XML 41 R25.htm IDEA: XBRL DOCUMENT v3.23.3
Long-Duration Insurance Contracts (Tables)
9 Months Ended
Sep. 30, 2023
Insurance [Abstract]  
Schedule of Liability for Future Policy Benefit, Activity
The following table summarizes the balance of and changes in LFPB on January 1, 2021 due to adoption of ASU 2018-12. The impact of shifts between deferred profit liabilities (DPL) and LFPB for limited-payment products are presented as offsetting line items in the effect of net premiums exceeding gross premiums and the effect of decrease/increase of DPL.
($ in millions)
Whole LifeTerm LifeExperience LifeLimited Pay Whole Life
Supplemental Health(1)
SPIA (life contingent)
Balance, end of year December 31, 2020$218.7 $93.2 $758.3 $51.3 $392.5 $115.9 
Change in discount rate assumptions111.5 27.3 433.0 18.2 23.0 20.6 
Change in cash flow assumptions, effect of net premiums exceeding gross premiums0.4 — — — — — 
Adjusted balance, beginning of year January 1, 2021330.6 120.5 1,191.3 69.5 415.5 136.5 
Less: Reinsurance recoverables, end of year December 31, 2020(0.1)(5.4)(1.3)(0.1)— — 
Less: Change in discount rate assumptions(0.2)(0.9)(0.7)(0.1)— — 
Adjusted balance, beginning of year January 1, 2021, net of reinsurance$330.3 $114.2 $1,189.3 $69.3 $415.5 $136.5 
(1)     As of January 1, 2021, the net LFPB for Supplemental Health was $163.5 million for cancer, $31.2 million for accident, $32.0 million for disability and $188.8 million for other supplemental health policies.
The following tables summarize balances and changes in LFPB for traditional and limited-payment contracts.
The balances of and changes in LFPB as of and for the three months ended September 30, 2023 were as follows:
($ in millions)
Whole Life Term Life
Experience
Life(1)
Limited-Pay Whole Life
Supplemental
Health(2)
SPIA (life contingent)
Present value of expected net premiums:
Balance at July 1, 2023
$217.5 $240.3 $68.1 $31.7 $172.0 $— 
July 1, 2023 balance at original discount rate
247.0 265.1 64.7 34.2 207.5 — 
Effect of: — — — — — — 
Change in cash flow assumptions— — — — — — 
Actual variances from expected experience 0.8 (1.2)0.7 (0.3)— — 
Adjusted balance at July 1, 2023
247.8 263.9 65.4 33.9 207.5 — 
Issuances(3)
2.2 6.0 — 1.2 3.7 0.8 
Interest accruals(4)
1.8 2.6 1.0 0.4 1.5 — 
Net premiums collected(5)
(5.2)(6.3)(1.7)(1.5)(5.6)(0.8)
September 30, 2023 balance at original discount rate
246.6 266.2 64.7 34.0 207.1 — 
Effect of changes in discount rate assumptions(41.7)(38.1)(0.4)(3.6)(42.8)— 
Balance at September 30, 2023
204.9 228.1 64.3 30.4 164.3 — 
Present value of expected future policy benefits:
Balance at July 1, 2023
507.1 360.6 871.5 85.3 426.6 103.6 
July 1, 2023 balance at original discount rate
588.7 406.4 799.6 102.6 525.8 113.0 
Effect of:
Changes in cash flow assumptions— — — — — — 
Actual variances from expected experience0.8 (0.3)1.1 (0.3)(0.2)— 
Adjusted balance at July 1, 2023
589.5 406.1 800.7 102.3 525.6 113.0 
Issuances 2.2 6.4 — 1.2 3.7 0.7 
Interest accruals 4.8 3.9 11.7 1.0 3.6 1.1 
Benefit payments(6)
(5.3)(5.0)(16.0)(0.2)(15.7)(2.9)
September 30, 2023 balance at original discount rate
591.2 411.4 796.4 104.3 517.2 111.9 
Effect of changes in discount rate assumptions(123.5)(71.0)11.0 (25.7)(118.8)(13.7)
Balance at September 30, 2023
467.7 340.4 807.4 78.6 398.4 98.2 
Net liability for future policy benefits 262.7 112.4 743.2 48.2 234.0 98.2 
Less: Reinsurance recoverable (58.1)(16.9)(0.6)(0.1)(3.5)(3.3)
Net liability for future policy benefits, after reinsurance recoverable 204.6 95.5 742.6 48.1 230.5 94.9 
Impact of flooring on net liability for future policy benefits0.5 0.1 — — — — 
Net liability for future policy benefits at September 30, 2023
$205.1 $95.6 $742.6 $48.1 $230.5 $94.9 
(1) Experience Life contains both whole life and term elements.
(2) As of September 30, 2023, the net LFPB for Supplemental Health was $88.5 million for cancer, $20.0 million for accident, $21.6 million for disability and $100.4 million for other supplemental health policies.
(3) Issuances are calculated at present value, using the original discount rate, of the expected net premiums or the expected future policy benefits related to new policies issued during the current period.
(4) Interest accruals represent the interest earned on the beginning present value of either the expected net premiums or the expected future policy benefits using the original interest rate.
(5) Net premiums collected represent the product of the current period net premium ratio and the gross premiums collected during the period of in force business.
(6) Benefit payments represent the release of the present value, using the original discount rate, of the expected future policy benefits due to death, lapse/withdrawal and maturity payments based on revised expected assumptions.
The balances of and changes in LFPB as of and for the nine months ended September 30, 2023 were as follows:
($ in millions)
Whole Life Term Life
Experience
Life(1)
Limited-Pay Whole Life
Supplemental
Health(2)
SPIA (life contingent)
Present value of expected net premiums:
Balance at January 1, 2023$215.1 $234.7 $68.3 $29.7 $167.4 $— 
January 1, 2023 balance at original discount rate245.9 265.4 65.5 32.4 205.1 — 
Effect of: — — — — — — 
Change in cash flow assumptions— (5.3)— — — — 
Actual variances from expected experience 2.6 (2.2)1.4 1.0 0.3 — 
Adjusted balance at January 1, 2023248.5 257.9 66.9 33.4 205.4 — 
Issuances(3)
7.6 19.0 — 3.3 13.6 4.2 
Interest accruals(4)
5.4 7.8 2.8 1.0 4.5 — 
Net premiums collected(5)
(14.9)(18.5)(5.0)(3.7)(16.4)(4.2)
September 30, 2023 balance at original discount rate
246.6 266.2 64.7 34.0 207.1 — 
Effect of changes in discount rate assumptions(41.7)(38.1)(0.4)(3.6)(42.8)— 
Balance at September 30, 2023
204.9 228.1 64.3 30.4 164.3 — 
Present value of expected future policy benefits:
Balance at January 1, 2023493.6 347.0 867.5 79.4 431.7 103.3 
January 1, 2023 balance at original discount rate581.9 401.0 805.2 98.6 537.1 113.4 
Effect of:
Changes in cash flow assumptions— (5.6)— — — — 
Actual variances from expected experience2.7 0.4 2.0 1.2 (0.1)(0.5)
Adjusted balance at January 1, 2023584.6 395.8 807.2 99.8 537.0 112.9 
Issuances 7.7 19.6 — 3.3 13.6 4.7 
Interest accruals 14.2 11.4 35.5 2.9 10.8 3.3 
Benefit payments(6)
(15.3)(15.4)(46.3)(1.7)(44.2)(9.0)
September 30, 2023 balance at original discount rate
591.2 411.4 796.4 104.3 517.2 111.9 
Effect of changes in discount rate assumptions(123.5)(71.0)11.0 (25.7)(118.8)(13.7)
Balance at September 30, 2023
467.7 340.4 807.4 78.6 398.4 98.2 
Net liability for future policy benefits 262.7 112.4 743.2 48.2 234.0 98.2 
Less: Reinsurance recoverable (58.1)(16.9)(0.6)(0.1)(3.5)(3.3)
Net liability for future policy benefits, after reinsurance recoverable 204.6 95.5 742.6 48.1 230.5 94.9 
Impact of flooring on net liability for future policy benefits0.5 0.1 — — — — 
Net liability for future policy benefits at September 30, 2023
$205.1 $95.6 $742.6 $48.1 $230.5 $94.9 
(1) Experience Life contains both whole life and term elements.
(2) As of September 30, 2023, the net LFPB for Supplemental Health was $88.5 million for cancer, $20.0 million for accident, $21.6 million for disability and $100.4 million for other supplemental health policies.
(3) Issuances are calculated at present value, using the original discount rate, of the expected net premiums or the expected future policy benefits related to new policies issued during the current period.
(4) Interest accruals represent the interest earned on the beginning present value of either the expected net premiums or the expected future policy benefits using the original interest rate.
(5) Net premiums collected represent the product of the current period net premium ratio and the gross premiums collected during the period of in force business.
(6) Benefit payments represent the release of the present value, using the original discount rate, of the expected future policy benefits due to death, lapse/withdrawal and maturity payments based on revised expected assumptions.
The balances of and changes in LFPB as of and for the year ended December 31, 2022 were as follows:
($ in millions)
Whole Life Term Life
Experience
Life(1)
Limited-Pay Whole Life
Supplemental Health(2)
SPIA (life contingent)
Present Value of Expected Net Premiums
Balance at January 1, 2022(7)
$260.7 $264.4 $74.6 $29.7 $226.7 $— 
January 1, 2022 balance at original discount rate(7)
239.3 235.4 55.9 27.2 223.1 — 
Effect of:
Change in cash flow assumptions5.2 18.7 9.1 2.0 12.2 — 
Actual variances from expected experience 7.2 (4.2)3.0 1.6 (25.3)— 
Adjusted balance at January 1, 2022251.7 249.9 68.0 30.8 210.0 — 
Issuances(3)
12.5 28.0 — 6.3 12.0 5.3 
Interest accruals(3)
6.7 9.0 3.3 1.1 5.9 — 
Net premiums collected(5)
(25.0)(21.5)(5.8)(5.8)(22.8)(5.3)
December 31, 2022 balance at original discount rate245.9 265.4 65.5 32.4 205.1 — 
Effect of changes in discount rate assumptions(30.8)(30.7)2.8 (2.7)(37.7)— 
Balance at December 31, 2022215.1 234.7 68.3 29.7 167.4 — 
Present Value of Expected Future Policy Benefits
Balance at January 1, 2022(7)
660.4 411.5 1,172.7 102.9 590.6 129.1 
January 1, 2022 balance at original discount rate(7)
566.1 360.0 802.6 86.6 584.2 115.7 
Effect of:
Changes in cash flow assumptions5.2 21.5 11.0 2.0 13.8 — 
Actual variances from expected experience7.7 (4.7)3.6 1.4 (30.0)0.4 
Adjusted balance at January 1, 2022579.0 376.8 817.2 90.0 568.0 116.1 
Issuances 12.4 28.3 — 6.4 12.0 5.3 
Interest accruals 18.0 14.4 47.4 3.4 15.0 4.3 
Benefit payments(6)
(27.5)(18.5)(59.4)(1.2)(57.9)(12.3)
December 31, 2022 balance at original discount rate581.9 401.0 805.2 98.6 537.1 113.4 
Effect of changes in discount rate assumptions(88.3)(54.0)62.3 (19.2)(105.4)(10.1)
Balance at December 31, 2022493.6 347.0 867.5 79.4 431.7 103.3 
Net liability for future policy benefits 278.4 112.2 799.3 49.6 264.4 103.3 
Less: Reinsurance recoverable (63.1)(15.3)(0.8)— (3.4)(3.2)
Net liability for future policy benefits, after reinsurance recoverable 215.3 96.9 798.5 49.6 261.0 100.1 
Impact of flooring on net liability for future policy benefits 1.1 0.2 — — — — 
Net liability for future policy benefits at December 31, 2022$216.4 $97.1 $798.5 $49.6 $261.0 $100.1 
(1) Experience Life contains both whole life and term elements.
(2) As of December 31, 2022, the net LFPB for Supplemental Health was $101.8 million for cancer, $21.8 million for accident, $23.1 million for disability and $114.3 million for other supplemental health policies.
(3) Issuances are calculated at present value, using the original discount rate, of the expected net premiums or the expected future policy benefits related to new policies issued during the current period.
(4) Interest accruals represent the interest earned on the beginning present value of either the expected net premiums or the expected future policy benefits using the original interest rate.
(5) Net premiums collected represent the product of the current period net premium ratio and the gross premiums collected during the period of in force business.
(6) Benefit payments represent the release of the present value, using the original discount rate, of the expected future policy benefits due to death, lapse/withdrawal and maturity payments based on revised expected assumptions.
(7) Whole Life, Term Life, and Supplemental Health beginning balance at January 1, 2022 includes reserves acquired from Madison National Life Insurance Company, Inc. on January 1, 2022.
The balances of and changes in LFPB (including a summary of the balance and changes in the LFPB on January 1, 2021 due to adoption of ASU 2018-12) as of and for the year ended December 31, 2021 were as follows:
($ in millions)
Whole Life Term Life
Experience
 Life(1)
Limited-Pay Whole Life
Supplemental Health(2)
SPIA (life contingent)
Balance, end of year December 31, 2020$218.7 $93.2 $758.3 $51.3 $392.5 $115.9 
Change in discount rate assumptions111.5 27.3 433.0 18.2 23.0 20.6 
Change in cash flow assumptions, effect of net premiums exceeding gross premiums0.4 — — — — — 
Change in cash flow assumptions, effect of decrease of the DPL — — — — — 
Adjustment for removal of related balances in AOCI— — — — — — 
Adjusted balance, beginning of year January 1, 2021330.6 120.5 1,191.3 69.5 415.5 136.5 
Less: Reinsurance recoverables(0.1)(5.4)(1.3)(0.1)— — 
Less: Change in discount rate assumptions(0.2)(0.9)(0.7)(0.1)— — 
Adjusted balance, beginning of year January 1, 2021, net of reinsurance$330.3 $114.2 $1,189.3 $69.3 $415.5 $136.5 
Present Value of Expected Net Premiums
Balance at January 1, 2021$176.5 $244.1 $78.0 $25.4 $233.0 $— 
January 1, 2021 balance at original discount rate143.5 200.8 55.2 22.0 218.2 — 
Effect of:
Change in cash flow assumptions2.4 (4.5)(3.3)— (1.8)— 
Actual variances from expected experience 8.8 6.9 6.3 1.0 6.3 — 
Adjusted balance at January 1, 2021154.7 203.2 58.2 23.0 222.7 — 
Issuances(3)
13.3 29.8 — 10.2 13.0 3.7 
Interest accruals(4)
6.2 7.9 3.2 0.8 5.9 — 
Net premiums collected(5)
(16.6)(19.8)(5.6)(6.8)(24.1)(3.7)
December 31, 2021 balance at original discount rate157.6 221.1 55.8 27.2 217.5 — 
Effect of changes in discount rate assumptions25.4 32.0 18.8 2.5 4.0 — 
Balance at December 31, 2021183.0 253.1 74.6 29.7 221.5 — 
Present Value of Expected Future Policy Benefits
Balance at January 1, 2021507.1 364.7 1,269.3 95.0 626.9 136.5 
January 1, 2021 balance at original discount rate362.5 294.0 813.5 73.4 589.1 115.9 
Effect of:
Changes in cash flow assumptions2.8 (4.8)(3.6)— (3.0)— 
Actual variances from expected experience8.7 7.2 6.6 1.1 6.2 (0.4)
Adjusted balance at January 1, 2021374.0 296.4 816.5 74.5 592.3 115.5 
Issuances 13.3 29.8 — 10.2 13.0 3.7 
Interest accruals 17.1 12.0 47.9 2.9 15.7 4.5 
Benefit payments(5)
(18.1)(18.7)(61.9)(1.0)(48.4)(12.1)
December 31, 2021 balance at original discount rate386.3 319.5 802.5 86.6 572.6 111.6 
Effect of changes in discount rate assumptions114.4 51.1 370.2 16.3 8.0 13.1 
Balance at December 31, 2021500.7 370.6 1,172.7 102.9 580.6 124.7 
Net liability for future policy benefits 317.7 117.6 1,098.1 73.2 359.1 124.7 
Less: Reinsurance recoverable (0.5)(5.5)(1.1)(0.2)— — 
Net liability for future policy benefits, after reinsurance recoverable $317.2 $112.1 $1,097.0 $73.0 $359.1 $124.7 
(1) Experience Life contains both whole life and term elements.
(2) As of December 31, 2021, the net LFPB for Supplemental Health was $140.8 million for cancer, $28.7 million for accident, $29.3 million for disability and $160.3 million for other supplemental health policies.
(3) Issuances are calculated at present value, using the original discount rate, of the expected net premiums or the expected future policy benefits related to new policies issued during the current period.
(4) Interest accruals represent the interest earned on the beginning present value of either the expected net premiums or the expected future policy benefits using the original interest rate.
(5) Net premiums collected represent the product of the current period net premium ratio and the gross premiums collected during the period of in force business.
(6) Benefit payments represent the release of the present value, using the original discount rate, of the expected future policy benefits due to death, lapse/withdrawal and maturity payments based on revised expected assumptions.
The following table summarizes the amount of revenue and interest related to traditional and limited-payment contracts recognized in the Consolidated Statements of Operations and Comprehensive Income (Loss):
($ in millions)Gross premiums or assessments Gross premiums or assessments
Three Months Ended September 30,Nine Months Ended September 30,
2023202220232022
Whole life$7.2 $7.0 $20.5 $19.3 
Term life11.7 11.3 33.9 31.6 
Experience life8.1 8.4 24.2 25.2 
Limited-pay whole life2.2 2.0 5.5 6.3 
Supplemental health30.0 30.4 89.7 91.7 
SPIA (life contingent) 0.9 0.9 4.5 4.2 
Total$60.1 $60.0 $178.3 $178.3 
($ in millions)Interest expenseInterest expense
Three Months Ended September 30,Nine Months Ended September 30,
2023202220232022
Whole life$3.0 $2.8 $8.8 $8.4 
Term life1.2 1.0 3.6 3.2 
Experience life10.9 11.1 32.8 33.2 
Limited-pay whole life0.6 0.6 1.9 1.8 
Supplemental health2.1 2.2 6.4 6.9 
SPIA (life contingent) 1.1 1.1 3.3 3.3 
Total$18.9 $18.8 $56.8 $56.8 
The following table provides the amount of undiscounted and discounted expected gross premiums and expected future benefits and expenses for traditional and limited-payment contracts:
($ in millions)
As of
September 30, 2023
As of
December 31, 2022
Undiscounted DiscountedUndiscountedDiscounted
Whole life
Expected future gross premiums $473.9 $323.6 $469.0 $322.5 
Expected future benefits and expenses1,138.5 591.2 1,121.4 580.4 
Term life
Expected future gross premiums 757.0 471.7 739.3 464.2 
Expected future benefits and expenses704.2 411.4 678.0 401.0 
Experience Life
Expected future gross premiums 542.1 301.8 569.6 315.5 
Expected future benefits and expenses1,713.6 796.4 1,755.4 805.2 
Limited-pay whole life
Expected future gross premiums 63.3 48.2 60.8 46.5 
Expected future benefits and expenses238.3 104.3 226.8 98.6 
Supplemental health
Expected future gross premiums 1,639.2 1,206.3 1,615.5 1,208.1 
Expected future benefits and expenses713.5 517.2 761.4 563.6 
SPIA (life contingent)
Expected future gross premiums — — — — 
Expected future benefits and expenses156.7 111.9 157.7 113.4 
The following table provides the weighted-average durations of LFPB, in years:
As of September 30,
20232022
Whole life17.817.7
Term life16.415.8
Experience life10.410.7
Limited-pay whole life 22.221.3
Supplemental health10.49.9
SPIA (life contingent) 7.67.7
The following table provides ranges of the weighted-average interest rates for LFPB:
As of September 30,
20232022
Whole life
Interest accretion rate
1.7% - 4.9%
1.7% - 5.0%
Current discount rate
5.5% - 5.9%
4.9% - 5.4%
Term life
Interest accretion rate
4.2% - 4.3%
4.1% - 4.3%
Current discount rate
5.9% - 5.9%
5.5% - 5.5%
Experience life
Interest accretion rate 6.1 %6.1 %
Current discount rate5.9 %5.5 %
Limited-pay whole life
Interest accretion rate3.9 %3.9 %
Current discount rate5.9 %5.4 %
Supplemental health
Interest accretion rate
1.7% - 2.7%
1.7% - 2.7%
Current discount rate
5.9% - 6.1%
5.4% - 5.8%
SPIA (life contingent)
Interest accretion rate
 1.7% - 4.1%
1.7% - 4.0%
Current discount rate
5.8% - 5.8%
5.4% - 5.4%
Schedule of Liability for Future Policy Benefits, by Product Segment
The following table reconciles the net LFPB to LFPB in the Consolidated Balance Sheets. DPL for single premium and immediate annuity products is presented together with LFPB in the Consolidated Balance Sheets:
($ in millions)September 30, 2023December 31, 2022
Whole life$262.7 $279.5 
Term life112.4 112.4 
Experience life743.2 799.3
Limited-pay whole life48.2 49.6 
Supplemental health234.0 264.4 
SPIA (life contingent)98.2 103.3 
Limited-pay whole life DPL3.9 3.2 
SPIA (life contingent) DPL1.2 0.8 
Reconciling items(1)
109.6 105.5 
Total$1,613.4 $1,718.0 
(1) Reconciling items primarily relate to products not in scope of ASU 2018-12 and return of premium reserves.
Schedule of Fair Value Measurement Inputs and Valuation Techniques
Level 3 Assets and Liabilities by Price Source
The table below presents the balances of Level 3 assets and liabilities measured at fair value with their corresponding pricing sources (in millions, 2022 information recast for the adoption of LDTI):
($ in millions)
Total
Internal
External
September 30, 2023
Financial Assets
Fixed maturity securities
U.S. Government and federally sponsored agency obligations:
Mortgage-backed securities$2.5 $— $2.5 
Municipal bonds69.7 — 69.7 
Corporate bonds305.2 47.4 257.8 
Other asset-backed securities98.0 — 98.0 
Total fixed maturity securities475.4 47.4 428.0 
Equity securities2.2 — 2.2 
Totals$477.6 $47.4 $430.2 
Financial Liabilities(1)
$78.3 $78.3 $— 
December 31, 2022
Financial Assets
Fixed maturity securities
U.S. Government and federally sponsored agency obligations:
Mortgage-backed securities$2.6 $— $2.6 
Municipal bonds54.4 — 54.4 
Corporate bonds261.3 9.5 251.8 
Other asset-backed securities105.0 — 105.0 
Total fixed maturity securities423.3 9.5 413.8 
Equity securities2.0 — 2.0 
Totals$425.3 $9.5 $415.8 
Financial Liabilities(1)
$91.3 $91.3 $— 
(1) Represents embedded derivatives related to fixed indexed annuity and indexed universal life products reported in Future policy benefit reserves and Other policyholder funds as well as net MRBs reported in Policyholders' account balances in the Company's Consolidated Balance Sheets.

External pricing sources for securities represent prices from prior transactions or unadjusted third-party pricing information where pricing inputs are not readily available.
Quantitative Information about Level 3 Fair Value Measurements
The following table provides quantitative information about the significant unobservable inputs for recurring fair value measurements categorized with Level 3.
($ in millions)

Fair Value
as of
September 30, 2023
Valuation Technique(s)Unobservable Inputs
Range
(Weighted Average)
and Single Point Best Estimate(1)
Financial Assets
Corporate bonds
$47.4 
discounted cash flow
yield
8.3% - 17.4%
Financial Liabilities
Derivatives embedded in fixed indexed annuity products
$82.8 discounted cash flowlapse rate5.4%
mortality multiplier(2)
67.8%
      option budget 
0.9% - 3.8%
non-performance adjustment(3)
5.0%
Net MRBs$(4.5)discounted cash flow lapse rate 5.9%
mortality multiplier(2)
67.8%
(1)    When a range of unobservable inputs is not readily available, the Company uses a single point best estimate.
(2)    Mortality multiplier is applied to the Annuity 2000 table.
(3)    Determined as a percentage of the risk-free rate.
The following table summarizes the ranges of actual experience and expected experience for mortality and lapses of LFPB:
September 30, 2023
Whole Life Term LifeExperience Life Limited-Pay Whole Life SPIA (life contingent)
Mortality
Actual experience0.7 %
0.1% - 0.6%
1.7 %0.1 %N.M.
Expected experience0.7 %
0.1% - 1.7%
1.6 %0.3 %N.M.
Lapses
Actual experience3.6 %
5.3% - 7.3%
3.2 %4.3 %N.M.
Expected experience4.7 %
5.7% - 32.2%
3.1 %5.3 %N.M.
September 30, 2022
Whole LifeTerm LifeExperience LifeLimited-Pay Whole LifeSPIA (life contingent)
Mortality
Actual experience0.8 %
0.1% - 0.3%
1.6 %0.2 %N.M.
Expected experience0.7 %
0.1% - 0.8%
1.4 %0.2 %N.M.
Lapses
Actual experience3.1 %
5.6% - 63.0%
3.4 %4.0 %N.M.
Expected experience5.8 %
6.6% - 7.3%
3.2 %7.5 %N.M.
Schedule of Policyholder Account Balance The following tables summarize balances of and changes in policyholders' account balances:
($ in millions)Three Months Ended September 30, 2023
Indexed Universal LifeExperience LifeFixed Account Annuities Fixed Indexed Account Annuities SPIA (non-life contingent)
Balance at July 1, 2023
$52.0 $63.0 $4,563.5 $481.2 $33.5 
Premiums received(1)
$3.1 $(0.1)$70.0 $5.3 $0.5 
Surrenders and withdrawals(2)
(0.2)(1.1)(87.8)(17.6)— 
Benefit payments(3)
— (0.4)(21.2)(0.6)(1.2)
Net transfers from (to) separate account (0.3)— 3.0 (3.1)— 
Interest credited(4)
0.7 0.8 40.8 3.0 0.3 
Other(0.6)(0.1)0.2 (0.2)— 
Balance at September 30, 2023
$54.7 $62.1 $4,568.5 $468.0 $33.1 
Weighted-average crediting rate 5.4 %5.2 %3.6 %2.6 %3.7 %
Net amount at risk(5)
$— $— $53.9 $— $— 
Cash surrender value $37.7 $61.4 $4,512.3 $456.8 $32.9 
($ in millions) Three Months Ended September 30, 2022
Indexed Universal Life Experience LifeFixed Account AnnuitiesFixed Indexed Account Annuities SPIA (non-life contingent)
Balance at July 1, 2022
$42.6 $65.4 $4,573.7 $518.2 $36.3 
Premiums received(1)
$3.2 $(0.2)$61.3 $8.0 $0.3 
Surrenders and withdrawals(2)
(0.1)(0.9)(64.4)(9.8)— 
Benefit payments(3)
— (0.4)(17.7)(1.1)(1.4)
Net transfers from (to) separate account— — 7.8 (0.7)— 
Interest credited(4)
— 0.9 39.2 0.1 0.2 
Other(0.9)(0.1)4.2 2.2 — 
Balance at September 30, 2022
$44.8 $64.7 $4,604.1 $516.9 $35.4 
Weighted-average crediting rate— %5.7 %3.5 %0.1 %2.3 %
Net amount at risk(5)
$— $— $110.2 $— $— 
Cash surrender value$29.0 $64.0 $4,546.5 $501.7 $35.0 
(1) Premiums received represents premiums collected from policyholder during the period of in force business.
(2) Surrenders and withdrawals represent reductions to the policyholders' account balance due to policyholders surrendering the policy or withdrawing funds from the account balance.
(3) Benefit payments represent benefits due under contract that were paid to a policyholder during the periods.
(4) Interest credited represents interest earned and credited to policyholders' account balance during the periods.
(5) Net amount at risk represents guaranteed benefit amounts less current policyholders' account balance at the reporting date.
($ in millions)Nine Months Ended September 30, 2023
Indexed Universal LifeExperience LifeFixed Account Annuities Fixed Indexed Account Annuities SPIA (non-life contingent)
Balance at January 1, 2023$47.6 $64.3 $4,591.1 $510.3 $34.4 
Premiums received(1)
$9.8 $(0.5)$183.9 $15.8 $2.6 
Surrenders and withdrawals(2)
(0.9)(2.6)(289.8)(50.1)(0.2)
Benefit payments(3)
— (1.3)(58.1)(2.1)(4.3)
Net transfers from (to) separate account (0.5)— 17.5 (6.4)— 
Interest credited(4)
0.9 2.3 120.7 3.9 0.8 
Other(2.2)(0.1)3.2 (3.4)(0.2)
Balance at September 30, 2023
$54.7 $62.1 $4,568.5 $468.0 $33.1 
Weighted-average crediting rate 2.3 %5.0 %3.6 %1.1 %3.1 %
Net amount at risk(5)
$— $— $53.9 $— $— 
Cash surrender value $37.7 $61.4 $4,512.3 $456.8 $32.9 
($ in millions) Nine Months Ended September 30, 2022
Indexed Universal Life Experience LifeFixed Account AnnuitiesFixed Indexed Account Annuities SPIA (non-life contingent)
Balance at January 1, 2022$39.1 $66.2 $4,532.7 $522.6 $37.7 
Premiums received(1)
$7.9 $(0.2)$156.0 $25.4 $1.7 
Surrenders and withdrawals(2)
(0.7)(2.4)(184.2)(30.1)(0.4)
Benefit payments(3)
— (1.2)(50.6)(2.9)(4.4)
Net transfers from (to) separate account— — 34.6 (1.1)— 
Interest credited(4)
0.8 2.4 116.4 3.2 0.8 
Other(2.3)(0.1)(0.8)(0.2)— 
Balance at September 30, 2022
$44.8 $64.7 $4,604.1 $516.9 $35.4 
Weighted-average crediting rate2.7 %5.0 %3.5 %0.8 %3.0 %
Net amount at risk(5)
$— $— $110.2 $— $— 
Cash surrender value$29.0 $64.0 $4,546.5 $501.7 $35.0 
(1) Premiums received represents premiums collected from policyholder during the period of in force business.
(2) Surrenders and withdrawals represent reductions to the policyholders' account balance due to policyholders surrendering the policy or withdrawing funds from the account balance.
(3) Benefit payments represent benefits due under contract that were paid to a policyholder during the periods.
(4) Interest credited represents interest earned and credited to policyholders' account balance during the periods.
(5) Net amount at risk represents guaranteed benefit amounts less current policyholders' account balance at the reporting date.

The following table reconciles policyholders' account balances to the policyholders' account balance liability in the Consolidated Balances Sheets:
($ in millions)September 30, 2023December 31, 2022
Indexed universal life$54.7 $47.6 
Experience Life 62.1 64.3 
Fixed account annuities4,568.5 4,591.1 
Fixed indexed account annuities468.0 510.3 
SPIA (non-life contingent)33.1 34.4 
Reconciling items(1)
17.6 12.9 
Total$5,204.0 $5,260.6 
(1) Reconciling items primarily relate to FIA reserves net of account balances, miscellaneous fixed annuity reserves, personal promise accounts and MRBs.
Schedule of Policyholder Account Balance, Guaranteed Minimum Crediting Rate
The following tables present the gross account values by range of guaranteed minimum crediting rates and the related range of difference, in basis points, between rates being credited to policyholders and the respective guaranteed minimums:
($ in millions)September 30, 2023
At Guaranteed Minimum
1-50 Basis Points Above
51-150 Basis Points Above
Greater Than 150 Basis Points Above
Total(1)
Guaranteed minimum crediting rates:
Less than 2%
$64.4 $252.2 $417.3 $182.3 $916.2 
Equal to 2% but less than 3%
197.9 56.0 38.0 37.0 328.9 
Equal to 3% but less than 4%
598.0 22.3 0.7 — 621.0 
Equal to 4% but less than 5%
2,692.8 — — — 2,692.8 
5% or higher
89.3 — — — 89.3 
Total$3,642.4 $330.5 $456.0 $219.3 $4,648.2 
($ in millions) December 31, 2022
At Guaranteed Minimum
1-50 Basis Points Above
51-150 Basis Points Above
Greater Than 150 Basis Points Above
Total(1)
Guaranteed minimum crediting rates:
Less than 2%
$262.5 $370.6 $214.4 $96.1 $943.6 
Equal to 2% but less than 3%
256.1 19.8 4.7 — 280.6 
Equal to 3% but less than 4%
667.4 0.4 0.4 — 668.2 
Equal to 4% but less than 5%
2,706.1 — — — 2,706.1 
5% or higher
91.7 — — — 91.7 
Total$3,983.8 $390.8 $219.5 $96.1 $4,690.2 
(1) Excludes products not containing a fixed guaranteed minimum crediting rate.
Schedule of Separate Account, Liability
The following table presents the balances of and changes in the Separate Account variable annuity liabilities presented in the Consolidated Balance Sheets(1):
($ in millions) Retirement Services
Variable Account Annuities
September 30, 2023December 31, 2022
Balance, beginning of year$2,792.3 $3,441.0 
Deposits173.9 240.3 
Withdrawals (163.3)(186.8)
Net transfers(11.1)(38.1)
Fees and charges (28.0)(36.8)
Market appreciation (depreciation)215.6 (619.7)
Other(5.4)(7.6)
Balance, end of period$2,974.0 $2,792.3 
(1) The Separate Account variable annuity liabilities are backed by, and are equal to, the Separate Account variable annuity assets that represent contractholder funds invested in various actively traded mutual funds that have daily quoted net asset values that are readily determinable for identical assets that the Company can access.
Schedule of Market Risk Benefit, Activity
The following table summarizes the balance of and changes in the net liability position of MRBs on January 1, 2021 due to adoption of ASU 2018-12:
($ in millions)
Balance, end of year December 31, 2020$0.1 
Adjustment for the difference between carrying amount and fair value, except for the difference due to instrument-specific credit risk 6.8 
Adjustment for cumulative effect of changes in the instrument-specific credit risk at issuance 1.7 
Total adjustment for the difference between carrying amount and fair value 8.5 
Balance, beginning of year January 1, 20218.6 
Less: Reinsurance recoverable— 
Balance, beginning of year January 1, 2021, net of reinsurance $8.6 
The following table presents the balances of and changes in MRBs associated with deferred variable annuities as of and for the three and nine months ended September 30, 2023 and 2022, respectively:
($ in millions) Three Months Ended
September 30,
Nine Months Ended
September 30,
2023202220232022
Balance, beginning of period$(3.6)$4.6 $0.2 $4.8 
Balance, beginning of period, before effects of changes in the instrument-specific credit risk(3.2)4.2 — 2.0 
Changes in market risk benefits(1)
(1.3)(1.6)(4.5)0.6 
Balance, end of period(2)
$(4.5)$2.6 $(4.5)$2.6 
Effect of changes in the instrument-specific credit risk— 0.3 — 0.3 
Balance, end of period $(4.5)$2.9 $(4.5)$2.9 
Net amount at risk(3)
$37.6 $79.9 $37.6 $79.9 
Weighted-average attained age of contract holders63636363
(1) Reflects interest accruals and effect of changes in interest rates, equity markets, equity index volatility and future assumptions.
(2) Balance, end of period, before the effect of changes in the instrument-specific credit risk.
(3) Net amount at risk represents the current guaranteed benefit less current account balance at the reporting date.

The following table presents MRBs by amounts in an asset position and amounts in a liability position. The net liabilities (assets) are included in Policyholders' account balances presented in the Consolidated Balance Sheets.
($ in millions)
As of September 30, 2023
As of December 31, 2022
(Asset)Liability Net(Asset)LiabilityNet
Deferred variable annuities $(6.4)$1.9 $(4.5)$(4.4)$4.7 $0.3 
Schedule of Deferred Policy Acquisition Costs
The following table summarizes the balance of and changes in DAC on January 1, 2021 due to adoption of ASU 2018-12:
($ in millions)
Whole LifeTerm LifeExperience LifeLimited-Pay Whole LifeIndexed Universal Life Supplemental HealthTotal Annuities
Balance, end of year December 31, 2020$17.8 $25.6 $2.6 $4.4 $11.3 $4.3 $137.7 
Adjustment for removal of related balances in AOCI— — 3.6 — 1.6 — 85.4 
Adjusted balance, beginning of year January 1, 2021$17.8 $25.6 $6.2 $4.4 $12.9 $4.3 $223.1 
DAC and Deferred Sales Inducements

The following tables roll-forward DAC for the periods indicated:
($ in millions) Three Months Ended September 30, 2023
Whole Life Term LifeExperience Life Limited-Pay Whole Life Indexed Universal LifeSupplemental HealthTotal Annuities
Balance, beginning of period $21.6 $31.4 $5.7 $7.0 $16.1 $7.0 $217.2 
Capitalizations0.7 1.5 0.1 0.4 0.6 0.7 3.7 
Amortization expense (0.3)(0.8)(0.1)(0.1)(0.2)(0.2)(3.6)
Experience adjustment (0.1)(0.1)— (0.1)(0.1)— (2.3)
Balance, end of period$21.9 $32.0 $5.7 $7.2 $16.4 $7.5 $215.0 
($ in millions)Nine Months Ended September 30, 2023
Whole LifeTerm LifeExperience LifeLimited-Pay Whole LifeIndexed Universal LifeSupplemental HealthTotal Annuities
Balance, beginning of period$20.9 $30.0 $5.8 $6.7 $15.4 $6.2 $221.1 
Capitalizations2.0 4.3 0.2 0.9 1.8 2.0 11.4 
Amortization expense(0.9)(2.2)(0.3)(0.3)(0.7)(0.5)(11.0)
Experience adjustment(0.1)(0.1)— (0.1)(0.1)(0.2)(6.5)
Balance, end of period$21.9 $32.0 $5.7 $7.2 $16.4 $7.5 $215.0 
($ in millions)Year Ended December 31, 2022
Whole LifeTerm LifeExperience LifeLimited-Pay Whole LifeIndexed Universal LifeSupplemental HealthTotal Annuities
Balance, beginning of year $19.1 $27.5 $6.0 $5.6 $13.7 $4.9 $223.3 
Capitalizations3.0 5.0 0.2 1.4 2.5 1.8 15.5 
Amortization expense(1.2)(2.5)(0.4)(0.3)(0.8)(0.5)(15.8)
Experience adjustment— — — — — — (1.9)
Balance, end of year $20.9 $30.0 $5.8 $6.7 $15.4 $6.2 $221.1 
($ in millions) Year Ended December 31, 2021
Whole Life Term LifeExperience Life Limited-Pay Whole Life Indexed Universal LifeSupplemental HealthTotal Annuities
Balance, end of year December 31, 2020$17.8 $25.6 $2.6 $4.4 $11.3 $4.3 $137.7 
Adjustment for removal of related balances in AOCI— — 3.6 — 1.6 — 85.4 
Adjusted balance, beginning of year January 1, 2021$17.8 $25.6 $6.2 $4.4 $12.9 $4.3 $223.1 
Capitalizations2.4 4.2 0.2 1.5 1.7 1.1 17.3 
Amortization expense (1.1)(2.3)(0.4)(0.3)(0.8)(0.5)(16.0)
Experience adjustment — — — — (0.1)— (1.1)
Balance, end of year December 31, 2021$19.1 $27.5 $6.0 $5.6 $13.7 $4.9 $223.3 
The following table presents a reconciliation of DAC to the Consolidated Balance Sheets:
($ in millions)September 30, 2023December 31, 2022
Whole life$21.9 $20.9 
Term life32.0 30.0 
Experience life5.7 5.8 
Limited pay whole life7.2 6.7 
Indexed universal life16.4 15.4 
Supplemental health7.5 6.2 
Total annuities 215.0 221.1 
Reconciling item(1)
29.2 24.5 
Total $334.9 $330.6 
(1) Reconciling item relates to DAC associated with the Property & Casualty reporting segment.
Schedule of Deferred Sale Inducement Cost
The following table rolls-forward the deferred sales inducements balance as of and for the three and nine months ended September 30, 2023:
($ in millions) Three Months Ended September 30, 2023Nine Months Ended September 30, 2023
Balance, beginning of period$14.9 $15.9 
Capitalizations— — 
Amortization expense(0.2)(0.8)
Experience adjustment (0.2)(0.6)
Balance, end of period $14.5 $14.5