XML 60 R42.htm IDEA: XBRL DOCUMENT v3.23.1
Policyholders' Liabilities - Schedule of Liability for Future Policy Benefits (Details) - USD ($)
$ in Thousands
3 Months Ended
Dec. 31, 2020
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Dec. 31, 2021
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Post-adoption liability, ending balance $ 1,613,279        
Home Service Insurance:          
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]          
Balance, beginning of year   $ 106,763 $ 114,752    
Beginning balance at original discount rate   114,619 99,544    
Effects of actual variances from expected experience       $ (2,180) $ (207)
Adjusted beginning of year balance       112,439 99,337
Issuances   5,965 5,060    
Interest accrual   1,100 865    
Net premiums collected   (2,500) (1,113)    
Derecognition and other   178 (1,089)    
Ending balance at original discount rate   117,182 103,060    
Change in discount rate assumptions   (5,798) 5,018    
Balance, end of period   111,384 108,078    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Pre-adoption liability, beginning balance   316,707 427,921    
Beginning balance at original discount rate   336,096 322,765    
Effects of actual variances from expected experience       (1,274) 1,715
Adjusted beginning of year balance       334,822 324,480
Issuances   5,965 5,058    
Interest accrual   3,720 3,513    
Benefit payments   (5,926) (7,889)    
Derecognition and other   177 (1,090)    
Ending balance at original discount rate   338,758 324,072    
Effect of changes in discount rates   (13,813) 51,418    
Post-adoption liability, ending balance 364,077 324,945 375,490    
Net liability for future policy benefits   213,561 267,412    
Life Insurance:          
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]          
Balance, beginning of year   245,437 274,467    
Beginning balance at original discount rate   258,283 251,479    
Effects of actual variances from expected experience       2,107 2,115
Adjusted beginning of year balance       260,390 253,594
Issuances   6,995 6,916    
Interest accrual   2,344 2,086    
Net premiums collected   (10,466) (9,033)    
Derecognition and other   191 81    
Ending balance at original discount rate   259,454 253,644    
Change in discount rate assumptions   (9,136) 5,749    
Balance, end of period   250,318 259,393    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Pre-adoption liability, beginning balance   1,143,027 1,408,961    
Beginning balance at original discount rate   1,204,220 1,198,026    
Effects of actual variances from expected experience       3,583 3,405
Adjusted beginning of year balance       1,207,803 1,201,431
Issuances   7,160 7,004    
Interest accrual   12,954 12,783    
Benefit payments   (24,026) (21,633)    
Derecognition and other   26 (6)    
Ending balance at original discount rate   1,203,917 1,199,579    
Effect of changes in discount rates   (40,524) 85,637    
Post-adoption liability, ending balance $ 1,249,202 1,163,393 1,285,216    
Net liability for future policy benefits   913,075 1,025,823    
Permanent | Home Service Insurance:          
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]          
Balance, beginning of year   93,508 104,556    
Beginning balance at original discount rate   100,225 90,012    
Effects of actual variances from expected experience       (1,371) 876
Adjusted beginning of year balance       98,854 90,888
Issuances   4,789 4,349    
Interest accrual   986 822    
Net premiums collected   (2,967) (2,723)    
Derecognition and other   132 (1,113)    
Ending balance at original discount rate   101,794 92,223    
Change in discount rate assumptions   (4,925) 5,130    
Balance, end of period   96,869 97,353    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Pre-adoption liability, beginning balance   200,351 266,206    
Beginning balance at original discount rate   214,188 205,340    
Effects of actual variances from expected experience       (1,299) 1,090
Adjusted beginning of year balance       212,889 206,430
Issuances   4,789 4,350    
Interest accrual   2,310 2,164    
Benefit payments   (4,178) (5,832)    
Derecognition and other   132 (1,114)    
Ending balance at original discount rate   215,942 205,998    
Effect of changes in discount rates   (10,101) 28,342    
Post-adoption liability, ending balance   205,841 234,340    
Net liability for future policy benefits   108,972 136,987    
Permanent | Life Insurance:          
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]          
Balance, beginning of year   235,228 269,528    
Beginning balance at original discount rate   247,601 246,386    
Effects of actual variances from expected experience       1,742 1,693
Adjusted beginning of year balance       249,343 248,079
Issuances   6,236 5,795    
Interest accrual   2,272 2,088    
Net premiums collected   (9,715) (9,166)    
Derecognition and other   153 57    
Ending balance at original discount rate   248,289 246,853    
Change in discount rate assumptions   (8,766) 6,040    
Balance, end of period   239,523 252,893    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Pre-adoption liability, beginning balance   947,415 1,168,282    
Beginning balance at original discount rate   996,169 990,921    
Effects of actual variances from expected experience       2,538 1,998
Adjusted beginning of year balance       998,707 992,919
Issuances   6,375 5,863    
Interest accrual   10,842 10,658    
Benefit payments   (19,153) (17,715)    
Derecognition and other   14 (10)    
Ending balance at original discount rate   996,785 991,715    
Effect of changes in discount rates   (31,065) 72,720    
Post-adoption liability, ending balance   965,720 1,064,435    
Net liability for future policy benefits   726,197 811,542    
Permanent Limited Pay | Home Service Insurance:          
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]          
Balance, beginning of year   13,255 10,196    
Beginning balance at original discount rate   14,394 9,532    
Effects of actual variances from expected experience       (809) (1,083)
Adjusted beginning of year balance       13,585 8,449
Issuances   1,176 711    
Interest accrual   114 43    
Net premiums collected   467 1,610    
Derecognition and other   46 24    
Ending balance at original discount rate   15,388 10,837    
Change in discount rate assumptions   (873) (112)    
Balance, end of period   14,515 10,725    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Pre-adoption liability, beginning balance   116,356 161,715    
Beginning balance at original discount rate   121,908 117,425    
Effects of actual variances from expected experience       25 625
Adjusted beginning of year balance       121,933 118,050
Issuances   1,176 708    
Interest accrual   1,410 1,349    
Benefit payments   (1,748) (2,057)    
Derecognition and other   45 24    
Ending balance at original discount rate   122,816 118,074    
Effect of changes in discount rates   (3,712) 23,076    
Post-adoption liability, ending balance   119,104 141,150    
Net liability for future policy benefits   104,589 130,425    
Permanent Limited Pay | Life Insurance:          
Liability for Future Policy Benefit, Expected Net Premium [Roll Forward]          
Balance, beginning of year   10,209 4,939    
Beginning balance at original discount rate   10,682 5,093    
Effects of actual variances from expected experience       365 422
Adjusted beginning of year balance       11,047 5,515
Issuances   759 1,121    
Interest accrual   72 (2)    
Net premiums collected   (751) 133    
Derecognition and other   38 24    
Ending balance at original discount rate   11,165 6,791    
Change in discount rate assumptions   (370) (291)    
Balance, end of period   10,795 6,500    
Liability for Future Policy Benefit, Expected Future Policy Benefit [Roll Forward]          
Pre-adoption liability, beginning balance   195,612 240,679    
Beginning balance at original discount rate   208,051 207,105    
Effects of actual variances from expected experience       1,045 1,407
Adjusted beginning of year balance       $ 209,096 $ 208,512
Issuances   785 1,141    
Interest accrual   2,112 2,125    
Benefit payments   (4,873) (3,918)    
Derecognition and other   12 4    
Ending balance at original discount rate   207,132 207,864    
Effect of changes in discount rates   (9,459) 12,917    
Post-adoption liability, ending balance   197,673 220,781    
Net liability for future policy benefits   $ 186,878 $ 214,281