XML 46 R34.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Future Policy Benefits (Tables)
6 Months Ended
Jun. 30, 2024
Liability for Future Policy Benefit, after Reinsurance [Abstract]  
Summary of Components of Liability for Future Policy Benefits
The following table sets forth our liability for future policy benefits as of the dates indicated:

(Amounts in millions)
  
June 30,

2024
 
  
December 31,

2023
 
Long-term care insurance
   $ 41,024      $ 43,929  
Life insurance
     1,585        1,698  
Fixed annuities
     10,972        11,829  
  
 
 
    
 
 
 
Total long-duration insurance contracts
     53,581        57,456  
  
 
 
    
 
 
 
Deferred profit liability
     132        128  
Cost of reinsurance
     61        71  
  
 
 
    
 
 
 
Total future policy benefits
   $ 53,774      $ 57,655  
  
 
 
    
 
 
 
Summary of Liability for Future Policy Benefit Activity
The following tables present the balances of and changes in the liability for future policy benefits as of and for the periods indicated:
 
 
  
June 30, 2024
 
(Dollar amounts in millions)
  
Long-term

care insurance
 
 
Life

insurance
 
 
Fixed

annuities
 
Present value of expected net premiums:
  
 
 
Beginning balance as of January 1
   $ 18,650     $ 4,180     $ —   
Beginning balance, at original discount rate
   $ 18,346     $ 3,918     $ —   
Effect of changes in cash flow assumptions
     31       —        —   
Effect of actual variances from expected experience
     (251     (15     —   
  
 
 
   
 
 
   
 
 
 
Adjusted beginning balance
     18,126       3,903       —   
Issuances
     —        —        20  
Interest accretion
     463       108       —   
Net premiums collected
(1)
     (916     (226     (20
Derecognition (lapses and withdrawals)
     —        —        —   
Other
     —        1       —   
  
 
 
   
 
 
   
 
 
 
Ending balance, at original discount rate
     17,673       3,786       —   
Effect of changes in discount rate assumptions
     (280     74       —   
  
 
 
   
 
 
   
 
 
 
Ending balance as of June 30
   $ 17,393     $ 3,860     $ —   
  
 
 
   
 
 
   
 
 
 
Present value of expected future policy benefits:
      
Beginning balance as of January 1
   $ 62,579     $ 5,412     $ 11,829  
Beginning balance, at original discount rate
   $ 60,513     $ 5,146     $ 9,920  
Effect of changes in cash flow assumptions
     (55     —        —   
Effect of actual variances from expected experience
     (203     (3     (42
  
 
 
   
 
 
   
 
 
 
Adjusted beginning balance
     60,255       5,143       9,878  
Issuances
     —        —        16  
Interest accretion
     1,641       137       322  
Benefit payments
     (1,984     (409     (490
Derecognition (lapses and withdrawals)
     —        —        —   
Other
     —        —        5  
  
 
 
   
 
 
   
 
 
 
Ending balance, at original discount rate
     59,912       4,871       9,731  
Effect of changes in discount rate assumptions
     (1,495     104       1,241  
  
 
 
   
 
 
   
 
 
 
Ending balance as of June 30
   $ 58,417     $ 4,975     $ 10,972  
  
 
 
   
 
 
   
 
 
 
Net liability for future policy benefits, before flooring adjustments
   $ 41,024     $ 1,115     $ 10,972  
Flooring adjustments
(2)
     —        470       —   
  
 
 
   
 
 
   
 
 
 
Net liability for future policy benefits
     41,024       1,585       10,972  
Less: reinsurance recoverable
     6,994       818       8,365  
  
 
 
   
 
 
   
 
 
 
Net liability for future policy benefits, net of reinsurance recoverable
   $ 34,030     $ 767     $ 2,607  
  
 
 
   
 
 
   
 
 
 
Weighted-average liability duration (years)
     13.0       5.7       10.3  
 
(1)
Represents the portion of gross premiums collected from policyholders that is used to fund expected benefit payments.
(2)
Flooring adjustments are necessary when a cohort’s present value of future net premiums exceeds the present value of future benefits. The flooring adjustment ensures that the liability for future policy benefits for each cohort is not less than zero. This adjustment is most prevalent in our term life insurance products due to their product design of a level premium period followed by annual premium rate increases.
 
 
  
December 31, 2023
 
(Dollar amounts in millions)
  
Long-term

care insurance
 
 
Life

insurance
 
 
Fixed

annuities
 
Present value of expected net premiums:
  
 
 
Beginning balance as of January 1
   $ 19,895     $ 4,083     $ —   
Beginning balance, at original discount rate
   $ 19,959     $ 3,922     $ —   
Effect of changes in cash flow assumptions
     (276     180       —   
Effect of actual variances from expected experience
     (365     38       —   
  
 
 
   
 
 
   
 
 
 
Adjusted beginning balance
     19,318       4,140       —   
Issuances
     2       —        42  
Interest accretion
     994       217       —   
Net premiums collected
(1)
     (1,968     (439     (42
Derecognition (lapses and withdrawals)
     —        —        —   
Other
     —        —        —   
  
 
 
   
 
 
   
 
 
 
Ending balance, at original discount rate
     18,346       3,918       —   
Effect of changes in discount rate assumptions
     304       262       —   
  
 
 
   
 
 
   
 
 
 
Ending balance as of December 31
   $ 18,650     $ 4,180     $ —   
  
 
 
   
 
 
   
 
 
 
Present value of expected future policy benefits:
      
Beginning balance as of January 1
   $ 61,352     $ 5,556     $ 11,923  
Beginning balance, at original discount rate
   $ 61,148     $ 5,374     $ 10,300  
Effect of changes in cash flow assumptions
     (292     261       (33
Effect of actual variances from expected experience
     (50     61       (30
  
 
 
   
 
 
   
 
 
 
Adjusted beginning balance
     60,806       5,696       10,237  
Issuances
     2       —        35  
Interest accretion
     3,327       281       663  
Benefit payments
     (3,621     (823     (1,016
Derecognition (lapses and withdrawals)
     —        —        —   
Other
     (1     (8     1  
  
 
 
   
 
 
   
 
 
 
Ending balance, at original discount rate
     60,513       5,146       9,920  
Effect of changes in discount rate assumptions
     2,066       266       1,909  
  
 
 
   
 
 
   
 
 
 
Ending balance as of December 31
   $ 62,579     $ 5,412     $ 11,829  
  
 
 
   
 
 
   
 
 
 
Net liability for future policy benefits, before flooring adjustments
   $ 43,929     $ 1,232     $ 11,829  
Flooring adjustments
(2)
     —        466       —   
  
 
 
   
 
 
   
 
 
 
Net liability for future policy benefits
     43,929       1,698       11,829  
Less: reinsurance recoverable
     7,572       852       9,008  
  
 
 
   
 
 
   
 
 
 
Net liability for future policy benefits, net of reinsurance recoverable
   $ 36,357     $ 846     $ 2,821  
  
 
 
   
 
 
   
 
 
 
Weighted-average liability duration (years)
     13.7       5.9       11.1  
 
(1)
Represents the portion of gross premiums collected from policyholders that is used to fund expected benefit payments.
(2)
Flooring adjustments are necessary when a cohort’s present value of future net premiums exceeds the present value of future benefits. The flooring adjustment ensures that the liability for future policy benefits for each cohort is not less than zero. This adjustment is most prevalent in our term life insurance products due to their product design of a level premium period followed by annual premium rate increases.
Summary of Weighted Average Interest and Discount Rates
The following table provides the weighted-average interest rates for the liability for future policy benefits as of the dates indicated:
 
 
  
June 30,

2024
 
 
December 31,

2023
 
Long-term care insurance
    
Interest accretion
(locked-in)
rate
     5.7     5.8
Current discount rate
     5.6     5.1
Life insurance
    
Interest accretion
(locked-in)
rate
     5.8     5.8
Current discount rate
     5.3     4.8
Fixed annuities
    
Interest accretion
(locked-in)
rate
     6.8     6.7
Current discount rate
     5.6     5.0
Summary of Undiscounted and Discounted Expected Future Gross Premiums and Expected Future Benefit Payments
The following table sets forth the amount of undiscounted and discounted expected future gross premiums and expected future benefit payments as of the dates indicated:
 
 
  
June 30, 2024
 
  
December 31, 2023
 
(Amounts in millions)
  
Undiscounted
 
  
Discounted
 
  
Undiscounted
 
  
Discounted
 
Long-term care insurance
  
  
  
  
Expected future gross premiums
   $ 36,523      $ 24,512      $ 38,279      $ 26,341  
Expected future benefit payments
   $ 122,000      $ 58,417      $ 124,594      $ 62,579  
Life insurance
           
Expected future gross premiums
   $ 10,292      $ 5,788      $ 10,693      $ 6,278  
Expected future benefit payments
   $ 7,107      $ 4,975      $ 7,524      $ 5,412  
Fixed annuities
           
Expected future gross premiums
   $ —       $ —       $ —       $ —   
Expected future benefit payments
   $ 23,385      $ 10,972      $ 23,903      $ 11,829  
Summary of Revenue and Interest Expense in Respect of Future Policy Benefits
The following table sets forth the amount of revenue and interest accretion (expense) recognized in net income related to our liability for future policy benefits for the periods indicated:
 
 
 
Three months ended

June 30,
 
 
Six months ended

June 30,
 
 
Year ended
 
 
 
2024
 
 
2023
 
 
2024
 
 
2023
 
 
December 31, 2023
 
(Amounts in millions
 
Gross

premiums
 
 
Interest

accretion 
(1)
 
 
Gross

premiums
 
 
Interest

accretion 
(1)
 
 
Gross

premiums
 
 
Interest

accretion 
(1)
 
 
Gross

premiums
 
 
Interest

accretion 
(1)
 
 
Gross

premiums
 
 
Interest

accretion 
(1)
 
Long-term care insurance
 
$
613
 
 
$
589
 
 
$
671
 
 
$
582
 
 
$
1,243
 
 
$
1,178
 
 
$
1,346
 
 
$
1,160
 
 
$
2,713
 
 
$
2,333
 
Life insurance
 
 
165
 
 
 
14
 
 
 
174
 
 
 
16
 
 
 
334
 
 
 
29
 
 
 
353
 
 
 
33
 
 
 
688
 
 
 
64
 
Fixed annuities
 
 
 
 
 
160
 
 
 
 
 
 
166
 
 
 
 
 
 
322
 
 
 
 
 
 
334
 
 
 
 
 
 
663
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Total
 
$
778
 
 
$
763
 
 
$
845
 
 
$
764
 
 
$
1,577
 
 
$
1,529
 
 
$
1,699
 
 
$
1,527
 
 
$
3,401
 
 
$
3,060
 
 
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
 
(1)
Amounts for interest accretion are included in benefits and other changes in policy reserves in the condensed consolidated statements of income.