Policy Liabilities - Schedule of Liability for Future Policy Benefit, Activity (Details) - USD ($) $ in Thousands |
3 Months Ended |
|
|
Mar. 31, 2026 |
Mar. 31, 2025 |
Dec. 31, 2025 |
Dec. 31, 2024 |
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Total future policy benefits |
$ 18,934,135
|
$ 18,756,844
|
$ 19,169,687
|
|
| Life |
|
|
|
|
| Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
| Beginning balance |
11,768,645
|
11,757,317
|
|
|
| Beginning balance at original discount rates |
11,429,208
|
11,638,918
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
$ 0
|
| Effect of actual variances from expected experience |
|
|
(137,899)
|
(102,139)
|
| Adjusted balance |
|
|
11,291,309
|
11,536,779
|
| Issuances |
320,502
|
348,404
|
|
|
| Interest accrual |
143,120
|
147,819
|
|
|
| Net premiums collected |
(326,000)
|
(331,524)
|
|
|
| Effect of changes in the foreign exchange rate |
(438)
|
2,105
|
|
|
| Ending balance at original discount rates |
11,428,493
|
11,703,583
|
|
|
| Effect of change from original to current discount rates |
149,690
|
238,542
|
|
|
| Ending balance |
11,578,183
|
11,942,125
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Beginning balance |
26,988,845
|
26,334,284
|
|
|
| Beginning balance at original discount rates |
25,457,642
|
25,091,823
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(158,491)
|
(111,920)
|
| Adjusted balance |
|
|
25,299,151
|
24,979,903
|
| Issuances |
320,502
|
348,403
|
|
|
| Interest accrual |
347,592
|
344,775
|
|
|
| Benefit payments |
(340,025)
|
(348,655)
|
|
|
| Effect of changes in the foreign exchange rate |
(875)
|
4,347
|
|
|
| Ending balance |
25,626,345
|
25,328,773
|
|
|
| Effect of change from original to current discount rates |
983,684
|
1,463,699
|
|
|
| Ending balance |
26,610,029
|
26,792,472
|
|
|
| Net liability for future policy benefits at original discount rates |
14,197,852
|
13,625,190
|
|
|
| Effect of changes in discount rate assumptions |
833,994
|
1,225,157
|
|
|
| Other adjustments |
452
|
507
|
|
|
| Total future policy benefits |
15,032,298
|
14,850,854
|
|
|
| Reinsurance recoverable |
(8,369)
|
(8,122)
|
|
|
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
15,023,929
|
14,842,732
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
18,940
|
8,525
|
|
|
| Life | American Income |
|
|
|
|
| Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
| Beginning balance |
4,792,153
|
4,645,917
|
|
|
| Beginning balance at original discount rates |
4,710,303
|
4,656,710
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(59,866)
|
(51,617)
|
| Adjusted balance |
|
|
4,650,437
|
4,605,093
|
| Issuances |
167,012
|
195,634
|
|
|
| Interest accrual |
55,815
|
56,466
|
|
|
| Net premiums collected |
(141,243)
|
(139,565)
|
|
|
| Effect of changes in the foreign exchange rate |
(438)
|
2,105
|
|
|
| Ending balance at original discount rates |
4,731,583
|
4,719,733
|
|
|
| Effect of change from original to current discount rates |
9,119
|
37,311
|
|
|
| Ending balance |
4,740,702
|
4,757,044
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Beginning balance |
10,358,054
|
9,870,692
|
|
|
| Beginning balance at original discount rates |
9,905,431
|
9,508,588
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(66,848)
|
(55,814)
|
| Adjusted balance |
|
|
9,838,583
|
9,452,774
|
| Issuances |
167,013
|
195,633
|
|
|
| Interest accrual |
131,015
|
127,459
|
|
|
| Benefit payments |
(113,572)
|
(109,126)
|
|
|
| Effect of changes in the foreign exchange rate |
(875)
|
4,347
|
|
|
| Ending balance |
10,022,164
|
9,671,087
|
|
|
| Effect of change from original to current discount rates |
238,693
|
441,809
|
|
|
| Ending balance |
10,260,857
|
10,112,896
|
|
|
| Net liability for future policy benefits at original discount rates |
5,290,581
|
4,951,354
|
|
|
