XML 32 R20.htm IDEA: XBRL DOCUMENT
v3.24.3

Value of Business Acquired, Deferred Acquisition Costs and Deferred Sales Inducements | 9 Months Ended
--- | ---
Sep. 30, 2024
Goodwill and Intangible Assets Disclosure [Abstract] |
Value of Business Acquired, Deferred Acquisition Costs and Deferred Sales Inducements | Value of Business Acquired, Deferred Acquisition Costs and Deferred Sales Inducements The following table reconciles to Other intangible assets, net, on the unaudited Condensed Consolidated Balance Sheets as of September 30, 2024 and December 31, 2023.
|  | September 30, 2024 |  | December 31, 2023
|  | (In millions)
Customer relationships and contracts |  | $ | 440 |  |  | $ | 174 |
Value of business acquired |  | 1,389 |  |  | 1,446 |
Deferred acquisition costs |  | 2,857 |  |  | 2,215 |
Deferred sales inducements |  | 538 |  |  | 346 |
Value of distribution asset |  | 76 |  |  | 86 |
Computer software |  | 282 |  |  | 266 |
Trademarks, tradenames, and other |  | 176 |  |  | 94 |
Total Other intangible assets, net |  | $ | 5,758 |  |  | $ | 4,627 |
The following tables roll forward VOBA by product for the nine months ended September 30, 2024 and 2023.
| Indexed Annuities |  | Fixed Rate Annuities |  | Immediate Annuities |  | Universal Life |  | Traditional Life |  |  |  |  |  |  | Total
| (In millions)
Balance as of January 1, 2024 | $ | 1,025 |  |  | $ | 27 |  |  | $ | 191 |  |  | $ | 134 |  |  | $ | 69 |  |  |  |  |  |  |  | $ | 1,446 |
Amortization | (101) |  |  | (4) |  |  | (5) |  |  | (5) |  |  | (5) |  |  |  |  |  |  |  | (120) |
Actuarial model updates and refinements (a) | — |  |  | — |  |  | — |  |  | — |  |  | 63 |  |  |  |  |  |  |  | 63 |
Balance as of September 30, 2024 | $ | 924 |  |  | $ | 23 |  |  | $ | 186 |  |  | $ | 129 |  |  | $ | 127 |  |  |  |  |  |  |  | $ | 1,389 |
(a) net of amortization of ($15 million). |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Indexed Annuities |  | Fixed Rate Annuities |  | Immediate Annuities |  | Universal Life |  | Traditional Life |  |  |  |  |  |  | Total
| (In millions)
Balance as of January 1, 2023 | $ | 1,166 |  |  | $ | 32 |  |  | $ | 201 |  |  | $ | 143 |  |  | $ | 73 |  |  |  |  |  |  |  | $ | 1,615 |
Amortization | (106) |  |  | (4) |  |  | (8) |  |  | (7) |  |  | (3) |  |  |  |  |  |  |  | (128) |
Balance as of September 30, 2023 | $ | 1,060 |  |  | $ | 28 |  |  | $ | 193 |  |  | $ | 136 |  |  | $ | 70 |  |  |  |  |  |  |  | $ | 1,487 |
VOBA amortization expense of $135 million and $128 million was recorded in Depreciation and amortization on the unaudited Condensed Consolidated Statements of Earnings for the nine months ended September 30, 2024 and 2023, respectively. The following tables roll forward DAC by product for the nine months ended September 30, 2024 and 2023.
| Indexed Annuities |  | Fixed Rate Annuities |  | Universal Life |  | Total (a)
| (In millions)
Balance as of January 1, 2024 | $ | 1,378 |  |  | $ | 288 |  |  | $ | 545 |  |  | $ | 2,211 |
Capitalization | 496 |  |  | 147 |  |  | 199 |  |  | 842 |
Amortization | (112) |  |  | (61) |  |  | (27) |  |  | (200) |
Balance as of September 30, 2024 | $ | 1,762 |  |  | $ | 374 |  |  | $ | 717 |  |  | $ | 2,853 |
| Indexed Annuities |  | Fixed Rate Annuities |  | Universal Life |  | Total (a)
| (In millions)
Balance as of January 1, 2023 | $ | 971 |  |  | $ | 83 |  |  | $ | 348 |  |  | $ | 1,402 |
Capitalization | 371 |  |  | 119 |  |  | 167 |  |  | 657 |
Amortization | (75) |  |  | (35) |  |  | (25) |  |  | (135) |
Reinsurance related adjustments | — |  |  | 79 |  |  | — |  |  | 79 |
Balance as of September 30, 2023 | $ | 1,267 |  |  | $ | 246 |  |  | $ | 490 |  |  | $ | 2,003 |
(a) Excludes insignificant amounts of DAC related to Funding Agreement Backed Note (“FABN”). DAC amortization expense of $200 million and $135 million was recorded in Depreciation and amortization on the unaudited Condensed Consolidated Statements of Earnings for the nine months ended September 30, 2024 and 2023, respectively, excluding insignificant amounts related to FABN. The following table presents a reconciliation of DAC to the table above, which is reconciled to the unaudited Condensed Consolidated Balance Sheets as of September 30, 2024 and December 31, 2023:
|  | September 30, 2024 |  | December 31, 2023
|  | (In millions)
Indexed Annuities |  | $ | 1,762 |  |  | $ | 1,378 |
Fixed Rate Annuities |  | 374 |  |  | 288 |
Universal Life |  | 717 |  |  | 545 |
Funding Agreements |  | 4 |  |  | 4 |
Total |  | $ | 2,857 |  |  | $ | 2,215 |
The following table rolls forward DSI for our indexed annuity products for the nine months ended September 30, 2024 and 2023:
| Nine Months Ended September 30,
| 2024 |  | 2023
| (In millions)
Balance as of January 1, | $ | 346 |  |  | $ | 200 |
Capitalization | 219 |  |  | 112 |
Amortization | (27) |  |  | (15) |
Balance as of September 30, | $ | 538 |  |  | $ | 297 |
DSI amortization expense of $27 million and $15 million was recorded in Depreciation and amortization on the unaudited Condensed Consolidated Statements of Earnings for the nine months ended September 30, 2024 and 2023, respectively. The cash flow assumptions used to amortize VOBA and DAC were consistent with the assumptions used to estimate the future policy benefits (“FPB”) for life contingent immediate annuities, and will be reviewed and unlocked, if applicable, in the same period as those balances. For nonparticipating traditional life contracts, the VOBA amortization is straight-line, without the use of cash flow assumptions. For indexed annuity contracts, the cash flow assumptions used to amortize VOBA, DAC, and DSI were consistent with the assumptions used to estimate the value of the embedded derivative and MRBs, and will be reviewed and unlocked, if applicable, in the same period as those balances. For fixed rate annuities and IUL the cash flow assumptions used to amortize VOBA, DAC and DSI reflect the Company’s best estimates for policyholder behavior, consistent with the development of assumptions for indexed annuities and immediate annuities. We review cash flow assumptions annually, generally in the third quarter. In 2024 and 2023, F&G undertook a review of all significant assumptions and revised several assumptions relating to our deferred annuity (indexed annuity and fixed rate annuity) and IUL products. For the nine months ended September 30, 2024, we updated assumptions including surrender rates, GMWB election timing, premium persistency, and option budgets. For the nine months ended September 30, 2023, we updated assumptions including surrender rates, partial withdrawal rates, mortality improvement, and option budgets. All updates to these assumptions brought us more in line with our company and overall industry experience since the prior assumption update. For the in-force liabilities as of September 30, 2024, the estimated amortization expense for VOBA in future fiscal periods is as follows:
| Estimated Amortization Expense
Fiscal Year | (In millions)
2024 | $ | 38 |
2025 | 143 |
2026 | 130 |
2027 | 119 |
2028 | 108 |
Thereafter | 851 |
Total | $ | 1,389 |

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

X
- Definition The entire disclosure for goodwill and intangible assets. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/350-30/tableOfContent Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/350-20/tableOfContent + Details
Name: | us-gaap_GoodwillAndIntangibleAssetsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration