XML 58 R50.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Policy Benefits and Losses, Claims and Loss Expenses Payable (Table Text Block)
3 Months Ended
Jun. 30, 2024
Insurance [Abstract]  
Present Value Expected Net Premiums and Expected Future Policy Benefits

The following tables summarize balances and changes in the liability for future policy benefits for life insurance contracts and a reconciliation to policy benefits and losses, claims and loss expense payable.

 

 

 

Quarter ended June 30,

 

 

 

2024

 

 

2023

 

 

 

(Unaudited)

 

 

 

(In thousands)

 

Present value of expected net premiums

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

205,389

 

 

$

223,118

 

Beginning balance at original discount rate

 

$

204,306

 

 

$

225,071

 

Effect of changes in cash flow assumptions

 

 

 

 

 

 

Effect of actual variances from expected experience

 

 

(367

)

 

 

246

 

Adjusted beginning of year balance

 

$

203,939

 

 

$

225,317

 

Issuances

 

 

2,002

 

 

 

2,353

 

Interest accrual

 

 

2,493

 

 

 

2,574

 

Net premium collected

 

 

(9,221

)

 

 

(9,769

)

Other

 

 

 

 

 

 

Ending balance at original discount rate

 

$

199,213

 

 

$

220,475

 

Effect of changes in discount rate assumptions (AOCI)

 

 

(2,480

)

 

 

2,166

 

Balance, end of period

 

$

196,733

 

 

$

222,641

 

 

 

 

 

 

 

 

Present value of expected future policy benefits

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

522,122

 

 

$

530,983

 

Beginning balance at original discount rate

 

$

514,113

 

 

$

533,688

 

Effect of changes in cash flow assumptions

 

 

 

 

 

 

Effect of actual variances from expected experiences

 

 

(464

)

 

 

355

 

Adjusted beginning of year balance

 

$

513,649

 

 

$

534,043

 

Issuances

 

 

2,002

 

 

 

2,398

 

Interest accrual

 

 

6,279

 

 

 

6,534

 

Benefit payments

 

 

(14,142

)

 

 

(14,311

)

Other

 

 

 

 

 

 

Ending balance at original discount rate

 

$

507,788

 

 

$

528,664

 

Effect of changes in discount rate assumptions (AOCI)

 

 

(4,331

)

 

 

10,786

 

Balance, end of period

 

$

503,457

 

 

$

539,450

 

End of period, LFPB net

 

 

306,724

 

 

 

316,809

 

Payout annuities and market risk benefits

 

 

24,569

 

 

 

31,375

 

Health insurance

 

 

13,189

 

 

 

14,178

 

Life and annuity claims in course of settlement and claims incurred but not yet reported / Reinsurance losses payable

 

 

30,916

 

 

 

28,910

 

Life DPL / Other life and health

 

 

9,408

 

 

 

10,195

 

LFPB flooring effect

 

 

69

 

 

 

 

Life Insurance end of period balance

 

 

384,875

 

 

 

401,467

 

Moving and Storage balance

 

 

327,497

 

 

 

328,009

 

Property and Casualty balance

 

 

129,489

 

 

 

148,960

 

Policy benefits and losses, claims and loss expenses balance, end of period

 

 

841,861

 

 

$

878,436

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended June 30,

 

 

 

 

2024

 

 

2023

 

 

 

(Unaudited)

 

 

 

 

(In thousands, except for percentages and weighted average information)

 

 

Expected gross premiums

 

 

 

 

 

 

 

Undiscounted balance

 

$

358,097

 

 

$

395,641

 

 

Discounted balance at original discount rate

 

$

278,118

 

 

$

305,166

 

 

Discounted balance at current discount rate

 

$

274,345

 

 

$

307,763

 

 

 

 

 

 

 

 

 

 

Expected policy benefits

 

 

 

 

 

 

 

Undiscounted balance

 

$

732,006

 

 

$

770,210

 

 

Discounted balance at original discount rate

 

$

507,787

 

 

$

528,663

 

 

Discounted balance at current discount rate

 

$

503,456

 

 

$

539,449

 

 

 

 

 

 

 

 

 

 

Mortality, lapses and morbidity

 

 

 

 

 

 

 

Mortality actual experience

 

 

5.49

 

%

 

5.29

 

%

Mortality expected experience

 

 

5.35

 

%

 

4.93

 

%

Lapses actual experience

 

 

1.92

 

%

 

1.71

 

%

Lapses expected experience

 

 

2.73

 

%

 

2.64

 

%

 

 

 

 

 

 

 

 

Premiums and interest expense

 

 

 

 

 

 

 

Gross premiums (1)

 

$

12,538

 

 

$

13,414

 

 

Interest expense (2)

 

$

3,786

 

 

$

3,960

 

 

 

 

 

 

 

 

 

 

Expected duration (persistency) of policies in-force (years)

 

 

6.8

 

 

 

8.2

 

 

 

 

 

 

 

 

 

 

Weighted average original interest rate of the liability for future policy benefits

 

 

4.98

 

%

 

5.23

 

%

 

 

 

 

 

 

 

 

Weighted average current interest rate of the liability for future policy benefits

 

 

4.97

 

%

 

4.87

 

%

Balance Changes Liabilities Investment Contracts

The following tables present the balances and changes in Liabilities from investment contracts account balances:

 

 

 

Quarter ended June 30, 2024

 

 

 

Deferred Annuities

 

 

 

(Unaudited)

 

 

 

(In thousands, except for the average credited rate)

 

Policyholder contract deposits account balance

 

 

 

Beginning of year

 

$

2,411,352

 

Deposits received

 

 

76,417

 

Surrenders and withdrawals

 

 

(94,440

)

Benefit payments

 

 

(12,745

)

Interest credited

 

 

19,507

 

Other

 

 

6,373

 

End of period

 

$

2,406,464

 

Weighted average credited rate

 

 

3.27

 

Cash surrender value

 

$

2,084,896

 

 

 

 

Quarter ended June 30, 2023

 

 

 

Deferred Annuities

 

 

 

(Unaudited)

 

 

 

(In thousands, except for the average credited rate)

 

Policyholder contract deposits account balance

 

 

 

Beginning of year

 

$

2,398,884

 

Deposits received

 

 

43,944

 

Surrenders and withdrawals

 

 

(64,445

)

Benefit payments

 

 

(10,813

)

Interest credited

 

 

16,760

 

Other

 

 

 

End of period

 

$

2,384,330

 

Weighted average credited rate

 

 

2.79

 

Cash surrender value

 

$

2,069,292