GLOBE LIFE INC
For the period ended Dec 31, 2023. Filed Feb 28, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Feb 28, 2024
Contents
Note
Mortgage Loans (commercial mortgage loans): Summaries of commercial mortgage loans by property type and geographical location at December 31, 2023 and 2022 are as follows:
| 2023 | 2022 | |||
|---|---|---|---|---|
| Carrying Value | % of Total | Carrying Value | % of Total | |
| Property type: | ||||
| Multi-family | $116,299 | 42 | $42,232 | 23 |
| Industrial | 57,267 | 20 | 27,248 | 15 |
| Hospitality | 43,897 | 16 | 27,796 | 15 |
| Mixed use | 34,749 | 12 | 62,375 | 34 |
| Retail | 23,925 | 9 | 15,342 | 9 |
| Office | 6,734 | 2 | 8,101 | 5 |
| Total recorded investment | 282,871 | 101 | 183,094 | 101 |
| Less allowance for credit losses | (3,672) | (1) | (1,789) | (1) |
| Carrying value, net of allowance for credit losses | $279,199 | 100 | $181,305 | 100 |
| 2023 | 2022 | |||
|---|---|---|---|---|
| Carrying Value | % of Total | Carrying Value | % of Total | |
| Geographic location: | ||||
| California | $54,721 | 20 | $64,477 | 36 |
| Florida | 48,233 | 17 | 33,182 | 18 |
| Texas | 45,111 | 16 | 22,905 | 13 |
| New Jersey | 44,574 | 16 | — | — |
| New York | 20,284 | 7 | 19,167 | 11 |
| Massachusetts | 14,979 | 5 | — | — |
| Other | 54,969 | 20 | 43,363 | 23 |
| Total recorded investment | 282,871 | 101 | 183,094 | 101 |
| Less allowance for credit losses | (3,672) | (1) | (1,789) | (1) |
| Carrying value, net of allowance for credit losses | $279,199 | 100 | $181,305 | 100 |
The following tables are reflective of the key factors, debt service coverage ratios, and loan-to-value ratios (LTVs) that are utilized by management to monitor the performance of the portfolios. The Company only makes new investments in commercial mortgage loans that have a LTV ratio less than 80%. Generally, a higher LTV ratio and a lower debt service coverage ratio can potentially equate to higher risk of loss.
| December 31, 2023 | ||||||
|---|---|---|---|---|---|---|
| Recorded Investment | ||||||
| Debt Service Coverage Ratios(1) | ||||||
| <1.00x · 1.00x—1.20x · >1.20x · Total · % of Gross Total | ||||||
| Loan-to-value ratio(2): | ||||||
| Less than 70% | $27,091 | $180,761 | $58,364 | $266,216 | 94 | |
| 70% to 80% | — | — | — | — | — | |
| 81% to 90% | 8,468 | — | 1,153 | 9,621 | 3 | |
| Greater than 90% | 7,034 | — | — | 7,034 | 3 | |
| Total | $42,593 | $180,761 | $59,517 | 282,871 | 100 | |
| Less allowance for credit losses | (3,672) | |||||
| Total, net of allowance for credit losses | $279,199 | |||||
(1)Annual net operating income divided by annual mortgage debt service (principal and interest).
(2)Loan balance divided by appraised value at origination, including planned renovations and stabilized occupancy, at origination. Updated internal valuations are used when a loan is materially underperforming.
| December 31, 2022 | ||||||
|---|---|---|---|---|---|---|
| Recorded Investment | ||||||
| Debt Service Coverage Ratios(1) | ||||||
| <1.00x · 1.00x—1.20x · >1.20x · Total · % of Gross Total | ||||||
| Loan-to-value ratio(2): | ||||||
| Less than 70% | $24,221 | $108,156 | $12,018 | $144,395 | 79 | |
| 70% to 80% | — | 22,120 | 1,238 | 23,358 | 13 | |
| 81% to 90% | 8,307 | — | — | 8,307 | 4 | |
| Greater than 90% | 7,034 | — | — | 7,034 | 4 | |
| Total | $39,562 | $130,276 | $13,256 | 183,094 | 100 | |
| Less allowance for credit losses | (1,789) | |||||
| Total, net of allowance for credit losses | $181,305 | |||||
(1)Annual net operating income divided by annual mortgage debt service (principal and interest).
(2)Loan balance divided by appraised value at origination, including planned renovations and stabilized occupancy, at origination. Updated internal valuations are used when a loan is materially underperforming.
As of December 31, 2023, the Company evaluated the commercial mortgage loan portfolio on a pool basis to determine the allowance for credit losses. At the end of the period, the Company had 28 loans in the portfolio. For the year ended December 31, 2023, the allowance for credit losses increased by $1.9 million to $3.7 million. Additionally, there was one foreclosure that resulted in a $2.9 million after tax realized loss during the period. The provision for credit losses is included in "Realized gains (losses)" in the Consolidated Statements of Operations.
| Year Ended December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Allowance for credit losses beginning balance | $1,789 | $827 |
| Provision (reversal) for credit losses | 1,883 | 962 |
| Allowance for credit losses ending balance | $3,672 | $1,789 |
There wereno delinquent commercial mortgage loans as of December 31, 2023 and December 31, 2022. As of December 31, 2023 and December 31, 2022, the Company hadno commercial mortgage loans in non-accrual status. The Company's unfunded commitment balance to commercial loan borrowers was $25 million as of December 31, 2023.
Other Long-Term Investments: Other long-term investments consist of the following assets:
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Investment funds | $795,583 | $768,689 |
| Other | 40,295 | 26,022 |
| Total | $835,878 | $794,711 |
The following table presents additional information about the Company's investment funds as of December 31, 2023 and December 31, 2022 at fair value:
| Fair Value · Unfunded Commitments | ||||
|---|---|---|---|---|
| Investment Category | 2023 | 2022 | 2023 | Redemption Term/Notice(1) |
| Commercial mortgage loans | $411,315 | $431,405 | $540,972 | Fully redeemable and non-redeemable with varying terms. |
| Opportunistic and private credit | 181,410 | 158,524 | 129,253 | Fully redeemable and non-redeemable with varying terms. |
| Infrastructure | 165,887 | 159,534 | 16,800 | Fully redeemable and non-redeemable with varying terms. |
| Other | 36,971 | 19,226 | 57,343 | Non-redeemable with varying terms |
| Total investment funds | $795,583 | $768,689 | $744,368 | |
(1) Non-redeemable funds generally have an expected life of 7 to 12 years from fund closing with extension options of 1 to 4 years. Redemptions are paid out throughout the life of the funds at the General Partner's discretion. Redeemable funds can generally be redeemed over 6 to 36 months upon request from limited partners.
The Company had $154 million of capital called during the year from existing investment funds, as compared to $201 million in 2022.
Note 5—Commitments and Contingencies
Reinsurance: Insurance affiliates of Globe Life reinsure a portion of insurance risk that is in excess of their retention limits. Current retention limits for new business written on ordinary life insurance range up to $500 thousand per life. Life insurance ceded represented 0.3% of total life insurance in force at December 31, 2023 and 2022. Insurance ceded on life and accident and health products represented 0.2% of premium income for 2023 and 2022. The insurance affiliates of Globe Life would be liable for the reinsured risks ceded to other companies to the extent that such reinsuring companies are unable to meet their obligations.
Insurance affiliates also assume insurance risks of other external companies. Life reinsurance assumed represented 0.9% and 1.0% of life insurance in force at December 31, 2023 and 2022, respectively, and reinsurance assumed on life and accident and health products represented 1.3% and 1.5% of premium income for 2023 and 2022, respectively.
Leases: Globe Life primarily leases office space, aviation equipment, and other equipment under a variety of operating lease arrangements.
Rental expense for the three years ended December 31, 2023 is as follows:
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Rental expense | $3,519 | $4,239 | $4,674 |
Future minimum rental commitments required under operating leases having remaining noncancelable lease terms in excess of one year at December 31, 2023 were as follows:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2025 | 2026 | 2027 | 2028 | Thereafter | |
| Operating lease commitments | $3,390 | $1,840 | $1,606 | $1,140 | $760 | $4,652 |
Purchase Commitments: Globe Life has various long-term noncancelable purchase commitments as well as commitments to provide capital for low-income housing tax credit interests. See further discussion related to tax credits in Note 1—Significant Accounting Policies.
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2025 | 2026 | 2027 | 2028 | Thereafter | |
| Purchase commitments | $61,399 | $21,752 | $14,055 | $16,380 | $13,089 | $210,508 |
Investments: Globe Life is committed to invest under certain contracts related to investments in limited partnerships. See Note 4—Investments for unfunded commitment table.
Guarantees: At December 31, 2023, Globe Life had in place three guarantee agreements which were either Parent Company guarantees of subsidiary obligations to a third party or Parent Company guarantees of obligations between wholly-owned subsidiaries. As of December 31, 2023, Globe Life hadno liability with respect to these guarantees.
Letters of Credit: Globe Life has guaranteed letters of credit in connection with its credit facility with a group of banks as disclosed in Note 12—Debt. The letters of credit were issued by TMK Re, Ltd., a wholly-owned subsidiary, to secure TMK Re, Ltd.’s obligation for claims on certain policies reinsured by TMK Re, Ltd. that were sold by other Globe Life insurance companies. These letters of credit facilitate TMK Re, Ltd.’s ability to reinsure the business of Globe Life's insurance carriers. The agreement was amended on September 30, 2021 and now expires in 2026. The maximum amount of letters of credit available is $250 million. The Parent Company would be liable to the extent that TMK Re, Ltd. does not pay the reinsured party. On March 29, 2023, the letters of credit were amended to reduce the current amount outstanding to $115 million from $125 million outstanding.
Equipment leases: Globe Life has guaranteed performance of certain of its subsidiaries as lessees undertwo aviation leasing arrangements. At December 31, 2023, total remaining undiscounted payments under the leases were approximately $1 million. The Parent Company would be responsible for any subsidiary obligation in the event the subsidiary did not make payments or otherwise perform under the terms of the lease.
Unclaimed Property Audits: Globe Life subsidiaries are currently the subject of audits regarding the identification, reporting and escheatment of unclaimed property arising from life insurance policies and a limited number of annuity contracts. These audits are being conducted by private entities that have contracted with forty-seven states through their respective Departments of Revenue, and have not resulted in any financial assessment from any state nor indicated any liability. The audits are wide-ranging and seek large amounts of data regarding claims handling, procedures, and payments of contract benefits arising from unreported death claims. No estimate of range can be made at this time for loss contingencies related to possible administrative penalties or amounts that could be payable to the states for the escheatment of abandoned property.
Litigation: Globe Life Inc. and its subsidiaries, in common with the insurance industry in general, are subject to litigation, including: putative class action litigation; alleged breaches of contract; torts, including bad faith and fraud claims based on alleged wrongful or fraudulent acts of agents of the Parent Company's insurance subsidiaries; alleged employment discrimination; alleged worker misclassification; and miscellaneous other causes of action. Based upon information presently available, and in light of legal and other factual defenses available to the Parent Company and its subsidiaries, management does not believe that it is reasonably possible that such litigation will have a material adverse effect on Globe Life's financial condition, future operating results or liquidity; however, assessing the eventual outcome of litigation necessarily involves forward-looking speculation as to judgments to be made by judges, juries and appellate courts in the future. This bespeaks caution, particularly in states with reputations for high punitive damage verdicts.
