XML 48 R36.htm IDEA: XBRL DOCUMENT v3.25.3
Policyholders' account balances, Separate accounts, and Unearned revenue liabilities (Tables)
9 Months Ended
Sep. 30, 2025
Policyholder Account Balance [Abstract]  
Policyholder Account Balances
Policyholders' account balances
The following tables present a roll-forward of policyholders' account balances:
Nine Months Ended September 30, 2025
(in millions of U.S. dollars)Universal Life
Annuities (2)
Other (3)
Total
Balance – beginning of period$1,809 $2,585 $2,354 $6,748 
Premiums received 158 232 316 706 
Policy charges (1)
(81) (7)(88)
Surrenders and withdrawals(91)(24)(143)(258)
Benefit payments (4)
(24)(116)(66)(206)
Interest credited35 36 59 130 
Other (including foreign exchange)77 49 43 169 
Balance – end of period$1,883 $2,762 $2,556 $7,201 
Unearned revenue liability760 
Other (5)
578 
Policyholders' account liability, per consolidated balance sheet$8,539 
(1)Contracts included in the policyholder account balances are generally charged a premium and/or monthly assessments on the basis of the account balance.
(2)Relates to Huatai Life.
(3)Primarily comprises policyholder account balances related to investment linked products including endowment and investment contracts, none of which bear significant insurance risk.
(4)Includes benefit payments upon maturity as well as death benefits.
(5)Primarily comprises unpaid dividends on certain participating policies.
Nine Months Ended September 30, 2024
(in millions of U.S. dollars)Universal Life
Annuities (2)
Other (3)
Total
Balance – beginning of period$1,876 $2,411 $2,502 $6,789 
Premiums received 204 294 320 818 
Policy charges (1)
(98)— (7)(105)
Surrenders and withdrawals(95)(30)(202)(327)
Benefit payments (4)
(59)(116)(40)(215)
Interest credited38 29 41 108 
Other (including foreign exchange)20 (223)(200)
Balance – end of period$1,869 $2,608 $2,391 $6,868 
Unearned revenue liability712 
Other (5)
556 
Policyholders' account liability, per consolidated balance sheet$8,136 
(1)Contracts included in the policyholder account balances are generally charged a premium and/or monthly assessments on the basis of the account balance.
(2)Relates to Huatai Life.
(3)Primarily comprises policyholder account balances related to investment linked products including endowment and investment contracts, none of which bear significant insurance risk.
(4)Includes benefit payments upon maturity as well as death benefits.
(5)Primarily comprises unpaid dividends on certain participating policies.

September 30
20252024
(in millions of U.S. dollars, except for percentages)Universal LifeAnnuitiesOtherUniversal LifeAnnuitiesOther
Weighted-average crediting rate (1)
2.6 %1.8 %3.3 %2.7 %1.6 %2.7 %
Net amount at risk (2)
$11,474 $30 $366 $12,648 $— $440 
Cash Surrender Value$1,747 $1,827 $2,264 $1,699 $1,691 $2,091 
(1)Calculated using actual interest credited for the nine months ended September 30, 2025 and 2024, respectively.
(2)For those guarantees of benefits that are payable in the event of death, the net amount at risk is defined as the current guaranteed minimum death benefit in excess of the current account balance at the balance sheet date.
Policyholder Account Balance, Guaranteed Minimum Crediting Rates
The following tables present the balance of account values by range of guaranteed minimum crediting rates and the related range of difference, in basis points, between rates being credited to policyholders and the respective guaranteed minimum:

Universal Life
September 30, 2025
(in millions of U.S. dollars)At Guaranteed Minimum1 Basis Point - 50 Basis Points Above51 Basis Points - 150 Basis Points AboveGreater Than 150 Basis Points AboveTotal
Guaranteed minimum crediting rates
Up to 2.00%
$480 $ $51 $177 $708 
2.01% – 4.00%
489 317 354  1,160 
Greater than 4.00%
15    15 
Total$984 $317 $405 $177 $1,883 
September 30, 2024
(in millions of U.S. dollars)At Guaranteed Minimum1 Basis Point - 50 Basis Points Above51 Basis Points - 150 Basis Points AboveGreater Than 150 Basis Points AboveTotal
Guaranteed minimum crediting rates
Up to 2.00%
$464 $— $47 $92 $603 
2.01% – 4.00%
249 371 633 — 1,253 
Greater than 4.00%
13 — — — 13 
Total$726 $371 $680 $92 $1,869 

Annuities
September 30, 2025
(in millions of U.S. dollars)At Guaranteed Minimum1 Basis Point - 50 Basis Points Above51 Basis Points - 150 Basis Points AboveGreater Than 150 Basis Points AboveTotal
Guaranteed minimum crediting rates
Up to 2.00%
$118 $ $1,675 $76 $1,869 
2.01% – 4.00%
893    893 
Greater than 4.00%
     
Total$1,011 $ $1,675 $76 $2,762 

September 30, 2024
(in millions of U.S. dollars)At Guaranteed Minimum1 Basis Point - 50 Basis Points Above51 Basis Points - 150 Basis Points AboveGreater Than 150 Basis Points AboveTotal
Guaranteed minimum crediting rates
Up to 2.00%
$72 $— $1,645 $47 $1,764 
2.01% – 4.00%
844 — — — 844 
Greater than 4.00%
— — — — — 
Total$916 $— $1,645 $47 $2,608 

Other policyholders' account balances
September 30, 2025
(in millions of U.S. dollars)At Guaranteed Minimum1 Basis Point - 50 Basis Points Above51 Basis Points - 150 Basis Points AboveGreater Than 150 Basis Points AboveTotal
Guaranteed minimum crediting rates
Up to 2.00%
$394 $6 $153 $434 $987 
2.01% – 4.00%
1,517 52   1,569 
Greater than 4.00%
     
Total$1,911 $58 $153 $434 $2,556 
September 30, 2024
(in millions of U.S. dollars)At Guaranteed Minimum1 Basis Point - 50 Basis Points Above51 Basis Points - 150 Basis Points AboveGreater Than 150 Basis Points AboveTotal
Guaranteed minimum crediting rates
Up to 2.00%
$349 $$214 $459 $1,024 
2.01% – 4.00%
1,317 50 — — 1,367 
Greater than 4.00%
— — — — — 
Total$1,666 $52 $214 $459 $2,391 
Fair Value, Separate Account Investment
The following table presents the aggregate fair value of Separate account assets, by major security type:
September 30September 30
(in millions of U.S. dollars)20252024
Cash and cash equivalents $103 $75 
Mutual funds 6,631 5,844 
Fixed maturities76 77 
Total$6,810 $5,996 
Separate Account, Liability
The following table presents a roll-forward of separate account liabilities:
Nine Months Ended
September 30
(in millions of U.S. dollars)20252024
Balance – beginning of period$6,231 $5,573 
Premiums and deposits1,081 945 
Policy charges(122)(118)
Surrenders and withdrawals(745)(666)
Benefit payments(345)(320)
Investment performance320 625 
Other (including foreign exchange)390 (43)
Balance – end of period$6,810 $5,996 
Cash surrender value (1)
$6,327 $5,790 
(1)Cash surrender value represents the amount of the policyholder's account balances distributable at the balance sheet date less certain surrender charges.
Unearned revenue liabilities The following table presents a roll-forward of unearned revenue liabilities:
Nine Months Ended
September 30
(in millions of U.S. dollars)
2025
2024
Balance – beginning of period$711 $673 
Deferred revenue101 106 
Amortization(58)(54)
Other (including foreign exchange)6 (13)
Balance – end of period$760 $712