Policy Liabilities - Schedule of Liability for Future Policy Benefit, Activity (Details) - USD ($) $ in Thousands |
3 Months Ended |
6 Months Ended |
|
|
|
|
Jun. 30, 2025 |
Jun. 30, 2024 |
Jun. 30, 2025 |
Jun. 30, 2024 |
Mar. 31, 2025 |
Dec. 31, 2024 |
Mar. 31, 2024 |
Dec. 31, 2023 |
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Net liability for future policy benefits—long duration health |
$ 18,846,755
|
$ 18,430,672
|
$ 18,846,755
|
$ 18,430,672
|
|
$ 18,457,263
|
|
|
Life |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
11,942,125
|
12,164,308
|
11,757,317
|
12,342,307
|
|
|
|
|
Beginning balance |
11,703,583
|
11,810,065
|
11,638,918
|
11,709,368
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
$ 0
|
0
|
$ 0
|
$ 0
|
Effect of actual variances from expected experience |
|
|
|
|
(145,900)
|
(248,041)
|
(164,484)
|
(261,259)
|
Adjusted balance |
|
|
|
|
11,557,683
|
11,390,877
|
11,645,581
|
11,448,109
|
Issuances |
355,412
|
378,945
|
703,819
|
772,116
|
|
|
|
|
Interest accrual |
148,621
|
148,953
|
296,440
|
295,799
|
|
|
|
|
Net premiums collected |
(333,372)
|
(336,592)
|
(664,897)
|
(670,210)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
12,525
|
(295)
|
14,630
|
(9,222)
|
|
|
|
|
Ending balance |
11,740,869
|
11,836,592
|
11,740,869
|
11,836,592
|
|
|
|
|
Effect of change from original to current discount rates |
259,528
|
144,945
|
259,528
|
144,945
|
|
|
|
|
Ending balance |
12,000,397
|
11,981,537
|
12,000,397
|
11,981,537
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
26,792,472
|
27,061,942
|
26,334,284
|
27,723,158
|
|
|
|
|
Beginning balance |
25,328,773
|
24,812,962
|
25,091,823
|
24,563,696
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
(165,144)
|
(277,064)
|
(179,490)
|
(281,470)
|
Adjusted balance |
|
|
|
|
25,163,629
|
24,814,759
|
24,633,472
|
24,282,226
|
Issuances |
355,415
|
378,949
|
703,819
|
772,121
|
|
|
|
|
Interest accrual |
347,665
|
339,105
|
692,440
|
673,920
|
|
|
|
|
Benefit payments |
(348,700)
|
(346,281)
|
(697,355)
|
(702,386)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
30,386
|
(965)
|
34,732
|
(21,601)
|
|
|
|
|
Ending balance |
25,548,395
|
25,004,280
|
25,548,395
|
25,004,280
|
|
|
|
|
Effect of changes in discount rate assumptions |
1,394,107
|
1,503,627
|
1,394,107
|
1,503,627
|
|
|
|
|
Ending balance |
26,942,502
|
26,507,907
|
26,942,502
|
26,507,907
|
|
|
|
|
Net liability for future policy benefits at original discount rates |
13,807,526
|
13,167,688
|
13,807,526
|
13,167,688
|
|
|
|
|
Effect of changes in discount rate assumptions |
1,134,579
|
1,358,682
|
1,134,579
|
1,358,682
|
|
|
|
|
Other Adjustments |
110
|
228
|
110
|
228
|
|
|
|
|
Net liability for future policy benefits—long duration health |
14,942,215
|
14,526,598
|
14,942,215
|
14,526,598
|
|
|
|
|
Reinsurance recoverable |
(8,175)
|
(43,403)
|
(8,175)
|
(43,403)
|
|
|
|
|
Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
14,934,040
|
14,483,195
|
14,934,040
|
14,483,195
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
16,745
|
12,394
|
25,270
|
17,250
|
|
|
|
|
Life | Gain Loss From Expereince |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
16,745
|
12,394
|
25,270
|
17,250
|
|
|
|
|
Life | Gain (Loss) From Unlocking Assumptions |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
0
|
0
|
0
|
0
|
|
|
|
|
Health |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
6,469,631
|
6,010,536
|
6,314,148
|
6,089,728
|
|
|
|
|
Beginning balance |
6,588,020
|
6,120,118
|
6,512,064
|
6,069,295
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
1,472
|
(57,658)
|
(24,146)
|
(99,049)
|
Adjusted balance |
|
|
|
|
6,589,492
|
6,454,406
|
6,095,972
|
5,970,246
|
Issuances |
211,196
|
183,579
|
423,342
|
380,310
|
|
|
|
|
Interest accrual |
76,613
|
69,293
|
151,536
|
137,096
|
|
|
|
|
Net premiums collected |
(158,759)
|
(143,983)
|
(310,964)
|
(281,929)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
1,052
|
23
|
1,274
|
(839)
|
|
|
|
|
Ending balance |
6,719,594
|
6,204,884
|
6,719,594
|
6,204,884
|
|
|
|
|
Effect of change from original to current discount rates |
(91,876)
|
(197,090)
|
(91,876)
|
(197,090)
|
|
|
|
|
Ending balance |
6,627,718
|
6,007,794
|
6,627,718
|
6,007,794
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
8,777,467
|
8,298,702
|
8,586,253
|
8,441,002
|
|
|
|
|
Beginning balance |
9,090,052
|
8,548,000
|
9,006,731
|
8,484,970
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
(5,881)
|
(65,083)
|
(25,095)
|
(103,613)
|
Adjusted balance |
|
|
|
|
9,084,171
|
8,941,648
|
8,522,905
|
8,381,357
|
Issuances |
210,452
|
182,986
|
422,160
|
379,321
|
|
|
|
|
Interest accrual |
105,144
|
96,978
|
208,489
|
192,222
|
|
|
|
|
Benefit payments |
(168,979)
|
(144,871)
|
(341,861)
|
(293,354)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
2,079
|
(8)
|
2,431
|
(1,556)
|
|
|
|
|
Ending balance |
9,232,867
|
8,657,990
|
9,232,867
|
8,657,990
|
|
|
|
|
Effect of changes in discount rate assumptions |
(287,378)
|
(397,206)
|
(287,378)
|
(397,206)
|
|
|
|
|
Ending balance |
8,945,489
|
8,260,784
|
8,945,489
|
8,260,784
|
|
|
|
|
Net liability for future policy benefits at original discount rates |
2,513,273
|
2,453,106
|
2,513,273
|
2,453,106
|
|
|
|
|
Effect of changes in discount rate assumptions |
(195,502)
|
(200,116)
|
(195,502)
|
(200,116)
|
|
|
|
|
Other Adjustments |
63,652
|
31,138
|
63,652
|
31,138
|
|
|
|
|
Net liability for future policy benefits—long duration health |
2,381,423
|
2,284,128
|
2,381,423
|
2,284,128
|
|
|
|
|
Reinsurance recoverable |
(3,266)
|
(14,489)
|
(3,266)
|
(14,489)
|
|
|
|
|
Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
2,378,157
|
2,269,639
|
2,378,157
|
2,269,639
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
3,878
|
3,248
|
4,322
|
6,456
|
|
|
|
|
Health | Gain Loss From Expereince |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
3,878
|
3,248
|
4,322
|
6,456
|
|
|
|
|
Health | Gain (Loss) From Unlocking Assumptions |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
0
|
0
|
0
|
0
|
|
|
|
|
American Income | Life |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
4,757,044
|
4,652,671
|
4,645,917
|
4,681,888
|
|
|
|
|
Beginning balance |
4,719,733
|
4,596,138
|
4,656,710
|
4,523,329
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
(61,093)
|
(112,710)
|
(65,450)
|
(113,699)
|
Adjusted balance |
|
|
|
|
4,658,640
|
4,544,000
|
4,530,688
|
4,409,630
|
Issuances |
184,580
|
200,853
|
380,213
|
412,701
|
|
|
|
|
Interest accrual |
57,175
|
55,345
|
113,641
|
109,168
|
|
|
|
|
Net premiums collected |
(141,459)
|
(138,480)
|
(281,023)
|
(274,166)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
12,525
|
(295)
|
14,630
|
(9,222)
|
|
|
|
|
Ending balance |
4,771,461
|
4,648,111
|
4,771,461
|
4,648,111
|
|
|
|
|
Effect of change from original to current discount rates |
46,620
|
(12,208)
|
46,620
|
(12,208)
|
|
|
|
|
Ending balance |
4,818,081
|
4,635,903
|
4,818,081
|
4,635,903
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
10,112,896
|
9,958,093
|
9,870,692
|
10,163,627
|
|
|
|
|
Beginning balance |
9,671,087
|
9,216,265
|
9,508,588
|
9,061,833
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
(68,094)
|
(123,908)
|
(69,724)
|
(121,945)
|
Adjusted balance |
|
|
|
|
9,602,993
|
9,384,680
|
9,146,541
|
8,939,888
|
Issuances |
184,580
|
200,858
|
380,214
|
412,703
|
|
|
|
|
Interest accrual |
129,298
|
122,894
|
256,757
|
243,096
|
|
|
|
|
Benefit payments |
(117,722)
|
(115,802)
|
(226,848)
|
(220,560)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
30,386
|
(965)
|
34,732
|
(21,601)
|
|
|
|
|
Ending balance |
9,829,535
|
9,353,526
|
9,829,535
|
9,353,526
|
|
|
|
|
Effect of changes in discount rate assumptions |
404,619
|
457,881
|
404,619
|
457,881
|
|
|
|
|
Ending balance |
10,234,154
|
9,811,407
|
10,234,154
|
9,811,407
|
|
|
|
|
Net liability for future policy benefits at original discount rates |
5,058,074
|
4,705,415
|
5,058,074
|
4,705,415
|
|
|
|
|
Effect of changes in discount rate assumptions |
357,999
|
470,089
|
357,999
|
470,089
|
|
|
|
|
Other Adjustments |
75
|
194
|
75
|
194
|
|
|
|
|
Net liability for future policy benefits—long duration health |
5,416,148
|
5,175,698
|
5,416,148
|
5,175,698
|
|
|
|
|
Reinsurance recoverable |
(177)
|
(170)
|
(177)
|
(170)
|
|
|
|
|
Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
5,415,971
|
5,175,528
|
5,415,971
|
5,175,528
|
|
|
|
|
American Income | Life | Gain Loss From Expereince |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
6,672
|
3,876
|
10,851
|
7,848
|
|
|
|
|
American Income | Life | Gain (Loss) From Unlocking Assumptions |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
0
|
0
|
0
|
0
|
|
|
|
|
American Income | Health |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
227,273
|
203,795
|
223,247
|
206,381
|
|
|
|
|
Beginning balance |
226,852
|
203,850
|
225,141
|
201,869
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
(4,863)
|
(9,744)
|
(3,508)
|
(7,058)
|
Adjusted balance |
|
|
|
|
221,989
|
215,397
|
200,342
|
194,811
|
Issuances |
10,209
|
12,174
|
20,650
|
22,124
|
|
|
|
|
Interest accrual |
2,662
|
2,360
|
5,305
|
4,642
|
|
|
|
|
Net premiums collected |
(6,743)
|
(6,032)
|
(13,457)
|
(11,871)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
1,052
|
23
|
1,274
|
(839)
|
|
|
|
|
Ending balance |
229,169
|
208,867
|
229,169
|
208,867
|
|
|
|
|
Effect of change from original to current discount rates |
661
|
(2,978)
|
661
|
(2,978)
|
|
|
|
|
Ending balance |
229,830
|
205,889
|
229,830
|
205,889
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
362,540
|
328,783
|
355,303
|
335,504
|
|
|
|
|
Beginning balance |
352,443
|
317,365
|
348,711
|
315,431
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
(6,009)
|
(12,205)
|
(4,177)
|
(8,179)
|
Adjusted balance |
|
|
|
|
346,434
|
336,506
|
313,188
|
307,252
|
Issuances |
10,209
|
12,177
|
20,650
|
22,126
|
|
|
|
|
Interest accrual |
4,496
|
4,019
|
8,951
|
7,956
|
|
|
|
|
Benefit payments |
(5,806)
|
(6,670)
|
(11,126)
|
(13,072)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
2,079
|
(8)
|
2,431
|
(1,556)
|
|
|
|
|
Ending balance |
357,412
|
322,706
|
357,412
|
322,706
|
|
|
|
|
Effect of changes in discount rate assumptions |
9,954
|
5,730
|
9,954
|
5,730
|
|
|
|
|
Ending balance |
367,366
|
328,436
|
367,366
|
328,436
|
|
|
|
|
Net liability for future policy benefits at original discount rates |
128,243
|
113,839
|
128,243
|
113,839
|
|
|
|
|
Effect of changes in discount rate assumptions |
9,293
|
8,708
|
9,293
|
8,708
|
|
|
|
|
Other Adjustments |
702
|
933
|
702
|
933
|
|
|
|
|
Net liability for future policy benefits—long duration health |
138,238
|
123,480
|
138,238
|
123,480
|
|
|
|
|
Reinsurance recoverable |
0
|
0
|
0
|
0
|
|
|
|
|
Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
138,238
|
123,480
|
138,238
|
123,480
|
|
|
|
|
American Income | Health | Gain Loss From Expereince |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
1,089
|
610
|
2,338
|
1,040
|
|
|
|
|
American Income | Health | Gain (Loss) From Unlocking Assumptions |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
0
|
0
|
0
|
0
|
|
|
|
|
Direct to Consumer | Life |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
5,686,115
|
5,945,259
|
5,622,906
|
6,052,651
|
|
|
|
|
Beginning balance |
5,512,271
|
5,698,050
|
5,504,912
|
5,664,259
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
(73,750)
|
(112,667)
|
(86,743)
|
(122,971)
|
Adjusted balance |
|
|
|
|
5,438,521
|
5,392,245
|
5,611,307
|
5,541,288
|
Issuances |
135,319
|
137,809
|
257,099
|
287,040
|
|
|
|
|
Interest accrual |
72,325
|
73,931
|
144,532
|
147,351
|
|
|
|
|
Net premiums collected |
(147,560)
|
(152,759)
|
(295,271)
|
(305,391)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
0
|
0
|
0
|
0
|
|
|
|
|
Ending balance |
5,498,605
|
5,670,288
|
5,498,605
|
5,670,288
|
|
|
|
|
Effect of change from original to current discount rates |
183,765
|
140,230
|
183,765
|
140,230
|
|
|
|
|
Ending balance |
5,682,370
|
5,810,518
|
5,682,370
|
5,810,518
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
9,253,740
|
9,500,215
|
9,125,112
|
9,714,516
|
|
|
|
|
Beginning balance |
8,709,934
|
8,728,403
|
8,660,948
|
8,656,752
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
(80,546)
|
(122,494)
|
(93,532)
|
(129,976)
|
Adjusted balance |
|
|
|
|
8,629,388
|
8,538,454
|
8,634,871
|
8,526,776
|
Issuances |
135,318
|
137,810
|
257,097
|
287,041
|
|
|
|
|
Interest accrual |
119,903
|
119,052
|
239,097
|
236,977
|
|
|
|
|
Benefit payments |
(141,860)
|
(142,833)
|
(291,899)
|
(301,894)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
0
|
0
|
0
|
0
|
|
|
|
|
Ending balance |
8,742,749
|
8,748,900
|
8,742,749
|
8,748,900
|
|
|
|
|
Effect of changes in discount rate assumptions |
535,396
|
540,934
|
535,396
|
540,934
|
|
|
|
|
Ending balance |
9,278,145
|
9,289,834
|
9,278,145
|
9,289,834
|
|
|
|
|
Net liability for future policy benefits at original discount rates |
3,244,144
|
3,078,612
|
3,244,144
|
3,078,612
|
|
|
|
|
Effect of changes in discount rate assumptions |
351,631
|
400,704
|
351,631
|
400,704
|
|
|
|
|
Other Adjustments |
0
|
0
|
0
|
0
|
|
|
|
|
Net liability for future policy benefits—long duration health |
3,595,775
|
3,479,316
|
3,595,775
|
3,479,316
|
|
|
|
|
Reinsurance recoverable |
0
|
0
|
0
|
0
|
|
|
|
|
Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
3,595,775
|
3,479,316
|
3,595,775
|
3,479,316
|
|
|
|
|
Direct to Consumer | Life | Gain Loss From Expereince |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
6,609
|
6,561
|
9,589
|
6,727
|
|
|
|
|
Direct to Consumer | Life | Gain (Loss) From Unlocking Assumptions |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
0
|
0
|
0
|
0
|
|
|
|
|
Direct to Consumer | Health |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
138,383
|
113,879
|
133,377
|
115,363
|
|
|
|
|
Beginning balance |
135,412
|
110,863
|
131,919
|
109,880
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
1,116
|
(299)
|
(144)
|
(2,462)
|
Adjusted balance |
|
|
|
|
136,528
|
131,620
|
110,719
|
107,418
|
Issuances |
4,770
|
3,893
|
11,434
|
8,503
|
|
|
|
|
Interest accrual |
1,723
|
1,392
|
3,403
|
2,760
|
|
|
|
|
Net premiums collected |
(3,535)
|
(2,757)
|
(6,971)
|
(5,434)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
0
|
0
|
0
|
0
|
|
|
|
|
Ending balance |
139,486
|
113,247
|
139,486
|
113,247
|
|
|
|
|
Effect of change from original to current discount rates |
3,582
|
1,629
|
3,582
|
1,629
|
|
|
|
|
Ending balance |
143,068
|
114,876
|
143,068
|
114,876
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
133,563
|
107,775
|
129,277
|
109,482
|
|
|
|
|
Beginning balance |
130,822
|
105,050
|
127,975
|
104,501
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
1,067
|
(124)
|
(5)
|
(2,326)
|
Adjusted balance |
|
|
|
|
131,889
|
127,851
|
105,045
|
102,175
|
Issuances |
4,762
|
3,887
|
11,392
|
8,485
|
|
|
|
|
Interest accrual |
1,722
|
1,392
|
3,403
|
2,760
|
|
|
|
|
Benefit payments |
(4,097)
|
(3,181)
|
(8,370)
|
(6,277)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
0
|
0
|
0
|
0
|
|
|
|
|
Ending balance |
134,276
|
107,143
|
134,276
|
107,143
|
|
|
|
|
Effect of changes in discount rate assumptions |
3,256
|
1,474
|
3,256
|
1,474
|
|
|
|
|
Ending balance |
137,532
|
108,617
|
137,532
|
108,617
|
|
|
|
|
Net liability for future policy benefits at original discount rates |
(5,210)
|
(6,104)
|
(5,210)
|
(6,104)
|
|
|
|
|
Effect of changes in discount rate assumptions |
(326)
|
(155)
|
(326)
|
(155)
|
|
|
|
|
Other Adjustments |
6,259
|
6,952
|
6,259
|
6,952
|
|
|
|
|
Net liability for future policy benefits—long duration health |
723
|
693
|
723
|
693
|
|
|
|
|
Reinsurance recoverable |
0
|
0
|
0
|
0
|
|
|
|
|
Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
723
|
693
|
723
|
693
|
|
|
|
|
Direct to Consumer | Health | Gain Loss From Expereince |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
32
|
26
|
28
|
46
|
|
|
|
|
Direct to Consumer | Health | Gain (Loss) From Unlocking Assumptions |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
0
|
0
|
0
|
0
|
|
|
|
|
Liberty National | Life |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
1,058,696
|
1,102,209
|
1,048,447
|
1,129,716
|
|
|
|
|
Beginning balance |
1,045,143
|
1,073,485
|
1,047,020
|
1,077,831
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
(5,858)
|
(13,776)
|
(6,820)
|
(17,268)
|
Adjusted balance |
|
|
|
|
1,039,285
|
1,033,244
|
1,066,665
|
1,060,563
|
Issuances |
28,611
|
34,056
|
54,393
|
60,219
|
|
|
|
|
Interest accrual |
13,535
|
13,936
|
27,056
|
27,775
|
|
|
|
|
Net premiums collected |
(33,437)
|
(34,015)
|
(66,699)
|
(67,915)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
0
|
0
|
0
|
0
|
|
|
|
|
Ending balance |
1,047,994
|
1,080,642
|
1,047,994
|
1,080,642
|
|
|
|
|
Effect of change from original to current discount rates |
15,168
|
4,591
|
15,168
|
4,591
|
|
|
|
|
Ending balance |
1,063,162
|
1,085,233
|
1,063,162
|
1,085,233
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
3,415,857
|
3,499,742
|
3,377,517
|
3,605,392
|
|
|
|
|
Beginning balance |
3,347,430
|
3,340,412
|
3,340,219
|
3,338,252
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
(9,006)
|
(17,717)
|
(8,889)
|
(19,337)
|
Adjusted balance |
|
|
|
|
3,338,424
|
3,322,502
|
3,331,523
|
3,318,915
|
Issuances |
28,612
|
34,057
|
54,393
|
60,221
|
|
|
|
|
Interest accrual |
44,830
|
44,723
|
89,565
|
89,276
|
|
|
|
|
Benefit payments |
(53,062)
|
(53,772)
|
(107,656)
|
(111,881)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
0
|
0
|
0
|
0
|
|
|
|
|
Ending balance |
3,358,804
|
3,356,531
|
3,358,804
|
3,356,531
|
|
|
|
|
Effect of changes in discount rate assumptions |
63,014
|
68,237
|
63,014
|
68,237
|
|
|
|
|
Ending balance |
3,421,818
|
3,424,768
|
3,421,818
|
3,424,768
|
|
|
|
|
Net liability for future policy benefits at original discount rates |
2,310,810
|
2,275,889
|
2,310,810
|
2,275,889
|
|
|
|
|
Effect of changes in discount rate assumptions |
47,846
|
63,646
|
47,846
|
63,646
|
|
|
|
|
Other Adjustments |
0
|
0
|
0
|
0
|
|
|
|
|
Net liability for future policy benefits—long duration health |
2,358,656
|
2,339,535
|
2,358,656
|
2,339,535
|
|
|
|
|
Reinsurance recoverable |
(7,984)
|
(7,830)
|
(7,984)
|
(7,830)
|
|
|
|
|
Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
2,350,672
|
2,331,705
|
2,350,672
|
2,331,705
|
|
|
|
|
Liberty National | Life | Gain Loss From Expereince |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
1,432
|
538
|
1,614
|
650
|
|
|
|
|
Liberty National | Life | Gain (Loss) From Unlocking Assumptions |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
0
|
0
|
0
|
0
|
|
|
|
|
Liberty National | Health |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
332,931
|
345,441
|
337,119
|
358,472
|
|
|
|
|
Beginning balance |
331,182
|
342,165
|
338,275
|
348,570
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
(6,587)
|
(17,307)
|
(9,755)
|
(21,165)
|
Adjusted balance |
|
|
|
|
324,595
|
320,968
|
332,410
|
327,405
|
Issuances |
14,233
|
15,457
|
26,889
|
29,015
|
|
|
|
|
Interest accrual |
3,962
|
4,119
|
8,053
|
8,347
|
|
|
|
|
Net premiums collected |
(13,610)
|
(13,052)
|
(26,730)
|
(25,833)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
0
|
0
|
0
|
0
|
|
|
|
|
Ending balance |
329,180
|
338,934
|
329,180
|
338,934
|
|
|
|
|
Effect of change from original to current discount rates |
2,671
|
(1,193)
|
2,671
|
(1,193)
|
|
|
|
|
Ending balance |
331,851
|
337,741
|
331,851
|
337,741
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
799,440
|
834,006
|
804,695
|
865,808
|
|
|
|
|
Beginning balance |
778,662
|
804,316
|
791,141
|
816,819
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
(4,250)
|
(15,255)
|
(8,603)
|
(21,424)
|
Adjusted balance |
|
|
|
|
774,412
|
775,886
|
795,713
|
795,395
|
Issuances |
14,054
|
15,255
|
26,531
|
28,604
|
|
|
|
|
Interest accrual |
10,326
|
10,716
|
20,796
|
21,549
|
|
|
|
|
Benefit payments |
(25,857)
|
(22,368)
|
(50,278)
|
(46,232)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
0
|
0
|
0
|
0
|
|
|
|
|
Ending balance |
772,935
|
799,316
|
772,935
|
799,316
|
|
|
|
|
Effect of changes in discount rate assumptions |
22,309
|
16,462
|
22,309
|
16,462
|
|
|
|
|
Ending balance |
795,244
|
815,778
|
795,244
|
815,778
|
|
|
|
|
Net liability for future policy benefits at original discount rates |
443,755
|
460,382
|
443,755
|
460,382
|
|
|
|
|
Effect of changes in discount rate assumptions |
19,638
|
17,655
|
19,638
|
17,655
|
|
|
|
|
Other Adjustments |
10,861
|
9,169
|
10,861
|
9,169
|
|
|
|
|
Net liability for future policy benefits—long duration health |
474,254
|
487,206
|
474,254
|
487,206
|
|
|
|
|
Reinsurance recoverable |
(890)
|
(1,114)
|
(890)
|
(1,114)
|
|
|
|
|
Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
473,364
|
486,092
|
473,364
|
486,092
|
|
|
|
|
Liberty National | Health | Gain Loss From Expereince |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
(821)
|
(70)
|
362
|
1,141
|
|
|
|
|
Liberty National | Health | Gain (Loss) From Unlocking Assumptions |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
0
|
0
|
0
|
0
|
|
|
|
|
Other premium | Life |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
440,270
|
464,169
|
440,047
|
478,052
|
|
|
|
|
Beginning balance |
426,436
|
442,392
|
430,276
|
443,949
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
(5,199)
|
(8,888)
|
(5,471)
|
(7,321)
|
Adjusted balance |
|
|
|
|
421,237
|
421,388
|
436,921
|
436,628
|
Issuances |
6,902
|
6,227
|
12,114
|
12,156
|
|
|
|
|
Interest accrual |
5,586
|
5,741
|
11,211
|
11,505
|
|
|
|
|
Net premiums collected |
(10,916)
|
(11,338)
|
(21,904)
|
(22,738)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
0
|
0
|
0
|
0
|
|
|
|
|
Ending balance |
422,809
|
437,551
|
422,809
|
437,551
|
|
|
|
|
Effect of change from original to current discount rates |
13,975
|
12,332
|
13,975
|
12,332
|
|
|
|
|
Ending balance |
436,784
|
449,883
|
436,784
|
449,883
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
4,009,979
|
4,103,892
|
3,960,963
|
4,239,623
|
|
|
|
|
Beginning balance |
3,600,322
|
3,527,882
|
3,582,068
|
3,506,859
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
(7,498)
|
(12,945)
|
(7,345)
|
(10,212)
|
Adjusted balance |
|
|
|
|
3,592,824
|
3,569,123
|
3,520,537
|
3,496,647
|
Issuances |
6,905
|
6,224
|
12,115
|
12,156
|
|
|
|
|
Interest accrual |
53,634
|
52,436
|
107,021
|
104,571
|
|
|
|
|
Benefit payments |
(36,056)
|
(33,874)
|
(70,952)
|
(68,051)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
0
|
0
|
0
|
0
|
|
|
|
|
Ending balance |
3,617,307
|
3,545,323
|
3,617,307
|
3,545,323
|
|
|
|
|
Effect of changes in discount rate assumptions |
391,078
|
436,575
|
391,078
|
436,575
|
|
|
|
|
Ending balance |
4,008,385
|
3,981,898
|
4,008,385
|
3,981,898
|
|
|
|
|
Net liability for future policy benefits at original discount rates |
3,194,498
|
3,107,772
|
3,194,498
|
3,107,772
|
|
|
|
|
Effect of changes in discount rate assumptions |
377,103
|
424,243
|
377,103
|
424,243
|
|
|
|
|
Other Adjustments |
35
|
34
|
35
|
34
|
|
|
|
|
Net liability for future policy benefits—long duration health |
3,571,636
|
3,532,049
|
3,571,636
|
3,532,049
|
|
|
|
|
Reinsurance recoverable |
(14)
|
(35,403)
|
(14)
|
(35,403)
|
|
|
|
|
Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
3,571,622
|
3,496,646
|
3,571,622
|
3,496,646
|
|
|
|
|
Other premium | Life | Gain Loss From Expereince |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
2,032
|
1,419
|
3,216
|
2,025
|
|
|
|
|
Other premium | Life | Gain (Loss) From Unlocking Assumptions |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
0
|
0
|
0
|
0
|
|
|
|
|
United American | Health |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
3,993,693
|
3,653,395
|
3,885,530
|
3,697,771
|
|
|
|
|
Beginning balance |
4,005,620
|
3,661,448
|
3,948,856
|
3,625,803
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
25,129
|
(3,085)
|
3,458
|
(37,074)
|
Adjusted balance |
|
|
|
|
4,030,749
|
3,945,771
|
3,664,906
|
3,588,729
|
Issuances |
111,268
|
87,190
|
228,892
|
191,794
|
|
|
|
|
Interest accrual |
48,210
|
42,808
|
95,079
|
84,630
|
|
|
|
|
Net premiums collected |
(84,085)
|
(74,796)
|
(163,600)
|
(145,045)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
0
|
0
|
0
|
0
|
|
|
|
|
Ending balance |
4,106,142
|
3,720,108
|
4,106,142
|
3,720,108
|
|
|
|
|
Effect of change from original to current discount rates |
5,981
|
(61,617)
|
5,981
|
(61,617)
|
|
|
|
|
Ending balance |
4,112,123
|
3,658,491
|
4,112,123
|
3,658,491
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
4,051,322
|
3,756,534
|
3,960,432
|
3,814,328
|
|
|
|
|
Beginning balance |
4,066,655
|
3,766,995
|
4,026,860
|
3,741,530
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
18,426
|
(6,629)
|
3,641
|
(36,684)
|
Adjusted balance |
|
|
|
|
4,085,081
|
4,020,231
|
3,770,636
|
3,704,846
|
Issuances |
110,710
|
86,801
|
228,111
|
191,231
|
|
|
|
|
Interest accrual |
49,086
|
44,334
|
97,069
|
87,778
|
|
|
|
|
Benefit payments |
(91,821)
|
(78,261)
|
(192,355)
|
(160,345)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
0
|
0
|
0
|
0
|
|
|
|
|
Ending balance |
4,153,056
|
3,823,510
|
4,153,056
|
3,823,510
|
|
|
|
|
Effect of changes in discount rate assumptions |
1,250
|
(65,023)
|
1,250
|
(65,023)
|
|
|
|
|
Ending balance |
4,154,306
|
3,758,487
|
4,154,306
|
3,758,487
|
|
|
|
|
Net liability for future policy benefits at original discount rates |
46,914
|
103,402
|
46,914
|
103,402
|
|
|
|
|
Effect of changes in discount rate assumptions |
(4,731)
|
(3,406)
|
(4,731)
|
(3,406)
|
|
|
|
|
Other Adjustments |
45,814
|
14,032
|
45,814
|
14,032
|
|
|
|
|
Net liability for future policy benefits—long duration health |
87,997
|
114,028
|
87,997
|
114,028
|
|
|
|
|
Reinsurance recoverable |
(2,376)
|
(2,905)
|
(2,376)
|
(2,905)
|
|
|
|
|
Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
85,621
|
111,123
|
85,621
|
111,123
|
|
|
|
|
United American | Health | Gain Loss From Expereince |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
1,938
|
1,013
|
(1,882)
|
677
|
|
|
|
|
United American | Health | Gain (Loss) From Unlocking Assumptions |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
0
|
0
|
0
|
0
|
|
|
|
|
Family Heritage | Health |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
1,777,351
|
1,694,026
|
1,734,875
|
1,711,741
|
|
|
|
|
Beginning balance |
1,888,954
|
1,801,792
|
1,867,873
|
1,783,173
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
(13,323)
|
(27,223)
|
(14,197)
|
(31,290)
|
Adjusted balance |
|
|
|
|
1,875,631
|
1,840,650
|
1,787,595
|
1,751,883
|
Issuances |
70,716
|
64,865
|
135,477
|
128,874
|
|
|
|
|
Interest accrual |
20,056
|
18,614
|
39,696
|
36,717
|
|
|
|
|
Net premiums collected |
(50,786)
|
(47,346)
|
(100,206)
|
(93,746)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
0
|
0
|
0
|
0
|
|
|
|
|
Ending balance |
1,915,617
|
1,823,728
|
1,915,617
|
1,823,728
|
|
|
|
|
Effect of change from original to current discount rates |
(104,771)
|
(132,931)
|
(104,771)
|
(132,931)
|
|
|
|
|
Ending balance |
1,810,846
|
1,690,797
|
1,810,846
|
1,690,797
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Beginning balance |
3,430,602
|
3,271,604
|
3,336,546
|
3,315,880
|
|
|
|
|
Beginning balance |
3,761,470
|
3,554,274
|
3,712,044
|
3,506,689
|
|
|
|
|
Effect of changes in assumptions on future cash flows |
|
|
|
|
0
|
0
|
0
|
0
|
Effect of actual variances from expected experience |
|
|
|
|
(15,115)
|
(30,870)
|
(15,951)
|
(35,000)
|
Adjusted balance |
|
|
|
|
$ 3,746,355
|
$ 3,681,174
|
$ 3,538,323
|
$ 3,471,689
|
Issuances |
70,717
|
64,866
|
135,476
|
128,875
|
|
|
|
|
Interest accrual |
39,514
|
36,517
|
78,270
|
72,179
|
|
|
|
|
Benefit payments |
(41,398)
|
(34,391)
|
(79,732)
|
(67,428)
|
|
|
|
|
Effect of changes in the foreign exchange rate |
0
|
0
|
0
|
0
|
|
|
|
|
Ending balance |
3,815,188
|
3,605,315
|
3,815,188
|
3,605,315
|
|
|
|
|
Effect of changes in discount rate assumptions |
(324,147)
|
(355,849)
|
(324,147)
|
(355,849)
|
|
|
|
|
Ending balance |
3,491,041
|
3,249,466
|
3,491,041
|
3,249,466
|
|
|
|
|
Net liability for future policy benefits at original discount rates |
1,899,571
|
1,781,587
|
1,899,571
|
1,781,587
|
|
|
|
|
Effect of changes in discount rate assumptions |
(219,376)
|
(222,918)
|
(219,376)
|
(222,918)
|
|
|
|
|
Other Adjustments |
16
|
52
|
16
|
52
|
|
|
|
|
Net liability for future policy benefits—long duration health |
1,680,211
|
1,558,721
|
1,680,211
|
1,558,721
|
|
|
|
|
Reinsurance recoverable |
0
|
(10,470)
|
0
|
(10,470)
|
|
|
|
|
Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
1,680,211
|
1,548,251
|
1,680,211
|
1,548,251
|
|
|
|
|
Family Heritage | Health | Gain Loss From Expereince |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
1,640
|
1,669
|
3,476
|
3,552
|
|
|
|
|
Family Heritage | Health | Gain (Loss) From Unlocking Assumptions |
|
|
|
|
|
|
|
|
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
|
|
|
|
Policyholder benefits net of remeasurement gain (losses) |
$ 0
|
$ 0
|
$ 0
|
$ 0
|
|
|
|
|