On April 4, 2023, putative class action litigation was filed against National Income Life Insurance Company (“National Income”) in New York Supreme Court by plaintiffs Melissa K. Goppert, Sarah Valente, James O’Neill, Jennifer Abe, and Emily Herendeen (“Plaintiffs”) (Goppert, et al. v. National Income Life Insurance Company, Index No. 153096/2023). Plaintiffs are former National Income independent sales agents who allege they should have been classified as employees and assert claims under New York state law on behalf of a putative class of former independent sales agents and individuals who trained to become independent sale agents since March 2017. Plaintiffs make claims under New York’s Minimum Wage Law (NYLL § 633 and 12 NYCRR § 142-2.1); Overtime Compensation Law (NYLL § 633 and 12 NYCRR § 142-2.2); and “Spread of Hours” Law (12 NYCRR § 142-2.4) for the alleged failure to pay minimum wages and overtime pay, including for time spent in training, and attorney’s fees and costs. National Income filed a motion to compel arbitration of each Plaintiff’s claims on an individual basis, which the Court granted in full on January 11, 2024, and on February 7, 2024, Plaintiffs filed a notice of appeal of the Court’s order.
On September 1, 2023, plaintiff Miné Caglar Cost (“Plaintiff") filed a complaint against American Income Life Insurance Company (“American Income”) in the Superior Court of the State of California for the County of Los Angeles, asserting a single claim for violation of the Private Attorneys General Act (“PAGA”) (Cost v. American Income Life Insurance Company, et al., Case No. 23SMCV04113).
Plaintiff is a former California independent insurance sales agent who alleges one cause of action for civil penalties under PAGA arising out of alleged violations of the wage-and-hour provisions of the California Labor Code stemming from American Income’s alleged misclassification of Plaintiff and other California-based sales agents as independent contractors. American Income filed a motion to compel arbitration on an individual basis and stay the representative component of Plaintiff’s claims, to which Plaintiff stipulated. On December 12, 2023, the Court approved the parties’ stipulation to compel the matter to individual arbitration and stayed the case pending the completion of the individual arbitration.
Note 6—Policy Liabilities
The liability for future policy benefits is determined based on the net level premium method, which requires the liability be calculated as the present value of estimated future policyholder benefits and the related termination expenses, less the present value of estimated future net premiums to be collected from policyholders.
The following tables summarize balances and changes in the net liability for future policy benefits, before reinsurance, for traditional life long-duration contracts for the three years ended December 31, 2023.
| Life | |||||
|---|---|---|---|---|---|
| Present value of expected future net premiums | |||||
| American Income | DTC | Liberty National | Other | Total | |
| Balance at January 1, 2021 | $4,498,278 | $7,028,713 | $1,327,203 | $571,165 | $13,425,359 |
| Beginning balance at original discount rates | 3,263,663 | 4,963,806 | 967,173 | 393,287 | 9,587,929 |
| Effect of changes in assumptions on future cash flows | 5,854 | 18,076 | 5,104 | 2,499 | 31,533 |
| Effect of actual variances from expected experience | 43,249 | 7,439 | 61,583 | (1,592) | 110,679 |
| Adjusted balance at January 1, 2021 | 3,312,766 | 4,989,321 | 1,033,860 | 394,194 | 9,730,141 |
| Issuances(1) | 866,716 | 860,279 | 77,272 | 43,978 | 1,848,245 |
| Interest accrual(2) | 169,543 | 267,314 | 51,274 | 20,806 | 508,937 |
| Net premiums collected(3) | (443,095) | (583,173) | (122,164) | (42,837) | (1,191,269) |
| Effect of changes in the foreign exchange rate | 168 | — | — | — | 168 |
| Ending balance at original discount rates | 3,906,098 | 5,533,741 | 1,040,242 | 416,141 | 10,896,222 |
| Effect of change from original to current discount rates | 1,019,094 | 1,731,164 | 292,227 | 143,831 | 3,186,316 |
| Balance at December 31, 2021 | $4,925,192 | $7,264,905 | $1,332,469 | $559,972 | $14,082,538 |
| Balance at January 1, 2022 | $4,925,192 | $7,264,905 | $1,332,469 | $559,972 | $14,082,538 |
| Beginning balance at original discount rates | 3,906,098 | 5,533,741 | 1,040,242 | 416,141 | 10,896,222 |
| Effect of changes in assumptions on future cash flows | 34,266 | 79,571 | 17,719 | 35,214 | 166,770 |
| Effect of actual variances from expected experience | (121,230) | (264,286) | (20,027) | (10,929) | (416,472) |
| Adjusted balance at January 1, 2022 | 3,819,134 | 5,349,026 | 1,037,934 | 440,426 | 10,646,520 |
| Issuances(1) | 760,857 | 663,790 | 104,982 | 31,815 | 1,561,444 |
| Interest accrual(2) | 176,102 | 273,494 | 51,326 | 21,150 | 522,072 |
| Net premiums collected(3) | (491,168) | (605,446) | (128,119) | (44,182) | (1,268,915) |
| Effect of changes in the foreign exchange rate | (18,202) | — | — | — | (18,202) |
| Ending balance at original discount rates | 4,246,723 | 5,680,864 | 1,066,123 | 449,209 | 11,442,919 |
| Effect of change from original to current discount rates | 26,433 | 229,360 | 28,284 | 21,532 | 305,609 |
| Balance at December 31, 2022 | $4,273,156 | $5,910,224 | $1,094,407 | $470,741 | $11,748,528 |
| Life | |||||
|---|---|---|---|---|---|
| Present value of expected future net premiums | |||||
| American Income | DTC | Liberty National | Other | Total | |
| Balance at January 1, 2023 | $4,273,156 | $5,910,224 | $1,094,407 | $470,741 | $11,748,528 |
| Beginning balance at original discount rates | 4,246,723 | 5,680,864 | 1,066,123 | 449,209 | 11,442,919 |
| Effect of changes in assumptions on future cash flows | 14,265 | 36,170 | 5,178 | 8,419 | 64,032 |
| Effect of actual variances from expected experience | (155,293) | (306,004) | (40,961) | (18,441) | (520,699) |
| Adjusted balance at January 1, 2023 | 4,105,695 | 5,411,030 | 1,030,340 | 439,187 | 10,986,252 |
| Issuances(1) | 733,702 | 579,363 | 127,048 | 27,959 | 1,468,072 |
| Interest accrual(2) | 200,363 | 287,615 | 54,147 | 22,804 | 564,929 |
| Net premiums collected(3) | (521,521) | (613,749) | (133,704) | (46,001) | (1,314,975) |
| Effect of changes in the foreign exchange rate | 5,090 | — | — | — | 5,090 |
| Ending balance at original discount rates | 4,523,329 | 5,664,259 | 1,077,831 | 443,949 | 11,709,368 |
| Effect of change from original to current discount rates | 158,559 | 388,392 | 51,885 | 34,103 | 632,939 |
| Balance at December 31, 2023 | $4,681,888 | $6,052,651 | $1,129,716 | $478,052 | $12,342,307 |
(2)The interest accrual is the interest earned on the beginning present value of the expected net premiums, as well as the interest on actual net premiums earned during the period, using the original interest rate.
(3)Net premiums collected represent the product of the current period net premium ratio, and the gross premiums collected during the period on the in-force business.
| Life | |||||
|---|---|---|---|---|---|
| Present value of expected future policy benefits | |||||
| American Income | DTC | Liberty National | Other | Total | |
| Balance at January 1, 2021 | $11,374,299 | $11,733,268 | $4,710,075 | $5,655,261 | $33,472,903 |
| Beginning balance at original discount rates | 6,805,088 | 7,472,930 | 3,120,435 | 3,151,846 | 20,550,299 |
| Effect of changes in assumptions on future cash flows | 6,584 | 20,319 | 5,837 | 2,850 | 35,590 |
| Effect of actual variances from expected experience | 45,921 | 13,675 | 62,981 | (3,040) | 119,537 |
| Adjusted balance at January 1, 2021 | 6,857,593 | 7,506,924 | 3,189,253 | 3,151,656 | 20,705,426 |
| Issuances(1) | 866,707 | 860,279 | 77,272 | 43,978 | 1,848,236 |
| Interest accrual(2) | 389,384 | 421,762 | 168,794 | 189,778 | 1,169,718 |
| Benefit payments(3) | (370,275) | (631,706) | (229,155) | (118,106) | (1,349,242) |
| Effect of changes in the foreign exchange rate | 792 | — | — | — | 792 |
| Ending balance at original discount rates | 7,744,201 | 8,157,259 | 3,206,164 | 3,267,306 | 22,374,930 |
| Effect of change from original to current discount rates | 4,029,318 | 3,702,149 | 1,336,533 | 2,221,378 | 11,289,378 |
| Balance at December 31, 2021 | $11,773,519 | $11,859,408 | $4,542,697 | $5,488,684 | $33,664,308 |
| Life | |||||
|---|---|---|---|---|---|
| Present value of expected future policy benefits | |||||
| American Income | DTC | Liberty National | Other | Total | |
| Balance at January 1, 2022 | $11,773,519 | $11,859,408 | $4,542,697 | $5,488,684 | $33,664,308 |
| Beginning balance at original discount rates | 7,744,201 | 8,157,259 | 3,206,164 | 3,267,306 | 22,374,930 |
| Effect of changes in assumptions on future cash flows | 48,534 | 104,910 | 33,457 | 39,725 | 226,626 |
| Effect of actual variances from expected experience | (127,626) | (259,285) | (18,535) | (12,787) | (418,233) |
| Adjusted balance at January 1, 2022 | 7,665,109 | 8,002,884 | 3,221,086 | 3,294,244 | 22,183,323 |
| Issuances(1) | 760,856 | 663,786 | 105,006 | 31,815 | 1,561,463 |
| Interest accrual(2) | 410,201 | 433,611 | 169,578 | 195,792 | 1,209,182 |
| Benefit payments(3) | (382,142) | (622,389) | (222,690) | (118,147) | (1,345,368) |
| Effect of changes in the foreign exchange rate | (44,263) | — | — | — | (44,263) |
| Ending balance at original discount rates | 8,409,761 | 8,477,892 | 3,272,980 | 3,403,704 | 23,564,337 |
| Effect of change from original to current discount rates | 709,343 | 747,559 | 156,276 | 572,446 | 2,185,624 |
| Balance at December 31, 2022 | $9,119,104 | $9,225,451 | $3,429,256 | $3,976,150 | $25,749,961 |
| Balance at January 1, 2023 | $9,119,104 | $9,225,451 | $3,429,256 | $3,976,150 | $25,749,961 |
| Beginning balance at original discount rates | 8,409,761 | 8,477,892 | 3,272,980 | 3,403,704 | 23,564,337 |
| Effect of changes in assumptions on future cash flows | 13,344 | 34,407 | 6,156 | 11,661 | 65,568 |
| Effect of actual variances from expected experience | (164,900) | (318,687) | (46,341) | (24,195) | (554,123) |
| Adjusted balance at January 1, 2023 | 8,258,205 | 8,193,612 | 3,232,795 | 3,391,170 | 23,075,782 |
| Issuances(1) | 733,700 | 579,365 | 127,062 | 27,959 | 1,468,086 |
| Interest accrual(2) | 452,640 | 458,587 | 174,995 | 204,083 | 1,290,305 |
| Benefit payments(3) | (396,031) | (574,812) | (196,600) | (116,353) | (1,283,796) |
| Effect of changes in the foreign exchange rate | 13,319 | — | — | — | 13,319 |
| Ending balance at original discount rates | 9,061,833 | 8,656,752 | 3,338,252 | 3,506,859 | 24,563,696 |
| Effect of change from original to current discount rates | 1,101,794 | 1,057,764 | 267,140 | 732,764 | 3,159,462 |
| Balance at December 31, 2023 | $10,163,627 | $9,714,516 | $3,605,392 | $4,239,623 | $27,723,158 |
(2)The interest accrual is the interest earned on the beginning present value of the expected future policy benefits, as well as the interest on actual benefits and expenses paid during the period, using the original interest rate.