| Effect of changes in discount rate assumptions |
229,574
|
404,498
|
|
|
| Other adjustments |
204
|
224
|
|
|
| Total future policy benefits |
5,520,359
|
5,356,076
|
|
|
| Reinsurance recoverable |
(195)
|
(186)
|
|
|
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
5,520,164
|
5,355,890
|
|
|
| Life | DTC |
|
|
|
|
| Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
| Beginning balance |
5,542,616
|
5,622,906
|
|
|
| Beginning balance at original discount rates |
5,321,113
|
5,504,912
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(65,733)
|
(38,917)
|
| Adjusted balance |
|
|
5,255,380
|
5,465,995
|
| Issuances |
121,469
|
121,780
|
|
|
| Interest accrual |
69,444
|
72,207
|
|
|
| Net premiums collected |
(142,704)
|
(147,711)
|
|
|
| Effect of changes in the foreign exchange rate |
0
|
0
|
|
|
| Ending balance at original discount rates |
5,303,589
|
5,512,271
|
|
|
| Effect of change from original to current discount rates |
128,114
|
173,844
|
|
|
| Ending balance |
5,431,703
|
5,686,115
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Beginning balance |
9,205,616
|
9,125,112
|
|
|
| Beginning balance at original discount rates |
8,616,929
|
8,660,948
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(75,724)
|
(41,948)
|
| Adjusted balance |
|
|
8,541,205
|
8,619,000
|
| Issuances |
121,469
|
121,779
|
|
|
| Interest accrual |
118,467
|
119,194
|
|
|
| Benefit payments |
(134,299)
|
(150,039)
|
|
|
| Effect of changes in the foreign exchange rate |
0
|
0
|
|
|
| Ending balance |
8,646,842
|
8,709,934
|
|
|
| Effect of change from original to current discount rates |
412,253
|
543,806
|
|
|
| Ending balance |
9,059,095
|
9,253,740
|
|
|
| Net liability for future policy benefits at original discount rates |
3,343,253
|
3,197,663
|
|
|
| Effect of changes in discount rate assumptions |
284,139
|
369,962
|
|
|
| Other adjustments |
214
|
208
|
|
|
| Total future policy benefits |
3,627,606
|
3,567,833
|
|
|
| Reinsurance recoverable |
0
|
0
|
|
|
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
3,627,606
|
3,567,833
|
|
|
| Life | Liberty National |
|
|
|
|
| Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
| Beginning balance |
1,008,538
|
1,048,447
|
|
|
| Beginning balance at original discount rates |
988,843
|
1,047,020
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(10,275)
|
(7,916)
|
| Adjusted balance |
|
|
978,568
|
1,039,104
|
| Issuances |
26,812
|
25,780
|
|
|
| Interest accrual |
12,515
|
13,521
|
|
|
| Net premiums collected |
(31,552)
|
(33,262)
|
|
|
| Effect of changes in the foreign exchange rate |
0
|
0
|
|
|
| Ending balance at original discount rates |
986,343
|
1,045,143
|
|
|
| Effect of change from original to current discount rates |
3,671
|
13,553
|
|
|
| Ending balance |
990,014
|
1,058,696
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Beginning balance |
3,371,175
|
3,377,517
|
|
|
| Beginning balance at original discount rates |
3,291,890
|
3,340,219
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(12,123)
|
(8,711)
|
| Adjusted balance |
|
|
3,279,767
|
3,331,508
|
| Issuances |
26,812
|
25,780
|
|
|
| Interest accrual |
43,797
|
44,736
|
|
|
| Benefit payments |
(52,738)
|
(54,594)
|
|
|
| Effect of changes in the foreign exchange rate |
0
|
0
|
|
|
| Ending balance |
3,297,638
|
3,347,430
|
|
|
| Effect of change from original to current discount rates |
13,130
|
68,427
|
|
|
| Ending balance |
3,310,768
|
3,415,857
|
|
|
| Net liability for future policy benefits at original discount rates |
2,311,295
|
2,302,287
|
|
|
| Effect of changes in discount rate assumptions |
9,459
|
54,874
|
|
|
| Other adjustments |
1
|
0
|
|
|
| Total future policy benefits |
2,320,755
|
2,357,161
|
|
|
| Reinsurance recoverable |
(8,162)
|
(7,922)
|
|
|
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
2,312,593
|
2,349,239
|
|
|
| Life | Other |
|
|
|
|
| Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
| Beginning balance |
425,338
|
440,047
|
|
|
| Beginning balance at original discount rates |
408,949
|
430,276
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(2,025)
|
(3,689)
|
| Adjusted balance |
|
|
406,924
|
426,587
|
| Issuances |
5,209
|
5,210
|
|
|
| Interest accrual |
5,346
|
5,625
|
|
|
| Net premiums collected |
(10,501)
|
(10,986)
|
|
|
| Effect of changes in the foreign exchange rate |
0
|
0
|
|
|
| Ending balance at original discount rates |
406,978
|
426,436
|
|
|
| Effect of change from original to current discount rates |
8,786
|
13,834
|
|
|
| Ending balance |
415,764
|
440,270
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Beginning balance |
4,054,000
|
3,960,963
|
|
|
| Beginning balance at original discount rates |
3,643,392
|
3,582,068
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(3,796)
|
(5,447)
|
| Adjusted balance |
|
|
3,639,596
|
3,576,621
|
| Issuances |
5,208
|
5,211
|
|
|
| Interest accrual |
54,313
|
53,386
|
|
|
| Benefit payments |
(39,416)
|
(34,896)
|
|
|
| Effect of changes in the foreign exchange rate |
0
|
0
|
|
|
| Ending balance |
3,659,701
|
3,600,322
|
|
|
| Effect of change from original to current discount rates |
319,608
|
409,657
|
|
|
| Ending balance |
3,979,309
|
4,009,979
|
|
|
| Net liability for future policy benefits at original discount rates |
3,252,723
|
3,173,886
|
|
|
| Effect of changes in discount rate assumptions |
310,822
|
395,823
|
|
|
| Other adjustments |
33
|
75
|
|
|
| Total future policy benefits |
3,563,578
|
3,569,784
|
|
|
| Reinsurance recoverable |
(12)
|
(14)
|
|
|
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
3,563,566
|
3,569,770
|
|
|
| Life | Gain Loss From Expereince |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
18,940
|
8,525
|
|
|
| Life | Gain Loss From Expereince | American Income |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
7,060
|
4,179
|
|
|
| Life | Gain Loss From Expereince | DTC |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
9,819
|
2,980
|
|
|
| Life | Gain Loss From Expereince | Liberty National |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
954
|
182
|
|
|
| Life | Gain Loss From Expereince | Other |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
1,107
|
1,184
|
|
|
| Life | Gain (Loss) From Unlocking Assumptions |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
0
|
0
|
|
|
| Life | Gain (Loss) From Unlocking Assumptions | American Income |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
0
|
0
|
|
|
| Life | Gain (Loss) From Unlocking Assumptions | DTC |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
0
|
0
|
|
|
| Life | Gain (Loss) From Unlocking Assumptions | Liberty National |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
0
|
0
|
|
|
| Life | Gain (Loss) From Unlocking Assumptions | Other |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
0
|
0
|
|
|
| Health |
|
|
|
|
| Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
| Beginning balance |
7,944,659
|
6,314,148
|
|
|
| Beginning balance at original discount rates |
7,947,241
|
6,512,064
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(45,909)
|
(59,132)
|
| Adjusted balance |
|
|
7,901,332
|
6,452,932
|
| Issuances |
329,029
|
212,145
|
|
|
| Interest accrual |
90,749
|
74,924
|
|
|
| Net premiums collected |
(172,289)
|
(152,203)
|
|
|
| Effect of changes in the foreign exchange rate |
(21)
|
222
|
|
|
| Ending balance at original discount rates |
8,148,800
|
6,588,020
|
|
|
| Effect of change from original to current discount rates |
(126,521)
|
(118,389)
|
|
|
| Ending balance |
8,022,279
|
6,469,631
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Beginning balance |
10,316,547
|
8,586,253
|
|
|
| Beginning balance at original discount rates |
10,479,149
|
9,006,731
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(55,841)
|
(59,201)
|
| Adjusted balance |
|
|
10,423,308
|
8,947,530
|
| Issuances |
328,514
|
211,709
|
|
|
| Interest accrual |
119,820
|
103,346
|
|
|
| Benefit payments |
(188,685)
|
(172,883)
|
|
|
| Effect of changes in the foreign exchange rate |
(37)
|
352
|
|
|
| Ending balance |
10,682,920
|
9,090,054
|
|
|
| Effect of change from original to current discount rates |
(338,817)
|
(312,587)
|
|
|
| Ending balance |
10,344,103
|
8,777,467
|
|
|
| Net liability for future policy benefits at original discount rates |
2,534,120
|
2,502,034
|
|
|
| Effect of changes in discount rate assumptions |
(212,296)
|
(194,198)
|
|
|
| Other adjustments |
107,061
|
53,522
|
|
|
| Total future policy benefits |
2,428,885
|
2,361,358
|
|
|
| Reinsurance recoverable |
(2,650)
|
(3,499)
|
|
|
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
2,426,235
|
2,357,859
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
6,016
|
444
|
|
|
| Health | United American |
|
|
|
|
| Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
| Beginning balance |
5,330,081
|
3,885,530
|
|
|
| Beginning balance at original discount rates |
5,273,275
|
3,948,856
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(22,490)
|
(28,215)
|
| Adjusted balance |
|
|
5,250,785
|
3,920,641
|
| Issuances |
235,135
|
117,625
|
|
|
| Interest accrual |
61,802
|
46,870
|
|
|
| Net premiums collected |
(95,351)
|
(79,516)
|
|
|
| Effect of changes in the foreign exchange rate |
0
|
0
|
|
|
| Ending balance at original discount rates |
5,452,371
|
4,005,620
|
|
|
| Effect of change from original to current discount rates |
(28,767)
|
(11,927)
|
|
|
| Ending balance |
5,423,604
|
3,993,693
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Beginning balance |
5,345,453
|
3,960,432
|
|
|
| Beginning balance at original discount rates |
5,296,183
|
4,026,860
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(27,386)
|
(25,054)
|
| Adjusted balance |
|
|
5,268,797
|
4,001,806
|
| Issuances |
234,791
|
117,400
|
|
|
| Interest accrual |
62,260
|
47,983
|
|
|
| Benefit payments |
(111,620)
|
(100,534)
|
|
|
| Effect of changes in the foreign exchange rate |
0
|
0
|
|
|
| Ending balance |
5,454,228
|
4,066,655
|
|
|
| Effect of change from original to current discount rates |
(37,549)
|
(15,333)
|
|
|
| Ending balance |
5,416,679
|
4,051,322
|
|
|
| Net liability for future policy benefits at original discount rates |
1,857
|
61,035
|
|
|
| Effect of changes in discount rate assumptions |
(8,782)
|
(3,406)
|
|
|
| Other adjustments |
77,590
|
34,570
|
|
|
| Total future policy benefits |
70,665
|
92,199
|
|
|
| Reinsurance recoverable |
(1,976)
|
(2,511)
|
|
|
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
68,689
|
89,688
|
|
|
| Health | Family Heritage |
|
|
|
|
| Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
| Beginning balance |
1,822,012
|
1,734,875
|
|
|
| Beginning balance at original discount rates |
1,895,803
|
1,867,873
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(12,892)
|
(13,901)
|
| Adjusted balance |
|
|
1,882,911
|
1,853,972
|
| Issuances |
68,417
|
64,760
|
|
|
| Interest accrual |
19,928
|
19,640
|
|
|
| Net premiums collected |
(52,728)
|
(49,418)
|
|
|
| Effect of changes in the foreign exchange rate |
0
|
0
|
|
|
| Ending balance at original discount rates |
1,918,528
|
1,888,954
|
|
|
| Effect of change from original to current discount rates |
(100,506)
|
(111,603)
|
|
|
| Ending balance |
1,818,022
|
1,777,351
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Beginning balance |
3,586,908
|
3,336,546
|
|
|
| Beginning balance at original discount rates |
3,845,648
|
3,712,044
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(15,495)
|
(15,756)
|
| Adjusted balance |
|
|
3,830,153
|
3,696,288
|
| Issuances |
68,418
|
64,760
|
|
|
| Interest accrual |
40,486
|
38,756
|
|
|
| Benefit payments |
(40,156)
|
(38,334)
|
|
|
| Effect of changes in the foreign exchange rate |
0
|
0
|
|
|
| Ending balance |
3,898,901
|
3,761,470
|
|
|
| Effect of change from original to current discount rates |
(325,535)
|
(330,868)
|
|
|
| Ending balance |
3,573,366
|
3,430,602
|
|
|
| Net liability for future policy benefits at original discount rates |
1,980,373
|
1,872,516
|
|
|
| Effect of changes in discount rate assumptions |
(225,029)
|
(219,265)
|
|
|
| Other adjustments |
694
|
1,315
|
|
|
| Total future policy benefits |
1,756,038
|
1,654,566
|
|
|
| Reinsurance recoverable |
0
|
0
|
|
|
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
1,756,038
|
1,654,566
|
|
|
| Health | American Income |
|
|
|
|
| Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
| Beginning balance |
248,400
|
223,247
|
|
|
| Beginning balance at original discount rates |
245,300
|
225,141
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(3,307)
|
(4,881)
|
| Adjusted balance |
|
|
241,993
|
220,260
|
| Issuances |
8,578
|
10,441
|
|
|
| Interest accrual |
2,845
|
2,643
|
|
|
| Net premiums collected |
(7,013)
|
(6,714)
|
|
|
| Effect of changes in the foreign exchange rate |
(21)
|
222
|
|
|
| Ending balance at original discount rates |
246,382
|
226,852
|
|
|
| Effect of change from original to current discount rates |
(731)
|
421
|
|
|
| Ending balance |
245,651
|
227,273
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Beginning balance |
393,599
|
355,303
|
|
|
| Beginning balance at original discount rates |
380,082
|
348,711
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(3,975)
|
(6,195)
|
| Adjusted balance |
|
|
376,107
|
342,516
|
| Issuances |
8,579
|
10,441
|
|
|
| Interest accrual |
4,796
|
4,456
|
|
|
| Benefit payments |
(7,418)
|
(5,320)
|
|
|
| Effect of changes in the foreign exchange rate |
(37)
|
352
|
|
|
| Ending balance |
382,027
|
352,445
|
|
|
| Effect of change from original to current discount rates |
6,859
|
10,095
|
|
|
| Ending balance |
388,886
|
362,540
|
|
|
| Net liability for future policy benefits at original discount rates |
135,645
|
125,593
|
|
|
| Effect of changes in discount rate assumptions |
7,590
|
9,674
|
|
|
| Other adjustments |
647
|
699
|
|
|
| Total future policy benefits |
143,882
|
135,966
|
|
|
| Reinsurance recoverable |
0
|
0
|
|
|
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
143,882
|
135,966
|
|
|
| Health | DTC |
|
|
|
|
| Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
| Beginning balance |
207,323
|
133,377
|
|
|
| Beginning balance at original discount rates |
201,449
|
131,919
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(209)
|
(1,415)
|
| Adjusted balance |
|
|
201,240
|
130,504
|
| Issuances |
4,807
|
6,662
|
|
|
| Interest accrual |
2,292
|
1,681
|
|
|
| Net premiums collected |
(4,035)
|
(3,435)
|
|
|
| Effect of changes in the foreign exchange rate |
0
|
0
|
|
|
| Ending balance at original discount rates |
204,304
|
135,412
|
|
|
| Effect of change from original to current discount rates |
2,597
|
2,971
|
|
|
| Ending balance |
206,901
|
138,383
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Beginning balance |
196,732
|
129,277
|
|
|
| Beginning balance at original discount rates |
191,272
|
127,975
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(834)
|
(1,191)
|
| Adjusted balance |
|
|
190,438
|
126,784
|
| Issuances |
4,787
|
6,630
|
|
|
| Interest accrual |
2,291
|
1,681
|
|
|
| Benefit payments |
(5,020)
|
(4,273)
|
|
|
| Effect of changes in the foreign exchange rate |
0
|
0
|
|
|
| Ending balance |
192,496
|
130,822
|
|
|
| Effect of change from original to current discount rates |
2,415
|
2,741
|
|
|
| Ending balance |
194,911
|
133,563
|
|
|
