Long-duration Contracts (Tables)
|
6 Months Ended |
Jun. 30, 2026 |
| Insurance [Abstract] |
|
| Policyholder Account Balance |
The following represents a rollforward of the policyholder account balance by product within interest sensitive contract liabilities. Where explicit policyholder account balances do not exist, the disaggregated rollforward represents the recorded reserve.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six months ended June 30, 2026 | | (In millions, except percentages) | Traditional deferred annuities | | Indexed annuities | | | | Funding agreements | | Other investment-type | | Total | | | | Balance at December 31, 2025 | $ | 109,201 | | | $ | 105,317 | | | | | $ | 85,555 | | | $ | 8,821 | | | $ | 308,894 | | | | | Deposits | 17,694 | | | 8,656 | | | | | 14,249 | | | 1,433 | | | 42,032 | | | | | Policy charges | (1) | | | (426) | | | | | — | | | — | | | (427) | | | | | Surrenders and withdrawals | (4,402) | | | (5,830) | | | | | (47) | | | (52) | | | (10,331) | | | | | Benefit payments | (747) | | | (811) | | | | | (7,020) | | | (133) | | | (8,711) | | | | | Interest credited | 2,644 | | | 2,329 | | | | | 1,900 | | | 133 | | | 7,006 | | | | | Foreign exchange | (156) | | | — | | | | | (312) | | | (177) | | | (645) | | | | | Other | — | | | — | | | | | (318) | | | (64) | | | (382) | | | | | Balance at June 30, 2026 | $ | 124,233 | | | $ | 109,235 | | | | | $ | 94,007 | | | $ | 9,961 | | | $ | 337,436 | | | | | | | | | | | | | | | | | | | Weighted average crediting rate | 4.7 | % | | 2.8 | % | | | | 4.5 | % | | 3.1 | % | | | | | | Net amount at risk | $ | 423 | | | $ | 18,262 | | | | | $ | — | | | $ | 15 | | | | | | | Cash surrender value | 116,670 | | | 101,270 | | | | | — | | | 6,777 | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six months ended June 30, 2025 | | (In millions, except percentages) | Traditional deferred annuities | | Indexed annuities | | | | Funding agreements | | Other investment-type | | Total | | | | Balance at December 31, 2024 | $ | 86,661 | | | $ | 97,861 | | | | | $ | 54,768 | | | $ | 8,030 | | | $ | 247,320 | | | | | Deposits | 15,357 | | | 8,868 | | | | | 21,676 | | | 502 | | | 46,403 | | | | | Policy charges | (1) | | | (382) | | | | | — | | | — | | | (383) | | | | | Surrenders and withdrawals | (2,913) | | | (5,601) | | | | | — | | | (36) | | | (8,550) | | | | | Benefit payments | (703) | | | (807) | | | | | (3,906) | | | (153) | | | (5,569) | | | | | Interest credited | 2,098 | | | 1,376 | | | | | 1,456 | | | 110 | | | 5,040 | | | | | Foreign exchange | 337 | | | 7 | | | | | 1,021 | | | 437 | | | 1,802 | | | | | Other | — | | | — | | | | | 213 | | | (34) | | | 179 | | | | | Balance at June 30, 2025 | $ | 100,836 | | | $ | 101,322 | | | | | $ | 75,228 | | | $ | 8,856 | | | $ | 286,242 | | | | | | | | | | | | | | | | | | | Weighted average crediting rate | 4.6 | % | | 2.7 | % | | | | 4.6 | % | | 2.7 | % | | | | | | Net amount at risk | $ | 420 | | | $ | 15,997 | | | | | $ | — | | | $ | 39 | | | | | | | Cash surrender value | 94,874 | | | 93,191 | | | | | — | | | 7,191 | | | | | | | | | | | | | | | | | | | | | | |
|
| Policyholder Account Balance and Liability for Unpaid Claims and Claims Adjustment Expense |
The following is a reconciliation of interest sensitive contract liabilities to the condensed consolidated balance sheets:
| | | | | | | | | | | | | June 30, | | (In millions) | 2026 | | 2025 | | Traditional deferred annuities | $ | 124,233 | | | $ | 100,836 | | | Indexed annuities | 109,235 | | | 101,322 | | | | | | | Funding agreements | 94,007 | | | 75,228 | | | Other investment-type | 9,961 | | | 8,856 | | | | | | Reconciling items1 | 7,157 | | | 5,996 | | | Interest sensitive contract liabilities | $ | 344,593 | | | $ | 292,238 | | | | | | 1 Reconciling items primarily include embedded derivatives in indexed annuities, unaccreted host contract adjustments on indexed annuities, negative VOBA, sales inducement liabilities, and wholly ceded universal life insurance contracts. |
The following is a reconciliation of future policy benefits to the condensed consolidated balance sheets:
| | | | | | | | | | | | | June 30, | | (In millions) | 2026 | | 2025 | | Payout annuities with life contingencies | $ | 40,388 | | | $ | 41,926 | | | Whole life | 2,288 | | | 1,729 | | Reconciling items1 | 5,565 | | | 5,745 | | | Future policy benefits | $ | 48,241 | | | $ | 49,400 | | | | | | 1 Reconciling items primarily include the deferred profit liability and negative VOBA associated with the liability for future policy benefits. Additionally, it includes term life reserves, fully ceded whole life reserves, and reserves for immaterial lines of business including accident and health and disability, as well as other insurance benefit reserves for no-lapse guarantees with universal life contracts, all of which are fully ceded. |
|
| Policyholder Account Balance, Guaranteed Minimum Crediting Rate |
The following represents policyholder account balances by range of guaranteed minimum crediting rates (GMCR), as well as the related range of the difference between rates being credited to policyholders and the respective guaranteed minimums. Our funding agreements and other investment-type products provide us with little to no discretionary ability to change the rates of interest payable to the respective policyholder or institution and, as a result, those policyholder account balances are excluded from the following tables.
| | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2026 | | (In millions) | At guaranteed minimum | | 1 basis point – 100 basis points above guaranteed minimum | | Greater than 100 basis points above guaranteed minimum | | Total | | Traditional deferred annuities | | | | | | | | < 2.0% | $ | 4,884 | | | $ | 1,582 | | | $ | 101,354 | | | $ | 107,820 | | 2.0% – < 4.0% | 5,317 | | | 467 | | | 6,080 | | | 11,864 | | 4.0% – < 6.0% | 4,544 | | | 1 | | | 1 | | | 4,546 | | 6.0% and greater | 3 | | | — | | | — | | | 3 | | | Total traditional deferred annuities | $ | 14,748 | | | $ | 2,050 | | | $ | 107,435 | | | $ | 124,233 | | | | | | | | | | | | | | | | | | | | | | | | | | | Indexed annuities | | | | | | | | < 2.0% | $ | 1,383 | | | $ | 974 | | | $ | 3,610 | | | $ | 5,967 | | 2.0% – < 4.0% | 3,395 | | | 194 | | | — | | | 3,589 | | | | | | | | | | | | | | | | | | | Total indexed annuities with GMCR | 4,778 | | | 1,168 | | | 3,610 | | | 9,556 | | Other1 | | | | | | | 99,679 | | | Total indexed annuities | | | | | | | $ | 109,235 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1 Includes account value allocated to an indexed strategy or other amounts without a GMCR. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2025 | | (In millions) | At guaranteed minimum | | 1 basis point – 100 basis points above guaranteed minimum | | Greater than 100 basis points above guaranteed minimum | | Total | | Traditional deferred annuities | | | | | | | | < 2.0% | $ | 5,071 | | | $ | 1,857 | | | $ | 80,432 | | | $ | 87,360 | | 2.0% – < 4.0% | 5,962 | | | 610 | | | 2,598 | | | 9,170 | | 4.0% – < 6.0% | 4,300 | | | 2 | | | 1 | | | 4,303 | | 6.0% and greater | 3 | | | — | | | — | | | 3 | | | Total traditional deferred annuities | $ | 15,336 | | | $ | 2,469 | | | $ | 83,031 | | | $ | 100,836 | | | | | | | | | | | | | | | | | | | | | | | | | | | Indexed annuities | | | | | | | | < 2.0% | $ | 1,544 | | | $ | 1,182 | | | $ | 3,280 | | | $ | 6,006 | | 2.0% – < 4.0% | 4,070 | | | 37 | | | — | | | 4,107 | | | | | | | | | | | | | | | | | | | Total indexed annuities with GMCR | 5,614 | | | 1,219 | | | 3,280 | | | 10,113 | | Other1 | | | | | | | 91,209 | | | Total indexed annuities | | | | | | | $ | 101,322 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1 Includes account value allocated to an indexed strategy or other amounts without a GMCR. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| Liability for Future Policy Benefit, Activity |
The following is a rollforward by product within future policy benefits:
| | | | | | | | | | | | | | | | | | | Six months ended June 30, 2026 | | (In millions, except percentages and years) | Payout annuities with life contingencies | | Whole life | | Total | | Present value of expected net premiums | | | | | | | Beginning balance, present value of expected net premiums | $ | — | | | $ | 1,402 | | | $ | 1,402 | | | Effect of changes in discount rate assumptions | — | | | (25) | | | (25) | | | Effect of foreign exchange on the change in discount rate assumptions | — | | | 1 | | | 1 | | | Beginning balance at original discount rate | — | | | 1,378 | | | 1,378 | | | | | | | | | Effect of actual to expected experience | — | | | (8) | | | (8) | | | Adjusted balance | — | | | 1,370 | | | 1,370 | | | Issuances | — | | | 7 | | | 7 | | | Interest accrual | — | | | 25 | | | 25 | | | Net premium collected | — | | | (161) | | | (161) | | | Foreign exchange | — | | | (25) | | | (25) | | | | | | | | | Ending balance at original discount rate | — | | | 1,216 | | | 1,216 | | | | | | | | | Effect of foreign exchange on the change in discount rate assumptions | — | | | (1) | | | (1) | | | Ending balance, present value of expected net premiums | $ | — | | | $ | 1,215 | | | $ | 1,215 | | | Present value of expected future policy benefits | | | | | | | Beginning balance, present value of expected future policy benefits | $ | 42,058 | | | $ | 3,795 | | | $ | 45,853 | | | Effect of changes in discount rate assumptions | 5,941 | | | 1,036 | | | 6,977 | | | Effect of foreign exchange on the change in discount rate assumptions | 21 | | | (47) | | | (26) | | | Beginning balance at original discount rate | 48,020 | | | 4,784 | | | 52,804 | | | | | | | | | Effect of actual to expected experience | (49) | | | 34 | | | (15) | | | Adjusted balance | 47,971 | | | 4,818 | | | 52,789 | | | Issuances | 273 | | | 7 | | | 280 | | | Interest accrual | 861 | | | 84 | | | 945 | | | Benefit payments | (2,158) | | | (202) | | | (2,360) | | | Foreign exchange | (13) | | | (110) | | | (123) | | | | | | | | | Ending balance at original discount rate | 46,934 | | | 4,597 | | | 51,531 | | | Effect of changes in discount rate assumptions | (6,531) | | | (1,181) | | | (7,712) | | | Effect of foreign exchange on the change in discount rate assumptions | (15) | | | 87 | | | 72 | | | Ending balance, present value of expected future policy benefits | 40,388 | | | 3,503 | | | 43,891 | | | Less: Present value of expected net premiums | — | | | 1,215 | | | 1,215 | | | Net future policy benefits | 40,388 | | | 2,288 | | | 42,676 | | | Less: Reinsurance recoverable | — | | | 5 | | | 5 | | | Net future policy benefits, net of reinsurance | $ | 40,388 | | | $ | 2,283 | | | $ | 42,671 | | | | | | | | Weighted-average liability duration (in years) | 9.2 | | 19.5 | | | | Weighted-average interest accretion rate | 3.7 | % | | 5.2 | % | | | | Weighted-average current discount rate | 5.5 | % | | 6.5 | % | | | | Expected future gross premiums, undiscounted | $ | — | | | $ | 1,715 | | | | Expected future gross premiums, discounted1 | — | | | 1,380 | | | | | Expected future benefit payments, undiscounted | 69,045 | | | 10,554 | | | | | | | | | | 1 Discounted at the original discount rate. | | | | | |
| | | | | | | | | | | | | | | | | | | Six months ended June 30, 2025 | | (In millions, except percentages and years) | Payout annuities with life contingencies | | Whole life | | Total | | Present value of expected net premiums | | | | | | | Beginning balance, present value of expected net premiums | $ | — | | | $ | 880 | | | $ | 880 | | | Effect of changes in discount rate assumptions | — | | | (30) | | | (30) | | | Effect of foreign exchange on the change in discount rate assumptions | — | | | 2 | | | 2 | | | Beginning balance at original discount rate | — | | | 852 | | | 852 | | | | | | | | | Effect of actual to expected experience | — | | | (1) | | | (1) | | | Adjusted balance | — | | | 851 | | | 851 | | | | | | | | | Interest accrual | — | | | 10 | | | 10 | | | Net premium collected | — | | | (92) | | | (92) | | | Foreign exchange | — | | | 76 | | | 76 | | | Ending balance at original discount rate | — | | | 