Schedule of Analysis of Deferred Acquisition Costs |
The following tables roll forward the deferred policy acquisition costs for the three and six month periods ended June 30, 2025 and 2024: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Life | | | American Income | | DTC | | Liberty National | | Other | | Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Balance at January 1, 2024 | | $ | 2,573,370 | | | $ | 1,737,117 | | | $ | 666,419 | | | $ | 294,869 | | | $ | 5,271,775 | | Capitalizations | | 259,856 | | | 78,976 | | | 58,100 | | | 6,280 | | | 403,212 | | Amortization expense | | (87,377) | | | (50,420) | | | (27,614) | | | (8,272) | | | (173,683) | | Foreign exchange adjustment | | (5,711) | | | — | | | — | | | — | | | (5,711) | | | | | | | | | | | | | Balance at June 30, 2024 | | $ | 2,740,138 | | | $ | 1,765,673 | | | $ | 696,905 | | | $ | 292,877 | | | $ | 5,495,593 | | | | | | | | | | | | | Balance at January 1, 2025 | | $ | 2,900,229 | | | $ | 1,781,230 | | | $ | 728,790 | | | $ | 290,506 | | | $ | 5,700,755 | | Capitalizations | | 268,475 | | | 73,401 | | | 59,258 | | | 6,172 | | | 407,306 | | Amortization expense | | (100,155) | | | (51,493) | | | (30,352) | | | (4,834) | | | (186,834) | | Foreign exchange adjustment | | 9,821 | | | — | | | — | | | — | | | 9,821 | | | | | | | | | | | | | Balance at June 30, 2025 | | $ | 3,078,370 | | | $ | 1,803,138 | | | $ | 757,696 | | | $ | 291,844 | | | $ | 5,931,048 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Life | | | American Income | | DTC | | Liberty National | | Other | | Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Balance at April 1, 2024 | | $ | 2,652,009 | | | $ | 1,754,184 | | | $ | 678,885 | | | $ | 293,747 | | | $ | 5,378,825 | | Capitalizations | | 132,413 | | | 36,851 | | | 32,035 | | | 3,267 | | | 204,566 | | Amortization expense | | (44,401) | | | (25,362) | | | (14,015) | | | (4,137) | | | (87,915) | | Foreign exchange adjustment | | 117 | | | — | | | — | | | — | | | 117 | | | | | | | | | | | | | Balance at June 30, 2024 | | $ | 2,740,138 | | | $ | 1,765,673 | | | $ | 696,905 | | | $ | 292,877 | | | $ | 5,495,593 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Balance at April 1, 2025 | | $ | 2,986,007 | | | $ | 1,792,790 | | | $ | 743,388 | | | $ | 292,635 | | | $ | 5,814,820 | | Capitalizations | | 134,605 | | | 36,253 | | | 29,667 | | | 3,365 | | | 203,890 | | Amortization expense | | (50,781) | | | (25,905) | | | (15,359) | | | (4,156) | | | (96,201) | | Foreign exchange adjustment | | 8,539 | | | — | | | — | | | — | | | 8,539 | | | | | | | | | | | | | Balance at June 30, 2025 | | $ | 3,078,370 | | | $ | 1,803,138 | | | $ | 757,696 | | | $ | 291,844 | | | $ | 5,931,048 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Health | | | United American | | Family Heritage | | Liberty National | | American Income | | DTC | | Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Balance at January 1, 2024 | | $ | 73,489 | | | $ | 452,843 | | | $ | 139,941 | | | $ | 66,783 | | | $ | 1,679 | | | $ | 734,735 | | Capitalizations | | 1,289 | | | 33,932 | | | 12,444 | | | 7,280 | | | 2 | | | 54,947 | | Amortization expense | | (2,803) | | | (14,521) | | | (7,288) | | | (2,237) | | | (73) | | | (26,922) | | Foreign exchange adjustment | | — | | | — | | | — | | | (237) | | | — | | | (237) | | | | | | | | | | | | | | | Balance at June 30, 2024 | | $ | 71,975 | | | $ | 472,254 | | | $ | 145,097 | | | $ | 71,589 | | | $ | 1,608 | | | $ | 762,523 | | | | | | | | | | | | | | | Balance at January 1, 2025 | | $ | 70,530 | | | $ | 496,119 | | | $ | 148,920 | | | $ | 76,319 | | | $ | 1,533 | | | $ | 793,421 | | Capitalizations | | 1,352 | | | 38,104 | | | 11,721 | | | 7,403 | | | — | | | 58,580 | | Amortization expense | | (2,809) | | | (16,040) | | | (7,819) | | | (2,618) | | | (74) | | | (29,360) | | Foreign exchange adjustment | | — | | | — | | | — | | | 441 | | | — | | | 441 | | | | | | | | | | | | | | | Balance at June 30, 2025 | | $ | 69,073 | | | $ | 518,183 | | | $ | 152,822 | | | $ | 81,545 | | | $ | 1,459 | | | $ | 823,082 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Health | | | United American | | Family Heritage | | Liberty National | | American Income | | DTC | | Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Balance at April 1, 2024 | | $ | 72,604 | | | $ | 462,346 | | | $ | 144,313 | | | $ | 68,938 | | | $ | 1,643 | | | $ | 749,844 | | Capitalizations | | 793 | | | 17,242 | | | 4,465 | | | 3,750 | | | 1 | | | 26,251 | | Amortization expense | | (1,422) | | | (7,334) | | | (3,681) | | | (1,138) | | | (36) | | | (13,611) | | Foreign exchange adjustment | | — | | | — | | | — | | | 39 | | | — | | | 39 | | | | | | | | | | | | | | | Balance at June 30, 2024 | | $ | 71,975 | | | $ | 472,254 | | | $ | 145,097 | | | $ | 71,589 | | | $ | 1,608 | | | $ | 762,523 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Balance at April 1, 2025 | | $ | 69,755 | | | $ | 506,712 | | | $ | 150,977 | | | $ | 78,833 | | | $ | 1,496 | | | $ | 807,773 | | Capitalizations | | 736 | | | 19,573 | | | 5,802 | | | 3,671 | | | — | | | 29,782 | | Amortization expense | | (1,418) | | | (8,102) | | | (3,957) | | | (1,327) | | | (37) | | | (14,841) | | Foreign exchange adjustment | | — | | | — | | | — | | | 368 | | | — | | | 368 | | | | | | | | | | | | | | | Balance at June 30, 2025 | | $ | 69,073 | | | $ | 518,183 | | | $ | 152,822 | | | $ | 81,545 | | | $ | 1,459 | | | $ | 823,082 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | June 30, | | 2025 | | 2024 | | | Life | | | | | | | American Income | | $ | 3,078,370 | | | $ | 2,740,138 | | | | Direct to Consumer | | 1,803,138 | | | 1,765,673 | | | | Liberty National | | 757,696 | | | 696,905 | | | | Other | | 291,844 | | | 292,877 | | | | Total DAC—Life | | 5,931,048 | | | 5,495,593 | | | | | | | | | | | Health | | | | | | | United American | | 69,073 | | | 71,975 | | | | Family Heritage | | 518,183 | | | 472,254 | | | | Liberty National | | 152,822 | | | 145,097 | | | | American Income | | 81,545 | | | 71,589 | | | | Direct to Consumer | | 1,459 | | | 1,608 | | | | Total DAC—Health | | 823,082 | | | 762,523 | | | | | | | | | | | Annuity | | 691 | | | 2,178 | | | | Total | | $ | 6,754,821 | | | $ | 6,260,294 | | | |
|