| Net liability for future policy benefits at original discount rates |
(11,808)
|
(4,590)
|
|
|
| Effect of changes in discount rate assumptions |
(182)
|
(230)
|
|
|
| Other adjustments |
12,553
|
5,575
|
|
|
| Total future policy benefits |
563
|
755
|
|
|
| Reinsurance recoverable |
0
|
0
|
|
|
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
563
|
755
|
|
|
| Health | Liberty National |
|
|
|
|
| Liability for Future Policy Benefit, Expected Net Premium [Roll Forward] |
|
|
|
|
| Beginning balance |
336,843
|
337,119
|
|
|
| Beginning balance at original discount rates |
331,414
|
338,275
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(7,011)
|
(10,720)
|
| Adjusted balance |
|
|
324,403
|
327,555
|
| Issuances |
12,092
|
12,657
|
|
|
| Interest accrual |
3,882
|
4,090
|
|
|
| Net premiums collected |
(13,162)
|
(13,120)
|
|
|
| Effect of changes in the foreign exchange rate |
0
|
0
|
|
|
| Ending balance at original discount rates |
327,215
|
331,182
|
|
|
| Effect of change from original to current discount rates |
886
|
1,749
|
|
|
| Ending balance |
328,101
|
332,931
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Beginning balance |
793,855
|
804,695
|
|
|
| Beginning balance at original discount rates |
765,964
|
791,141
|
|
|
| Effect of changes in assumptions on future cash flows |
|
|
0
|
0
|
| Effect of actual variances from expected experience |
|
|
(8,151)
|
(11,005)
|
| Adjusted balance |
|
|
$ 757,813
|
$ 780,136
|
| Issuances |
11,939
|
12,478
|
|
|
| Interest accrual |
9,987
|
10,470
|
|
|
| Benefit payments |
(24,471)
|
(24,422)
|
|
|
| Effect of changes in the foreign exchange rate |
0
|
0
|
|
|
| Ending balance |
755,268
|
778,662
|
|
|
| Effect of change from original to current discount rates |
14,993
|
20,778
|
|
|
| Ending balance |
770,261
|
799,440
|
|
|
| Net liability for future policy benefits at original discount rates |
428,053
|
447,480
|
|
|
| Effect of changes in discount rate assumptions |
14,107
|
19,029
|
|
|
| Other adjustments |
15,577
|
11,363
|
|
|
| Total future policy benefits |
457,737
|
477,872
|
|
|
| Reinsurance recoverable |
(674)
|
(988)
|
|
|
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates |
457,063
|
476,884
|
|
|
| Health | Gain Loss From Expereince |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
6,016
|
444
|
|
|
| Health | Gain Loss From Expereince | United American |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
1,923
|
(3,820)
|
|
|
| Health | Gain Loss From Expereince | Family Heritage |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
2,558
|
1,836
|
|
|
| Health | Gain Loss From Expereince | American Income |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
656
|
1,249
|
|
|
| Health | Gain Loss From Expereince | DTC |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
45
|
(4)
|
|
|
| Health | Gain Loss From Expereince | Liberty National |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
834
|
1,183
|
|
|
| Health | Gain (Loss) From Unlocking Assumptions |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
0
|
0
|
|
|
| Health | Gain (Loss) From Unlocking Assumptions | United American |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
0
|
0
|
|
|
| Health | Gain (Loss) From Unlocking Assumptions | Family Heritage |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
0
|
0
|
|
|
| Health | Gain (Loss) From Unlocking Assumptions | American Income |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
0
|
0
|
|
|
| Health | Gain (Loss) From Unlocking Assumptions | DTC |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
0
|
0
|
|
|
| Health | Gain (Loss) From Unlocking Assumptions | Liberty National |
|
|
|
|
| Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward] |
|
|
|
|
| Policyholder benefits net of remeasurement gains (losses) |
$ 0
|
$ 0
|
|
|