| Schedule of Policyholder Account Balances |
The following table reconciles policyholder account balances (in millions) to the Consolidated Balance Sheets:
| | | | | | | | | | | | | | As of
June 30, | | As of
December 31, | | 2026 | | 2025 | | Variable Annuities | $ | 42,568 | | $ | 40,060 | | Fixed Annuities | 29,418 | | 28,728 | | UL and Other | 35,690 | | 35,986 | | Retirement Plan Services | 23,419 | | 23,843 | Other (1) | 8,415 | | 7,628 | | Total policyholder account balances | $ | 139,510 | | $ | 136,245 |
(1) Represents policyholder account balances reported primarily in Other Operations attributable to the indemnity reinsurance agreements with Protective ($3.3 billion and $3.5 billion as of June 30, 2026, and December 31, 2025, respectively) and funding agreements ($4.8 billion and $3.7 billion as of June 30, 2026, and December 31, 2025, respectively) that are excluded from the following tables. See “Funding Agreements” below for more information.
|
| Summary of Balances and Changes in Policyholder Account Balances |
The following table summarizes the balances and changes in policyholder account balances (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 | $ | 40,060 | | | $ | 28,728 | | | $ | 35,986 | | | $ | 23,843 | | | Gross deposits | 3,552 | | | 1,327 | | | 1,637 | | | 1,781 | | | Withdrawals | (1,934) | | | (1,258) | | | (759) | | | (2,749) | | | Policyholder assessments | (3) | | | (30) | | | (2,170) | | | (9) | | | Net transfers from (to) separate account | (1,353) | | | – | | | 154 | | | 217 | | | Interest credited | 469 | | | 523 | | | 721 | | | 336 | | | Change in fair value of embedded derivative | | | | | | | | | instruments and other | 1,777 | | | 128 | | | 121 | | | – | | | | | | | | | | | Balance as of end-of-period | $ | 42,568 | | $ | 29,418 | | $ | 35,690 | | $ | 23,419 | | | | | | | | | | | | | | | | | | | | | | | | | | Weighted-average crediting rate | 2.3 | % | | 3.6 | % | | 4.0 | % | | 2.8 | % | Net amount at risk (1)(2) | $ | 1,594 | | $ | 438 | | $ | 289,590 | | $ | 2 | | Cash surrender value | 41,161 | | 28,116 | | 32,285 | | 23,383 |
| | | | | | | | | | | | | | | | | | | | | | | | | 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 | $ | 35,267 | | $ | 25,963 | | $ | 36,599 | | $ | 23,619 | | Gross deposits | 2,893 | | 2,099 | | 1,713 | | 1,921 | | Withdrawals | (1,234) | | (1,744) | | (818) | | (2,433) | | Policyholder assessments | (1) | | (30) | | (2,205) | | (8) | | Net transfers from (to) separate account | (619) | | – | | 63 | | 254 | | Interest credited | 403 | | 438 | | 715 | | 347 | | Change in fair value of embedded derivative | | | | | | | | | instruments and other | 317 | | 106 | | 49 | | – | | | | | | | | | | Balance as of end-of-period | $ | 37,026 | | $ | 26,832 | | $ | 36,116 | | $ | 23,700 | | | | | | | | | | | | | | | | | | | | | | | | | | Weighted-average crediting rate | 2.3 | % | | 3.3 | % | | 3.9 | % | | 3.0 | % | Net amount at risk (1)(2) | $ | 1,689 | | $ | 272 | | $ | 296,496 | | $ | 2 | | Cash surrender value | 35,740 | | 25,660 | | 32,446 | | 23,667 |
(1) NAR is the current guaranteed minimum benefit in excess of the current account balance as of the balance sheet date. For GLBs, the guaranteed minimum benefit is calculated based on the present value of GLB payments. Our variable annuity products may offer more than one type of guaranteed benefit rider to a policyholder. In instances where more than one guaranteed benefit rider exists in a contract, the guaranteed benefit rider that provides the highest NAR is used in the calculation. (2) Calculation is based on total account balances and includes both policyholder account balances and separate account balances.
