XML 40 R29.htm IDEA: XBRL DOCUMENT

POLICY LIABILITIES (Tables)

3 Months Ended

Mar. 31, 2023

Schedule of Changes in Present Value of Expected Net Premiums and Expected Future Policy Benefits

The following tables present the changes in the present value of expected net premiums and the present value of expected future policy benefits by reporting segment and disaggregated by product type


	March 31, 2023
	Aflac Japan								Aflac U.S.
(In millions)	Cancer		Medical and Other Health		Life Insurance		Other		Accident		Disability		Critical Care		Hospital Indemnity		Dental/Vision		Life Insurance		Other
Present value of expected premiums:
Balance at December 31, 2022	$	19,298	$	16,714	$	7,485	$	1,256	$	2,534	$	1,635	$	4,486	$	1,220	$	211	$	724	$	110
Beginning balance at original discount rate	18,221		16,195		7,284		1,242		2,760		1,775		5,050		1,365		231		799		118
Effect of changes in cash flow assumptions	0		0		0		0		0		0		0		0		0		0		0
Effect of actual variances from expected experience	(120)		(25)		(14)		(2)		(48)		(20)		(104)		(39)		(7)		(4)		(1)
Adjusted beginning of period balance	18,101		16,170		7,270		1,240		2,712		1,755		4,946		1,326		224		795		117
Issuances	229		104		111		8		117		120		192		103		10		49		14
Interest accrual	111		92		33		5		25		15		46		11		2		7		1
Net premiums earned (1)	(420)		(344)		(286)		(31)		(118)		(95)		(147)		(62)		(10)		(33)		(4)
Foreign currency translation	(109)		(100)		(44)		(8)		0		0		0		0		0		0		0
Other	0		0		0		0		0		0		0		0		2		4		9
Ending balance at original discount rate	17,912		15,922		7,084		1,214		2,736		1,795		5,037		1,378		228		822		137
Effect of changes in discount rate assumptions	1,542		1,045		319		42		(173)		(112)		(444)		(117)		(15)		(60)		(6)
Balance at March 31, 2023	$	19,454	$	16,967	$	7,403	$	1,256	$	2,563	$	1,683	$	4,593	$	1,261	$	213	$	762	$	131
Present value of expected future policy benefits:
Balance at December 31, 2022	$	54,766	$	27,419	$	31,954	$	5,582	$	3,098	$	2,445	$	11,489	$	2,074	$	488	$	1,526	$	622
Beginning balance at original discount rate	47,677		27,566		32,800		5,940		3,391		2,636		12,846		2,300		532		1,778		624
Effect of changes in cash flow assumptions	0		0		0		0		0		0		0		0		0		0		0
Effect of actual variances from expected experience	(136)		(24)		(14)		0		(55)		(24)		(120)		(48)		(9)		(6)		(2)
Adjusted beginning of period balance	47,541		27,542		32,786		5,940		3,336		2,612		12,726		2,252		523		1,772		622
Issuances	232		108		112		9		124		127		201		111		12		53		13
Interest accrual	396		163		166		27		31		23		133		21		5		16		8
Benefit payments	(825)		(367)		(493)		(61)		(115)		(118)		(224)		(69)		(15)		(29)		(11)
Foreign currency translation	(295)		(171)		(201)		(35)		0		0		0		0		0		0		0
Other	0		0		0		0		0		0		0		0		2		4		9
Ending balance at original discount rate	47,049		27,275		32,370		5,880		3,376		2,644		12,836		2,315		527		1,816		641
Effect of changes in discount rate assumptions	8,750		1,164		344		(110)		(227)		(149)		(1,019)		(176)		(33)		(210)		15
Balance at March 31, 2023	55,799		28,439		32,714		5,770		3,149		2,495		11,817		2,139		494		1,606		656
Net liability for future policy benefits	36,345		11,472		25,311		4,514		586		812		7,224		878		281		844		525
Less: reinsurance recoverable	0		1,643		0		0		0		0		0		0		0		10		0
Net liability for future policy benefits after reinsurance recoverable	$	36,345	$	9,829	$	25,311	$	4,514	$	586	$	812	$	7,224	$	878	$	281	$	834	$	525

(1) Net premiums earned represent the portion of gross premiums collected from policyholders that is used to fund expected benefit payments.