(3)Benefit payments represent the release of the present value, using the original discount rate, of the actual future policy benefits incurred during the period due to death, lapse, and maturity benefit payments based on the revised expected assumptions.
| Life | |||||
|---|---|---|---|---|---|
| American Income | DTC | Liberty National | Other | Total | |
| Net liability for future policy benefits at original discount rates | $3,838,103 | $2,623,518 | $2,165,922 | $2,851,165 | $11,478,708 |
| Effect of changes in discount rate assumptions | 3,010,224 | 1,970,985 | 1,044,306 | 2,077,547 | 8,103,062 |
| Other Adjustments(1) | 156 | 2,511 | 674 | 72 | 3,413 |
| Net liability for future policy benefits, after other adjustments, at current discount rates | 6,848,483 | 4,597,014 | 3,210,902 | 4,928,784 | 19,585,183 |
| Reinsurance recoverable | (105) | — | (11,131) | (49,899) | (61,135) |
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates | $6,848,378 | $4,597,014 | $3,199,771 | $4,878,885 | $19,524,048 |
| Life | |||||
|---|---|---|---|---|---|
| American Income | DTC | Liberty National | Other | Total | |
| Net liability for future policy benefits at original discount rates | $4,163,038 | $2,797,028 | $2,206,857 | $2,954,495 | $12,121,418 |
| Effect of changes in discount rate assumptions | 682,910 | 518,199 | 127,992 | 550,914 | 1,880,015 |
| Other Adjustments(1) | 115 | 4,913 | 7,638 | 48 | 12,714 |
| Net liability for future policy benefits, after other adjustments, at current discount rates | 4,846,063 | 3,320,140 | 2,342,487 | 3,505,457 | 14,014,147 |
| Reinsurance recoverable | (123) | — | (7,477) | (34,830) | (42,430) |
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates | $4,845,940 | $3,320,140 | $2,335,010 | $3,470,627 | $13,971,717 |
| Life | |||||
|---|---|---|---|---|---|
| American Income | DTC | Liberty National | Other | Total | |
| Net liability for future policy benefits at original discount rates | $4,538,504 | $2,992,493 | $2,260,421 | $3,062,910 | $12,854,328 |
| Effect of changes in discount rate assumptions | 943,235 | 669,372 | 215,255 | 698,661 | 2,526,523 |
| Other Adjustments(1) | 297 | 3,315 | 5,764 | 62 | 9,438 |
| Net liability for future policy benefits, after other adjustments, at current discount rates | 5,482,036 | 3,665,180 | 2,481,440 | 3,761,633 | 15,390,289 |
| Reinsurance recoverable | (141) | — | (7,719) | (37,848) | (45,708) |
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates | $5,481,895 | $3,665,180 | $2,473,721 | $3,723,785 | $15,344,581 |
The following tables summarize balances and changes in the net liability for future policy benefits for long-duration health contracts for the three years ended December 31, 2023:
| Health | ||||||
|---|---|---|---|---|---|---|
| Present value of expected future net premiums | ||||||
| United American | Family Heritage | Liberty National | American Income | DTC | Total | |
| Balance at January 1, 2021 | $3,432,493 | $1,889,970 | $578,518 | $205,601 | $133,832 | $6,240,414 |
| Beginning balance at original discount rates | 2,573,470 | 1,537,512 | 430,962 | 150,095 | 100,380 | 4,792,419 |
| Effect of changes in assumptions on future cash flows | — | — | — | — | — | — |
| Effect of actual variances from expected experience | 86,186 | (26,975) | (34,535) | (4,314) | (1,695) | 18,667 |
| Adjusted balance at January 1, 2021 | 2,659,656 | 1,510,537 | 396,427 | 145,781 | 98,685 | 4,811,086 |
| Issuances(1) | 413,289 | 282,898 | 47,043 | 45,612 | 3,859 | 792,701 |
| Interest accrual(2) | 117,151 | 59,554 | 20,736 | 7,416 | 4,966 | 209,823 |
| Net premiums collected(3) | (240,245) | (164,399) | (49,797) | (19,931) | (10,734) | (485,106) |
| Effect of changes in the foreign exchange rate | — | — | — | (77) | — | (77) |
| Ending balance at original discount rates | 2,949,851 | 1,688,590 | 414,409 | 178,801 | 96,776 | 5,328,427 |
| Effect of change from original to current discount rates | 661,808 | 256,124 | 102,959 | 43,752 | 24,948 | 1,089,591 |
| Balance at December 31, 2021 | $3,611,659 | $1,944,714 | $517,368 | $222,553 | $121,724 | $6,418,018 |
| Balance at January 1, 2022 | $3,611,659 | $1,944,714 | $517,368 | $222,553 | $121,724 | $6,418,018 |
| Beginning balance at original discount rates | 2,949,851 | 1,688,590 | 414,409 | 178,801 | 96,776 | 5,328,427 |
| Effect of changes in assumptions on future cash flows | (195,560) | (20,931) | 19,846 | (17,911) | (9,035) | (223,591) |
| Effect of actual variances from expected experience | (37,437) | (67,419) | (39,029) | 7,911 | (2,301) | (138,275) |
| Adjusted balance at January 1, 2022 | 2,716,854 | 1,600,240 | 395,226 | 168,801 | 85,440 | 4,966,561 |
| Issuances(1) | 360,942 | 241,052 | 51,827 | 39,003 | 8,224 | 701,048 |
| Interest accrual(2) | 122,064 | 60,303 | 19,141 | 7,399 | 4,554 | 213,461 |
| Net premiums collected(3) | (258,598) | (172,376) | (50,752) | (21,085) | (10,467) | (513,278) |
| Effect of changes in the foreign exchange rate | — | — | — | (1,487) | — | (1,487) |
| Ending balance at original discount rates | 2,941,262 | 1,729,219 | 415,442 | 192,631 | 87,751 | 5,366,305 |
| Effect of change from original to current discount rates | (32,761) | (134,227) | 8,048 | (2,335) | 2,392 | (158,883) |
| Balance at December 31, 2022 | $2,908,501 | $1,594,992 | $423,490 | $190,296 | $90,143 | $5,207,422 |
| Balance at January 1, 2023 | $2,908,501 | $1,594,992 | $423,490 | $190,296 | $90,143 | $5,207,422 |
| Beginning balance at original discount rates | 2,941,262 | 1,729,219 | 415,442 | 192,631 | 87,751 | 5,366,305 |
| Effect of changes in assumptions on future cash flows | 466,883 | (30,255) | (56,964) | (6,061) | 16,553 | 390,156 |
| Effect of actual variances from expected experience | (27,178) | (69,878) | (36,850) | (11,152) | (2,850) | (147,908) |
| Adjusted balance at January 1, 2023 | 3,380,967 | 1,629,086 | 321,628 | 175,418 | 101,454 | 5,608,553 |
| Issuances(1) | 377,097 | 266,375 | 59,768 | 39,825 | 14,467 | 757,532 |
| Interest accrual(2) | 139,824 | 67,743 | 18,255 | 8,528 | 4,616 | 238,966 |
| Net premiums collected(3) | (272,085) | (180,031) | (51,081) | (22,325) | (10,657) | (536,179) |
| Effect of changes in the foreign exchange rate | — | — | — | 423 | — | 423 |
| Ending balance at original discount rates | 3,625,803 | 1,783,173 | 348,570 | 201,869 | 109,880 | 6,069,295 |
| Effect of change from original to current discount rates | 71,968 | (71,432) | 9,902 | 4,512 | 5,483 | 20,433 |
| Balance at December 31, 2023 | $3,697,771 | $1,711,741 | $358,472 | $206,381 | $115,363 | $6,089,728 |
(1)Issuances represent the present value, using the original discount rate, of the expected net premiums related to new policies issued during each respective period.
(2)The interest accrual is the interest earned on the beginning present value of the expected net premiums, as well as the interest on actual net premiums earned during the period, using the original interest rate.
(3)Net premiums collected represent the product of the current period net premium ratio, and the gross premiums collected during the period on the in-force business.
| Health | ||||||
|---|---|---|---|---|---|---|
| Present value of expected future policy benefits | ||||||
| United American | Family Heritage | Liberty National | American Income | DTC | Total | |
| Balance at January 1, 2021 | $3,651,359 | $3,782,662 | $1,320,597 | $367,965 | $134,967 | $9,257,550 |
| Beginning balance at original discount rates | 2,715,869 | 2,928,457 | 953,238 | 252,092 | 101,632 | 6,951,288 |
| Effect of changes in assumptions on future cash flows | — | — | — | — | — | — |
| Effect of actual variances from expected experience | 88,696 | (27,704) | (34,859) | (4,570) | (1,614) | 19,949 |
| Adjusted balance at January 1, 2021 | 2,804,565 | 2,900,753 | 918,379 | 247,522 | 100,018 | 6,971,237 |
| Issuances(1) | 413,289 | 282,898 | 47,453 | 45,612 | 3,859 | 793,111 |
| Interest accrual(2) | 125,346 | 114,543 | 50,415 | 13,679 | 4,991 | 308,974 |
| Benefit payments(3) | (252,299) | (104,852) | (94,639) | (21,147) | (13,240) | (486,177) |
| Effect of changes in the foreign exchange rate | — | — | — | (62) | — | (62) |
| Ending balance at original discount rates | 3,090,901 | 3,193,342 | 921,608 | 285,604 | 95,628 | 7,587,083 |
| Effect of change from original to current discount rates | 719,658 | 646,980 | 279,709 | 95,311 | 24,260 | 1,765,918 |
| Balance at December 31, 2021 | $3,810,559 | $3,840,322 | $1,201,317 | $380,915 | $119,888 | $9,353,001 |
| Balance at January 1, 2022 | $3,810,559 | $3,840,322 | $1,201,317 | $380,915 | $119,888 | $9,353,001 |
| Beginning balance at original discount rates | 3,090,901 | 3,193,342 | 921,608 | 285,604 | 95,628 | 7,587,083 |
| Effect of changes in assumptions on future cash flows | (194,936) | (27,211) | 18,065 | (21,559) | (8,270) | (233,911) |
| Effect of actual variances from expected experience | (40,316) | (70,690) | (40,597) | 10,402 | (2,621) | (143,822) |
| Adjusted balance at January 1, 2022 | 2,855,649 | 3,095,441 | 899,076 | 274,447 | 84,737 | 7,209,350 |
| Issuances(1) | 360,642 | 241,052 | 52,257 | 39,006 | 8,202 | 701,159 |
| Interest accrual(2) | 129,842 | 120,700 | 47,719 | 13,806 | 4,553 | 316,620 |
| Benefit payments(3) | (265,500) | (120,849) | (94,187) | (20,413) | (12,280) | (513,229) |
| Effect of changes in the foreign exchange rate | — | — | — | (3,133) | — | (3,133) |
| Ending balance at original discount rates | 3,080,633 | 3,336,344 | 904,865 | 303,713 | 85,212 | 7,710,767 |
| Effect of change from original to current discount rates | (33,804) | (330,680) | 36,709 | 9,037 | 2,320 | (316,418) |
| Balance at December 31, 2022 | $3,046,829 | $3,005,664 | $941,574 | $312,750 | $87,532 | $7,394,349 |
| Balance at January 1, 2023 | $3,046,829 | $3,005,664 | $941,574 | $312,750 | $87,532 | $7,394,349 |
| Beginning balance at original discount rates | 3,080,633 | 3,336,344 | 904,865 | 303,713 | 85,212 | 7,710,767 |
| Effect of changes in assumptions on future cash flows | 464,652 | (32,428) | (60,437) | (6,407) | 15,930 | 381,310 |
| Effect of actual variances from expected experience | (26,718) | (74,797) | (36,910) | (12,661) | (3,325) | (154,411) |
| Adjusted balance at January 1, 2023 | 3,518,567 | 3,229,119 | 807,518 | 284,645 | 97,817 | 7,937,666 |
| Issuances(1) | 376,573 | 266,375 | 59,158 | 39,825 | 14,446 | 756,377 |
| Interest accrual(2) | 147,082 | 134,107 | 45,614 | 15,070 | 4,616 | 346,489 |
| Benefit payments(3) | (300,692) | (122,912) | (95,471) | (24,987) | (12,378) | (556,440) |
| Effect of changes in the foreign exchange rate | — | — | — | 878 | — | 878 |
| Ending balance at original discount rates | 3,741,530 | 3,506,689 | 816,819 | 315,431 | 104,501 | 8,484,970 |
| Effect of change from original to current discount rates | 72,798 | (190,809) | 48,989 | 20,073 | 4,981 | (43,968) |
| Balance at December 31, 2023 | $3,814,328 | $3,315,880 | $865,808 | $335,504 | $109,482 | $8,441,002 |
(2)The interest accrual is the interest earned on the beginning present value of the expected future policy benefits, as well as the interest on actual benefits and expenses paid during the period, using the original interest rate.
(3)Benefit payments represent the release of the present value, using the original discount rate, of the actual future policy benefits incurred during the period due to death, lapse, and maturity benefit payments based on the revised expected assumptions.
| Health | ||||||
|---|---|---|---|---|---|---|
| United American | Family Heritage | Liberty National | American Income | Direct to Consumer | Total | |
| Net liability for future policy benefits at original discount rates | $141,050 | $1,504,752 | $507,199 | $106,803 | $(1,148) | $2,258,656 |
| Effect of changes in discount rate assumptions | 57,850 | 390,856 | 176,750 | 51,559 | (688) | 676,327 |
| Other Adjustments(1) | 1,683 | 43 | 2,752 | 27 | 3,175 | 7,680 |
| Net liability for future policy benefits, after other adjustments, at current discount rates | 200,583 | 1,895,651 | 686,701 | 158,389 | 1,339 | 2,942,663 |
| Reinsurance recoverable | (4,173) | (12,442) | (1,715) | — | — | (18,330) |
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates | $196,410 | $1,883,209 | $684,986 | $158,389 | $1,339 | $2,924,333 |
| Health | ||||||
|---|---|---|---|---|---|---|
| United American | Family Heritage | Liberty National | American Income | Direct to Consumer | Total | |
| Net liability for future policy benefits at original discount rates | $139,371 | $1,607,125 | $489,423 | $111,082 | $(2,539) | $2,344,462 |
| Effect of changes in discount rate assumptions | (1,043) | (196,453) | 28,661 | 11,372 | (72) | (157,535) |
| Other Adjustments(1) | 4,055 | 3,172 | 5,953 | 48 | 3,634 | 16,862 |
| Net liability for future policy benefits, after other adjustments, at current discount rates | 142,383 | 1,413,844 | 524,037 | 122,502 | 1,023 | 2,203,789 |
| Reinsurance recoverable | (3,820) | (9,027) | (1,498) | — | — | (14,345) |
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates | $138,563 | $1,404,817 | $522,539 | $122,502 | $1,023 | $2,189,444 |
| Health | ||||||
|---|---|---|---|---|---|---|
| United American | Family Heritage | Liberty National | American Income | Direct to Consumer | Total | |
| Net liability for future policy benefits at original discount rates | 115,727 | 1,723,516 | 468,249 | 113,562 | (5,379) | 2,415,675 |
| Effect of changes in discount rate assumptions | 830 | (119,377) | 39,087 | 15,561 | (502) | (64,401) |
| Other Adjustments(1) | 10,980 | 84 | 9,567 | 857 | 6,653 | 28,141 |
| Net liability for future policy benefits, after other adjustments, at current discount rates | 127,537 | 1,604,223 | 516,903 | 129,980 | 772 | 2,379,415 |
| Reinsurance recoverable | (3,287) | (10,718) | (1,317) | — | — | (15,322) |
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates | $124,250 | $1,593,505 | $515,586 | $129,980 | $772 | $2,364,093 |
In accordance with the accounting guidance, the Company reviews, and updates as necessary, its assumptions utilized in the calculation of the liability for future benefits annually in the third quarter and recalculates the net premium ratio. The revised net premium ratio is used to update the liability for future policy benefits as of the beginning of the current reporting period, and is compared to the liability using the prior cash flow assumptions. The difference is recorded as a component of the remeasurement gain or loss for the current period, along with the effect of the difference between actual and expected experience for the period. The total remeasurement gain or loss is included in the Consolidated Statements of Operations.
The following tables include the total remeasurement gain or loss, bifurcated between the gain or loss due to differences between actual and expected experience and the amount due to assumption updates, for each of the three years-ended December 31, 2023.
| 2023 | 2022 | 2021 | |
|---|---|---|---|
| Life Remeasurement Gain (Loss)—Experience | |||
| American Income | 9,430 | 1,965 | (2,008) |
| Direct to Consumer | 12,201 | (2,243) | (4,782) |
| Liberty National | 5,013 | (1,348) | (865) |
| Other | 4,760 | 1,354 | 664 |
| 31,404 | (272) | (6,991) | |
| Life Remeasurement Gain (Loss)—Assumption Unlocking | |||
| American Income | 308 | (8,707) | (750) |
| Direct to Consumer | 1,763 | (25,334) | (2,242) |
| Liberty National | (1,248) | (7,872) | (733) |
| Other | (2,836) | (5,241) | (350) |
| (2,013) | (47,154) | (4,075) | |
| Total Life Remeasurement Gain (Loss) | 29,391 | (47,426) | (11,066) |
| Health Remeasurement Gain (Loss)—Experience | |||
| United American | (134) | 3,502 | (2,343) |
| Family Heritage | 4,638 | 2,395 | 594 |
| Liberty National | 628 | 1,406 | 304 |
| American Income | 1,461 | (2,545) | 199 |
| Direct to Consumer | 23 | 148 | 16 |
| 6,616 | 4,906 | (1,230) | |
| Health Remeasurement Gain (Loss)—Assumption Unlocking | |||
| United American | 762 | (626) | — |
| Family Heritage | 2,173 | 6,283 | — |
| Liberty National | 2,171 | 1,463 | — |
| American Income | 119 | 3,615 | — |
| Direct to Consumer | 8 | (80) | — |
| 5,233 | 10,655 | — | |
| Total Health Remeasurement Gain (Loss) | 11,849 | 15,561 | (1,230) |
The Company performed its annual assumptions review and updated both its life and health assumptions of lapses, mortality, and morbidity, resulting in a net remeasurement gain, due to assumption changes only, of $3.2 million for the period ended December 31, 2023, as compared to a net remeasurement loss of $36.5 million for the period ended December 31, 2022 and a net remeasurement loss of $4.1 million for the period ended December 31, 2021. For the life segment, the updates to our assumptions of lapses and mortality resulted in a remeasurement loss of $2.0 million, $47.2 million, and $4.1 million for the year-ended December 31, 2023, 2022, and 2021, respectively. For the health segment, the updates to our assumptions of lapses and morbidity resulted in a remeasurement gain of $5.2 million, $10.7 million, and $0 for the year-ended December 31, 2023, 2022, and 2021, respectively. The Company did not adjust its assumptions for the health segment in 2021 due to the uncertainty of expected experience during the pandemic.
Excluding the impact of assumption changes, during the year ended December 31, 2023 and 2022, the Company's results for actual variances from expected experience produced net remeasurement gains of $38.0 million and $4.6 million, respectively, and a net remeasurement loss of $8.2 million for the year ended December 31, 2021. The variance of actual experience from expected experience during the year ended 2023 was primarily due to favorable variances from our assumptions as compared to actual experience in our life insurance segment (a $31.4 million gain), and favorable variances from our assumptions as compared to actual experience in our health insurance segment (a $6.6 million gain). The variance of actual experience from expected experience during the year ended 2022 was primarily due to unfavorable variances from our assumptions of life experience as compared to actual experience in our life insurance segment (a $272 thousand loss), and favorable variances from our assumptions of health experience as compared to actual experience in our health insurance segment (a $4.9 million gain). The variance of actual experience from expected experience during the year ended 2021 was primarily due to unfavorable variances from our assumptions of life experience as compared to actual experience in our life insurance segment (a $7.0 million loss), as well as unfavorable variances from our assumptions of health experience as compared to actual experience in our health insurance segment (a $1.2 million loss).
The following table reconciles the liability for future policy benefits to the Consolidated Balance Sheets as of December 31, 2023, 2022, and 2021:
| At Original Discount Rates · At Current Discount Rates | ||||||
|---|---|---|---|---|---|---|
| As of December 31, | As of December 31, | |||||
| 2023 | 2022 | 2021 | 2023 | 2022 | 2021 | |
| Life(1): | ||||||
| American Income | $4,538,775 | $4,163,111 | $3,838,212 | $5,482,036 | $4,846,063 | $6,848,483 |
| Direct to Consumer | 2,992,493 | 2,797,031 | 2,623,521 | 3,665,180 | 3,320,140 | 4,597,014 |
| Liberty National | 2,260,421 | 2,206,857 | 2,165,922 | 2,481,440 | 2,342,487 | 3,210,902 |
| Other | 3,062,966 | 2,954,522 | 2,851,189 | 3,761,633 | 3,505,457 | 4,928,784 |
| Net liability for future policy benefits—long duration life | 12,854,655 | 12,121,521 | 11,478,844 | 15,390,289 | 14,014,147 | 19,585,183 |
| Health(1): | ||||||
| United American | 124,021 | 141,362 | 142,189 | 127,537 | 142,383 | 200,583 |
| Family Heritage | 1,723,581 | 1,607,169 | 1,504,797 | 1,604,223 | 1,413,844 | 1,895,651 |
| Liberty National | 476,559 | 494,155 | 509,714 | 516,903 | 524,037 | 686,701 |
| American Income | 114,407 | 111,128 | 106,848 | 129,980 | 122,502 | 158,389 |
| Direct to Consumer | 737 | 979 | 1,111 | 772 | 1,023 | 1,339 |
| Net liability for future policy benefits—long duration health | 2,439,305 | 2,354,793 | 2,264,659 | 2,379,415 | 2,203,789 | 2,942,663 |
| Deferred profit liability | 174,717 | 175,883 | 184,743 | 174,717 | 175,883 | 184,743 |
| Deferred annuity | 773,039 | 954,318 | 1,033,525 | 773,039 | 954,318 | 1,033,525 |
| Interest sensitive life | 732,948 | 739,105 | 745,335 | 732,948 | 739,105 | 745,335 |
| Other | 9,951 | 10,106 | 8,193 | 9,945 | 10,099 | 8,191 |
| Total future policy benefits | $16,984,615 | $16,355,726 | $15,715,299 | $19,460,353 | $18,097,341 | $24,499,640 |
(1)Balances are presented net of the effects of capping and flooring the liability.
