XML 41 R28.htm IDEA: XBRL DOCUMENT
v3.25.3

Other Insurance Liabilities and Separate Accounts (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2025
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 nine months ended September 30, 2025 and 2024:
| Nine Months Ended September 30, 2025
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 |  |  | $ | 275 |
Beginning liability for future policy benefits at original (locked-in) discount rate |  |  | $ | 280 |
Effect of changes in cash flow assumptions |  |  | — |
Effect of actual variances from expected experience |  |  | 3 |
Adjusted beginning liability for future policy benefits - original (locked-in) discount rate |  |  | 283 |
Interest accrual (using locked-in discount rate) |  |  | 10 |
Net premiums (actual) |  |  | (28) |
Ending liability for future policy benefits at original (locked-in) discount rate |  |  | 265 |
Effect of changes in discount rate assumptions |  |  | 2 |
Liability for future policy benefits, end of the period - current discount rate |  |  | $ | 267 |
Present value of expected future policy benefits |  |  |
Liability for future policy benefits, beginning of the period - current discount rate | $ | 1,917 |  |  | $ | 1,552 |
Beginning liability for future policy benefits at original (locked-in) discount rate | $ | 2,090 |  |  | $ | 1,647 |
Effect of changes in cash flow assumptions | — |  |  | — |
Effect of actual variances from expected experience | (4) |  |  | 2 |
Adjusted beginning liability for future policy benefits - original (locked-in) discount rate | 2,086 |  |  | 1,649 |
Issuances | 10 |  |  | — |
Interest accrual (using locked-in discount rate) | 64 |  |  | 62 |
Benefit payments (actual) | (183) |  |  | (58) |
Ending liability for future policy benefits at original (locked-in) discount rate | 1,977 |  |  | 1,653 |
Effect of changes in discount rate assumptions | (115) |  |  | (46) |
Liability for future policy benefits, end of the period - current discount rate | $ | 1,862 |  |  | $ | 1,607 |
Net liability for future policy benefits | $ | 1,862 |  |  | $ | 1,340 |
Less: Reinsurance recoverable | — |  |  | — |
Net liability for future policy benefits, net of reinsurance recoverable | $ | 1,862 |  |  | $ | 1,340 |
_____________________________________________ (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.
| Nine Months Ended September 30, 2024
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 |  |  | $ | 293 |
Beginning liability for future policy benefits at original (locked-in) discount rate |  |  | $ | 288 |
Effect of changes in cash flow assumptions |  |  | — |
Effect of actual variances from expected experience |  |  | 12 |
Adjusted beginning liability for future policy benefits - original (locked-in) discount rate |  |  | 300 |
Interest accrual (using locked-in discount rate) |  |  | 11 |
Net premiums (actual) |  |  | (29) |
Ending liability for future policy benefits at original (locked-in) discount rate |  |  | 282 |
Effect of changes in discount rate assumptions |  |  | 6 |
Liability for future policy benefits, end of the period - current discount rate |  |  | $ | 288 |
Present value of expected future policy benefits |  |  |
Liability for future policy benefits, beginning of the period - current discount rate | $ | 2,139 |  |  | $ | 1,640 |
Beginning liability for future policy benefits at original (locked-in) discount rate | $ | 2,251 |  |  | $ | 1,632 |
Effect of changes in cash flow assumptions | — |  |  | — |
Effect of actual variances from expected experience | (20) |  |  | 5 |
Adjusted beginning liability for future policy benefits - original (locked-in) discount rate | 2,231 |  |  | 1,637 |
Issuances | 26 |  |  | — |
Interest accrual (using locked-in discount rate) | 69 |  |  | 61 |
Benefit payments (actual) | (192) |  |  | (55) |
Ending liability for future policy benefits at original (locked-in) discount rate | 2,134 |  |  | 1,643 |
Effect of changes in discount rate assumptions | (90) |  |  | 12 |
Liability for future policy benefits, end of the period - current discount rate | $ | 2,044 |  |  | $ | 1,655 |
Net liability for future policy benefits | $ | 2,044 |  |  | $ | 1,367 |
Less: Reinsurance recoverable | — |  |  | — |
Net liability for future policy benefits, net of reinsurance recoverable | $ | 2,044 |  |  | $ | 1,367 |
_____________________________________________ (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 September 30, 2025 and 2024 were as follows:
In millions | September 30, 2025 |  | September 30, 2024
Large case pensions |  |  |
Expected future benefit payments | $ | 2,854 |  | $ | 3,091
Expected gross premiums | — |  | —
Long-term care |  |  |
Expected future benefit payments | $ | 3,143 |  | $ | 3,198
Expected gross premiums | 375 |  | 402
The weighted-average interest rate used in the measurement of the long-duration insurance liabilities as of September 30, 2025 and 2024 were as follows:
| September 30, 2025 |  | September 30, 2024
Large case pensions |  |  |
Interest accretion rate | 4.21% |  | 4.20%
Current discount rate | 5.07% |  | 4.82%
Long-term care |  |  |
Interest accretion rate | 5.11% |  | 5.11%
Current discount rate | 5.42% |  | 5.07%
The weighted-average durations (in years) of the long-duration insurance liabilities as of September 30, 2025 and 2024 were as follows:
| September 30, 2025 |  | September 30, 2024
Large case pensions | 7.2 |  | 7.3
Long-term care | 11.3 |  | 11.8
Summary of Separate Account Assets | Separate Accounts financial assets as of September 30, 2025 and December 31, 2024 were as follows:
| September 30, 2025 |  | December 31, 2024
In millions | Level 1 |  | Level 2 |  | Level 3 |  | Total |  | Level 1 |  | Level 2 |  | Level 3 |  | Total
Cash and cash equivalents | $ | 5 |  |  | $ | 155 |  |  | $ | — |  |  | $ | 160 |  |  | $ | 1 |  |  | $ | 164 |  |  | $ | — |  |  | $ | 165 |
Debt securities | 31 |  |  | 362 |  |  | 1 |  |  | 394 |  |  | 186 |  |  | 669 |  |  | 1 |  |  | 856 |
Common/collective trusts | — |  |  | 1,337 |  |  | — |  |  | 1,337 |  |  | — |  |  | 2,478 |  |  | — |  |  | 2,478 |
Total (1) | $ | 36 |  |  | $ | 1,854 |  |  | $ | 1 |  |  | $ | 1,891 |  |  | $ | 187 |  |  | $ | 3,311 |  |  | $ | 1 |  |  | $ | 3,499 |
_____________________________________________ (1)Excludes $43 million of other receivables and $188 million of other payables at September 30, 2025 and December 31, 2024, respectively. The following table shows the fair value of assets, by major investment category, supporting Separate Accounts as of September 30, 2025 and December 31, 2024:
In millions | September 30, 2025 |  | December 31, 2024
Cash and cash equivalents | $ | 160 |  |  | $ | 165 |
Debt securities: |  |  |
U.S. government securities | 36 |  |  | 186 |
States, municipalities and political subdivisions | 11 |  |  | 14 |
U.S. corporate securities | 290 |  |  | 524 |
Foreign securities | 42 |  |  | 51 |
Residential mortgage-backed securities | 7 |  |  | 71 |
Commercial mortgage-backed securities | 3 |  |  | 3 |
Other asset-backed securities | 5 |  |  | 7 |
Total debt securities | 394 |  |  | 856 |
Common/collective trusts | 1,337 |  |  | 2,478 |
Total (1) | $ | 1,891 |  |  | $ | 3,499 |
_____________________________________________ (1)Excludes $43 million of other receivables and $188 million of other payables at September 30, 2025 and December 31, 2024, respectively.
Roll Forward of Separate Accounts | The following table shows the components of the change in Separate Accounts liabilities during the nine months ended September 30, 2025 and 2024:
| Nine Months Ended September 30,
In millions | 2025 |  | 2024
Separate Accounts liability, beginning of the period | $ | 3,311 |  |  | $ | 3,250 |
Premiums and deposits | 668 |  |  | 661 |
Surrenders and withdrawals | (1,325) |  |  | (203) |
Benefit payments | (714) |  |  | (706) |
Investment earnings (losses) | (6) |  |  | 327 |
Net transfers from general account | 7 |  |  | 8 |
Other | (7) |  |  | (3) |
Separate Accounts liability, end of the period | $ | 1,934 |  |  | $ | 3,334 |
Cash surrender value, end of the period | $ | 882 |  |  | $ | 2,209 |

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 -Topic 944 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (g)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480016/944-40-65-2 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 944 -SubTopic 40 -Name Accounting Standards Codification -Section 55 -Paragraph 29E -Publisher FASB -URI https://asc.fasb.org/1943274/2147480046/944-40-55-29E Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480081/944-40-50-6 + 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 fair value of asset supporting separate account. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 944 -SubTopic 80 -Name Accounting Standards Codification -Section 55 -Paragraph 17 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480078/944-80-55-17 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 944 -SubTopic 80 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480109/944-80-50-1 Reference 3: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 944 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 15 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479808/944-20-55-15 + 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 -Topic 944 -SubTopic 80 -Name Accounting Standards Codification -Section 55 -Paragraph 18 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480078/944-80-55-18 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 80 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480109/944-80-50-2 + Details
Name: | us-gaap_SeparateAccountLiabilityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration