XML 45 R34.htm IDEA: XBRL DOCUMENT v3.24.3
Future Policy Benefits (Tables)
9 Months Ended
Sep. 30, 2024
Insurance [Abstract]  
Liability for Future Policy Benefit, Activity
Liability for Future Policy Benefits Traditional Business
The Company reviews actual and anticipated experience compared to the assumptions used to establish policy benefits on a quarterly basis and will update those assumptions if evidence suggests that they should be revised. It is the Company’s policy to complete its annual assumption review during the third quarter of each year. However, updates may occur in other quarters if information becomes available during the quarter that indicates an assumption update is necessary.
Significant assumptions used to compute the liability for future policy benefits for the Traditional business include mortality, morbidity, lapse rates and discount rates (both accretion and current). During the third quarter of 2024 and 2023, the Company completed its annual assumption review resulting in a $39 million and $85 million increase in the Company’s liability for future policy benefits for its Traditional business during 2024 and 2023, respectively. The increase in the liability in 2024 and 2023 was primarily the result of updating the mortality and lapse assumptions used to measure the liability for future policy benefits. The Company also updated the underlying market data used to determine the current discount rate resulting in changes to the discount rate assumption used to measure the net liability for future policy benefits.
The following tables provide the balances of and changes in the Company’s liability for future policy benefits for long-duration reinsurance contracts for its Traditional business, which primarily consists of individual life, group life and critical illness reinsurance for the nine months ended September 30, 2024 and 2023 (dollars in millions):
For the nine months ended September 30, 2024:
U.S. and Latin America – TraditionalCanada – TraditionalEurope, Middle East and Africa – TraditionalAsia Pacific – Traditional
Present Value of Expected Net Premiums
Beginning of year balance at original discount rate$76,943 $22,689 $15,328 $42,741 
Effect of changes in cash flow assumptions67 (592)187 975 
Effect of actual variances from expected experience(510)183 421 210 
Adjusted balance, beginning of year76,500 22,280 15,936 43,926 
Issuances (1)
4,980 385 861 2,825 
Interest accrual (2)
2,617 560 394 843 
Net premiums collected (3)
(4,390)(737)(1,119)(1,653)
Derecognition (4)
(1,000)— — — 
Foreign currency translation(6)(480)751 (139)
Ending balance at original discount rate78,701 22,008 16,823 45,802 
Effect of changes in discount rate assumptions(4,225)(4,388)(2,803)(12,360)
Balance, end of period$74,476 $17,620 $14,020 $33,442 
Present Value of Expected Future Policy Benefits
Beginning of year balance at original discount rate$89,036 $26,275 $16,756 $47,370 
Effect of changes in cash flow assumptions36 (620)212 1,048 
Effect of actual variances from expected experience(623)177 417 121 
Adjusted balance, beginning of year88,449 25,832 17,385 48,539 
Issuances (1)
4,980 385 861 2,825 
Interest accrual (2)
3,049 721 425 964 
Benefit payments (5)
(4,292)(799)(1,115)(1,476)
Derecognition (4)
(1,008)— — — 
Foreign currency translation(5)(563)794 (138)
Ending balance at original discount rate91,173 25,576 18,350 50,714 
Effect of changes in discount rate assumptions(5,364)(3,651)(3,131)(14,496)
Balance, end of period$85,809 $21,925 $15,219 $36,218 
Liability for future policy benefits$11,333 $4,305 $1,199 $2,776 
Less: reinsurance recoverable(726)(272)(24)(85)
Net liability for future policy benefits$10,607 $4,033 $1,175 $2,691 
Weighted average duration of the liability (in years)1214815
Weighted average interest accretion rate4.6 %3.6 %3.3 %2.6 %
Weighted average current discount rate5.1 %4.8 %5.5 %4.6 %
(1)Issuances: The present value, using the original discount rate, of the expected net premiums or the expected future policy benefits related to new reinsurance contracts that became effective during the current period and new policies assumed on existing contracts.
(2)Interest accrual: The interest earned on the beginning present value of either the expected net premiums or the expected future policy benefits using the original interest rate.
(3)Net premiums collected: The portion of gross premiums collected from the ceding company that is used to fund expected benefit payments.
(4)Derecognition: Includes the effects of treaty recaptures and treaty amendments that resulted in the termination of an existing treaty and the issuance of a new treaty under the internal replacement model.
(5)Benefit payments: The release of the present value, using the original discount rate, of the expected future policy benefits due to death, lapse/withdrawal, and other benefit payments based on current assumptions.
For the nine months ended September 30, 2023:
U.S. and Latin America – TraditionalCanada – TraditionalEurope, Middle East and Africa – TraditionalAsia Pacific – Traditional
Present Value of Expected Net Premiums
Beginning of year balance at original discount rate$74,207$21,330$14,244$40,506
Effect of changes in cash flow assumptions905 96 199 (180)
Effect of actual variances from expected experience68 408 75 
Adjusted balance, beginning of year75,18021,83414,51840,335
Issuances (1)
3,186 369 884 2,839 
Interest accrual (2)
2,619 562 373 794 
Net premiums collected (3)
(4,491)(700)(1,067)(1,493)
Derecognition (4)
(35)— — — 
Foreign currency translation(54)(77)(1,517)
Ending balance at original discount rate76,46422,01114,63140,958
Effect of changes in discount rate assumptions(10,563)(5,879)(3,145)(13,178)
Balance, end of period$65,901$16,132$11,486$27,780
Present Value of Expected Future Policy Benefits
Beginning of year balance at original discount rate$85,285$24,655$15,454$44,785
Effect of changes in cash flow assumptions922 108 246 (171)
Effect of actual variances from expected experience73 413 84 (40)
Adjusted balance, beginning of year86,28025,17615,78444,574
Issuances (1)
3,186 369 884 2,839 
Interest accrual (2)
3,023 720 402 907 
Benefit payments (5)
(4,097)(752)(1,033)(1,287)
Derecognition (4)
(54)— — — 
Foreign currency translation(60)(77)(1,559)
Ending balance at original discount rate88,34325,45315,96045,474
Effect of changes in discount rate assumptions(13,185)(5,520)(3,402)(15,342)
Balance, end of period$75,158$19,933$12,558$30,132
Liability for future policy benefits$9,257$3,801$1,072$2,352
Less: reinsurance recoverable(658)(259)(33)(115)
Net liability for future policy benefits$8,599$3,542$1,039$2,237
Weighted average duration of the liability (in years)1114815
Weighted average interest accretion rate4.7 %3.7 %3.5 %2.7 %
Weighted average current discount rate5.9 %5.4 %6.0 %4.9 %
(1)Issuances: The present value, using the original discount rate, of the expected net premiums or the expected future policy benefits related to new reinsurance contracts that became effective during the current period and new policies assumed on existing contracts.
(2)Interest accrual: The interest earned on the beginning present value of either the expected net premiums or the expected future policy benefits using the original interest rate.
(3)Net premiums collected: The portion of gross premiums collected from the ceding company that is used to fund expected benefit payments.
(4)Derecognition: Includes the effects of treaty recaptures and treaty amendments that resulted in the termination of an existing treaty and the issuance of a new treaty under the internal replacement model.
(5)Benefit payments: The release of the present value, using the original discount rate, of the expected future policy benefits due to death, lapse/withdrawal, and other benefit payments based on current assumptions.
The Company’s Traditional business actual-to-expected variances and the effects of changes in cash flow and discount rate assumptions for the nine months ended September 30, 2024 and 2023 are summarized in the tables below:
For the nine months ended September 30, 2024:
SegmentLiability for future policy benefits at original discount rateChanges in cash flow assumptionsActual-to-expected varianceImpact of updating discount rate recognized in OCI
U.S. and Latin America Traditional
$12.5 billion$(31) million$(113) million$7 million
Canada Traditional
$3.6 billion$(28) million$(6) million$(134) million
Europe, Middle East and Africa Traditional
$1.5 billion$25 million$(4) million$(109) million
Asia Pacific Traditional
$4.9 billion$73 million$(89) million$(171) million
For the nine months ended September 30, 2023:
SegmentLiability for future policy benefits at original discount rateChanges in cash flow assumptionsActual-to-expected varianceImpact of updating discount rate recognized in OCI
U.S. and Latin America Traditional
$12.0 billion$17 million$5 million$(1) million
Canada Traditional
$3.4 billion$12 million$5 million$(267) million
Europe, Middle East and Africa Traditional
$1.3 billion$47 million$9 million$(88) million
Asia Pacific Traditional
$4.5 billion$9 million$(49) million$(233) million
Liability for Future Policy Benefits Financial Solutions Business
The Company reviews actual and anticipated experience compared to the assumptions used to establish policy benefits on a quarterly basis and will update those assumptions if evidence suggests that they should be revised. The Company expects to complete its annual review and any necessary updates of cash flow assumptions used to calculate the liability for future policy benefits during the third quarter of each year. Updates may occur in other quarters if information becomes available during the quarter that indicates an assumption update is necessary.
Significant assumptions used to compute the liability for future policy benefits for the Financial Solutions business include mortality, morbidity, lapse rates and discount rates (both accretion and current). During the third quarter of 2024 and 2023, the Company completed its annual assumption review resulting in a $20 million increase and $78 million decrease in the Company’s liability for future policy benefits for its Financial Solutions business during 2024 and 2023, respectively. The increase and decrease in the liability in 2024 and 2023 were primarily the result of updating the lapse and mortality assumptions used to measure the liability for future policy benefits. The Company also updated the underlying market data used to determine the current discount rate resulting in changes to the discount rate assumption used to measure the net liability for future policy benefits.
The following tables provide the balances of and changes in the Company’s liability for future policy benefits, including the deferred profit liability related to the longevity business, for its Financial Solutions business, which primarily consists of longevity reinsurance, asset-intensive products, primarily annuities and financial reinsurance for the nine months ended September 30, 2024 and 2023 (dollars in millions):
For the nine months ended September 30, 2024:
U.S. and Latin America – Financial SolutionsCanada – Financial SolutionsEurope, Middle East and Africa – Financial SolutionsAsia Pacific – Financial Solutions
Present Value of Expected Net Premiums
Beginning of year balance at original discount rate$1,455 $3,184 $54,832 $2,057 
Effect of changes in cash flow assumptions12 — (93)
Effect of actual variances from expected experience(3)(7)1,025 (7)
Adjusted balance, beginning of year1,464 3,177 55,764 2,051 
Issuances (1)
2,755 4,983 9,881 6,443 
Interest accrual (2)
33 96 1,364 22 
Net premiums collected (3)
(2,867)(4,284)(4,046)(6,823)
Derecognition (4)
— — — — 
Foreign currency translation— (56)2,596 (52)
Ending balance at original discount rate1,385 3,916 65,559 1,641 
Effect of changes in discount rate assumptions(179)(204)(8,677)(232)
Balance, end of period$1,206 $3,712 $56,882 $1,409 
Present Value of Expected Future Policy Benefits
Beginning of year balance at original discount rate$6,843 $3,210 $60,938 $8,019 
Effect of changes in cash flow assumptions20 — (90)10 
Effect of actual variances from expected experience— (7)1,026 (8)
Adjusted balance, beginning of year6,863 3,203 61,874 8,021 
Issuances (1)
2,882 4,983 9,881 6,443 
Interest accrual (2)
276 189 1,530 129 
Benefit payments (5)
(538)(310)(3,676)(326)
Derecognition (4)
— — — — 
Foreign currency translation— (3)2,918 108 
Ending balance at original discount rate9,483 8,062 72,527 14,375 
Effect of changes in discount rate assumptions(215)(33)(9,571)(1,544)
Balance, end of period$9,268 $8,029 $62,956 $12,831 
Cumulative amount of fair value hedging adjustments$32 $— $— $— 
Liability for future policy benefits$8,094 $4,317 $6,074 $11,422 
Less: reinsurance recoverable(1,241)— — — 
Net liability for future policy benefits$6,853 $4,317 $6,074 $11,422 
Weighted average duration of the liability (in years)8131015
Weighted average interest accretion rate3.9 %4.1 %3.1 %1.6 %
Weighted average current discount rate4.9 %4.7 %5.0 %2.8 %
(1)Issuances: The present value, using the original discount rate, of the expected net premiums or the expected future policy benefits related to new reinsurance contracts that became effective during the current period and new policies assumed on existing contracts.
(2)Interest accrual: The interest earned on the beginning present value of either the expected net premiums or the expected future policy benefits using the original interest rate.
(3)Net premiums collected: The portion of gross premiums collected from the ceding company that is used to fund expected benefit payments.
(4)Derecognition: Includes the effects of treaty recaptures and treaty amendments that resulted in the termination of an existing treaty and the issuance of a new treaty under the internal replacement model.
(5)Benefit payments: The release of the present value, using the original discount rate, of the expected future policy benefits due to death, lapse/withdrawal, and other benefit payments based on current assumptions.
For the nine months ended September 30, 2023:
U.S. and Latin America – Financial SolutionsCanada – Financial SolutionsEurope, Middle East and Africa – Financial SolutionsAsia Pacific – Financial Solutions
Present Value of Expected Net Premiums
Beginning of year balance at original discount rate$1,671 $3,394 $38,782 $1,605 
Effect of changes in cash flow assumptions(69)(54)(561)— 
Effect of actual variances from expected experience(20)(5)387 (10)
Adjusted balance, beginning of year1,582 3,335 38,608 1,595 
Issuances (1)
923 — 6,278 2,131 
Interest accrual (2)
37 80 678 19 
Net premiums collected (3)
(1,064)(249)(3,045)(1,573)
Derecognition (4)
— — — — 
Foreign currency translation(6)15 (236)
Ending balance at original discount rate1,480 3,160 42,534 1,936 
Effect of changes in discount rate assumptions(336)(482)(9,571)(178)
Balance, end of period$1,144 $2,678 $32,963 $1,758 
Present Value of Expected Future Policy Benefits
Beginning of year balance at original discount rate$5,823 $3,447 $44,330 $6,561 
Effect of changes in cash flow assumptions(91)(76)(595)— 
Effect of actual variances from expected experience(28)(13)374 (12)
Adjusted balance, beginning of year5,704 3,358 44,109 6,549 
Issuances (1)
931 — 6,278 2,141 
Interest accrual (2)
173 81 807 65 
Benefit payments (5)
(405)(248)(2,748)(199)
Derecognition (4)
(16)— — — 
Foreign currency translation(5)37 (948)
Ending balance at original discount rate6,388 3,186 48,483 7,608 
Effect of changes in discount rate assumptions(788)(480)(10,552)(997)
Balance, end of period$5,600 $2,706 $37,931 $6,611 
Liability for future policy benefits$4,456 $28 $4,968 $4,853 
Less: reinsurance recoverable— — — — 
Net liability for future policy benefits$4,456 $28 $4,968 $4,853 
Weighted average duration of the liability (in years)87915
Weighted average interest accretion rate3.5 %3.3 %2.3 %1.3 %
Weighted average current discount rate5.9 %5.5 %5.3 %2.4 %
(1)Issuances: The present value, using the original discount rate, of the expected net premiums or the expected future policy benefits related to new reinsurance contracts that became effective during the current period and new policies assumed on existing contracts.
(2)Interest accrual: The interest earned on the beginning present value of either the expected net premiums or the expected future policy benefits using the original interest rate.
(3)Net premiums collected: The portion of gross premiums collected from the ceding company that is used to fund expected benefit payments.
(4)Derecognition: Includes the effects of treaty recaptures and treaty amendments that resulted in the termination of an existing treaty and the issuance of a new treaty under the internal replacement model.
(5)Benefit payments: The release of the present value, using the original discount rate, of the expected future policy benefits due to death, lapse/withdrawal, and other benefit payments based on current assumptions.
The Company’s Financial Solutions business actual-to-expected variances (including the effects of model updates) and the effects of changes in cash flow and discount rate assumptions for the nine months ended September 30, 2024 and 2023 are summarized in the tables below:
For the nine months ended September 30, 2024:
SegmentLiability for future policy benefits at original discount rateChanges in cash flow assumptionsActual-to-expected variance
Impact of updating discount rate recognized in OCI
U.S. and Latin America Financial Solutions
$8.1 billion$8 million$3 million$124 million
Canada Financial Solutions
$4.1 billionNoneNone$168 million
Europe, Middle East and Africa Financial Solutions
$7.0 billion$3 million$1 million$(241) million
Asia Pacific Financial Solutions
$12.7 billion$9 million$(1) million$(540) million
For the nine months ended September 30, 2023:
SegmentLiability for future policy benefits at original discount rateChanges in cash flow assumptionsActual-to-expected varianceImpact of updating discount rate recognized in OCI
U.S. and Latin America Financial Solutions
$4.9 billion$(22) million$(8) million$(119) million
Canada Financial Solutions
$26 million$(22) million$(8) million$1 million
Europe, Middle East and Africa Financial Solutions
$5.9 billion$(34) million$(13) million$(67) million
Asia Pacific Financial Solutions
$5.7 billionNone$(2) million$(359) million
Future Policy Benefits Reconciliation To Balance Sheet
Reconciliation and Other Disclosures
The reconciliation of the rollforward of the liability for future policy benefits to the condensed consolidated balance sheets as of September 30, 2024 and 2023 is as follows (dollars in millions):
September 30,
20242023
Liability for future policy benefits included in the rollforwards:
Traditional:
U.S. and Latin America$11,333$9,257
Canada4,3053,801
Europe, Middle East and Africa1,1991,072
Asia Pacific2,7762,352
Financial Solutions:
U.S. and Latin America8,094 4,456 
Canada4,317 28 
Europe, Middle East and Africa6,074 4,968 
Asia Pacific11,422 4,853 
Other long-duration contracts117 126 
Claims liability and incurred but not reported claims5,406 5,062 
Unearned revenue liability890 499 
Total liability for future policy benefits$55,933 $36,474 
Undiscounted and Discounted Future Gross Premiums and Expected Future Benefits
The amount of undiscounted and discounted expected future gross premiums and expected future benefit payments for the liability for future policy benefits included in the rollforwards as of September 30, 2024 and 2023 is as follows (dollars in millions):
September 30,
20242023
UndiscountedDiscountedUndiscountedDiscounted
Expected future gross premiums
Traditional:
U.S. and Latin America$182,731 $87,831 $177,307 $77,008 
Canada54,520 21,928 54,378 19,902 
Europe, Middle East and Africa28,668 15,609 24,778 13,131 
Asia Pacific103,658 42,453 90,652 35,372 
Financial Solutions:
U.S. and Latin America2,816 1,828 3,012 1,794 
Canada6,306 4,101 4,545 2,856 
Europe, Middle East and Africa111,948 57,940 68,410 36,603 
Asia Pacific4,089 2,988 3,797 2,828 
Expected future benefit payments
Traditional:
U.S. and Latin America$191,246 $85,809 $188,177 $75,158 
Canada56,312 21,925 56,423 19,933 
Europe, Middle East and Africa28,796 15,219 24,509 12,558 
Asia Pacific99,908 36,218 87,120 30,132 
Financial Solutions:
U.S. and Latin America15,257 9,268 10,233 5,600 
Canada17,933 8,029 4,285 2,706 
Europe, Middle East and Africa120,917 62,956 71,027 37,931 
Asia Pacific22,330 12,831 10,522 6,611 
Gross Premiums And Interest Expense Liability Future Policy Benefits
The amount of gross premiums and interest expense recognized in the condensed consolidated statements of income for the liability for future policy benefits included in the rollforwards for the nine months ended September 30, 2024 and 2023 is as follows (dollars in millions):
Gross PremiumsInterest Expense
September 30,September 30,
2024202320242023
Traditional:
U.S. and Latin America$4,658 $4,435 $432 $404 
Canada825 808 161 158 
Europe, Middle East and Africa1,101 1,058 31 29 
Asia Pacific2,095 1,959 121 113 
Financial Solutions:
U.S. and Latin America2,816 979 243 136 
Canada120 68 93 
Europe, Middle East and Africa669 515 166 129 
Asia Pacific158 171 107 46 
Total$12,442 $9,993 $1,354 $1,016 
During the nine months ended September 30, 2024 and 2023, no material charges were incurred resulting from net premiums exceeding gross premiums.