| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | As of or For the Nine Months Ended | | As of or For the Year Ended | | | September 30, 2023 | | December 31, 2022 | | | | | | | Retirement | | | | | | Retirement | | | Variable | | Fixed | | Plan | | Variable | | Fixed | | Plan | | | Annuities | | Annuities | | Services | | Annuities | | Annuities | | Services | | Balance as of beginning-of-year | $ | (662 | ) | $ | (45 | ) | $ | (22 | ) | $ | 2,398 | | $ | 114 | | $ | (1 | ) | Less: Effect of cumulative changes in | | | | | | | | | | | | | | | | | | | non-performance risk | | (2,173 | ) | | (40 | ) | | (2 | ) | | (2,425 | ) | | (44 | ) | | (13 | ) | Balance as of beginning-of-year, before the effect | | | | | | | | | | | | | | | | | | | of changes in non-performance risk | | 1,511 | | | (5 | ) | | (20 | ) | | 4,823 | | | 158 | | | 12 | | Issuances | | 3 | | | - | | | - | | | 12 | | | - | | | (3 | ) | Attributed fees collected | | 1,127 | | | 23 | | | 4 | | | 1,571 | | | 32 | | | 6 | | Benefit payments | | (49 | ) | | - | | | - | | | (63 | ) | | - | | | - | | Effect of changes in interest rates | | (2,347 | ) | | (66 | ) | | (7 | ) | | (9,346 | ) | | (232 | ) | | (55 | ) | Effect of changes in equity markets | | (1,430 | ) | | (5 | ) | | (6 | ) | | 4,293 | | | 12 | | | 18 | | Effect of changes in equity index volatility | | (358 | ) | | 6 | | | (3 | ) | | (225 | ) | | 14 | | | (1 | ) | In-force updates and other changes in MRBs (1) | | 182 | | | 4 | | | - | | | 661 | | | 10 | | | 3 | | Effect of assumption review: | | | | | | | | | | | | | | | | | | | Effect of changes in future expected | | | | | | | | | | | | | | | | | | | policyholder behavior | | (33 | ) | | 70 | | | - | | | (158 | ) | | 1 | | | - | | Effect of changes in other future expected | | | | | | | | | | | | | | | | | | | assumptions (2) | | (66 | ) | | 15 | | | (2 | ) | | (57 | ) | | - | | | - | | Balance as of end-of-period, before the effect of | | | | | | | | | | | | | | | | | | | changes in non-performance risk | | (1,460 | ) | | 42 | | | (34 | ) | | 1,511 | | | (5 | ) | | (20 | ) | Effect of cumulative changes in | | | | | | | | | | | | | | | | | | | non-performance risk | | (1,213 | ) | | (59 | ) | | 1 | | | (2,173 | ) | | (40 | ) | | (2 | ) | Balance as of end-of-period | | (2,673 | ) | | (17 | ) | | (33 | ) | | (662 | ) | | (45 | ) | | (22 | ) | Less: ceded MRB assets (liabilities) | | (303 | ) | | - | | | - | | | (193 | ) | | - | | | - | | Balance as of end-of-period, net of reinsurance | $ | (2,370 | ) | $ | (17 | ) | $ | (33 | ) | $ | (469 | ) | $ | (45 | ) | $ | (22 | ) | | | | | | | | | | | | | | | | | | | | Weighted-average age of policyholders (years) | | 72 | | | 68 | | | 63 | | | 71 | | | 68 | | | 63 | | Net amount at risk (3) | | 6,235 | | | 188 | | | 9 | | | 7,974 | | | 171 | | | 15 | |
(1)Consists primarily of changes in MRB assets and liabilities related to differences between separate account fund performance and modeled indices and other changes such as actual to expected policyholder behavior. (2)Consists primarily of the update of fund mapping, volatility and other capital market assumptions. (3)Net amount at risk (“NAR”) is the current guaranteed minimum benefit in excess of the current account balance as of the balance sheet date. For GLBs, the guaranteed minimum benefit is calculated based on the present value of GLB payments. Our variable annuity products may offer more than one type of guaranteed benefit rider to a policyholder. In instances where more than one guaranteed benefit feature exists in a contract, the guaranteed benefit rider that provides the highest NAR is used in the calculation.
|