XML 47 R28.htm IDEA: XBRL DOCUMENT
v3.25.1

Policyholders' Liabilities (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2025
Insurance [Abstract] |
Liability for Future Policy Benefit, Activity | The following tables summarize balances of and changes in the liability for future policy benefits for our reporting cohorts: Permanent, which summarizes insurance policies with premiums payable over the lifetime of the policy, and Permanent Limited Pay, which summarizes insurance policies with premiums payable for a limited time after which the policy is fully paid up. Both reporting cohorts include whole life and endowment policies.
March 31, 2025 (In thousands) | Life Insurance |  | Home Service Insurance
Permanent | Permanent Limited Pay |  | Total |  | Permanent | Permanent Limited Pay |  | Total
Present Value of Expected Net Premiums: |  |  |  |  |  |  |  |
Balance, beginning of year | $ | 299,918 |  | 14,962 |  |  | 314,880 |  |  | 94,458 |  | 13,878 |  |  | 108,336 |
Beginning balance at original discount rate | 310,919 |  | 15,180 |  |  | 326,099 |  |  | 101,026 |  | 14,732 |  |  | 115,758 |
Effect of actual variances from expected experience | (8,002) |  | 424 |  |  | (7,578) |  |  | (1,714) |  | (653) |  |  | (2,367) |
Adjusted beginning of year balance | 302,917 |  | 15,604 |  |  | 318,521 |  |  | 99,312 |  | 14,079 |  |  | 113,391 |
Issuances | 26,908 |  | 985 |  |  | 27,893 |  |  | 3,632 |  | 547 |  |  | 4,179 |
Interest accrual | 3,241 |  | 147 |  |  | 3,388 |  |  | 1,053 |  | 133 |  |  | 1,186 |
Net premiums collected | (13,087) |  | (1,442) |  |  | (14,529) |  |  | (3,017) |  | (53) |  |  | (3,070) |
Derecognition and other | (2,484) |  | 118 |  |  | (2,366) |  |  | (49) |  | (21) |  |  | (70) |
Ending balance at original discount rate | 317,495 |  | 15,412 |  |  | 332,907 |  |  | 100,931 |  | 14,685 |  |  | 115,616 |
Effect of changes in discount rates | (7,228) |  | (113) |  |  | (7,341) |  |  | (5,556) |  | (680) |  |  | (6,236) |
Balance, end of period | $ | 310,267 |  | 15,299 |  |  | 325,566 |  |  | 95,375 |  | 14,005 |  |  | 109,380 |
Present Value of Expected Future Policy Benefits: |  |  |  |  |  |  |
Balance, beginning of year | $ | 996,556 |  | 187,066 |  |  | 1,183,622 |  |  | 198,809 |  | 111,639 |  |  | 310,448 |
Beginning balance at original discount rate | 1,051,493 |  | 201,797 |  |  | 1,253,290 |  |  | 218,555 |  | 123,016 |  |  | 341,571 |
Effect of actual variances from expected experience | (8,017) |  | 1,025 |  |  | (6,992) |  |  | (1,849) |  | (319) |  |  | (2,168) |
Adjusted beginning of year balance | 1,043,476 |  | 202,822 |  |  | 1,246,298 |  |  | 216,706 |  | 122,697 |  |  | 339,403 |
Issuances | 27,035 |  | 1,113 |  |  | 28,148 |  |  | 3,633 |  | 541 |  |  | 4,174 |
Interest accrual | 11,608 |  | 2,056 |  |  | 13,664 |  |  | 2,419 |  | 1,437 |  |  | 3,856 |
Benefit payments | (26,576) |  | (5,644) |  |  | (32,220) |  |  | (3,703) |  | (1,358) |  |  | (5,061) |
Derecognition and other | (2,639) |  | (12) |  |  | (2,651) |  |  | (57) |  | (23) |  |  | (80) |
Ending balance at original discount rate | 1,052,904 |  | 200,335 |  |  | 1,253,239 |  |  | 218,998 |  | 123,294 |  |  | 342,292 |
Effect of changes in discount rates | (44,101) |  | (13,331) |  |  | (57,432) |  |  | (18,431) |  | (11,109) |  |  | (29,540) |
Balance, end of period | $ | 1,008,803 |  | 187,004 |  |  | 1,195,807 |  |  | 200,567 |  | 112,185 |  |  | 312,752 |
Net liability for future policy benefits | $ | 698,536 |  | 171,705 |  |  | 870,241 |  |  | 105,192 |  | 98,180 |  |  | 203,372 |
Less: Reinsurance recoverable | 2,875 |  | — |  |  | 2,875 |  |  | — |  | — |  |  | — |
Net liability for future policy benefits, after reinsurance recoverable | $ | 695,661 |  | 171,705 |  |  | 867,366 |  |  | 105,192 |  | 98,180 |  |  | 203,372 |
March 31, 2024 (In thousands) | Life Insurance |  | Home Service Insurance
Permanent | Permanent Limited Pay |  | Total |  | Permanent | Permanent Limited Pay |  | Total
Present Value of Expected Net Premiums: |  |  |  |  |  |  |  |
Balance, beginning of year | $ | 244,917 |  | 13,260 |  |  | 258,177 |  |  | 98,831 |  | 14,926 |  |  | 113,757 |
Beginning balance at original discount rate | 252,426 |  | 13,533 |  |  | 265,959 |  |  | 102,045 |  | 15,512 |  |  | 117,557 |
Effect of actual variances from expected experience | (1,772) |  | 204 |  |  | (1,568) |  |  | (1,703) |  | (1,078) |  |  | (2,781) |
Adjusted beginning of year balance | 250,654 |  | 13,737 |  |  | 264,391 |  |  | 100,342 |  | 14,434 |  |  | 114,776 |
Issuances | 18,208 |  | 604 |  |  | 18,812 |  |  | 4,152 |  | 685 |  |  | 4,837 |
Interest accrual | 2,550 |  | 117 |  |  | 2,667 |  |  | 1,057 |  | 132 |  |  | 1,189 |
Net premiums collected | (10,497) |  | (683) |  |  | (11,180) |  |  | (3,016) |  | 80 |  |  | (2,936) |
Derecognition and other | (2,456) |  | 47 |  |  | (2,409) |  |  | 74 |  | 7 |  |  | 81 |
Ending balance at original discount rate | 258,459 |  | 13,822 |  |  | 272,281 |  |  | 102,609 |  | 15,338 |  |  | 117,947 |
Effect of changes in discount rates | (9,285) |  | (325) |  |  | (9,610) |  |  | (5,401) |  | (832) |  |  | (6,233) |
Balance, end of period | $ | 249,174 |  | 13,497 |  |  | 262,671 |  |  | 97,208 |  | 14,506 |  |  | 111,714 |
Present Value of Expected Future Policy Benefits: |  |  |  |  |  |  |
Balance, beginning of year | $ | 973,350 |  | 195,122 |  |  | 1,168,472 |  |  | 211,946 |  | 122,784 |  |  | 334,730 |
Beginning balance at original discount rate | 995,962 |  | 202,755 |  |  | 1,198,717 |  |  | 217,524 |  | 123,941 |  |  | 341,465 |
Effect of actual variances from expected experience | (1,592) |  | 1,094 |  |  | (498) |  |  | (1,697) |  | (748) |  |  | (2,445) |
Adjusted beginning of year balance | 994,370 |  | 203,849 |  |  | 1,198,219 |  |  | 215,827 |  | 123,193 |  |  | 339,020 |
Issuances | 18,424 |  | 649 |  |  | 19,073 |  |  | 4,153 |  | 683 |  |  | 4,836 |
Interest accrual | 11,014 |  | 2,066 |  |  | 13,080 |  |  | 2,401 |  | 1,437 |  |  | 3,838 |
Benefit payments | (20,342) |  | (4,411) |  |  | (24,753) |  |  | (3,672) |  | (1,436) |  |  | (5,108) |
Derecognition and other | (2,976) |  | 2 |  |  | (2,974) |  |  | 73 |  | 7 |  |  | 80 |
Ending balance at original discount rate | 1,000,490 |  | 202,155 |  |  | 1,202,645 |  |  | 218,782 |  | 123,884 |  |  | 342,666 |
Effect of changes in discount rates | (41,718) |  | (12,311) |  |  | (54,029) |  |  | (13,926) |  | (6,975) |  |  | (20,901) |
Balance, end of period | $ | 958,772 |  | 189,844 |  |  | 1,148,616 |  |  | 204,856 |  | 116,909 |  |  | 321,765 |
Net liability for future policy benefits | $ | 709,598 |  | 176,347 |  |  | 885,945 |  |  | 107,648 |  | 102,403 |  |  | 210,051 |
The following table reconciles the net liability for future policy benefits shown above to the liability for future policy benefits reported in the consolidated balance sheets.
| March 31, 2025 |  | March 31, 2024
(In thousands) | Life Insurance | Home Service Insurance | Consolidated |  | Life Insurance | Home Service Insurance | Consolidated
Life Insurance: |  |  |  |  |  |  |
Permanent | $ | 695,661 |  | 105,192 |  | 800,853 |  |  | 709,598 |  | 107,648 |  | 817,246 |
Permanent limited pay | 171,705 |  | 98,180 |  | 269,885 |  |  | 176,347 |  | 102,403 |  | 278,750 |
Deferred profit liability | 31,816 |  | 30,073 |  | 61,889 |  |  | 29,258 |  | 27,432 |  | 56,690 |
Other | 30,284 |  | 14,175 |  | 44,459 |  |  | 28,818 |  | 13,926 |  | 42,744 |
Total life insurance | 929,466 |  | 247,620 |  | 1,177,086 |  |  | 944,021 |  | 251,409 |  | 1,195,430 |
Accident & Health: |  |  |  |  |  |  |
Other | 645 |  | 468 |  | 1,113 |  |  | 514 |  | 330 |  | 844 |
Total future policy benefit reserves | $ | 930,111 |  | 248,088 |  | 1,178,199 |  |  | 944,535 |  | 251,739 |  | 1,196,274 |
The following table provides the amount of undiscounted and discounted expected gross premiums and expected future benefit payments for long-term duration contracts.
| March 31, 2025 |  | March 31, 2024
(In thousands) | Life Insurance |  | Home Service Insurance |  | Life Insurance |  | Home Service Insurance
Undiscounted: |  |  |  |  |  |  |
Permanent: |  |  |  |  |  |  |
Expected future gross premiums | $ | 797,323 |  |  | 444,274 |  |  | 658,547 |  |  | 455,252 |
Expected future benefit payments | 1,637,362 |  |  | 489,999 |  |  | 1,514,326 |  |  | 488,264 |
Permanent Limited Pay: |  |  |  |  |  |  |
Expected future gross premiums | 45,977 |  |  | 75,039 |  |  | 46,558 |  |  | 76,799 |
Expected future benefit payments | 323,489 |  |  | 320,033 |  |  | 326,302 |  |  | 320,554 |
Discounted: |  |  |  |  |  |  |
Permanent: |  |  |  |  |  |  |
Expected future gross premiums | $ | 593,281 |  |  | 259,462 |  |  | 499,821 |  |  | 268,852 |
Expected future benefit payments | 1,008,803 |  |  | 200,567 |  |  | 958,772 |  |  | 204,856 |
Permanent Limited Pay: |  |  |  |  |  |  |
Expected future gross premiums | 41,185 |  |  | 48,866 |  |  | 41,378 |  |  | 51,413 |
Expected future benefit payments | 187,004 |  |  | 112,185 |  |  | 189,844 |  |  | 116,909 |
The following tables summarize the amount of revenue and interest related to long-term duration contracts recognized in the consolidated statement of operations and comprehensive income (loss):
|  |  | Three Months Ended March 31,
|  |  |  |  | 2025 |  | 2024
(In thousands) |  |  |  |  |  |  | Gross Premiums | Interest Expense |  | Gross Premiums | Interest Expense
Life Insurance Segment: |  |  |  |  |  |  |  |  |  |
Life Insurance: |  |  |  |  |  |  |  |  |  |  |
Permanent |  |  |  |  |  |  | $ | 27,052 |  | 8,367 |  |  | 23,316 |  | 8,464 |
Permanent Limited Pay |  |  |  |  |  |  | 4,627 |  | 2,214 |  |  | 3,646 |  | 2,263 |
Other |  |  |  |  |  |  | (172) |  | — |  |  | 1,109 |  | — |
Less: |  |  |  |  |  |  |  |  |  |  |
Reinsurance |  |  |  |  |  |  | 2,540 |  | — |  |  | 373 |  | — |
Total, net of reinsurance |  |  |  |  |  |  | 28,967 |  | 10,581 |  |  | 27,698 |  | 10,727 |
Accident & Health: |  |  |  |  |  |  |  |  |  |  |
Other |  |  |  |  |  |  | 188 |  | — |  |  | 164 |  | — |
Less: |  |  |  |  |  |  |  |  |  |  |
Reinsurance |  |  |  |  |  |  | 1 |  | — |  |  | 1 |  | — |
Total, net of reinsurance |  |  |  |  |  |  | 187 |  | — |  |  | 163 |  | — |
Total |  |  |  |  |  |  | $ | 29,154 |  | 10,581 |  |  | 27,861 |  | 10,727 |
Home Service Insurance Segment: |  |  |  |  |  |  |  |  |
Life Insurance: |  |  |  |  |  |  |  |  |  |  |
Permanent |  |  |  |  |  |  | $ | 8,104 |  | 1,366 |  |  | 8,241 |  | 1,344 |
Permanent Limited Pay |  |  |  |  |  |  | 1,957 |  | 1,657 |  |  | 2,040 |  | 1,626 |
Other |  |  |  |  |  |  | 333 |  | — |  |  | 294 |  | — |
Less: |  |  |  |  |  |  |  |  |  |  |
Reinsurance |  |  |  |  |  |  | 12 |  | — |  |  | 12 |  | — |
Total, net of reinsurance |  |  |  |  |  |  | 10,382 |  | 3,023 |  |  | 10,563 |  | 2,970 |
Accident & Health: |  |  |  |  |  |  |  |  |  |  |
Other |  |  |  |  |  |  | 261 |  | — |  |  | 251 |  | — |
Total |  |  |  |  |  |  | $ | 10,643 |  | 3,023 |  |  | 10,814 |  | 2,970 |
The following table provides the weighted-average durations of the liability for future policy benefits.
| March 31, 2025 |  | March 31, 2024
(In years) | Life Insurance | Home Service Insurance |  | Life Insurance | Home Service Insurance
Permanent: |  |  |  |  |
Duration at original discount rate | 8.5 | 15.2 |  | 8.2 | 16.0
Duration at current discount rate | 8.6 | 14.5 |  | 8.5 | 15.8
Permanent Limited Pay: |  |  |  |  |
Duration at original discount rate | 8.0 | 13.7 |  | 8.1 | 14.5
Duration at current discount rate | 7.6 | 13.3 |  | 7.8 | 14.5
The following table provides the weighted-average interest rates for the liability for future policy benefits.
| March 31, 2025 |  | March 31, 2024
| Life Insurance | Home Service Insurance |  | Life Insurance | Home Service Insurance
Permanent: |  |  |  |  |
Interest rate at original discount rate | 4.86 | % | 4.82 | % |  | 4.89 | % | 4.97 | %
Interest rate at current discount rate | 5.13 | % | 5.49 | % |  | 5.10 | % | 5.31 | %
Permanent Limited Pay: |  |  |  |  |
Interest rate at original discount rate | 4.25 | % | 4.87 | % |  | 4.28 | % | 5.03 | %
Interest rate at current discount rate | 5.15 | % | 5.47 | % |  | 5.09 | % | 5.31 | %
Policyholder Account Balance, Guaranteed Minimum Crediting Rate | The following table presents the policyholders' account balances by range of guaranteed minimum crediting rates and the related range of the difference, in basis points, between rates being credited and the respective guaranteed minimums.
| At Guaranteed Minimum | 1 Basis Point-50 Basis Points Above | 51 Basis Points-150 Basis Points Above | Greater Than 150 Basis Points Above | Total
March 31, 2025 (In thousands)
Range of Guaranteed Minimum Crediting Rates: |  |  |  |
0.00% - 1.49% | $ | 815 |  | — |  | — |  | 34,612 |  | 35,427 |
1.50% - 2.99% | 3,956 |  | 187 |  | 6 |  | 35,108 |  | 39,257 |
3.00% - 4.49% | 109,012 |  | 381 |  | 19,578 |  | — |  | 128,971 |
Greater or equal to 4.50% | 31,457 |  | — |  | — |  | — |  | 31,457 |
Total | $ | 145,240 |  | 568 |  | 19,584 |  | 69,720 |  | 235,112 |
| At Guaranteed Minimum | 1 Basis Point-50 Basis Points Above | 51 Basis Points-150 Basis Points Above | Greater Than 150 Basis Points Above | Total
March 31, 2024 (In thousands)
Range of Guaranteed Minimum Crediting Rates: |  |  |  |
0.00% - 1.49% | $ | 792 |  | — |  | 1,031 |  | 34,391 |  | 36,214 |
1.50% - 2.99% | 22,353 |  | 531 |  | 37 |  | 11,622 |  | 34,543 |
3.00% - 4.49% | 100,882 |  | 131 |  | 8,498 |  | — |  | 109,511 |
Greater or equal to 4.50% | 31,447 |  | — |  | — |  | — |  | 31,447 |
Total | $ | 155,474 |  | 662 |  | 9,566 |  | 46,013 |  | 211,715 |
Policyholder Account Balance | The following tables summarize balances of and changes in policyholders' account balances.
March 31, 2025 (In thousands, except for %) | Supplemental Contracts Without Life Contingencies | Fixed Annuity | Dividend Accumulations | Premiums Paid in Advance
Balance, beginning of year | $ | 60,414 |  | 88,080 |  | 47,768 |  | 29,897 |
Issuances | 9,719 |  | 1,001 |  | 183 |  | 1,249 |
Premiums received | 39 |  | 1,135 |  | 1,416 |  | 212 |
Interest credited | 655 |  | 759 |  | 454 |  | 222 |
Less: |  |  |  |
Surrenders and withdrawals | — |  | 2,267 |  | 1,228 |  | 1,607 |
Benefit payments | 2,989 |  | — |  | — |  | — |
Balance, end of period | $ | 67,838 |  | 88,708 |  | 48,593 |  | 29,973 |
Weighted-average crediting rates | 4.08 | % | 3.97 | % | 3.78 | % | 3.19 | %
Cash surrender value | $ | 67,838 |  | 88,708 |  | 48,593 |  | 29,973 |
March 31, 2024 (In thousands, except for %) | Supplemental Contracts Without Life Contingencies | Fixed Annuity | Dividend Accumulations | Premiums Paid in Advance
Balance, beginning of year | $ | 44,569 |  | 87,134 |  | 44,960 |  | 31,039 |
Issuances | 5,721 |  | 594 |  | 138 |  | 806 |
Premiums received | 27 |  | 985 |  | 1,358 |  | 194 |
Interest credited | 474 |  | 663 |  | 472 |  | 431 |
Less: |  |  |  |
Surrenders and withdrawals | — |  | 2,572 |  | 1,168 |  | 1,989 |
Benefit payments | 2,121 |  | — |  | — |  | — |
Balance, end of period | $ | 48,670 |  | 86,804 |  | 45,760 |  | 30,481 |
Weighted-average crediting rates | 3.96 | % | 3.57 | % | 3.28 | % | 2.93 | %
Cash surrender value | $ | 48,670 |  | 86,804 |  | 45,760 |  | 30,481 |
The following table reconciles policyholders' account balances shown above to the policyholders' account balance liability in the consolidated balance sheets.
As of March 31, (In thousands) |  |  | 2025 |  |  |  | 2024
Annuities: |  |  |  |  |  |  |
Supplemental contracts without life contingencies |  |  | $ | 67,838 |  |  |  |  | 48,670 |
Fixed annuity |  |  | 88,708 |  |  |  |  | 86,804 |
Unearned revenue reserve |  |  | 1,488 |  |  |  |  | 1,491 |
Total annuities |  |  | $ | 158,034 |  |  |  |  | 136,965 |
Premiums paid in advance: |  |  |  |  |  |  |
Premiums paid in advance |  |  | $ | 29,973 |  |  |  |  | 30,481 |
Other |  |  | 1,991 |  |  |  |  | 1,910 |
Total premiums paid in advance |  |  | $ | 31,964 |  |  |  |  | 32,391 |

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 policyholder account balance by range of guaranteed minimum crediting rate and related range of difference between rate being credited to policyholder and respective guaranteed minimum. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 944 -SubTopic 40 -Name Accounting Standards Codification -Section 55 -Paragraph 29F -Publisher FASB -URI https://asc.fasb.org/1943274/2147480046/944-40-55-29F Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 7A -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480081/944-40-50-7A + Details
Name: | us-gaap_PolicyholderAccountBalanceGuaranteedMinimumCreditingRateTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information about policyholder account balance, including, but not limited to change in liability and related cash surrender value. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 7A -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480081/944-40-50-7A Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 944 -SubTopic 40 -Name Accounting Standards Codification -Section 55 -Paragraph 29F -Publisher FASB -URI https://asc.fasb.org/1943274/2147480046/944-40-55-29F + Details
Name: | us-gaap_PolicyholderAccountBalanceTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration