Liability for Future Policy Benefit, Activity |
The following table summarizes the balance of and changes in LFPB on January 1, 2021 due to adoption of ASU 2018-12. The impact of shifts between deferred profit liabilities (DPL) and LFPB for limited-payment products are presented as offsetting line items in the effect of net premiums exceeding gross premiums and the effect of decrease/increase of DPL. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ($ in millions) | | | | | | | | | | | | | | | Whole Life | | Term Life | | Experience Life | | Limited Pay Whole Life | | Supplemental Health(1) | | SPIA (life contingent) | Balance, end of year December 31, 2020 | | $ | 218.7 | | | $ | 93.2 | | | $ | 758.3 | | | $ | 51.3 | | | $ | 392.5 | | | $ | 115.9 | | Change in discount rate assumptions | | 111.5 | | | 27.3 | | | 433.0 | | | 18.2 | | | 23.0 | | | 20.6 | | Change in cash flow assumptions, effect of net premiums exceeding gross premiums | | 0.4 | | | — | | | — | | | — | | | — | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | Adjusted balance, beginning of year January 1, 2021 | | 330.6 | | | 120.5 | | | 1,191.3 | | | 69.5 | | | 415.5 | | | 136.5 | | Less: Reinsurance recoverables, end of year December 31, 2020 | | (0.1) | | | (5.4) | | | (1.3) | | | (0.1) | | | — | | | — | | Less: Change in discount rate assumptions | | (0.2) | | | (0.9) | | | (0.7) | | | (0.1) | | | — | | | — | | Adjusted balance, beginning of year January 1, 2021, net of reinsurance | | $ | 330.3 | | | $ | 114.2 | | | $ | 1,189.3 | | | $ | 69.3 | | | $ | 415.5 | | | $ | 136.5 | |
(1) As of January 1, 2021, the net LFPB for Supplemental Health was $163.5 million for cancer, $31.2 million for accident, $32.0 million for disability and $188.8 million for other supplemental health policies. The following tables summarize balances and changes in LFPB for traditional and limited-payment contracts.The balances of and changes in LFPB as of and for the three months ended June 30, 2023 were as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ($ in millions) | | | | | | | | | | | | | | | Whole Life | | Term Life | | Experience Life(1) | | Limited-Pay Whole Life | | Supplemental Health(2) | | SPIA (life contingent) | Present value of expected net premiums: | | | | | | | | | | | Balance at April 1, 2023 | | $ | 222.2 | | | $ | 243.8 | | | $ | 69.8 | | | $ | 31.2 | | | $ | 172.5 | | | $ | — | | April 1, 2023 balance at original discount rate | | 246.6 | | | 266.0 | | | 65.0 | | | 33.1 | | | 205.1 | | | — | | Effect of: | | — | | | — | | | — | | | — | | | — | | | — | | Change in cash flow assumptions | | — | | | (5.3) | | | — | | | — | | | — | | | — | | Actual variances from expected experience | | 1.0 | | | 0.5 | | | 0.5 | | | 0.8 | | | 1.7 | | | — | | Adjusted balance at April 1, 2023 | | 247.6 | | | 261.2 | | | 65.5 | | | 33.9 | | | 206.8 | | | — | | Issuances(3) | | 2.6 | | | 6.5 | | | — | | | 1.1 | | | 4.6 | | | 1.4 | | Interest accruals(4) | | 1.8 | | | 2.7 | | | 0.8 | | | 0.3 | | | 1.5 | | | — | | Net premiums collected(5) | | (5.0) | | | (5.3) | | | (1.6) | | | (1.1) | | | (5.4) | | | (1.4) | | June 30, 2023 balance at original discount rate | | 247.0 | | | 265.1 | | | 64.7 | | | 34.2 | | | 207.5 | | | — | | Effect of changes in discount rate assumptions | | (29.5) | | | (24.8) | | | 3.4 | | | (2.5) | | | (35.5) | | | — | | Balance at June 30, 2023 | | 217.5 | | | 240.3 | | | 68.1 | | | 31.7 | | | 172.0 | | | — | | | | | | | | | | | | | | | Present value of expected future policy benefits: | | | | | | | | | | | Balance at April 1, 2023 | | 515.1 | | | 365.0 | | | 892.5 | | | 84.4 | | | 437.7 | | | 105.9 | | April 1, 2023 balance at original discount rate | | 585.4 | | | 405.2 | | | 801.5 | | | 100.3 | | | 530.6 | | | 113.3 | | Effect of: | | | | | | | | | | | | | Changes in cash flow assumptions | | — | | | (5.6) | | | — | | | — | | | — | | | — | | Actual variances from expected experience | | 1.1 | | | 2.2 | | | 0.5 | | | 0.9 | | | 1.8 | | | — | | Adjusted balance at April 1, 2023 | | 586.5 | | | 401.8 | | | 802.0 | | | 101.2 | | | 532.4 | | | 113.3 | | Issuances | | 2.6 | | | 6.6 | | | — | | | 1.1 | | | 4.6 | | | 1.6 | | Interest accruals | | 4.7 | | | 3.5 | | | 11.9 | | | 1.0 | | | 3.6 | | | 1.1 | | Benefit payments(6) | | (5.1) | | | (5.5) | | | (14.3) | | | (0.7) | | | (14.8) | | | (3.0) | | June 30, 2023 balance at original discount rate | | 588.7 | | | 406.4 | | | 799.6 | | | 102.6 | | | 525.8 | | | 113.0 | | Effect of changes in discount rate assumptions | | (81.6) | | | (45.8) | | | 71.9 | | | (17.3) | | | (99.2) | | | (9.4) | | Balance at June 30, 2023 | | 507.1 | | | 360.6 | | | 871.5 | | | 85.3 | | | 426.6 | | | 103.6 | | Net liability for future policy benefits | | 289.4 | | | 120.3 | | | 803.5 | | | 53.7 | | | 254.5 | | | 103.6 | | Less: Reinsurance recoverable | | (63.1) | | | (16.7) | | | (0.7) | | | (0.2) | | | (3.9) | | | (3.5) | | Net liability for future policy benefits, after reinsurance recoverable | | 226.3 | | | 103.6 | | | 802.8 | | | 53.5 | | | 250.6 | | | 100.1 | | Impact of flooring on net liability for future policy benefits | | — | | | — | | | — | | | — | | | — | | | — | | Net liability for future policy benefits at June 30, 2023 | | $ | 226.3 | | | $ | 103.6 | | | $ | 802.8 | | | $ | 53.5 | | | $ | 250.6 | | | $ | 100.1 | | (1) Experience Life contains both whole life and term elements.(2) As of June 30, 2023, the net LFPB for Supplemental Health was $97.3 million for cancer, $21.5 million for accident, $22.9 million for disability and $108.9 million for other supplemental health policies. (3) Issuances are calculated at present value, using the original discount rate, of the expected net premiums or the expected future policy benefits related to new policies issued during the current period. (4) Interest accruals represent the interest earned on the beginning present value of either the expected net premiums or the expected future policy benefits using the original interest rate. (5) Net premiums collected represent the product of the current period net premium ratio and the gross premiums collected during the period of in force business. (6) Benefit payments represent the release of the present value, using the original discount rate, of the expected future policy benefits due to death, lapse/withdrawal and maturity payments based on revised expected assumptions. The balances of and changes in LFPB as of and for the six months ended June 30, 2023 were as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ($ in millions) | | | | | | | | | | | | | | | Whole Life | | Term Life | | Experience Life(1) | | Limited-Pay Whole Life | | Supplemental Health(2) | | SPIA (life contingent) | Present value of expected net premiums: | | | | | | | | | | | Balance at January 1, 2023 | | $ | 215.1 | | | $ | 234.7 | | | $ | 68.3 | | | $ | 29.7 | | | $ | 167.4 | | | $ | — | | January 1, 2023 balance at original discount rate | | 245.9 | | | 265.4 | | | 65.5 | | | 32.4 | | | 205.1 | | | — | | Effect of: | | — | | | — | | | — | | | — | | | — | | | — | | Change in cash flow assumptions | | — | | | (5.3) | | | — | | | — | | | — | | | — | | Actual variances from expected experience | | 1.8 | | | (1.0) | | | 0.7 | | | 1.3 | | | 0.3 | | | — | | Adjusted balance at January 1, 2023 | | 247.7 | | | 259.1 | | | 66.2 | | | 33.7 | | | 205.4 | | | — | | Issuances(3) | | 5.4 | | | 13.0 | | | — | | | 2.1 | | | 9.9 | | | 3.4 | | Interest accruals(4) | | 3.6 | | | 5.2 | | | 1.8 | | | 0.6 | | | 3.0 | | | — | | Net premiums collected(5) | | (9.7) | | | (12.2) | | | (3.3) | | | (2.2) | | | (10.8) | | | (3.4) | | June 30, 2023 balance at original discount rate | | 247.0 | | | 265.1 | | | 64.7 | | | 34.2 | | | 207.5 | | | — | | Effect of changes in discount rate assumptions | | (29.5) | | | (24.8) | | | 3.4 | | | (2.5) | | | (35.5) | | | — | | Balance at June 30, 2023 | | 217.5 | | | 240.3 | | | 68.1 | | | 31.7 | | | 172.0 | | | — | | | | | | | | | | | | | | | Present value of expected future policy benefits: | | | | | | | | | | | Balance at January 1, 2023 | | 493.6 | | | 347.0 | | | 867.5 | | | 79.4 | | | 431.7 | | | 103.3 | | January 1, 2023 balance at original discount rate | | 581.9 | | | 401.0 | | | 805.2 | | | 98.6 | | | 537.1 | | | 113.4 | | Effect of: | | | | | | | | | | | | | Changes in cash flow assumptions | | — | | | (5.6) | | | — | | | — | | | — | | | — | | Actual variances from expected experience | | 1.9 | | | 0.7 | | | 0.9 | | | 1.5 | | | 0.1 | | | (0.5) | | Adjusted balance at January 1, 2023 | | 583.8 | | | 396.1 | | | 806.1 | | | 100.1 | | | 537.2 | | | 112.9 | | Issuances | | 5.5 | | | 13.2 | | | — | | | 2.1 | | | 9.9 | | | 4.0 | | Interest accruals | | 9.4 | | | 7.5 | | | 23.8 | | | 1.9 | | | 7.2 | | | 2.2 | | Benefit payments(6) | | (10.0) | | | (10.4) | | | (30.3) | | | (1.5) | | | (28.5) | | | (6.1) | | June 30, 2023 balance at original discount rate | | 588.7 | | | 406.4 | | | 799.6 | | | 102.6 | | | 525.8 | | | 113.0 | | Effect of changes in discount rate assumptions | | (81.6) | | | (45.8) | | | 71.9 | | | (17.3) | | | (99.2) | | | (9.4) | | Balance at June 30, 2023 | | 507.1 | | | 360.6 | | | 871.5 | | | 85.3 | | | 426.6 | | | 103.6 | | Net liability for future policy benefits | | 289.4 | | | 120.3 | | | 803.5 | | | 53.7 | | | 254.5 | | | 103.6 | | Less: Reinsurance recoverable | | (63.1) | | | (16.7) | | | (0.7) | | | (0.2) | | | (3.9) | | | (3.5) | | Net liability for future policy benefits, after reinsurance recoverable | | 226.3 | | | 103.6 | | | 802.8 | | | 53.5 | | | 250.6 | | | 100.1 | | Impact of flooring on net liability for future policy benefits | | — | | | — | | | — | | | — | | | — | | | — | | Net liability for future policy benefits at June 30, 2023 | | $ | 226.3 | | | $ | 103.6 | | | $ | 802.8 | | | $ | 53.5 | | | $ | 250.6 | | | $ | 100.1 | |
(1) Experience Life contains both whole life and term elements. (2) As of June 30, 2023, the net LFPB for Supplemental Health was $97.3 million for cancer, $21.5 million for accident, $22.9 million for disability and $108.9 million for other supplemental health policies. (3) Issuances are calculated at present value, using the original discount rate, of the expected net premiums or the expected future policy benefits related to new policies issued during the current period. (4) Interest accruals represent the interest earned on the beginning present value of either the expected net premiums or the expected future policy benefits using the original interest rate. (5) Net premiums collected represent the product of the current period net premium ratio and the gross premiums collected during the period of in force business. (6) Benefit payments represent the release of the present value, using the original discount rate, of the expected future policy benefits due to death, lapse/withdrawal and maturity payments based on revised expected assumptions. The balances of and changes in LFPB as of and for the year ended December 31, 2022 were as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ($ in millions) | | | | | | | | | | | Whole Life | | Term Life | | Experience Life(1) | | Limited-Pay Whole Life | | Supplemental Health(2) | | SPIA (life contingent) | Present Value of Expected Net Premiums | | | | | | | | | | | Balance at January 1, 2022(7) | | $ | 260.7 | | | $ | 264.4 | | | $ | 74.6 | | | $ | 29.7 | | | $ | 226.7 | | | $ | — | | January 1, 2022 balance at original discount rate(7) | | 239.3 | | | 235.4 | | | 55.9 | | | 27.2 | | | 223.1 | | | — | | Effect of: | | | | | | | | | | | | | Change in cash flow assumptions | | 5.2 | | | 18.7 | | | 9.1 | | | 2.0 | | | 12.2 | | | — | | Actual variances from expected experience | | 7.2 | | | (4.2) | | | 3.0 | | | 1.6 | | | (25.3) | | | — | | Adjusted balance at January 1, 2022 | | 251.7 | | | 249.9 | | | 68.0 | | | 30.8 | | | 210.0 | | | — | | Issuances(3) | | 12.5 | | | 28.0 | | | — | | | 6.3 | | | 12.0 | | | 5.3 | | Interest accruals(3) | | 6.7 | | | 9.0 | | | 3.3 | | | 1.1 | | | 5.9 | | | — | | Net premiums collected(5) | | (25.0) | | | (21.5) | | | (5.8) | | | (5.8) | | | (22.8) | | | (5.3) | | December 31, 2022 balance at original discount rate | | 245.9 | | | 265.4 | | | 65.5 | | | 32.4 | | | 205.1 | | | — | | Effect of changes in discount rate assumptions | | (30.8) | | | (30.7) | | | 2.8 | | | (2.7) | | | (37.7) | | | — | | Balance at December 31, 2022 | | 215.1 | | | 234.7 | | | 68.3 | | | 29.7 | | | 167.4 | | | — | | | | | | | | | | | | | | | Present Value of Expected Future Policy Benefits | | | | | | | | | | | Balance at January 1, 2022(7) | | 660.4 | | | 411.5 | | | 1,172.7 | | | 102.9 | | | 590.6 | | | 129.1 | | January 1, 2022 balance at original discount rate(7) | | 566.1 | | | 360.0 | | | 802.6 | | | 86.6 | | | 584.2 | | | 115.7 | | Effect of: | | | | | | | | | | | | | Changes in cash flow assumptions | | 5.2 | | | 21.5 | | | 11.0 | | | 2.0 | | | 13.8 | | | — | | Actual variances from expected experience | | 7.7 | | | (4.7) | | | 3.6 | | | 1.4 | | | (30.0) | | | 0.4 | | Adjusted balance at January 1, 2022 | | 579.0 | | | 376.8 | | | 817.2 | | | 90.0 | | | 568.0 | | | 116.1 | | Issuances | | 12.4 | | | 28.3 | | | — | | | 6.4 | | | 12.0 | | | 5.3 | | Interest accruals | | 18.0 | | | 14.4 | | | 47.4 | | | 3.4 | | | 15.0 | | | 4.3 | | Benefit payments(6) | | (27.5) | | | (18.5) | | | (59.4) | | | (1.2) | | | (57.9) | | | (12.3) | | December 31, 2022 balance at original discount rate | | 581.9 | | | 401.0 | | | 805.2 | | | 98.6 | | | 537.1 | | | 113.4 | | Effect of changes in discount rate assumptions | | (88.3) | | | (54.0) | | | 62.3 | | | (19.2) | | | (105.4) | | | (10.1) | | Balance at December 31, 2022 | | 493.6 | | | 347.0 | | | 867.5 | | | 79.4 | | | 431.7 | | | 103.3 | | Net liability for future policy benefits | | 278.4 | | | 112.2 | | | 799.3 | | | 49.6 | | | 264.4 | | | 103.3 | | Less: Reinsurance recoverable | | (63.1) | | | (15.3) | | | (0.8) | | | — | | | (3.4) | | | (3.2) | | Net liability for future policy benefits, after reinsurance recoverable | | 215.3 | | | 96.9 | | | 798.5 | | | 49.6 | | | 261.0 | | | 100.1 | | Impact of flooring on net liability for future policy benefits | | 1.1 | | | 0.2 | | | — | | | — | | | — | | | — | | Net liability for future policy benefits at December 31, 2022 | | $ | 216.4 | | | $ | 97.1 | | | $ | 798.5 | | | $ | 49.6 | | | $ | 261.0 | | | $ | 100.1 | | (1) Experience Life contains both whole life and term elements.