DAC, VOBA, DSI and DFEL (Tables)
|
6 Months Ended |
Jun. 30, 2026 |
| Deferred Policy Acquisition Costs and Present Value of Future Insurance Profits, Net [Abstract] |
|
| Reconciliation of DAC, VOBA and DSI |
The following table reconciles deferred acquisition costs (“DAC”), value of business acquired (“VOBA”) and deferred sales inducements (“DSI”) (in millions) to the Consolidated Balance Sheets:
| | | | | | | | | | | | | As of June 30, | | As of December 31, | | 2026 | | 2025 | | DAC, VOBA and DSI | | | | | Variable Annuities | $ | 4,158 | | | $ | 4,112 | | | Fixed Annuities | 525 | | | 478 | | | | | | | Traditional Life | 1,279 | | | 1,308 | | | UL and Other | 6,448 | | | 6,421 | | | Group Protection | 193 | | | 198 | | | Retirement Plan Services | 305 | | | 304 | | | Other Operations | 10 | | | 6 | | | Total DAC, VOBA and DSI | $ | 12,918 | | | $ | 12,827 | |
|
| Reconciliation of DFEL |
The following table reconciles deferred front-end loads (“DFEL”) (in millions) to the Consolidated Balance Sheets:
| | | | | | | | | | | | | As of June 30, | | As of December 31, | | 2026 | | 2025 | | DFEL | | | | | Variable Annuities | $ | 259 | | | $ | 264 | | | UL and Other | 7,699 | | | 7,265 | | Other Operations (1) | 101 | | | 57 | | | Total DFEL | $ | 8,059 | | | $ | 7,586 | |
(1) Represents DFEL reported in Other Operations attributable to the indemnity reinsurance agreement with Protective that is excluded from the following tables. We reported $101 million and $57 million of ceded DFEL in reinsurance recoverables on the Consolidated Balance Sheets as of June 30, 2026, and December 31, 2025, respectively.
|
| DAC |
The following tables summarize the changes in DAC (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | As of or For the Six Months Ended June 30, 2026 | | Variable Annuities | | Fixed Annuities | | Traditional Life | | UL and Other | | Group Protection | | Retirement Plan Services | | Balance as of beginning-of-year | $ | 4,008 | | | $ | 452 | | | $ | 1,281 | | | $ | 6,057 | | | $ | 198 | | | $ | 242 | | | | | | | | | | | | | | | | | | | | | | | | | | | Deferrals | 270 | | | 85 | | | 45 | | | 213 | | | 60 | | | 9 | | | Amortization | (219) | | | (36) | | | (71) | | | (167) | | | (65) | | | (9) | | | Balance as of end-of-period | $ | 4,059 | | | $ | 501 | | | $ | 1,255 | | | $ | 6,103 | | | $ | 193 | | | $ | 242 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | As of or For the Six Months Ended June 30, 2025 | | Variable Annuities | | Fixed Annuities | | Traditional Life | | UL and Other | | Group Protection | | Retirement Plan Services | | Balance as of beginning-of-year | $ | 3,851 | | | $ | 394 | | | $ | 1,335 | | | $ | 5,916 | | | $ | 178 | | | $ | 242 | | | | | | | | | | | | | | | | | | | | | | | | | | | Deferrals | 264 | | | 26 | | | 45 | | | 198 | | | 67 | | | 9 | | | Amortization | (195) | | | (31) | | | (72) | | | (158) | | | (59) | | | (10) | | | Balance as of end-of-period | $ | 3,920 | | | $ | 389 | | | $ | 1,308 | | | $ | 5,956 | | | $ | 186 | | | $ | 241 | |
|
| VOBA |
The following tables summarize the changes in VOBA (in millions):
| | | | | | | | | | | | | | | | | | | As of or For the Six Months Ended June 30, 2026 | | Fixed Annuities | | Traditional Life | | UL and Other | | Balance as of beginning-of-year | $ | 12 | | | $ | 27 | | | $ | 339 | | | | | | | | | | | | | | | | | | | | | Amortization | (1) | | | (3) | | | (19) | | | Balance as of end-of-period | $ | 11 | | | $ | 24 | | | $ | 320 | |
| | | | | | | | | | | | | | | | | | | As of or For the Six Months Ended June 30, 2025 | | Fixed Annuities | | Traditional Life | | UL and Other | | Balance as of beginning-of-year | $ | 13 | | | $ | 35 | | | $ | 375 | | | | | | | | | | | | | | | | | | | | | Amortization | (1) | | | (4) | | | (18) | | | Balance as of end-of-period | $ | 12 | | | $ | 31 | | | $ | 357 | |
|
| DSI |
The following tables summarize the changes in DSI (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | As of or For the Six Months Ended June 30, 2026 | | Variable Annuities | | Fixed Annuities | | UL and Other | | Retirement Plan Services | | Balance as of beginning-of-year | $ | 104 | | | $ | 14 | | | $ | 25 | | | $ | 62 | | | Deferrals | – | | | – | | | 1 | | | 2 | | | Amortization | (5) | | | (1) | | | (1) | | | (1) | | | Balance as of end-of-period | $ | 99 | | | $ | 13 | | | $ | 25 | | | $ | 63 | |
| | | | | | | | | | | | | | | | | | | | | | | | | As of or For the Six Months Ended June 30, 2025 | | Variable Annuities | | Fixed Annuities | | UL and Other | | Retirement Plan Services | | Balance as of beginning-of-year | $ | 113 | | | $ | 16 | | | $ | 27 | | | $ | 42 | | | Deferrals | – | | | – | | | – | | | 10 | | | Amortization | (5) | | | (1) | | | (1) | | | (1) | | | Balance as of end-of-period | $ | 108 | | | $ | 15 | | | $ | 26 | | | $ | 51 | |
|
| DFEL |
The following tables summarize the changes in DFEL (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | As of or For the Six Months Ended June 30, 2026 | | As of or For the Six Months Ended June 30, 2025 | | Variable Annuities | | UL and Other | | Variable Annuities | | UL and Other | | Balance as of beginning-of-year | $ | 264 | | | $ | 7,265 | | | $ | 273 | | | $ | 6,406 | | | Deferrals | 7 | | | 627 | | | 7 | | | 573 | | | Amortization | (12) | | | (193) | | | (12) | | | (183) | | | Balance as of end-of-period | 259 | | | 7,699 | | | 268 | | | 6,796 | | | Less: reinsurance recoverables | – | | | 217 | | | – | | | 233 | | | Balance as of end-of-period, net of reinsurance | $ | 259 | | | $ | 7,482 | | | $ | 268 | | | $ | 6,563 | |
|