|
| Summary of Policyholder Account Balances by Range |
The following table presents policyholder account balances (in millions) by range of guaranteed minimum crediting rates and the related range of difference, in basis points, between the interest being credited to policyholders and the respective guaranteed contract minimums:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | As of June 30, 2026 | | | | | | | | | | | | | | At
Guaranteed
Minimum | | 1-50
Basis
Points
Above | | 51-100
Basis
Points
Above | | 101-150
Basis
Points
Above | | Greater
Than 150
Basis
Points
Above | | Total | | Range of Guaranteed | | | | | | | Minimum Crediting Rate | | | | | | | Variable Annuities | | | | | | | | | | | | Up to 1.00% | $ | – | | $ | – | | $ | – | | $ | – | | $ | – | | $ | – | 1.01% - 2.00% | 5 | | – | | – | | – | | 4 | | 9 | 2.01% - 3.00% | 433 | | – | | – | | – | | – | | 433 | 3.01% - 4.00% | 1,067 | | – | | – | | – | | – | | 1,067 | 4.01% and above | 4 | | – | | – | | – | | – | | 4 | Other (1) | – | | – | | – | | – | | – | | 41,055 | | Total | $ | 1,509 | | $ | – | | $ | – | | $ | – | | $ | 4 | | $ | 42,568 | | | | | | | | | | | | | | Fixed Annuities | | | | | | | | | | | | Up to 1.00% | $ | 125 | | $ | 635 | | $ | 396 | | $ | 122 | | $ | 2,146 | | $ | 3,424 | 1.01% - 2.00% | 153 | | 241 | | 78 | | 42 | | 8,628 | | 9,142 | 2.01% - 3.00% | 1,251 | | 61 | | 1 | | 2 | | 64 | | 1,379 | 3.01% - 4.00% | 772 | | – | | – | | – | | – | | 772 | 4.01% and above | 152 | | – | | – | | – | | – | | 152 | Other (1) | – | | – | | – | | – | | – | | 14,549 | | Total | $ | 2,453 | | $ | 937 | | $ | 475 | | $ | 166 | | $ | 10,838 | | $ | 29,418 | | | | | | | | | | | | | | UL and Other | | | | | | | | | | | | Up to 1.00% | $ | 271 | | $ | – | | $ | 246 | | $ | 32 | | $ | 630 | | $ | 1,179 | 1.01% - 2.00% | 507 | | – | | – | | – | | 2,584 | | 3,091 | 2.01% - 3.00% | 6,042 | | 18 | | 157 | | – | | – | | 6,217 | 3.01% - 4.00% | 14,291 | | – | | 1 | | – | | – | | 14,292 | 4.01% and above | 3,369 | | – | | – | | – | | – | | 3,369 | Other (1) | – | | – | | – | | – | | – | | 7,542 | | Total | $ | 24,480 | | $ | 18 | | $ | 404 | | $ | 32 | | $ | 3,214 | | $ | 35,690 | | | | | | | | | | | | | | Retirement Plan Services | | | | | | | | | | | | Up to 1.00% | $ | 650 | | $ | 612 | | $ | 625 | | $ | 4,169 | | $ | 6,358 | | $ | 12,414 | 1.01% - 2.00% | 517 | | 1,275 | | 1,278 | | 157 | | 502 | | 3,729 | 2.01% - 3.00% | 1,584 | | 25 | | 439 | | 3 | | – | | 2,051 | 3.01% - 4.00% | 3,685 | | 54 | | 7 | | 5 | | – | | 3,751 | 4.01% and above | 1,474 | | – | | – | | – | | – | | 1,474 | | Total | $ | 7,910 | | $ | 1,966 | | $ | 2,349 | | $ | 4,334 | | $ | 6,860 | | $ | 23,419 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | As of June 30, 2025 | | At
Guaranteed
Minimum | | 1-50
Basis
Points
Above | | 51-100
Basis
Points
Above | | 101-150
Basis
Points
Above | | Greater
Than 150
Basis
Points
Above | | Total | | Range of Guaranteed | | | | | | | Minimum Crediting Rate | | | | | | | Variable Annuities | | | | | | | | | | | | Up to 1.00% | $ | – | | $ | – | | $ | – | | $ | – | | $ | – | | $ | – | 1.01% - 2.00% | 3 | | – | | – | | – | | 7 | | 10 | 2.01% - 3.00% | 486 | | – | | – | | – | | – | | 486 | 3.01% - 4.00% | 1,168 | | – | | – | | – | | – | | 1,168 | 4.01% and above | 7 | | – | | – | | – | | – | | 7 | Other (1) | – | | – | | – | | – | | – | | 35,355 | | Total | $ | 1,664 | | $ | – | | $ | – | | $ | – | | $ | 7 | | $ | 37,026 | | | | | | | | | | | | | | Fixed Annuities | | | | | | | | | | | | Up to 1.00% | $ | 108 | | $ | 895 | | $ | 425 | | $ | 197 | | $ | 2,250 | | $ | 3,875 | 1.01% - 2.00% | 215 | | 206 | | 136 | | 119 | | 6,646 | | 7,322 | 2.01% - 3.00% | 1,455 | | 27 | | 1 | | 2 | | 45 | | 1,530 | 3.01% - 4.00% | 873 | | – | | – | | – | | – | | 873 | 4.01% and above | 161 | | – | | – | | – | | – | | 161 | Other (1) | – | | – | | – | | – | | – | | 13,071 | | Total | $ | 2,812 | | $ | 1,128 | | $ | 562 | | $ | 318 | | $ | 8,941 | | $ | 26,832 | | | | | | | | | | | | | | UL and Other | | | | | | | | | | | | Up to 1.00% | $ | 256 | | $ | – | | $ | 226 | | $ | 74 | | $ | 510 | | $ | 1,066 | 1.01% - 2.00% | 535 | | – | | 6 | | – | | 2,891 | | 3,432 | 2.01% - 3.00% | 6,592 | | 8 | | 144 | | – | | – | | 6,744 | 3.01% - 4.00% | 14,610 | | – | | 1 | | – | | – | | 14,611 | 4.01% and above | 3,477 | | – | | – | | – | | – | | 3,477 | Other (1) | – | | – | | – | | – | | – | | 6,786 | | Total | $ | 25,470 | | $ | 8 | | $ | 377 | | $ | 74 | | $ | 3,401 | | $ | 36,116 | | | | | | | | | | | | | | Retirement Plan Services | | | | | | | | | | | | Up to 1.00% | $ | 573 | | $ | 329 | | $ | 693 | | $ | 3,265 | | $ | 6,396 | | $ | 11,256 | 1.01% - 2.00% | 472 | | 944 | | 1,851 | | 507 | | 662 | | 4,436 | 2.01% - 3.00% | 1,719 | | 532 | | 1 | | 2 | | – | | 2,254 | 3.01% - 4.00% | 4,079 | | 102 | | 7 | | 11 | | – | | 4,199 | 4.01% and above | 1,555 | | – | | – | | – | | – | | 1,555 | | Total | $ | 8,398 | | $ | 1,907 | | $ | 2,552 | | $ | 3,785 | | $ | 7,058 | | $ | 23,700 |
|