845 | | | 845 | | | Effect of changes in discount rate assumptions | — | | | 23 | | | 23 | | | | | | | | | Ending balance, present value of expected net premiums | $ | — | | | $ | 868 | | | $ | 868 | | | Present value of expected future policy benefits | | | | | Beginning balance, present value of expected future policy benefits | $ | 42,261 | | | $ | 2,711 | | | $ | 44,972 | | | Effect of changes in discount rate assumptions | 7,378 | | | 206 | | | 7,584 | | | Effect of foreign exchange on the change in discount rate assumptions | (5) | | | (1) | | | (6) | | | Beginning balance at original discount rate | 49,634 | | | 2,916 | | | 52,550 | | | | | | | | | Effect of actual to expected experience | (64) | | | 2 | | | (62) | | | Adjusted balance | 49,570 | | | 2,918 | | | 52,488 | | | Issuances | 133 | | | — | | | 133 | | | Interest accrual | 879 | | | 35 | | | 914 | | | Benefit payments | (2,238) | | | (49) | | | (2,287) | | | Foreign exchange | 75 | | | 270 | | | 345 | | | | | | | | | Ending balance at original discount rate | 48,419 | | | 3,174 | | | 51,593 | | | Effect of changes in discount rate assumptions | (6,465) | | | (553) | | | (7,018) | | | Effect of foreign exchange on the change in discount rate assumptions | (28) | | | (24) | | | (52) | | | Ending balance, present value of expected future policy benefits | 41,926 | | | 2,597 | | | 44,523 | | | Less: Present value of expected net premiums | — | | | 868 | | | 868 | | | Net future policy benefits | $ | 41,926 | | | $ | 1,729 | | | $ | 43,655 | | | | | | | | Weighted-average liability duration (in years) | 9.4 | | 29.4 | | | | Weighted-average interest accretion rate | 3.7 | % | | 4.8 | % | | | | Weighted-average current discount rate | 5.3 | % | | 5.1 | % | | | | Expected future gross premiums, undiscounted | $ | — | | | $ | 1,064 | | | | Expected future gross premiums, discounted1 | — | | | 919 | | | | | Expected future benefit payments, undiscounted | 70,754 | | | 10,085 | | | | | | | | | | | 1 Discounted at the original discount rate. |
The following is a reconciliation of premiums and interest expense relating to future policy benefits to the condensed consolidated statements of income (loss):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | Premiums | | Interest expense | | | | | | Six months ended June 30, | | Six months ended June 30, | | | | (In millions) | 2026 | | 2025 | | 2026 | | 2025 | | | | | | Payout annuities with life contingencies | $ | 199 | | | $ | 122 | | | $ | 861 | | | $ | 879 | | | | | | | Whole life | 177 | | | 101 | | | 59 | | | 25 | | | | | | Reconciling items1 | 11 | | | 11 | | | — | | | — | | | | | | | Total | $ | 387 | | | $ | 234 | | | $ | 920 | | | $ | 904 | | | | | | | 1 Reconciling items primarily relate to immaterial lines of business including term life, fully ceded whole life, and accident and health and disability. |
|
| Additional Liability, Long-Duration Insurance |
The following is a summary of remeasurement gains (losses) included within future policy and other policy benefits on the condensed consolidated statements of income (loss): | | | | | | | | | | | | | Six months ended June 30, | | (In millions) | 2026 | | 2025 | | Reserves | $ | 7 | | | $ | 61 | | | Deferred profit liability | 31 | | | 2 | | | Negative VOBA | (6) | | | (3) | | | Total remeasurement gains (losses) | $ | 32 | | | $ | 60 | |
|
| Market Risk Benefit, Activity |
The following is a rollforward of net market risk benefit liabilities by product: | | | | | | | | | | | | | | | | | | | | | Six months ended June 30, 2026 | | (In millions, except years) | Traditional deferred annuities | | Indexed annuities | | | | Total | | Balance at December 31, 2025 | $ | 205 | | | $ | 4,511 | | | | | $ | 4,716 | | | Effect of changes in instrument-specific credit risk | (5) | | | (255) | | | | | (260) | | | Balance, beginning of period, before changes in instrument-specific credit risk | 200 | | | 4,256 | | | | | 4,456 | | | Issuances | — | | | 193 | | | | | 193 | | | Interest accrual | 4 | | | 95 | | | | | 99 | | | Attributed fees collected | 1 | | | 212 | | | | | 213 | | | Benefit payments | (2) | | | (47) | | | | | (49) | | | Effect of changes in interest rates | (2) | | | (24) | | | | | (26) | | | Effect of changes in equity | — | | | (62) | | | | | (62) | | | Effect of actual policyholder behavior compared to expected behavior | 2 | | | 64 | | | | | 66 | | | | | | | | | | | | | | | | | | | Balance, end of period, before changes in instrument-specific credit risk | 203 | | | 4,687 | | | | | 4,890 | | | Effect of changes in instrument-specific credit risk | 4 | | | 220 | | | | | 224 | | | Balance at June 30, 2026 | 207 | | | 4,907 | | | | | 5,114 | | | Less: Reinsurance recoverable | — | | | 88 | | | | | 88 | | Balance at June 30, 2026, net of reinsurance | $ | 207 | | | $ | 4,819 | | | | | $ | 5,026 | | | | | | | | | | | Net amount at risk | $ | 423 | | | $ | 18,262 | | | | | | Weighted-average attained age of contract holders (in years) | 77 | | 69 | | | | |
| | | | | | | | | | | | | | | | | | | | | Six months ended June 30, 2025 | | (In millions, except years) | Traditional deferred annuities | | Indexed annuities | | | | Total | | Balance at December 31, 2024 | $ | 190 | | | $ | 3,525 | | | | | $ | 3,715 | | | Effect of changes in instrument-specific credit risk | (3) | | | (154) | | | | | (157) | | | Balance, beginning of period, before changes in instrument-specific credit risk | 187 | | | 3,371 | | | | | 3,558 | | | Issuances | — | | | 201 | | | | | 201 | | | Interest accrual | 4 | | | 89 | | | | | 93 | | | Attributed fees collected | 1 | | | 189 | | | | | 190 | | | Benefit payments | (3) | | | (30) | | | | | (33) | | | Effect of changes in interest rates | 3 | | | (29) | | | | | (26) | | | | | | | | | | | Effect of actual policyholder behavior compared to expected behavior | — | | | 53 | | | | | 53 | | | | | | | | | | | | | | | | | | | Balance, end of period, before changes in instrument-specific credit risk | 192 | | | 3,844 | | | | | 4,036 | | | Effect of changes in instrument-specific credit risk | 3 | | | 173 | | | | | 176 | | | Balance at June 30, 2025 | 195 | | | 4,017 | | | | | 4,212 | | | Less: Reinsurance recoverable | — | | | 50 | | | | | 50 | | Balance at June 30, 2025, net of reinsurance | $ | 195 | | | $ | 3,967 | | | | | $ | 4,162 | | | | | | | | | | | Net amount at risk | $ | 420 | | | $ | 15,997 | | | | | | Weighted-average attained age of contract holders (in years) | 76 | | 69 | | | | |
The following is a reconciliation of market risk benefits to the condensed consolidated balance sheets. Market risk benefit assets are included in other assets on the condensed consolidated balance sheets. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2026 | | June 30, 2025 | | (In millions) | Asset | | Liability | | Net liability | | Asset | | Liability | | Net liability | | Traditional deferred annuities | $ | — | | | $ | 207 | | | $ | 207 | | | $ | — | | | $ | 195 | | | $ | 195 | | | Indexed annuities | 169 | | | 5,076 | | | 4,907 | | | 277 | | | 4,294 | | | 4,017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total | $ | 169 | | | $ | 5,283 | | | $ | 5,114 | | | $ | 277 | | | $ | 4,489 | | | $ | 4,212 | |
|
| Summary of the Unobservable Inputs for the Embedded Derivative of Fixed Indexed Annuities |
The following summarizes our significant unobservable inputs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2026 | | (In millions, except percentages) | | Fair value | | Valuation technique | | Unobservable inputs | | Minimum | | Maximum | | Weighted average | | Impact of an increase in the input on fair value | | AFS, trading and equity securities | | $ | 37,251 | | | Discounted cash flow | | Discount rate | | 3.2 | % | | 23.5 | % | | 6.7 | % | 1 | | Decrease | | Mortgage loans | | 103,581 | | | Discounted cash flow | | Discount rate | | 1.4 | % | | 35.0 | % | | 6.8 | % | 1 | | Decrease | | | | | | | | | | | | | | | | | | Investment funds | | 2,311 | | | Discounted cash flow | | Discount rate | | 14.0 | % | | 14.0 | % | | 14.0 | % | 1 | | Decrease | | | 290 | | | Recoverability | | Estimated proceeds | | N/A | | N/A | | N/A | | | N/A | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Interest sensitive contract liabilities –indexed annuities embedded derivatives | | 16,384 | | | Discounted cash flow | | Nonperformance risk | | 0.3 | % | | 1.1 | % | | 0.7 | % | 2 | | Decrease | | | | | | | Option budget | | 0.5 | % | | 5.9 | % | | 3.3 | % | 3 | | Increase | | | | | | | Surrender rate | | 6.3 | % | | 13.4 | % | | 9.8 | % | 3 | | Decrease | | | | | | | | | | | | | | | | | | | December 31, 2025 | | (In millions, except percentages) | | Fair value | | Valuation technique | | Unobservable inputs | | Minimum | | Maximum | | Weighted average | | Impact of an increase in the input on fair value | AFS, trading and equity securities | | $ | 32,312 | | | Discounted cash flow | | Discount rate | | 2.8 | % | | 22.9 | % | | 6.4 | % | 1 | | Decrease | | Mortgage loans | | 95,524 | | | Discounted cash flow | | Discount rate | | 1.0 | % | | 31.5 | % | | 6.5 | % | 1 | | Decrease | | | 20 | | | Recoverability | | Estimated proceeds | | N/A | | N/A | | N/A | | | N/A | | Investment funds | | 1,313 | | | Discounted cash flow | | Discount rate | | 13.0 | % | | 14.0 | % | | 13.1 | % | 1 | | Decrease | | | | | | | | | | | | | | | | | | | 286 | | | Recoverability | | Estimated proceeds | | N/A | | N/A | | N/A | | | N/A | | | 5 | | | Reported net asset value | | Reported net asset value | | N/A | | N/A | | N/A | | | N/A | | Interest sensitive contract liabilities –indexed annuities embedded derivatives | | 14,749 | | | Discounted cash flow | | Nonperformance risk | | 0.4 | % | | 1.0 | % | | 0.6 | % | 2 | | Decrease | | | | | | | Option budget | | 0.5 | % | | 5.9 | % | | 3.1 | % | 3 | | Increase | | | | | | | Surrender rate | | 6.0 | % | | 14.2 | % | | 9.6 | % | 3 | | Decrease | | | | | | | | | | | | | | | | | 1 The discount rate weighted average is calculated based on the relative fair values of the investments. | 2 The nonperformance risk weighted average is based on the projected cash flows attributable to the embedded derivative. | 3 The option budget and surrender rate weighted averages are calculated based on projected account values. |
The following summarizes the unobservable inputs for market risk benefits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2026 | | (In millions, except percentages) | | Fair value | | Valuation technique | | Unobservable inputs | | Minimum | | Maximum | | Weighted average | | Impact of an increase in the input on fair value | Market risk benefits, net | | $ | 5,114 | | | Discounted cash flow | | Nonperformance risk | | 0.3 | % | | 1.1 | % | | 0.9 | % | 1 | | Decrease | | | | | | | Option budget | | 0.5 | % | | 5.9 | % | | 2.7 | % | 2 | | Decrease | | | | | | | Surrender rate | | 4.0 | % | | 7.5 | % | | 5.1 | % | 2 | | Decrease | | | | | | | Utilization rate | | 28.6 | % | | 95.0 | % | | 86.7 | % | 3 | | Increase | | | | | | | | | | | | | | | | | | | June 30, 2025 | | (In millions, except percentages) | | Fair value | | Valuation technique | | Unobservable inputs | | Minimum | | Maximum | | Weighted average | | Impact of an increase in the input on fair value | Market risk benefits, net | | $ | 4,212 | | | Discounted cash flow | | Nonperformance risk | | 0.3 | % | | 1.1 | % | | 1.0 | % | 1 | | Decrease | | | | | | | Option budget | | 0.5 | % | | 6.0 | % | | 2.5 | % | 2 | | Decrease | | | | | | | Surrender rate | | 3.1 | % | | 6.7 | % | | 4.4 | % | 2 | | Decrease | | | | | | | Utilization rate | | 28.6 | % | | 95.0 | % | | 85.4 | % | 3 | | Increase | | | | | | | | | | | | | | | | | 1 The nonperformance risk weighted average is based on the cash flows underlying the market risk benefit reserve. | 2 The option budget and surrender rate weighted averages are calculated based on projected account values. | 3 The utilization of GLWB withdrawals represents the estimated percentage of policyholders that are expected to use their income rider over the duration of the contract, with the weighted average based on current account values. |
|