(2) As of December 31, 2022, the net LFPB for Supplemental Health was $101.8 million for cancer, $21.8 million for accident, $23.1 million for disability and $114.3 million for other supplemental health policies. (3) Issuances are calculated at present value, using the original discount rate, of the expected net premiums or the expected future policy benefits related to new policies issued during the current period. (4) Interest accruals represent the interest earned on the beginning present value of either the expected net premiums or the expected future policy benefits using the original interest rate. (5) Net premiums collected represent the product of the current period net premium ratio and the gross premiums collected during the period of in force business. (6) Benefit payments represent the release of the present value, using the original discount rate, of the expected future policy benefits due to death, lapse/withdrawal and maturity payments based on revised expected assumptions. (7) Whole Life, Term Life, and Supplemental Health beginning balance at January 1, 2022 includes reserves acquired from Madison National Life Insurance Company, Inc. on January 1, 2022. The balances of and changes in LFPB (including a summary of the balance and changes in the LFPB on January 1, 2021 due to adoption of ASU 2018-12) as of and for the year ended December 31, 2021 were as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ($ in millions) | | | | | | | | | | | | | | | Whole Life | | Term Life | | Experience Life(1) | | Limited-Pay Whole Life | | Supplemental Health(2) | | SPIA (life contingent) | Balance, end of year December 31, 2020 | | $ | 218.7 | | | $ | 93.2 | | | $ | 758.3 | | | $ | 51.3 | | | $ | 392.5 | | | $ | 115.9 | | Change in discount rate assumptions | | 111.5 | | | 27.3 | | | 433.0 | | | 18.2 | | | 23.0 | | | 20.6 | | Change in cash flow assumptions, effect of net premiums exceeding gross premiums | | 0.4 | | | — | | | — | | | — | | | — | | | — | | Change in cash flow assumptions, effect of decrease of the DPL | | — | | | — | | | — | | | — | | | — | | | — | | Adjustment for removal of related balances in AOCI | | — | | | — | | | — | | | — | | | — | | | — | | Adjusted balance, beginning of year January 1, 2021 | | 330.6 | | | 120.5 | | | 1,191.3 | | | 69.5 | | | 415.5 | | | 136.5 | | Less: Reinsurance recoverables | | (0.1) | | | (5.4) | | | (1.3) | | | (0.1) | | | — | | | — | | Less: Change in discount rate assumptions | | (0.2) | | | (0.9) | | | (0.7) | | | (0.1) | | | — | | | — | | Adjusted balance, beginning of year January 1, 2021, net of reinsurance | | $ | 330.3 | | | $ | 114.2 | | | $ | 1,189.3 | | | $ | 69.3 | | | $ | 415.5 | | | $ | 136.5 | | Present Value of Expected Net Premiums | | | | | | | | | | | Balance at January 1, 2021 | | $ | 176.5 | | | $ | 244.1 | | | $ | 78.0 | | | $ | 25.4 | | | $ | 233.0 | | | $ | — | | January 1, 2021 balance at original discount rate | | 143.5 | | | 200.8 | | | 55.2 | | | 22.0 | | | 218.2 | | | — | | Effect of: | | | | | | | | | | | | | Change in cash flow assumptions | | 2.4 | | | (4.5) | | | (3.3) | | | — | | | (1.8) | | | — | | Actual variances from expected experience | | 8.8 | | | 6.9 | | | 6.3 | | | 1.0 | | | 6.3 | | | — | | Adjusted balance at January 1, 2021 | | 154.7 | | | 203.2 | | | 58.2 | | | 23.0 | | | 222.7 | | | — | | Issuances(3) | | 13.3 | | | 29.8 | | | — | | | 10.2 | | | 13.0 | | | 3.7 | | Interest accruals(4) | | 6.2 | | | 7.9 | | | 3.2 | | | 0.8 | | | 5.9 | | | — | | Net premiums collected(5) | | (16.6) | | | (19.8) | | | (5.6) | | | (6.8) | | | (24.1) | | | (3.7) | | December 31, 2021 balance at original discount rate | | 157.6 | | | 221.1 | | | 55.8 | | | 27.2 | | | 217.5 | | | — | | Effect of changes in discount rate assumptions | | 25.4 | | | 32.0 | | | 18.8 | | | 2.5 | | | 4.0 | | | — | | Balance at December 31, 2021 | | 183.0 | | | 253.1 | | | 74.6 | | | 29.7 | | | 221.5 | | | — | | | | | | | | | | | | | | | Present Value of Expected Future Policy Benefits | | | | | | | | | | | Balance at January 1, 2021 | | 507.1 | | | 364.7 | | | 1,269.3 | | | 95.0 | | | 626.9 | | | 136.5 | | January 1, 2021 balance at original discount rate | | 362.5 | | | 294.0 | | | 813.5 | | | 73.4 | | | 589.1 | | | 115.9 | | Effect of: | | | | | | | | | | | | | Changes in cash flow assumptions | | 2.8 | | | (4.8) | | | (3.6) | | | — | | | (3.0) | | | — | | Actual variances from expected experience | | 8.7 | | | 7.2 | | | 6.6 | | | 1.1 | | | 6.2 | | | (0.4) | | Adjusted balance at January 1, 2021 | | 374.0 | | | 296.4 | | | 816.5 | | | 74.5 | | | 592.3 | | | 115.5 | | Issuances | | 13.3 | | | 29.8 | | | — | | | 10.2 | | | 13.0 | | | 3.7 | | Interest accruals | | 17.1 | | | 12.0 | | | 47.9 | | | 2.9 | | | 15.7 | | | 4.5 | | Benefit payments(5) | | (18.1) | | | (18.7) | | | (61.9) | | | (1.0) | | | (48.4) | | | (12.1) | | December 31, 2021 balance at original discount rate | | 386.3 | | | 319.5 | | | 802.5 | | | 86.6 | | | 572.6 | | | 111.6 | | Effect of changes in discount rate assumptions | | 114.4 | | | 51.1 | | | 370.2 | | | 16.3 | | | 8.0 | | | 13.1 | | Balance at December 31, 2021 | | 500.7 | | | 370.6 | | | 1,172.7 | | | 102.9 | | | 580.6 | | | 124.7 | | Net liability for future policy benefits | | 317.7 | | | 117.6 | | | 1,098.1 | | | 73.2 | | | 359.1 | | | 124.7 | | Less: Reinsurance recoverable | | (0.5) | | | (5.5) | | | (1.1) | | | (0.2) | | | — | | | — | | Net liability for future policy benefits, after reinsurance recoverable | | $ | 317.2 | | | $ | 112.1 | | | $ | 1,097.0 | | | $ | 73.0 | | | $ | 359.1 | | | $ | 124.7 | | (1) Experience Life contains both whole life and term elements.(2) As of December 31, 2021, the net LFPB for Supplemental Health was $140.8 million for cancer, $28.7 million for accident, $29.3 million for disability and $160.3 million for other supplemental health policies. (3) Issuances are calculated at present value, using the original discount rate, of the expected net premiums or the expected future policy benefits related to new policies issued during the current period. (4) Interest accruals represent the interest earned on the beginning present value of either the expected net premiums or the expected future policy benefits using the original interest rate. (5) Net premiums collected represent the product of the current period net premium ratio and the gross premiums collected during the period of in force business. (6) Benefit payments represent the release of the present value, using the original discount rate, of the expected future policy benefits due to death, lapse/withdrawal and maturity payments based on revised expected assumptions.The following table summarizes the amount of revenue and interest related to traditional and limited-payment contracts recognized in the Consolidated Statements of Operations and Comprehensive Income (Loss): | | | | | | | | | | | | | | | | | | | | | | | | | | | ($ in millions) | | Gross premiums or assessments | | Gross premiums or assessments | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | 2023 | | 2022 | | 2023 | | 2022 | Whole life | | $ | 6.7 | | | $ | 6.2 | | | $ | 13.3 | | | $ | 12.3 | | Term life | | 11.4 | | | 10.4 | | | 22.2 | | | 20.3 | | Experience life | | 7.9 | | | 8.3 | | | 16.1 | | | 16.8 | | Limited-pay whole life | | 1.7 | | | 2.5 | | | 3.3 | | | 4.3 | | Supplemental health | | 30.0 | | | 30.6 | | | 59.7 | | | 61.3 | | SPIA (life contingent) | | 1.4 | | | 0.8 | | | 3.6 | | | 3.3 | | Total | | $ | 59.1 | | | $ | 58.8 | | | $ | 118.2 | | | $ | 118.3 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | ($ in millions) | | Interest expense | | Interest expense | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | 2023 | | 2022 | | 2023 | | 2022 | Whole life | | $ | 2.9 | | | $ | 2.9 | | | $ | 5.8 | | | $ | 5.6 | | Term life | | 1.2 | | | 1.1 | | | 2.4 | | | 2.2 | | Experience life | | 10.9 | | | 11.0 | | | 21.9 | | | 22.1 | | Limited-pay whole life | | 0.7 | | | 0.6 | | | 1.3 | | | 1.2 | | Supplemental health | | 2.1 | | | 2.3 | | | 4.3 | | | 4.7 | | SPIA (life contingent) | | 1.1 | | | 1.1 | | | 2.2 | | | 2.2 | | Total | | $ | 18.9 | | | $ | 19.0 | | | $ | 37.9 | | | $ | 38.0 | |
The following table provides the amount of undiscounted and discounted expected gross premiums and expected future benefits and expenses for traditional and limited-payment contracts: | | | | | | | | | | | | | | | | | | | | | | | | | | | ($ in millions) | | As of June 30, 2023 | | As of December 31, 2022 | | | Undiscounted | | Discounted | | Undiscounted | | Discounted | Whole life | | | | | | | | | Expected future gross premiums | | $ | 473.5 | | | $ | 325.1 | | | $ | 469.0 | | | $ | 322.5 | | Expected future benefits and expenses | | 1,134.3 | | | 588.7 | | | 1,121.4 | | | 580.4 | | Term life | | | | | | | | | Expected future gross premiums | | 751.4 | | | 469.0 | | | 739.3 | | | 464.2 | | Expected future benefits and expenses | | 693.9 | | | 406.4 | | | 678.0 | | | 401.0 | | Experience Life | | | | | | | | | Expected future gross premiums | | 551.9 | | | 306.7 | | | 569.6 | | | 315.5 | | Expected future benefits and expenses | | 1,728.7 | | | 799.6 | | | 1,755.4 | | | 805.2 | | Limited-pay whole life | | | | | | | | | Expected future gross premiums | | 63.1 | | | 48.1 | | | 60.8 | | | 46.5 | | Expected future benefits and expenses | | 234.6 | | | 102.6 | | | 226.8 | | | 98.6 | | Supplemental health | | | | | | | | | Expected future gross premiums | | 1,645.7 | | | 1,213.6 | | | 1,640.5 | | | 1,214.9 | | Expected future benefits and expenses | | 720.7 | | | 525.8 | | | 730.4 | | | 537.0 | | SPIA (life contingent) | | | | | | | | | Expected future gross premiums | | — | | | — | | | — | | | — | | Expected future benefits and expenses | | 158.1 | | | 113.0 | | | 157.7 | | | 113.4 | |
The following table provides the weighted-average durations of LFPB, in years: | | | | | | | | | | | | | | | | | As of June 30, | | | 2023 | | 2022 | Whole life | | 18.0 | | 18.0 | Term life | | 16.4 | | 15.9 | Experience life | | 10.5 | | 10.8 | Limited-pay whole life | | 22.2 | | 21.5 | Supplemental health | | 10.3 | | 9.8 | SPIA (life contingent) | | 7.7 | | 7.7 |
The following table provides ranges of the weighted-average interest rates for LFPB: | | | | | | | | | | | | | | | | | As of June 30, | | | 2023 | | 2022 | Whole life | | | | | Interest accretion rate | | 1.7% - 4.9% | | 1.7% - 5.0% | Current discount rate | | 4.7% - 5.2% | | 4.1% - 4.6% | Term life | | | | | Interest accretion rate | | 4.1% - 4.3% | | 4.1% - 4.4% | Current discount rate | | 5.2% - 5.2% | | 4.6% - 4.6% | Experience life | | | | | Interest accretion rate | | 6.1 | % | | 6.1 | % | Current discount rate | | 5.2 | % | | 4.7 | % | Limited-pay whole life | | | | | Interest accretion rate | | 3.9 | % | | 3.9 | % | Current discount rate | | 5.2 | % | | 4.7 | % | Supplemental health | | | | | Interest accretion rate | | 1.7% - 2.7% | | 1.7% - 2.7% | Current discount rate | | 5.2% - 5.3% | | 4.5% - 5.0% | SPIA (life contingent) | | | | | Interest accretion rate | | 1.7% - 4.1% | | 1.7% - 4.0% | Current discount rate | | 5.2% - 5.2% | | 4.5% - 4.5% |
|