XML 46 R27.htm IDEA: XBRL DOCUMENT
v3.23.1

Other Insurance Liabilities and Separate Accounts (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2023
Insurance [Abstract] |
Schedule of Changes in Liability for Future Policy Benefits | The following tables show the components of the change in the liability for future policy benefits, which is included in other insurance liabilities and other long-term insurance liabilities on the unaudited condensed consolidated balance sheets, during the three months ended March 31, 2023 and 2022:
| Three Months Ended March 31, 2023
In millions | Large Case Pensions |  | Long-Term Care |  |  |  |
Present value of expected net premiums (1) |  |  |  |  |  |  |
Liability for future policy benefits, beginning of period - current discount rate |  |  | $ | 300 |  |  |  |  |
Beginning liability for future policy benefits at original (locked-in) discount rate |  |  | 302 |  |  |  |  |
Effect of changes in cash flow assumptions |  |  | — |  |  |  |  |
Effect of actual variances from expected experience |  |  | — |  |  |  |  |
Adjusted beginning liability for future policy benefits - original (locked-in) discount rate |  |  | 302 |  |  |  |  |
Interest accrual (using locked-in discount rate) |  |  | 4 |  |  |  |  |
Net premiums (actual) |  |  | (10) |  |  |  |  |
Ending liability for future policy benefits at original (locked-in) discount rate |  |  | 296 |  |  |  |  |
Effect of changes in discount rate assumptions |  |  | 5 |  |  |  |  |
Liability for future policy benefits, end of period - current discount rate |  |  | $ | 301 |  |  |  |  |
Present value of expected future policy benefits |  |  |  |  |  |  |
Liability for future policy benefits, beginning of period - current discount rate | $ | 2,253 |  |  | $ | 1,566 |  |  |  |  |
Beginning liability for future policy benefits at original (locked-in) discount rate | 2,425 |  |  | 1,613 |  |  |  |  |
Effect of changes in cash flow assumptions | — |  |  | — |  |  |  |  |
Effect of actual variances from expected experience | 3 |  |  | (2) |  |  |  |  |
Adjusted beginning liability for future policy benefits - original (locked-in) discount rate | 2,428 |  |  | 1,611 |  |  |  |  |
Issuances (end of quarter) | 5 |  |  | — |  |  |  |  |
Interest accrual (using locked-in discount rate) | 25 |  |  | 20 |  |  |  |  |
Benefit payments (actual) | (73) |  |  | (18) |  |  |  |  |
Ending liability for future policy benefits at original (locked-in) discount rate | 2,385 |  |  | 1,613 |  |  |  |  |
Effect of changes in discount rate assumptions | (115) |  |  | 12 |  |  |  |  |
Liability for future policy benefits, end of period - current discount rate | $ | 2,270 |  |  | $ | 1,625 |  |  |  |  |
Net liability for future policy benefits | $ | 2,270 |  |  | $ | 1,324 |  |  |  |  |
Less: Reinsurance recoverable | — |  |  | — |  |  |  |  |
Net liability for future policy benefits, net of reinsurance recoverable | $ | 2,270 |  |  | $ | 1,324 |  |  |  |  |
_____________________________________________ (1)The present value of expected net premiums is equivalent to the present value of expected gross premiums for the long-term care insurance contracts as net premiums are set equal to gross premiums.
| Three Months Ended March 31, 2022
In millions | Large Case Pensions |  | Long-Term Care |  |  |  |
Present value of expected net premiums (1) |  |  |  |  |  |  |
Liability for future policy benefits, beginning of the period - current discount rate |  |  | $ | 389 |  |  |  |  |
Beginning liability for future policy benefits at original (locked-in) discount rate |  |  | 323 |  |  |  |  |
Effect of changes in cash flow assumptions |  |  | — |  |  |  |  |
Effect of actual variances from expected experience |  |  | 5 |  |  |  |  |
Adjusted beginning liability for future policy benefits - original (locked-in) discount rate |  |  | 328 |  |  |  |  |
Interest accrual (using locked-in discount rate) |  |  | 4 |  |  |  |  |
Net premiums (actual) |  |  | (10) |  |  |  |  |
Ending liability for future policy benefits at original (locked-in) discount rate |  |  | 322 |  |  |  |  |
Effect of changes in discount rate assumptions |  |  | 37 |  |  |  |  |
Liability for future policy benefits, end of the period - current discount rate |  |  | $ | 359 |  |  |  |  |
Present value of expected future policy benefits |  |  |  |  |  |  |
Liability for future policy benefits, beginning of the period - current discount rate | $ | 3,034 |  |  | $ | 1,991 |  |  |  |  |
Beginning liability for future policy benefits at original (locked-in) discount rate | 2,650 |  |  | 1,480 |  |  |  |  |
Effect of changes in cash flow assumptions | — |  |  | — |  |  |  |  |
Effect of actual variances from expected experience | (4) |  |  | 6 |  |  |  |  |
Adjusted beginning liability for future policy benefits - original (locked-in) discount rate | 2,646 |  |  | 1,486 |  |  |  |  |
Issuances (end of quarter) | 2 |  |  | — |  |  |  |  |
Interest accrual (using locked-in discount rate) | 27 |  |  | 19 |  |  |  |  |
Benefit payments (actual) | (75) |  |  | (16) |  |  |  |  |
Ending liability for future policy benefits at original (locked-in) discount rate | 2,600 |  |  | 1,489 |  |  |  |  |
Effect of changes in discount rate assumptions | 140 |  |  | 283 |  |  |  |  |
Liability for future policy benefits, end of the period - current discount rate | $ | 2,740 |  |  | $ | 1,772 |  |  |  |  |
Net liability for future policy benefits | $ | 2,740 |  |  | $ | 1,413 |  |  |  |  |
Less: Reinsurance recoverable | — |  |  | — |  |  |  |  |
Net liability for future policy benefits, net of reinsurance recoverable | $ | 2,740 |  |  | $ | 1,413 |  |  |  |  |
_____________________________________________ (1)The present value of expected net premiums is equivalent to the present value of expected gross premiums for the long-term care insurance contracts as net premiums are set equal to gross premiums. The amount of undiscounted expected gross premiums and expected future benefit payments for long-duration insurance liabilities as of March 31, 2023 and 2022 were as follows:
In millions | 2023 |  | 2022 |  |  |  |
Large case pensions |  |  |  |  |  |  |
Expected future benefit payments | $ | 3,463 |  | $ | 3,810 |  |  |  |
Expected gross premiums | — |  | — |  |  |  |
Long-term care |  |  |  |  |  |  |
Expected future benefit payments | $ | 3,246 |  | $ | 3,115 |  |  |  |
Expected gross premiums | 428 |  | 476 |  |  |  |
The weighted-average interest rate used in the measurement of the long-duration insurance liabilities as of March 31, 2023 and 2022 were as follows:
| 2023 |  | 2022
Large case pensions |  |  |
Interest accretion rate | 4.20% |  | 4.20%
Current discount rate | 4.90% |  | 3.54%
Long-term care |  |  |
Interest accretion rate | 5.11% |  | 5.11%
Current discount rate | 5.06% |  | 3.75%
The weighted-average durations (in years) of the long-duration insurance liabilities as of March 31, 2023 and 2022 were as follows:
| 2023 |  | 2022
Large case pensions | 7.4 |  | 7.6
Long-term care | 12.5 |  | 13.3
Roll Forward of Policyholders' Funds | The following table shows the components of the change in policyholders’ funds related to long-duration insurance contracts, which are included in policyholders’ funds and other long-term liabilities on the unaudited condensed consolidated balance sheets, during the three months ended March 31, 2023 and 2022:
| Three Months Ended March 31,
In millions, except weighted average crediting rate | 2023 |  | 2022
Policyholders’ funds, beginning of the period | $ | 345 |  | $ | 522
Deposits received | (4) |  | (2)
Surrenders and withdrawals | (7) |  | (4)
Interest credited | 3 |  | 4
Change in net unrealized gains (losses) | 21 |  | (72)
Other | (9) |  | (4)
Policyholders’ funds, end of the period | $ | 349 |  | $ | 444
Weighted average crediting rate | 4.55% |  | 4.65%
Net amount at risk | $ | — |  |  | $ | — |
Cash surrender value | $ | 332 |  |  | $ | 342 |
Summary of Separate Account Assets | Separate Accounts financial assets as of March 31, 2023 and December 31, 2022 were as follows:
| March 31, 2023 |  | December 31, 2022
In millions | Level 1 |  | Level 2 |  | Level 3 |  | Total |  | Level 1 |  | Level 2 |  | Level 3 |  | Total
Cash and cash equivalents | $ | 1 |  |  | $ | 159 |  |  | $ | — |  |  | $ | 160 |  |  | $ | 2 |  |  | $ | 154 |  |  | $ | — |  |  | $ | 156 |
Debt securities | 699 |  |  | 1,946 |  |  | — |  |  | 2,645 |  |  | 712 |  |  | 1,965 |  |  | — |  |  | 2,677 |
Common/collective trusts | — |  |  | 397 |  |  | — |  |  | 397 |  |  | — |  |  | 480 |  |  | — |  |  | 480 |
Total (1) | $ | 700 |  |  | $ | 2,502 |  |  | $ | — |  |  | $ | 3,202 |  |  | $ | 714 |  |  | $ | 2,599 |  |  | $ | — |  |  | $ | 3,313 |
_____________________________________________ (1)Excludes $29 million of other receivables and $85 million of other payables at March 31, 2023 and December 31, 2022, respectively. The following table shows the fair value of assets, by major investment category, supporting Separate Accounts as of March 31, 2023 and December 31, 2022:
In millions | March 31, 2023 |  | December 31, 2022
Cash and cash equivalents | $ | 160 |  |  | $ | 156 |
Debt securities: |  |  |
U.S. government securities | 705 |  |  | 717 |
States, municipalities and political subdivisions | 29 |  |  | 27 |
U.S. corporate securities | 1,642 |  |  | 1,667 |
Foreign securities | 204 |  |  | 201 |
Residential mortgage-backed securities | 39 |  |  | 41 |
Commercial mortgage-backed securities | 6 |  |  | 6
Other asset-backed securities | 20 |  |  | 18 |
Total debt securities | 2,645 |  |  | 2,677 |
Common/collective trusts | 397 |  |  | 480 |
Total (1) | $ | 3,202 |  |  | $ | 3,313 |
_____________________________________________ (1)Excludes $29 million of other receivables and $85 million of other payables at March 31, 2023 and December 31, 2022, respectively.
Roll Forward of Separate Accounts | The following table shows the components of the change in Separate Accounts liabilities during the three months ended March 31, 2023 and 2022:
| Three Months Ended March 31,
In millions | 2023 |  | 2022
Separate Accounts liability, beginning of the period | $ | 3,228 |  |  | $ | 5,087 |
Premiums and deposits | 246 |  |  | 216 |
Surrenders and withdrawals | — |  |  | (4) |
Benefit payments | (260) |  |  | (236) |
Investment earnings | 23 |  |  | (393) |
Net transfers from general account | — |  |  | 5 |
Other | (6) |  |  | (5) |
Separate Accounts liability, end of the period | $ | 3,231 |  |  | $ | 4,670 |
Cash surrender value, end of the period | $ | 2,142 |  |  | $ | 3,204 |

X
- References No definition available. + Details
Name: | us-gaap_InsuranceAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of beginning balance to ending balance for liability for future policy benefit, with separate presentation of expected future net premium and expected future benefit. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 40 -Section 65 -Paragraph 2 -Subparagraph (g)(1) -URI https://asc.fasb.org/extlink&oid=124501264&loc=SL117420844-207641 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 40 -Section 50 -Paragraph 6 -Subparagraph (a) -URI https://asc.fasb.org/extlink&oid=124506351&loc=d3e14931-158439 Reference 3: http://www.xbrl.org/2003/role/exampleRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 40 -Section 55 -Paragraph 29E -URI https://asc.fasb.org/extlink&oid=126561865&loc=SL117819541-158441 + Details
Name: | us-gaap_LiabilityForFuturePolicyBenefitActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information about policyholder account balance, including, but not limited to change in liability and related cash surrender value. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 40 -Section 55 -Paragraph 29F -URI https://asc.fasb.org/extlink&oid=126561865&loc=SL117819544-158441 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 40 -Section 50 -Paragraph 7A -URI https://asc.fasb.org/extlink&oid=124506351&loc=SL117782755-158439 + Details
Name: | us-gaap_PolicyholderAccountBalanceTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of fair value of asset supporting separate account. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 80 -Section 50 -Paragraph 1 -Subparagraph (e) -URI https://asc.fasb.org/extlink&oid=124508989&loc=d3e19393-158473 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 20 -Section 55 -Paragraph 15 -URI https://asc.fasb.org/extlink&oid=124504833&loc=d3e7104-158389 Reference 3: http://www.xbrl.org/2003/role/exampleRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 80 -Section 55 -Paragraph 17 -URI https://asc.fasb.org/extlink&oid=124505678&loc=SL117422397-158474 + Details
Name: | us-gaap_ScheduleOfFairValueOfSeparateAccountsByMajorCategoryOfInvestmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information about separate account liability, including, but not limited to change in liability and related cash surrender value. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 80 -Section 55 -Paragraph 18 -URI https://asc.fasb.org/extlink&oid=124505678&loc=SL117422401-158474 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 80 -Section 50 -Paragraph 2 -URI https://asc.fasb.org/extlink&oid=124508989&loc=SL117422267-158473 + Details
Name: | us-gaap_SeparateAccountLiabilityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration