| Schedule of Reconciliation of Market Risk Benefits |
The following table presents the balances of and changes in MRBs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Individual Retirement | | Group Retirement | | Corporate and Other | | Total | | (in millions, except for attained age of contract holders) | | | | | | | | | | | | | | | Three Months Ended March 31, 2026 | | | | | | | | | | Balance, beginning of year | | $ | 5,118 | | | $ | 346 | | | $ | 349 | | | $ | 5,813 | | | Effect of changes in our own credit risk | | (556) | | | (105) | | | (729) | | | (1,390) | | | Balance, beginning of year, before effect of changes in our own credit risk | | $ | 4,562 | | | $ | 241 | | | $ | (380) | | | $ | 4,423 | | | Issuances | | 220 | | | 11 | | | 5 | | | 236 | | | Interest accrual | | 60 | | | 4 | | | (6) | | | 58 | | | Attributed fees | | — | | | 14 | | | 177 | | | 191 | | | Expected claims | | — | | | — | | | (16) | | | (16) | | | Effect of changes in interest rates | | 55 | | | 7 | | | 7 | | | 69 | | | Effect of changes in interest rate volatility | | (4) | | | 1 | | | 21 | | | 18 | | | Effect of changes in equity markets | | 11 | | | 21 | | | 136 | | | 168 | | | Effect of changes in equity index volatility | | (1) | | | 3 | | | (42) | | | (40) | | | Actual outcome different from model expected outcome | | 16 | | | (2) | | | 46 | | | 60 | | | Effect of changes in future expected policyholder behavior | | — | | | — | | | — | | | — | | | Effect of changes in other future expected assumptions | | — | | | — | | | (10) | | | (10) | | | Other, including foreign exchange | | — | | | — | | | — | | | — | | | Balance, end of period before effect of changes in our own credit risk | | 4,919 | | | 300 | | | (62) | | | 5,157 | | | Effect of changes in our own credit risk | | 217 | | | 67 | | | 531 | | | 815 | | | | | | | | | | | | Balance, end of period | | 5,136 | | | 367 | | | 469 | | | 5,972 | | | Less: Reinsured MRB, end of period | | — | | | — | | | (1,267) | | | (1,267) | | | Net Liability Balance after reinsurance recoverable | | $ | 5,136 | | | $ | 367 | | | $ | (798) | | | $ | 4,705 | | | Net amount at risk | | | | | | | | | | GMDB only | | $ | 4 | | | $ | 102 | | | $ | 610 | | | $ | 716 | | | GMWB only | | $ | 625 | | | $ | 62 | | | $ | — | | | $ | 687 | | Combined* | | $ | 51 | | | $ | 13 | | | $ | 471 | | | $ | 535 | | | Weighted average attained age of contract holders | | 68 | | 64 | | 72 | | | | | | | | | | | | | Three Months Ended March 31, 2025 | | | | | | | | | | Balance, beginning of year | | $ | 3,757 | | | $ | 278 | | | $ | 309 | | | $ | 4,344 | | | Effect of changes in our own credit risk | | (224) | | | (69) | | | (587) | | | (880) | | | Balance, beginning of year, before effect of changes in our own credit risk | | $ | 3,533 | | | $ | 209 | | | $ | (278) | | | $ | 3,464 | | | Issuances | | 160 | | | 8 | | | 5 | | | 173 | | | Interest accrual | | 45 | | | 3 | | | (5) | | | 43 | | | Attributed fees | | — | | | 15 | | | 180 | | | 195 | | | Expected claims | | — | | | — | | | (16) | | | (16) | | | Effect of changes in interest rates | | 114 | | | 18 | | | 141 | | | 273 | | | Effect of changes in interest rate volatility | | 7 | | | (1) | | | (25) | | | (19) | | | Effect of changes in equity markets | | 4 | | | 25 | | | 148 | | | 177 | | | Effect of changes in equity index volatility | | — | | | — | | | (41) | | | (41) | | | Actual outcome different from model expected outcome | | 47 | | | (20) | | | 20 | | | 47 | | | Effect of changes in future expected policyholder behavior | | — | | | 1 | | | — | | | 1 | | | Effect of changes in other future expected assumptions | | 2 | | | — | | | — | | | 2 | | | Other, including foreign exchange | | — | | | 2 | | | — | | | 2 | | | Balance, end of period before effect of changes in our own credit risk | | 3,912 | | | 260 | | | 129 | | | 4,301 | | | Effect of changes in our own credit risk | | 240 | | | 72 | | | 628 | | | 940 | | | | | | | | | | | | Balance, end of period | | 4,152 | | | 332 | | | 757 | | | 5,241 | | | Less: Reinsured MRB, end of period | | — | | | — | | | (53) | | | (53) | | | Net liability balance after reinsurance recoverable | | $ | 4,152 | | | $ | 332 | | | $ | 704 | | | $ | 5,188 | | | Net amount at risk | | | | | | | | | | GMDB only | | $ | 2 | | | $ | 127 | | | $ | 679 | | | $ | 808 | | | GMWB only | | $ | 306 | | | $ | 25 | | | $ | — | | | $ | 331 | | | Combined* | | $ | 57 | | | $ | 15 | | | $ | 560 | | | $ | 632 | | | Weighted average attained age of contract holders | | 68 | | 64 | | 72 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | *Certain contracts contain both guaranteed GMDB and GMWB features and are modeled together for the purposes of calculating the MRB. The following is a reconciliation of MRBs by amounts in an asset position and in a liability position to the MRBs amount in the Condensed Consolidated Balance Sheets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | March 31, 2026 | | March 31, 2025 | | (in millions) | | Asset* | | Liability* | | Net | | Asset* | | Liability* | | Net | | Individual Retirement | | $ | — | | | $ | 5,136 | | | $ | 5,136 | | | $ | — | | | $ | 4,152 | | | $ | 4,152 | | | Group Retirement | | 216 | | | 583 | | | 367 | | | 192 | | | 524 | | | 332 | | | Corporate and Other | | 2,412 | | | 1,614 | | | (798) | | | 959 | | | 1,663 | | | 704 | | | Total | | $ | 2,628 | | | $ | 7,333 | | | $ | 4,705 | | | $ | 1,151 | | | $ | 6,339 | | | $ | 5,188 | |
*Cash flows and attributed fees for MRBs are determined on a policy level basis and are reported based on their asset or liability position at the balance sheet date.
|