|
(181.9 |
) |
|
|
(42,483.7 |
) |
|
|
(3,337.9 |
) |
|
|
(30,408.5 |
) |
|
|
(131,283.5 |
) |
|
|
(1,536.7 |
) |
Balance at March 31, 2025 at original discount rate |
|
|
258,350.9 |
|
|
|
1,964.6 |
|
|
|
973,848.1 |
|
|
|
14,487.4 |
|
|
|
301,226.2 |
|
|
|
574.2 |
|
|
|
538,762.5 |
|
|
|
19,524.3 |
|
|
|
79,777.1 |
|
|
|
2,188,515.3 |
|
|
|
25,617.6 |
|
Effect of changes in discount rate assumptions |
|
|
15,775.0 |
|
|
|
41.9 |
|
|
|
54,366.2 |
|
|
|
233.2 |
|
|
|
14,370.5 |
|
|
|
10.8 |
|
|
|
16,604.5 |
|
|
|
277.0 |
|
|
|
638.9 |
|
|
|
102,318.0 |
|
|
|
1,197.7 |
|
Balance at March 31, 2025 at current discount rate at balance sheet date |
|
|
274,125.9 |
|
|
|
2,006.5 |
|
|
|
1,028,214.3 |
|
|
|
14,720.6 |
|
|
|
315,596.7 |
|
|
|
585.0 |
|
|
|
555,367.0 |
|
|
|
19,801.3 |
|
|
|
80,416.0 |
|
|
|
2,290,833.3 |
|
|
|
26,815.3 |
|
Present value of expected claims expenses |
|
|
324.4 |
|
|
|
43.0 |
|
|
|
224.8 |
|
|
|
2.9 |
|
|
|
37.7 |
|
|
|
0.1 |
|
|
|
647.3 |
|
|
|
4.7 |
|
|
|
— |
|
|
|
1,284.9 |
|
|
|
15.0 |
|
Net liability for future policy benefits |
|
|
180,934.6 |
|
|
|
354.3 |
|
|
|
671,501.6 |
|
|
|
11,750.2 |
|
|
|
301,505.7 |
|
|
|
223.8 |
|
|
|
513,778.3 |
|
|
|
15,358.9 |
|
|
|
82,229.8 |
|
|
|
1,777,637.2 |
|
|
|
20,808.0 |
|
Deferred Profit Liability |
|
|
14,053.0 |
|
|
|
59.0 |
|
|
|
66,070.8 |
|
|
|
394.3 |
|
|
|
16,012.0 |
|
|
|
0.2 |
|
|
|
136,074.4 |
|
|
|
388.8 |
|
|
|
39,561.5 |
|
|
|
272,614.0 |
|
|
|
3,191.1 |
|
Other global reserves |
|
|
2,575.2 |
|
|
|
(323.6 |
) |
|
|
3,197.1 |
|
|
|
5,842.1 |
|
|
|
2,242.7 |
|
|
|
51.4 |
|
|
|
4,320.6 |
|
|
|
130.3 |
|
|
|
19,316.8 |
|
|
|
37,352.6 |
|
|
|
437.2 |
|
Total liability for future policy benefits and DPL for March 31, 2025 |
|
|
197,562.8 |
|
|
|
89.7 |
|
|
|
740,769.5 |
|
|
|
17,986.6 |
|
|
|
319,760.4 |
|
|
|
275.4 |
|
|
|
654,173.3 |
|
|
|
15,878.0 |
|
|
|
141,108.1 |
|
|
|
2,087,603.8 |
|
|
|
24,436.3 |
|
Less: Reinsurance recoverables |
|
|
84,794.7 |
|
|
|
(69.9 |
) |
|
|
38.1 |
|
|
|
— |
|
|
|
— |
|
|
|
(20.0 |
) |
|
|
14,114.1 |
|
|
|
— |
|
|
|
5,342.1 |
|
|
|
104,199.1 |
|
|
|
1,219.7 |
|
Net liability for future policy benefits, net of reinsurance |
|
|
112,768.1 |
|
|
|
159.6 |
|
|
|
740,731.4 |
|
|
|
17,986.6 |
|
|
|
319,760.4 |
|
|
|
295.4 |
|
|
|
640,059.2 |
|
|
|
15,878.0 |
|
|
|
135,766.0 |
|
|
|
1,983,404.7 |
|
|
|
23,216.6 |
|
Undiscounted- Expected future benefit payments |
|
|
1,357,592.1 |
|
|
|
3,683.8 |
|
|
|
3,307,089.8 |
|
|
|
22,662.1 |
|
|
|
899,460.7 |
|
|
|
908.7 |
|
|
|
1,375,202.6 |
|
|
|
28,880.6 |
|
|
|
101,483.5 |
|
|
|
7,096,963.9 |
|
|
|
83,073.4 |
|
Discounted- Expected future benefit payments (at current discount rate at balance sheet date) |
|
|
274,125.9 |
|
|
|
2,006.5 |
|
|
|
1,028,214.3 |
|
|
|
14,720.6 |
|
|
|
315,596.7 |
|
|
|
585.0 |
|
|
|
555,367.0 |
|
|
|
19,801.3 |
|
|
|
80,416.0 |
|
|
|
2,290,833.3 |
|
|
|
26,815.3 |
|
Undiscounted-Expected future gross premiums |
|
|
350,474.6 |
|
|
|
6,702.3 |
|
|
|
696,236.3 |
|
|
|
5,904.9 |
|
|
|
27,679.8 |
|
|
|
1,639.8 |
|
|
|
487,422.0 |
|
|
|
9,472.3 |
|
|
|
220.6 |
|
|
|
1,585,752.6 |
|
|
|
18,562.0 |
|
Discounted-Expected future gross premiums |
|
|
205,841.6 |
|
|
|
5,043.1 |
|
|
|
564,231.6 |
|
|
|
4,830.4 |
|
|
|
24,273.8 |
|
|
|
1,214.1 |
|
|
|
398,173.3 |
|
|
|
7,912.5 |
|
|
|
125.6 |
|
|
|
1,211,646.0 |
|
|
|
14,182.9 |
|
Weighted-average duration of the liability (in years) |
|
|
13.60 |
|
|
|
9.70 |
|
|
|
10.10 |
|
|
|
5.10 |
|
|
|
9.50 |
|
|
|
5.80 |
|
|
|
8.80 |
|
|
|
4.40 |
|
|
|
3.50 |
|
|
|
9.18 |
|
|
|
|
|
Weighted-average interest accretion (original locked-in) rate |
|
|
7.7 |
% |
|
|
7.8 |
% |
|
|
7.7 |
% |
|
|
7.7 |
% |
|
|
7.7 |
% |
|
|
7.7 |
% |
|
|
7.7 |
% |
|
|
7.7 |
% |
|
|
7.8 |
% |
|
|
7.7 |
% |
|
|
|
|
Weighted-average current discount rate at balance sheet date |
|
|
7.0 |
% |
|
|
7.1 |
% |
|
|
7.1 |
% |
|
|
7.1 |
% |
|
|
7.0 |
% |
|
|
7.0 |
% |
|
|
7.0 |
% |
|
|
7.2 |
% |
|
|
7.3 |
% |
|
|
7.0 |
% |
|
|
|
|
|