	December 31, 2022
	Aflac Japan								Aflac U.S.
(In millions)	Cancer		Medical and Other Health		Life Insurance		Other		Accident		Disability		Critical Care		Hospital Indemnity		Dental/Vision		Life Insurance		Other
Present value of expected premiums:
Balance at December 31, 2021	$	25,893	$	21,174	$	10,847	$	1,586	$	3,283	$	1,862	$	6,023	$	1,467	$	264	$	834	$	153
Beginning balance at original discount rate	22,470		18,681		10,064		1,461		2,999		1,760		5,391		1,380		241		780		135
Effect of changes in cash flow assumptions	(639)		317		(494)		25		(52)		5		(38)		42		10		(1)		(12)
Effect of actual variances from expected experience	(284)		61		(81)		(10)		(152)		(43)		(421)		(111)		(20)		(16)		6
Adjusted beginning of period balance	21,547		19,059		9,489		1,476		2,795		1,722		4,932		1,311		231		763		129
Issuances	947		639		221		62		355		384		537		273		33		146		0
Interest accrual	459		364		146		22		105		57		193		45		9		27		5
Net premiums earned (1)	(1,734)		(1,376)		(1,229)		(123)		(496)		(382)		(612)		(261)		(42)		(131)		(17)
Foreign currency translation	(2,997)		(2,488)		(1,343)		(195)		0		0		0		0		0		0		0
Other	(1)		(3)		0		0		1		(6)		0		(3)		0		(6)		1
Ending balance at original discount rate	18,221		16,195		7,284		1,242		2,760		1,775		5,050		1,365		231		799		118
Effect of changes in discount rate assumptions	1,077		519		201		14		(226)		(140)		(564)		(145)		(20)		(75)		(8)
Balance at December 31, 2022	$	19,298	$	16,714	$	7,485	$	1,256	$	2,534	$	1,635	$	4,486	$	1,220	$	211	$	724	$	110
Present value of expected future policy benefits:
Balance at December 31, 2021	$	72,747	$	36,021	$	42,720	$	7,322	$	3,949	$	2,871	$	15,388	$	2,552	$	616	$	1,843	$	837
Beginning balance at original discount rate	56,807		31,398		39,002		6,787		3,594		2,670		13,079		2,300		549		1,694		645
Effect of changes in cash flow assumptions	(721)		352		(550)		96		(70)		5		(43)		40		13		(1)		(15)
Effect of actual variances from expected experience	(333)		83		(91)		(10)		(177)		(48)		(465)		(130)		(23)		(21)		7
Adjusted beginning of period balance	55,753		31,833		38,361		6,873		3,347		2,627		12,571		2,210		539		1,672		637
Issuances	960		646		222		68		364		397		550		282		34		149		0
Interest accrual	1,599		642		670		106		128		94		539		85		21		62		32
Benefit payments	(3,050)		(1,375)		(1,248)		(202)		(456)		(483)		(823)		(277)		(62)		(103)		(45)
Foreign currency translation	(7,585)		(4,180)		(5,205)		(905)		0		0		0		0		0		0		0
Other	0		0		0		0		8		1		9		0		0		(2)		0
Ending balance at original discount rate	47,677		27,566		32,800		5,940		3,391		2,636		12,846		2,300		532		1,778		624
Effect of changes in discount rate assumptions	7,089		(147)		(846)		(358)		(293)		(191)		(1,357)		(226)		(44)		(252)		(2)
Balance at December 31, 2022	54,766		27,419		31,954		5,582		3,098		2,445		11,489		2,074		488		1,526		622
Net liability for future policy benefits	35,468		10,705		24,469		4,326		564		810		7,003		854		277		802		512
Less: reinsurance recoverable	0		1,579		0		0		0		0		0		0		0		9		0
Net liability for future policy benefits after reinsurance recoverable	$	35,468	$	9,126	$	24,469	$	4,326	$	564	$	810	$	7,003	$	854	$	277	$	793	$	512

(1) Net premiums earned represent the portion of gross premiums collected from policyholders that is used to fund expected benefit payments.

Schedule of Weighted-Average Interest Rate and Liability for Future Policy Benefit

The following tables present the weighted-average interest rates and weighted-average liability duration (calculated using the original discount rate) by reporting segment and disaggregated by product type.


	March 31, 2023
	Aflac Japan				Aflac U.S.
	Cancer	Medical and Other Health	Life Insurance	Other	Accident	Disability	Critical Care	Hospital Indemnity	Dental/Vision	Life Insurance	Other
Weighted-average interest, original discount rate (1)	3.9 %	2.6 %	2.1 %	1.8 %	3.9 %	4.2 %	4.6 %	4.4 %	4.3 %	3.7 %	5.4 %
Weighted-average interest, current discount rate (1)	1.7 %	2.2 %	1.7 %	2.0 %	5.0 %	5.0 %	5.1 %	5.1 %	5.0 %	5.0 %	5.1 %
Weighted-average liability duration (years)	13.7	26.7	17.3	18.0	8.5	5.6	11.8	9.6	8.0	12.9	9.5

(1) The weighted-average interest rates are calculated using the reserve balances as the weights. No adjustments were made to observable market information.


	December 31, 2022
	Aflac Japan				Aflac U.S.
	Cancer	Medical and Other Health	Life Insurance	Other	Accident	Disability	Critical Care	Hospital Indemnity	Dental/Vision	Life Insurance	Other
Weighted-average interest, original discount rate (1)	4.1 %	2.6 %	2.1 %	1.8 %	3.8 %	4.2 %	4.6 %	4.4 %	4.3 %	3.7 %	5.4 %
Weighted-average interest, current discount rate (1)	1.6 %	2.2 %	1.6 %	1.9 %	4.8 %	4.7 %	4.8 %	4.8 %	4.8 %	4.8 %	4.8 %
Weighted-average liability duration (years)	13.7	26.9	17.3	18.2	8.5	5.6	12.0	9.4	8.1	13.1	9.6

(1) The weighted-average interest rates are calculated using the reserve balances as the weights. No adjustments were made to observable market information.

Reconciliation of Future Policy Benefits

The following table presents a reconciliation of the disaggregated rollforwards above to the ending future policy benefits presented in the Consolidated Balance Sheets. The deferred profit liability for limited-payment contracts and the deferred profit liability for reinsurance is presented together with the liability for future policy benefits in the Consolidated Balance Sheets and has been included as a reconciling item in the table below.


(In millions)	March 31, 2023			December 31, 2022
Balances included in future policy benefits rollforward:
Aflac Japan
Cancer		$	36,345		$	35,468
Medical and other health		11,472			10,705
Life insurance		25,311			24,469
Other		4,514			4,326
Aflac U.S.
Accident		586			564
Disability		812			810
Critical care		7,224			7,003
Hospital indemnity		878			854
Dental/vision		281			277
Life insurance		844			802
Other		525			512
Corporate and other		31			19
Deferred profit liability - limited-payment contracts		1,788			1,740
Deferred profit liability - reinsurance		682			692
Total		$	91,293		$	88,241

Summary of Net Earned Premiums Recognized

The following table summarizes the amount of net earned premiums recognized in the Consolidated Statements of Earnings by reporting segment and disaggregated by product type.


	Three Months Ended March 31,
(In millions)		2023		2022
Net earned premiums:
Aflac Japan
Cancer		$	1,132	$	1,336
Medical and other health		689		828
Life insurance		399		524
Other		39		44
Aflac U.S.
Accident		329		337
Disability		309		296
Critical care		443		446
Hospital indemnity		184		185
Dental/vision		53		49
Life insurance		115		99
Other		10		10
Corporate and other		90		42
Reinsurance ceded		(104)		(117)
Total		$	3,688	$	4,079

Summary of Interest Expense Related to Insurance Contracts Recognized

The following table summarizes the amount of interest expense related to insurance contracts recognized in total benefits and claims, net in the Consolidated Statements of Earnings by reporting segment and disaggregated by product type.


	Three Months Ended March 31,
(In millions)		2023		2022
Interest expense:
Aflac Japan
Cancer		$	285	$	329
Medical and other health		71		80
Life insurance		133		149
Other		22		24
Aflac U.S.
Accident		6		5
Disability		8		9
Critical care		87		86
Hospital indemnity		10		10
Dental/vision		3		3
Life insurance		9		8
Other		7		7
Corporate and other		0		0
Total		$	641	$	710

Summary of Undiscounted and Discounted Expected Future Gross Premiums and Future Benefits and Expenses

The following tables summarize the amount of undiscounted expected future gross premiums and expected future benefits and expenses and discounted (discounted at the current period discount rate) expected future gross premiums and expected future benefits and expenses by reporting segment and disaggregated by product type. Future gross premiums represent the expected amount of future premiums to be received. For limited-payment policies, the premiums are collected over a shorter period than the policy term over which benefits are provided. As a result, once the policy reaches premium paid-up status, the future gross premiums can be significantly less than the future benefit payments. Further, benefits and expenses are generally greater in the later years of a policy. These are the primary factors that result in future gross premiums lower than future benefit and expense payments for certain lines of business of the Company.


	March 31, 2023						December 31, 2022
(In millions)	Gross Premiums			Benefits and Expenses			Gross Premiums			Benefits and Expenses
Undiscounted expected future gross premiums and expected future benefits and expenses:
Aflac Japan
Cancer		$	74,863		$	83,549		$	75,529		$	84,246
Medical and other health		50,153			50,573			50,720			50,778
Life insurance		16,690			52,993			16,946			53,271
Other		2,309			9,379			2,322			9,433
Aflac U.S.
Accident		9,467			4,621			9,481			4,636
Disability		5,889			3,286			5,858			3,267
Critical care		21,134			22,085			21,069			22,113
Hospital indemnity		5,213			3,360			5,164			3,338
Dental/vision		1,194			754			1,208			759
Life insurance		2,466			2,871			2,375			2,787
Other		359			1,165			333			1,147
Total		$	189,737		$	234,636		$	191,005		$	235,775


	March 31, 2023						December 31, 2022
(In millions)	Gross Premiums			Benefits and Expenses			Gross Premiums			Benefits and Expenses
Discounted expected future gross premiums and expected future benefits and expenses:
Aflac Japan
Cancer		$	53,806		$	55,799		$	53,278		$	54,766
Medical and other health		35,030			28,439			34,693			27,419
Life insurance		12,875			32,714			12,951			31,954
Other		1,712			5,770			1,697			5,582
Aflac U.S.
Accident		6,625			3,149			6,510			3,098
Disability		4,554			2,495			4,468			2,445
Critical care		13,013			11,817			12,659			11,489
Hospital indemnity		3,592			2,139			3,483			2,074
Dental/vision		826			494			821			488
Life insurance		1,756			1,606			1,663			1,526
Other		252			656			228			622
Total		$	134,041		$	145,078		$	132,451		$	141,463

Schedule of Changes in Other Policyholders' Funds

The following table presents the changes in other policyholders’ funds.


(In millions)	March 31, 2023		December 31, 2022
Other policyholders' funds:
Fixed annuities account balance, beginning of period (1)	$	6,423	$	7,410
Premiums received	39		150
Transfers from WAYS conversions	58		214
Surrenders and withdrawals	(14)		(52)
Benefit payments	(104)		(367)
Interest credited	14		57
Foreign currency translation and other	(40)		(989)
Fixed annuities account balance, end of period	6,376		6,423
Other deposit type reserves	292		220
Total	$	6,668	$	6,643

(1) Aflac Japan fixed annuities

Schedule of Other Policyholders' Funds by Guaranteed Crediting Rates

The following table presents other policyholders’ funds balances by range of guaranteed crediting rates.

March 31, 2023

December 31, 2022

(In millions)

Range of Guaranteed Minimum Crediting Rates (2)

At Guaranteed Minimum

Cash Surrender Value

Range of Guaranteed Minimum Crediting Rates (2)

At Guaranteed Minimum

Cash Surrender Value

Fixed annuities (1)

0.5% - 2.3%

$6,376

$6,281

0.5% - 2.3%

$6,423

$6,326

(1) Aflac Japan fixed annuities

(2) Weighted-average crediting rate of 1.5% at March 31, 2023 and December 31, 2022, respectively.