The following tables provide the weighted-average original and current discount rates for the liability for future policy benefits and the additional insurance liabilities as of December 31, 2023, 2022, and 2021:
| As of December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||
| Original discount rate | Current discount rate | Original discount rate | Current discount rate | Original discount rate | Current discount rate | |
| Life | ||||||
| American Income | 5.7% | 4.9% | 5.8% | 5.2% | 5.9% | 3.3% |
| Direct to Consumer | 6.0% | 5.0% | 6.0% | 5.2% | 6.0% | 3.4% |
| Liberty National | 5.6% | 5.0% | 5.6% | 5.2% | 5.6% | 3.1% |
| Other | 6.2% | 5.0% | 6.2% | 5.2% | 6.2% | 3.2% |
| Health | ||||||
| United American | 5.1% | 4.8% | 5.2% | 5.1% | 5.1% | 2.7% |
| Family Heritage | 4.3% | 4.9% | 4.3% | 5.2% | 4.3% | 2.9% |
| Liberty National | 5.8% | 4.9% | 5.8% | 5.2% | 5.8% | 2.7% |
| American Income | 5.8% | 4.8% | 5.9% | 5.1% | 6.0% | 3.0% |
| Direct to Consumer | 5.1% | 4.8% | 5.2% | 5.1% | 5.1% | 2.7% |
The following table provides the weighted-average durations of the liability for future policy benefits and the additional insurance liabilities as of December 31, 2023, 2022, and 2021:
| As of December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||
| At original discount rates | At current discount rates | At original discount rates | At current discount rates | At original discount rates | At current discount rates | |
| Life | ||||||
| American Income | 23.01 | 23.45 | 22.86 | 23.28 | 22.56 | 23.76 |
| Direct to Consumer | 19.58 | 21.21 | 20.27 | 21.80 | 20.70 | 22.98 |
| Liberty National | 15.13 | 15.81 | 14.86 | 15.39 | 15.01 | 17.27 |
| Other | 16.26 | 17.92 | 16.59 | 18.15 | 16.81 | 20.09 |
| Health | ||||||
| United American | 11.46 | 10.89 | 11.37 | 10.65 | 14.11 | 13.70 |
| Family Heritage | 14.99 | 14.54 | 14.87 | 14.22 | 16.39 | 16.54 |
| Liberty National | 9.17 | 9.49 | 9.26 | 9.47 | 9.01 | 10.53 |
| American Income | 12.21 | 12.84 | 12.12 | 12.56 | 12.37 | 14.43 |
| Direct to Consumer | 11.46 | 10.89 | 11.37 | 10.65 | 14.11 | 13.70 |
The following tables summarize the amount of gross premiums and interest related to long duration life and health contracts that are recognized in the Consolidated Statements of Operations:
| Life | ||||||
|---|---|---|---|---|---|---|
| Year EndedDecember 31, 2023 | Year EndedDecember 31, 2022 | Year EndedDecember 31, 2021 | ||||
| Gross Premiums | Interest expense | Gross Premiums | Interest expense | Gross Premiums | Interest expense | |
| American Income | $1,587,304 | $252,277 | $1,503,537 | $234,098 | $1,400,501 | $219,842 |
| Direct to Consumer | 979,739 | 170,745 | 973,429 | 159,945 | 955,754 | 154,376 |
| Liberty National | 345,196 | 120,083 | 322,497 | 117,681 | 306,054 | 116,981 |
| Other | 205,998 | 179,513 | 208,390 | 172,967 | 210,908 | 167,378 |
| Total | $3,118,237 | $722,618 | $3,007,853 | $684,691 | $2,873,217 | $658,577 |
| Health | ||||||
|---|---|---|---|---|---|---|
| Year EndedDecember 31, 2023 | Year EndedDecember 31, 2022 | Year EndedDecember 31, 2021 | ||||
| Gross Premiums | Interest expense | Gross Premiums | Interest expense | Gross Premiums | Interest expense | |
| United American | $401,834 | $7,002 | $380,710 | $7,532 | $356,580 | $7,948 |
| Family Heritage | 396,211 | 65,892 | 366,803 | 59,983 | 343,839 | 54,634 |
| Liberty National | 187,095 | 27,248 | 186,268 | 28,477 | 186,520 | 29,586 |
| American Income | 113,605 | 6,542 | 111,623 | 6,408 | 108,740 | 6,262 |
| Direct to Consumer | 14,283 | — | 14,290 | — | 14,844 | 25 |
| Total | $1,113,028 | $106,684 | $1,059,694 | $102,400 | $1,010,523 | $98,455 |
Gross premiums are included within life and health premium on the Consolidated Statements of Operations, while the related interest expense is included in life and health policyholder benefits.
The following tables provide the undiscounted and discounted expected future net premiums, expected future gross premiums, and expected future policy benefits, at both original and current discount rates, for life and health contracts:
| Life | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2023 | As of December 31, 2022 | As of December 31, 2021 | |||||||
| Not discounted | At original discount rates | At current discount rates | Not discounted | At original discount rates | At current discount rates | Not discounted | At original discount rates | At current discount rates | |
| American Income | |||||||||
| PV of expected future gross premiums | $24,265,464 | $13,695,495 | $14,264,077 | $22,662,540 | $12,832,811 | $13,006,579 | $21,317,703 | $12,034,708 | $15,278,295 |
| PV of expected future net premiums | 8,001,107 | 4,523,329 | 4,681,888 | 7,480,182 | 4,246,723 | 4,273,156 | 6,896,793 | 3,906,098 | 4,925,192 |
| PV of expected future policy benefits | 30,623,947 | 9,061,833 | 10,163,627 | 28,318,683 | 8,409,761 | 9,119,104 | 26,284,945 | 7,744,201 | 11,773,519 |
| DTC | |||||||||
| PV of expected future gross premiums | $17,506,091 | $9,150,049 | $9,761,706 | $17,346,469 | $9,086,945 | $9,432,882 | $17,247,115 | $9,023,170 | $11,852,808 |
| PV of expected future net premiums | 10,774,655 | 5,664,259 | 6,052,651 | 10,769,174 | 5,680,864 | 5,910,224 | 10,500,169 | 5,533,741 | 7,264,905 |
| PV of expected future policy benefits | 25,723,752 | 8,656,752 | 9,714,516 | 25,356,573 | 8,477,892 | 9,225,451 | 24,612,198 | 8,157,259 | 11,859,408 |
| Liberty National | |||||||||
| PV of expected future gross premiums | $4,660,783 | $2,720,264 | $2,784,916 | $4,396,685 | $2,561,304 | $2,562,342 | $4,239,223 | $2,468,402 | $3,076,801 |
| PV of expected future net premiums | 1,897,696 | 1,077,831 | 1,129,716 | 1,885,533 | 1,066,123 | 1,094,407 | 1,850,891 | 1,040,242 | 1,332,469 |
| PV of expected future policy benefits | 8,905,815 | 3,338,252 | 3,605,392 | 8,613,975 | 3,272,980 | 3,429,256 | 8,499,589 | 3,206,164 | 4,542,697 |
| Other | |||||||||
| PV of expected future gross premiums | $3,726,111 | $1,889,930 | $2,088,668 | $3,814,915 | $1,925,650 | $2,075,874 | $3,922,419 | $1,956,472 | $2,692,682 |
| PV of expected future net premiums | 910,786 | 443,949 | 478,052 | 922,500 | 449,209 | 470,741 | 863,126 | 416,141 | 559,972 |
| PV of expected future policy benefits | 12,431,963 | 3,506,859 | 4,239,623 | 12,371,696 | 3,403,704 | 3,976,150 | 12,248,389 | 3,267,306 | 5,488,684 |
| Total | |||||||||
| PV of expected future gross premiums | $50,158,449 | $27,455,738 | $28,899,367 | $48,220,609 | $26,406,710 | $27,077,677 | $46,726,460 | $25,482,752 | $32,900,586 |
| PV of expected future net premiums | 21,584,244 | 11,709,368 | 12,342,307 | 21,057,389 | 11,442,919 | 11,748,528 | 20,110,979 | 10,896,222 | 14,082,538 |
| PV of expected future policy benefits | 77,685,477 | 24,563,696 | 27,723,158 | 74,660,927 | 23,564,337 | 25,749,961 | 71,645,121 | 22,374,930 | 33,664,308 |
As of December 31, 2023 for the life segment using current discount rates, the Company anticipates $28.9 billion of expected future gross premiums and $12.3 billion of expected future net premiums. As of December 31, 2022 and December 31, 2021 using current discount rates, the Company anticipated $27.1 billion and $32.9 billion of expected future gross premiums and $11.7 billion and $14.1 billion in expected future net premiums, respectively. For each respective period, only expected future net premiums are included in the determination of the liability for future policy benefits on the balance sheet, while the difference between the expected future gross premiums and the expected future net premiums is not.
| Health | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2023 | As of December 31, 2022 | As of December 31, 2021 | |||||||
| Not discounted | At original discount rates | At current discount rates | Not discounted | At original discount rates | At current discount rates | Not discounted | At original discount rates | At current discount rates | |
| United American | |||||||||
| PV of expected future gross premiums | $8,682,707 | $5,295,148 | $5,396,402 | $6,801,987 | $4,285,863 | $4,233,647 | $6,694,635 | $4,198,446 | $5,136,704 |
| PV of expected future net premiums | 5,955,294 | 3,625,803 | 3,697,771 | 4,680,560 | 2,941,262 | 2,908,501 | 4,719,914 | 2,949,851 | 3,611,659 |
| PV of expected future policy benefits | 6,148,565 | 3,741,530 | 3,814,328 | 4,915,174 | 3,080,633 | 3,046,829 | 5,015,967 | 3,090,901 | 3,810,559 |
| Family Heritage | |||||||||
| PV of expected future gross premiums | $6,739,913 | $3,982,571 | $3,844,287 | $6,329,183 | $3,787,020 | $3,518,288 | $5,816,502 | $3,531,178 | $4,100,733 |
| PV of expected future net premiums | 2,997,954 | 1,783,173 | 1,711,741 | 2,865,334 | 1,729,219 | 1,594,992 | 2,757,983 | 1,688,590 | 1,944,714 |
| PV of expected future policy benefits | 6,655,694 | 3,506,689 | 3,315,880 | 6,245,843 | 3,336,344 | 3,005,664 | 5,916,149 | 3,193,342 | 3,840,322 |
| Liberty National | |||||||||
| PV of expected future gross premiums | $2,089,005 | $1,325,869 | $1,390,066 | $2,271,423 | $1,418,333 | $1,458,880 | $2,209,171 | $1,378,848 | $1,732,660 |
| PV of expected future net premiums | 518,008 | 348,570 | 358,472 | 652,858 | 415,442 | 423,490 | 661,269 | 414,409 | 517,368 |
| PV of expected future policy benefits | 1,413,211 | 816,819 | 865,808 | 1,600,943 | 904,865 | 941,574 | 1,620,379 | 921,608 | 1,201,317 |
| American Income | |||||||||
| PV of expected future gross premiums | $1,768,231 | $991,448 | $1,047,348 | $1,750,393 | $977,846 | $1,004,239 | $1,698,676 | $946,772 | $1,218,899 |
| PV of expected future net premiums | 359,248 | 201,869 | 206,381 | 342,659 | 192,631 | 190,296 | 316,084 | 178,801 | 222,553 |
| PV of expected future policy benefits | 640,326 | 315,431 | 335,504 | 617,973 | 303,713 | 312,750 | 586,799 | 285,604 | 380,915 |
| Direct to Consumer | |||||||||
| PV of expected future gross premiums | $236,776 | $149,119 | $156,612 | $177,131 | $116,212 | $119,457 | $206,986 | $131,858 | $165,674 |
| PV of expected future net premiums | 174,738 | 109,880 | 115,363 | 133,995 | 87,751 | 90,143 | 152,336 | 96,776 | 121,724 |
| PV of expected future policy benefits | 163,087 | 104,501 | 109,482 | 127,911 | 85,212 | 87,532 | 148,843 | 95,628 | 119,888 |
| Total | |||||||||
| PV of expected future gross premiums | $19,516,632 | $11,744,155 | $11,834,715 | $17,330,117 | $10,585,274 | $10,334,511 | $16,625,970 | $10,187,102 | $12,354,670 |
| PV of expected future net premiums | 10,005,242 | 6,069,295 | 6,089,728 | 8,675,406 | 5,366,305 | 5,207,422 | 8,607,586 | 5,328,427 | 6,418,018 |
| PV of expected future policy benefits | 15,020,883 | 8,484,970 | 8,441,002 | 13,507,844 | 7,710,767 | 7,394,349 | 13,288,137 | 7,587,083 | 9,353,001 |
As of December 31, 2023 for the health segment using current discount rates, the Company anticipates $11.8 billion of expected future gross premiums and $6.1 billion of expected future net premiums. As of December 31, 2022 and December 31, 2021 using current discount rates, the Company anticipated $10.3 billion and $12.4 billion of expected future gross premiums and $5.2 billion and $6.4 billion in expected future net premiums, respectively. For each respective period, only expected future net premiums are included in the determination of the liability for future policy benefits on the balance sheet, while the difference between the expected future gross premiums and the expected future net premiums is not.
The following table summarizes the balances of, and changes in, policyholders’ account balances as of December 31, 2023 and 2022:
| Policyholders' Account Balances | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||
| Interest Sensitive Life | Deferred Annuity | Other Policy-holders' Funds | Interest Sensitive Life | Deferred Annuity | Other Policy-holders' Funds | Interest Sensitive Life | Deferred Annuity | Other Policy-holders' Funds | |
| Balance at January 1, | $739,105 | $954,318 | $123,236 | $745,335 | $1,033,525 | $99,468 | $750,892 | $1,062,999 | $98,460 |
| Issuances | — | 896 | — | — | 1,528 | — | — | 1,738 | — |
| Premiums received | 22,036 | 13,209 | 122,136 | 23,439 | 22,873 | 30,591 | 25,038 | 28,126 | 7,784 |
| Policy charges | (12,926) | — | — | (13,573) | — | — | (14,261) | — | — |
| Surrenders and withdrawals | (21,215) | (165,584) | (13,042) | (21,994) | (92,235) | (11,615) | (21,029) | (48,641) | (11,452) |
| Benefit payments | (29,909) | (57,937) | — | (32,889) | (44,456) | — | (36,661) | (45,967) | — |
| Interest credited | 28,320 | 28,150 | 9,314 | 28,579 | 32,779 | 4,589 | 28,941 | 33,866 | 4,503 |
| Other | 7,537 | (13) | (4,686) | 10,208 | 304 | 203 | 12,415 | 1,404 | 173 |
| Balance at December 31, | $732,948 | $773,039 | $236,958 | $739,105 | $954,318 | $123,236 | $745,335 | $1,033,525 | $99,468 |
| Weighted-average credit rate | 3.85% | 3.26% | 5.17% | 3.85% | 3.30% | 4.12% | 3.87% | 3.23% | 4.55% | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net amount at risk | 1,766,170 | N/A | N/A | 1,873,315 | N/A | N/A | 1,980,518 | N/A | N/A | ||||||
| Cash surrender value | 671,596 | 773,039 | 236,958 | 689,546 | 954,309 | 123,234 | 693,845 | 1,033,491 | 99,470 | ||||||
The following tables present the policyholders' account balances by range of guaranteed minimum crediting rates and the related range of difference, if any, in basis points between rates being credited to policy holders and the respective guaranteed minimums:
| Range of guaranteed minimum crediting rates | Interest Sensitive Life | Deferred Annuity | Other Policyholders' Funds |
|---|---|---|---|
| At guaranteed minimum | |||
| Less than 3.00% | $— | $1,945 | $138,684 |
| 3.00%-3.99% | 29,086 | 574,939 | 3,790 |
| 4.00%-4.99% | 613,704 | 195,390 | 6,861 |
| Greater than 5.00% | 90,158 | 765 | 37,556 |
| Total | 732,948 | 773,039 | 186,891 |
| 51-150 basis points above | |||
| Less than 3.00% | — | — | — |
| 3.00%-3.99% | — | — | — |
| 4.00%-4.99% | — | — | 50,067 |
| Greater than 5.00% | — | — | — |
| Total | — | — | 50,067 |
| Grand Total | $732,948 | $773,039 | $236,958 |
| Range of guaranteed minimum crediting rates | Interest Sensitive Life | Deferred Annuity | Other Policyholders' Funds |
|---|---|---|---|
| At guaranteed minimum | |||
| Less than 3.00% | $— | $2,040 | $23,042 |
| 3.00%-3.99% | 28,867 | 743,299 | 4,074 |
| 4.00%-4.99% | 620,594 | 208,979 | 58,251 |
| Greater than 5.00% | 89,644 | — | 37,869 |
| Total | $739,105 | $954,318 | $123,236 |
| 51-150 basis points above | |||
| Less than 3.00% | $— | $— | $— |
| 3.00%-3.99% | — | — | — |
| 4.00%-4.99% | — | — | — |
| Greater than 5.00% | — | — | — |
| Total | — | — | — |
| Grand Total | $739,105 | $954,318 | $123,236 |
| Range of guaranteed minimum crediting rates | Interest Sensitive Life | Deferred Annuity | Other Policyholders' Funds |
|---|---|---|---|
| At guaranteed minimum | |||
| Less than 3.00% | $— | $2,182 | $— |
| 3.00%-3.99% | 28,562 | 816,031 | 2,893 |
| 4.00%-4.99% | 627,486 | 215,312 | 58,660 |
| Greater than 5.00% | 89,287 | — | 37,915 |
| Total | $745,335 | $1,033,525 | $99,468 |
| 51-150 basis points above | |||
| Less than 3.00% | $— | $— | $— |
| 3.00%-3.99% | — | — | — |
| 4.00%-4.99% | — | — | — |
| Greater than 5.00% | — | — | — |
| Total | — | — | — |
| Grand Total | $745,335 | $1,033,525 | $99,468 |
Note 7—Deferred Acquisition Costs
The following tables roll forward the deferred policy acquisition costs for the three years ended December 31, 2023:
| Life | |||||
|---|---|---|---|---|---|
| American Income | DTC | Liberty National | Other | Total | |
| Balance at January 1, 2021 | $1,647,760 | $1,498,971 | $531,504 | $304,786 | $3,983,021 |
| Capitalizations | 435,154 | 174,524 | 77,540 | 13,977 | 701,195 |
| Amortization expense | (121,387) | (89,800) | (42,625) | (17,116) | (270,928) |
| Foreign exchange adjustment | (1,273) | — | — | — | (1,273) |
| Balance at December 31, 2021 | $1,960,254 | $1,583,695 | $566,419 | $301,647 | $4,412,015 |
| Balance at January 1, 2022 | $1,960,254 | $1,583,695 | $566,419 | $301,647 | $4,412,015 |
| Capitalizations | 450,600 | 188,083 | 90,385 | 13,504 | 742,572 |
| Amortization expense | (141,108) | (94,847) | (46,081) | (16,805) | (298,841) |
| Foreign exchange adjustment | (11,455) | — | — | — | (11,455) |
| Balance at December 31, 2022 | $2,258,291 | $1,676,931 | $610,723 | $298,346 | $4,844,291 |
| Balance at January 1, 2023 | $2,258,291 | $1,676,931 | $610,723 | $298,346 | $4,844,291 |
| Capitalizations | 471,771 | 159,650 | 107,230 | 13,053 | 751,704 |
| Amortization expense | (159,898) | (99,464) | (51,534) | (16,530) | (327,426) |
| Foreign exchange adjustment | 3,206 | — | — | — | 3,206 |
| Balance at December 31, 2023 | $2,573,370 | $1,737,117 | $666,419 | $294,869 | $5,271,775 |
| Health | ||||||
|---|---|---|---|---|---|---|
| United American | Family Heritage | Liberty National | American Income | DTC | Total | |
| Balance at January 1, 2021 | $81,520 | $364,751 | $124,754 | $39,477 | $2,216 | $612,718 |
| Capitalizations | 4,427 | 48,051 | 15,822 | 12,992 | 2 | 81,294 |
| Amortization expense | (4,807) | (23,835) | (13,039) | (2,957) | (186) | (44,824) |
| Foreign exchange adjustment | — | — | — | (106) | — | (106) |
| Balance at December 31, 2021 | $81,140 | $388,967 | $127,537 | $49,406 | $2,032 | $649,082 |
| Balance at January 1, 2022 | $81,140 | $388,967 | $127,537 | $49,406 | $2,032 | $649,082 |
| Capitalizations | 2,135 | 53,117 | 18,737 | 12,378 | 4 | 86,371 |
| Amortization expense | (5,881) | (25,476) | (13,178) | (3,467) | (182) | (48,184) |
| Foreign exchange adjustment | — | — | — | (506) | — | (506) |
| Balance at December 31, 2022 | $77,394 | $416,608 | $133,096 | $57,811 | $1,854 | $686,763 |
| Balance at January 1, 2023 | $77,394 | $416,608 | $133,096 | $57,811 | $1,854 | $686,763 |
| Capitalizations | 1,941 | 63,366 | 20,309 | 12,849 | — | 98,465 |
| Amortization expense | (5,846) | (27,131) | (13,464) | (3,982) | (175) | (50,598) |
| Foreign exchange adjustment | — | — | — | 105 | — | 105 |
| Balance at December 31, 2023 | $73,489 | $452,843 | $139,941 | $66,783 | $1,679 | $734,735 |
The following table presents a reconciliation of deferred policy acquisition costs to the Consolidated Balance Sheets as of December 31, 2023:
| December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Life | |||
| American Income | $2,573,370 | $2,258,291 | $1,960,254 |
| Direct to Consumer | 1,737,117 | 1,676,931 | 1,583,695 |
| Liberty National | 666,419 | 610,723 | 566,419 |
| Other | 294,869 | 298,346 | 301,647 |
| Total DAC - Life | 5,271,775 | 4,844,291 | 4,412,015 |
| Health | |||
| United American | 73,489 | 77,394 | 81,140 |
| Family Heritage | 452,843 | 416,608 | 388,967 |
| Liberty National | 139,941 | 133,096 | 127,537 |
| American Income | 66,783 | 57,811 | 49,406 |
| Direct to Consumer | 1,679 | 1,854 | 2,032 |
| Total DAC - Health | 734,735 | 686,763 | 649,082 |
| Annuity | 2,967 | 4,643 | 6,442 |
| Total | $6,009,477 | $5,535,697 | $5,067,539 |
Note 8—Liability for Unpaid Claims
Activity in the liability for unpaid health claims is summarized as follows:
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Balance at beginning of period | $184,286 | $173,737 | $168,582 |
| Less reinsurance recoverables | (2,084) | (2,628) | (3,124) |
| Net balance at January 1, | 182,202 | 171,109 | 165,458 |
| Incurred related to: | |||
| Current year | 697,521 | 676,189 | 638,134 |
| Prior years | (4,853) | (15,631) | (22,477) |
| Total incurred | 692,668 | 660,558 | 615,657 |
| Paid related to: | |||
| Current year | 535,971 | 517,855 | 487,096 |
| Prior years | 146,247 | 131,610 | 122,910 |
| Total paid | 682,218 | 649,465 | 610,006 |
| Net balance at December 31, | 192,652 | 182,202 | 171,109 |
| Plus reinsurance recoverables | 2,157 | 2,084 | 2,628 |
| Balance at end of period | $194,809 | $184,286 | $173,737 |
At the end of each period, the liability for unpaid health claims includes an estimate of claims incurred but not yet reported to the Company. Such estimates are updated regularly based upon the Company’s most recent claims data with recognition of emerging experience trends. Due to the nature of the Company’s health business, the payment lags are relatively short and most claims are fully paid within a year from the time incurred. Fluctuations in claims experience can lead to either over or under estimation of the liability for any given year. The difference between the estimate made at the end of the prior period and the actual experience during the period is reflected above under the caption "Incurred related to: Prior years."
Below is the reconciliation of the liability of "Policy claims and other benefits payable" in the Consolidated Balance Sheets.
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Policy claims and other benefits payable: | ||
| Life insurance | $320,066 | $325,070 |
| Health insurance | 194,809 | 184,286 |
| Total | $514,875 | $509,356 |
Note 9—Income Taxes
The following table discloses significant components of income taxes for each year presented:
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Income tax expense (benefit) from operations: | |||
| Current income tax expense (benefit) | $145,880 | $138,968 | $143,995 |
| Deferred income tax expense (benefit) | 77,631 | 68,757 | 99,502 |
| 223,511 | 207,725 | 243,497 | |
| Shareholders’ equity: | |||
| Other comprehensive income (loss) | 4,762 | 384,035 | 149,061 |
| $228,273 | $591,760 | $392,558 | |
In each of the years 2021 through 2023, deferred income tax expense (benefit) was incurred because of certain differences between net income before income tax expense (benefit) as reported on the Consolidated Statements of Operations and taxable income as reported on Globe Life's income tax returns. As explained in Note 1—Significant Accounting Policies, these differences caused the consolidated financial statement book values of some assets and liabilities to be different from their respective tax bases.
The effective income tax rate differed from the expected U.S. federal statutory rate of 21% as shown below:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | % | 2022 | % | 2021 | % | |
| Expected federal income tax expense (benefit) | $250,796 | 21.0 | $231,443 | 21.0 | $267,668 | 21.0 |
| Increase (reduction) in income taxes resulting from: | ||||||
| Low income housing investments | (14,291) | (1.2) | (11,443) | (1.1) | (12,115) | (1.0) |
| Share-based awards | (4,724) | (0.4) | (5,251) | (0.5) | (5,597) | (0.4) |
| Tax-exempt investment income | (9,644) | (0.8) | (8,961) | (0.8) | (6,977) | (0.5) |
| Other | 1,374 | 0.1 | 1,937 | 0.2 | 518 | — |
| Income tax expense (benefit) | $223,511 | 18.7 | $207,725 | 18.8 | $243,497 | 19.1 |
The tax effects of temporary differences that gave rise to significant portions of the deferred tax assets and deferred tax liabilities are presented below:
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Deferred tax assets: | ||
| Unrealized losses | $732,750 | $738,555 |
| Carryover of tax losses | 4,227 | 2,470 |
| Total gross deferred tax assets | 736,977 | 741,025 |
| Deferred tax liabilities: | ||
| Employee and agent compensation | 100,689 | 86,063 |
| Deferred acquisition costs | 892,149 | 826,254 |
| Future policy benefits, unearned and advance premiums, and policy claims | 267,564 | 267,802 |
| Other liabilities | 17,466 | 18,362 |
| Total gross deferred tax liabilities | 1,277,868 | 1,198,481 |
| Net deferred tax liability | $540,891 | $457,456 |
Bermuda Corporate Income Tax Act, The Bermuda Corporate Income Tax Act (the Act) was enacted on December 27, 2023, and included a new corporate income tax (CIT). The Act and CIT go into effect for years beginning after January 1, 2025. The Company is in the process of evaluating the impact the Act will have on the consolidated financial statements; however, the Company does not expect the Act to have a material impact.
Inflation Reduction Act, The Inflation Reduction Act (the Act) was enacted on August 16, 2022, and included a new corporate alternative minimum tax (CAMT). The Act and the CAMT go into effect for tax years beginning after 2022.
Globe Life Inc., as parent of a tax-controlled group, has determined that it does not reasonably expect to be an applicable corporation on a group basis for the taxable year ended December 31, 2023. Therefore, the Company did not calculate or recognize a payable for CAMT in its 2023 financial statements.
Income Tax Return: Globe Life Inc. and its subsidiaries file a life-nonlife consolidated federal income tax return. The statutes of limitations for the Internal Revenue Service's examination and assessment of additional tax are closed for all tax years prior to 2017 with respect to Globe Life's consolidated federal income tax returns. Management concludes that adequate provision has been made in the consolidated financial statements for any potential assessments that may result from current or future tax examinations and other tax-related matters for all open years.
Valuations: Globe Life has a $20.1 million net operating loss (NOL) carryforward at December 31, 2023, of which $7.2 million was created prior to 2017 and will begin to expire in 2032 if not otherwise used to offset future taxable income. The remaining NOL carryforward of $12.9 million may be carried forward indefinitely. A valuation allowance is to be recorded when it is more likely than not that deferred tax assets will not be realized by the Company. No valuation allowance has been recorded relating to Globe Life's deferred tax assets as management has determined that Globe Life will more likely than not have sufficient taxable income in future periods to fully realize its existing deferred tax assets.
Globe Life's tax liability is adjusted to include a provision for uncertain tax positions taken or expected to be taken in a tax return. However, during the years 2021 through 2023, Globe Life didnot have any uncertain tax positions which resulted in unrecognized tax benefits.
Note 10—Postretirement Benefits
Globe Life has qualified noncontributory defined benefit pension plans (Pension Plans) and contributory savings plans that cover substantially all employees. There is also a nonqualified noncontributory supplemental executive retirement plan (SERP) that covers a limited number of officers. The tables included herein will focus on the Pension Plans and SERP.
The total cost of these retirement plans charged to operations was as follows:
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Plan Type: | |||
| Defined Contribution Plans(1) | $6,390 | $5,824 | $5,188 |
| Defined Benefit Pension Plans(2) | 15,225 | 37,040 | 41,778 |
(1)401K plans.
(2)Qualified pension plans and SERP.
Globe Life accrues expense for the defined contribution plans based on a percentage of the employees’ contributions. The plans are funded by the employee contributions and a Globe Life contribution equal to the amount of accrued expense. Plan contributions are both mandatory and discretionary, depending on the terms of the plan.
Pension Plans: Cost for the Pension Plans has been calculated on the projected unit credit actuarial cost method. All plan measurements for the pension plans are as of December 31 of the respective year. The pension plans covering the majority of employees are qualified and funded. Contributions are made to funded pension plans subject to minimums required by regulation and maximums allowed for tax purposes.
Globe Life's SERP provides an additional supplemental defined pension benefit to a limited number of officers. The supplemental benefit is based on the participant’s qualified plan benefit without consideration to the regulatory limits on compensation and benefit payments applicable to qualified plans, except that eligible compensation is capped at $1 million. The SERP is nonqualified and unfunded. However, a Rabbi Trust has been established to support the liability for this plan. The Rabbi Trust consists of life insurance policies on the lives of plan participants with an unaffiliated insurance carrier as well as an investment account. Since this plan is nonqualified, the investments and the policyholder value of the insurance policies in the Rabbi Trust are not included as defined benefit plan assets, but rather assets of the Company. They are included in “Other Assets” in the Consolidated Balance Sheets.
Defined benefit and SERP plan contributions were $24.4 million in 2023, $29.8 million in 2022, and $17.9 million in 2021. In 2024, the Company does not expect to increase contributions to the plans from what was contributed in 2023.
Pension Assets: Plan assets in the funded plans consist primarily of investments in marketable fixed maturities and equity securities that are valued at fair value. Globe Life measures the fair value of its financial assets, including the assets in its benefit plans, in accordance with accounting guidance which establishes a hierarchy for asset values and provides a methodology for the measurement of value. Please refer to Note 1—Significant Accounting Policies under the caption Fair Value Measurements, Investments in Securities for a complete discussion of valuation procedures. The following table presents the assets of the Company's Pension Plans at December 31, 2023 and 2022.
Pension Assets by Component at December 31, 2023
| Fair Value Determined by: | |||||||
|---|---|---|---|---|---|---|---|
| Quoted Prices inActive Marketsfor IdenticalAssets (Level 1) · SignificantObservableInputs (Level 2) · SignificantUnobservableInputs (Level 3) · TotalAmount · % ofTotal | |||||||
| Exchange traded fund(4) | $18,715 | $— | $— | $18,715 | 3 | ||
| Equity exchange traded fund(1) | 315,886 | — | — | 315,886 | 55 | ||
| U.S. Government and Agency | — | 167,450 | — | 167,450 | 30 | ||
| Other bonds | — | 5 | — | 5 | — | ||
| Guaranteed annuity contract(2) | — | 43,428 | — | 43,428 | 8 | ||
| Short-term investments | 6,506 | — | — | 6,506 | 1 | ||
| Other | 463 | — | — | 463 | — | ||
| $341,570 | $210,883 | $— | 552,453 | 97 | |||
| Other long-term investments(3) | 18,314 | 3 | |||||
| Total pension assets | $570,767 | 100 | |||||
(1)A fund including marketable securities that mirror the S&P 500 index.
(2)Representing a guaranteed annuity contract issued by Globe Life Inc.'s subsidiary, American Income Life Insurance Company, to fund the obligations of the American Income Life Insurance Company Collective Bargaining Agreement Employees Pension Plan.
(3)Includes non-redeemable investment funds that report the Globe Life Inc. Pension Plan's pro-rata share of the limited partnership's net asset value (NAV) per share, or its equivalent, as a practical expedient for fair value. As of December 31, 2023, the Globe Life Inc. Pension Plan owned less than 1% of two long-term investment funds.
(4)A fund including U.S. dollar-denominated investment-grade securities issued by industrial, utility, and financial companies with maturities greater than 10 years.
Pension Assets by Component at December 31, 2022
| Fair Value Determined by: | |||||||
|---|---|---|---|---|---|---|---|
| Quoted Prices inActive Marketsfor IdenticalAssets (Level 1) · SignificantObservableInputs (Level 2) · SignificantUnobservableInputs (Level 3) · TotalAmount · % ofTotal | |||||||
| Corporate bonds: | |||||||
| Financial | $— | $35,649 | $— | $35,649 | 7 | ||
| Utilities | — | 23,436 | — | 23,436 | 5 | ||
| Energy | — | 12,776 | — | 12,776 | 3 | ||
| Other corporates | — | 56,786 | — | 56,786 | 11 | ||
| Total corporate bonds | — | 128,647 | — | 128,647 | 26 | ||
| Exchange traded fund(1) | 258,297 | — | — | 258,297 | 52 | ||
| U.S. Government and Agency | — | 44,213 | — | 44,213 | 9 | ||
| Other bonds | — | 200 | — | 200 | — | ||
| Guaranteed annuity contract(2) | — | 43,116 | — | 43,116 | 8 | ||
| Short-term investments | 4,467 | — | — | 4,467 | 1 | ||
| Other | 6,547 | — | — | 6,547 | 1 | ||
| $269,311 | $216,176 | $— | 485,487 | 97 | |||
| Other long-term investments(3) | 14,288 | 3 | |||||
| Total pension assets | $499,775 | 100 | |||||
(1)A fund including marketable securities that mirror the S&P 500 index.
(2)Representing a guaranteed annuity contract issued by Globe Life Inc.'s subsidiary, American Income Life Insurance Company, to fund the obligations of the American Income Life Insurance Company Collective Bargaining Agreement Employees Pension Plan.
(3)Included in other long-term investments is an investment fund that reports the Globe Life Inc. Pension Plan's pro-rata share of the limited partnership's net asset value per share or its equivalent (NAV), as a practical expedient for fair value. The Globe Life Inc. Pension Plan owns approximately 1% of the investment fund. As of December 31, 2022, the expected term of the investment fund was approximately 2 years and the commitment of the investment is fully funded. The investment is non-redeemable.
Globe Life's investment objectives and goals for its plan assets include generating strong risk-adjusted returns, maintaining diversification, investing in accordance with the liabilities of the plan, and satisfying the liquidity needs of the plan. Globe Life seeks to accomplish these objectives by investing in public and private markets and diversifying across asset classes, industries, sectors and entities. Globe Life intends to maintain an asset mix that when combined with future plan contributions will produce adequate long-term risk adjusted returns relative to expected changes in the liability as a result of changes to interest rates or earned benefits.
The majority of the securities in the portfolio are highly marketable so that there will be adequate liquidity to meet projected payments. There are no specific policies calling for asset durations to match those of benefit obligations.
Allowed investments include equity, fixed income, real assets and short term investments. Equity securities include common stocks or equivalents, preferred stocks, and/or funds investing primarily in private or public equity investments. Fixed income securities include loans of corporations or commercial real estate as well as marketable debt securities issued by either the U.S. Government, Agencies of the U.S. Government, state, local and municipal governments, domestic and foreign corporations, Special Purpose Vehicles secured by pools of financial assets, and other U.S. financial institutions. Real Assets include equity interest in core or non-core real estate or infrastructure with U.S. or non-U.S. exposure. Short-term investments consist of fixed income securities maturing in one year or less.
The assets are to be invested in a mix of allowed investments that best serve the objectives of the pension plan. Factors to be considered in determining the asset mix include funded status, annual pension expense, annual pension contributions, and balance sheet liability. The investment portfolio is well diversified to avoid undue exposure to an asset class, sector, industry, business, or security. The Company does not employ any other special risk management techniques, such as derivatives, in managing the pension investment portfolio.
Globe Life's public equity within the pension plan assets consists of an exchange traded fund that mirrors the S&P 500 index which better aligns with a passive approach rather than an actively managed portfolio. At December 31, 2023, there were no restricted investments contained in the portfolio. Plan contributions have been invested primarily in fixed maturity and equity securities during the three years ended December 31, 2023.
The following table presents additional information about the Company's investment funds included in pension plan assets as of December 31, 2023 and December 31, 2022 at fair value:
| Fair Value · Unfunded Commitments | ||||
|---|---|---|---|---|
| Investment Category | 2023 | 2022 | 2023 | Redemption Term/Notice(1) |
| Multi-asset class | $14,714 | $14,288 | $7,203 | Non-redeemable |
| Private equity | 3,600 | — | 56,472 | Non-redeemable |
| Total | $18,314 | $14,288 | $63,675 | |
(1) Non-redeemable funds generally have an expected life of 7 to 10 years from fund closing with extension options of 2 to 4 years. Redemptions are paid out throughout the life of the funds at the General Partner's discretion.
SERP: The following tables include premiums paid for the company owned life insurance (COLI) for the three years ended December 31, 2023 and investments of the Rabbi Trust for the two years ended December 31, 2023.
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2023 · 2022 · 2021 | |||||||
| Premiums paid for insurance coverage | $443 | $443 | $2,193 | ||||
| At December 31, | |||||||
| 2023 · 2022 | |||||||
| Total investments: | |||||||
| COLI | $55,185 | $54,681 | |||||
| Exchange traded funds | 86,156 | 71,258 | |||||
| $141,341 | $125,939 | ||||||
Pension Plans and SERP Liabilities: The following table presents projected benefit obligation (PBO) and accumulated benefit obligation (ABO) for the Pension Plans and SERP at December 31, 2023 and 2022.
| December 31, | ||||
|---|---|---|---|---|
| 2023 | 2022 | |||
| PBO | ABO | PBO | ABO | |
| Pension plans | $554,957 | $493,040 | $492,103 | $458,510 |
| SERP | 72,603 | 69,332 | 70,464 | 67,776 |
| Benefit obligation | $627,560 | $562,372 | $562,567 | $526,286 |
For the year ended December 31, 2023, the Pension Plans have plan assets with fair values in excess of projected benefit obligations. The projected benefit obligations and the fair value of plan assets were as follows:
| At December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Funded benefit pension plans PBO | $554,957 | $492,103 |
| Funded benefit pension plans fair value of plan assets | 570,767 | 499,775 |
For the year ended December 31, 2023, the funded benefit pension plans have plan assets with fair value in excess of the accumulated benefit obligations. The accumulated benefit obligations and the fair value of plan assets were as follows:
| At December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Funded benefit pension plans ABO | $493,040 | $458,510 |
| Funded benefit pension plans fair value of plan assets | 570,767 | 499,775 |
The following table discloses the assumptions used to determine Globe Life's pension liabilities and costs for the appropriate periods. The discount and compensation increase rates are used to determine current year projected benefit obligations and subsequent year pension expense. The long-term rate of return is used to determine current year expense. Differences between assumptions and actual experience are included in actuarial gain or loss.
Weighted Average Pension Plan Assumptions
| For Benefit Obligations at December 31: · 2023 · 2022 | ||||||
|---|---|---|---|---|---|---|
| Discount rate | 5.40% | 5.71% | ||||
| Rate of compensation increase | 4.40 | 4.40 | ||||
| For Periodic Benefit Cost for the Year: | 2023 | 2022 | 2021 | |||
| Discount rate | 5.71% | 3.19% | 2.92% | |||
| Expected long-term returns | 6.98 | 6.98 | 6.67 | |||
| Rate of compensation increase | 4.40 | 4.43 | 3.97 | |||
The discount rate is determined based on the expected duration of plan liabilities. A yield is then derived based on the current market yield of a hypothetical portfolio of high quality corporate bonds that match the liability's average life. The rate of compensation increase is projected based on Company experience, modified as appropriate for future expectations. The expected long-term rate of return on plan assets is management’s best estimate of the average rate of earnings expected to be received on the assets invested in the plan over the benefit period. In determining this assumption, consideration is given to the historical rate of return earned on the assets, the projected returns over future periods, and the discount rate used to compute benefit obligations.
Net Periodic Benefit Cost: Net periodic benefit cost for the defined benefit plans by expense component was as follows:
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Service cost—benefits earned during the period | $21,568 | $34,624 | $31,672 |
| Interest cost on projected benefit obligation | 31,367 | 24,445 | 21,957 |
| Expected return on assets | (38,625) | (35,539) | (32,331) |
| Amortization of prior service cost (credit) | 1,075 | 1,077 | 631 |
| Recognition of actuarial gain (loss) | (160) | 12,433 | 19,849 |
| Net periodic benefit cost | $15,225 | $37,040 | $41,778 |
An analysis of the impact on other comprehensive income (loss) concerning pensions and other postretirement benefits is as follows:
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Balance at January 1 | $1,570 | $(131,239) | $(208,770) |
| Amortization of: | |||
| Prior service cost (credit) | 1,075 | 1,077 | 631 |
| Net actuarial (gain) loss(1) | (1,465) | 12,677 | 20,166 |
| Total amortization | (390) | 13,754 | 20,797 |
| Plan amendments | — | — | (4,565) |
| Experience gain (loss)(2) | (3,907) | 119,055 | 61,299 |
| Balance at December 31 | $(2,727) | $1,570 | $(131,239) |
(1)Includes amortization of postretirement benefits other than pensions of $(732) thousand in 2023, $289 thousand in 2022, and $228 thousand in 2021.
(2)The increase in the experience gain (loss) is related to an increase discount rate.
The following table presents a reconciliation from the beginning to the end of the year of the PBO for the Pension Plans and SERP, and the plan assets for the Pension Plans. This table also presents the amounts previously recognized as a component of accumulated other comprehensive income.
Pension Benefits
| Year Ended December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Changes in PBO: | ||
| PBO at beginning of year | $562,567 | $778,934 |
| Service cost | 21,568 | 34,624 |
| Interest cost | 31,367 | 24,445 |
| Actuarial loss (gain) | 40,569 | (241,995) |
| Benefits paid | (28,511) | (33,441) |
| PBO at end of year | 627,560 | 562,567 |
| Changes in plan assets: | ||
| Fair value at beginning of year | 499,775 | 597,547 |
| Return on assets | 75,062 | (94,175) |
| Contributions | 24,441 | 29,844 |
| Benefits paid | (28,511) | (33,441) |
| Fair value at end of year | 570,767 | 499,775 |
| Funded status at year end | $(56,793) | $(62,792) |
Changes in the PBO related to actuarial losses (gains) are primarily attributed to changes in the discount rate.
| Year Ended December 31, | ||
|---|---|---|
| Amounts recognized in accumulated other comprehensive income consist of: | 2023 | 2022 |
| Net loss (gain) | $(227) | $(4,497) |
| Prior service cost | 6,494 | 7,569 |
| Net amounts recognized at year end | $6,267 | $3,072 |
Globe Life has estimated its expected pension benefits to be paid over the next ten years as of December 31, 2023. These estimates use the same assumptions that measure the benefit obligation at December 31, 2023, taking estimated future employee service into account. Those estimated benefits are as follows:
| For the year(s): | |
|---|---|
| 2024 | $28,870 |
| 2025 | 29,865 |
| 2026 | 32,606 |
| 2027 | 34,828 |
| 2028 | 37,363 |
| 2029-2033 | 220,202 |
Note 11—Supplemental Disclosures of Cash Flow Information
The following table summarizes Globe Life's noncash transactions, which are not reflected on the Consolidated Statements of Cash Flows:
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Stock-based compensation not involving cash | $30,736 | $35,650 | $30,272 |
| Commitments for low-income housing interests | — | 136,882 | 177,010 |
| Exchanges of fixed maturity investments | 50,936 | 147,612 | 109,226 |
| Net unsettled security trades | 3,833 | — | 6,963 |
| Noncash tax credits | 1,083 | 1,000 | 1,883 |
The following table summarizes certain amounts paid during the period:
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Interest paid | $99,545 | $88,814 | $83,072 |
| Income taxes paid | 121,034 | 114,888 | 96,218 |
Note 12—Debt
On May 11, 2023, Globe Life issued a $170 million term loan with an 18-month term and a variable interest rate. The proceeds from the term loan were used to retire the $166 million 7.875% Senior Notes, which matured on May 15, 2023, as well as for other corporate purposes. The following table presents information about the terms and outstanding balances of Globe Life's debt.
Selected Information about Debt Issues
| As of December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 · 2022 | ||||||||||||
| Instrument · Issue Date · Maturity Date · Coupon Rate · ParValue · Unamortized Discount & Issuance Costs · BookValue · FairValue · BookValue | ||||||||||||
| Senior notes(3) | 05/27/1993 | 05/15/2023 | 7.875% | $— | $— | $— | $— | $165,500 | ||||
| Senior notes | 09/27/2018 | 09/15/2028 | 4.550% | 550,000 | (3,717) | 546,283 | 545,495 | 545,601 | ||||
| Senior notes | 08/21/2020 | 08/15/2030 | 2.150% | 400,000 | (3,330) | 396,670 | 335,096 | 396,219 | ||||
| Senior notes(1) | 05/19/2022 | 06/15/2032 | 4.800% | 250,000 | (4,127) | 245,873 | 242,704 | 245,493 | ||||
| Junior subordinated debentures | 11/17/2017 | 11/17/2057 | 5.275% | 125,000 | (1,573) | 123,427 | 120,674 | 123,410 | ||||
| Junior subordinated debentures | 06/14/2021 | 06/15/2061 | 4.250% | 325,000 | (7,694) | 317,306 | 247,260 | 317,229 | ||||
| 1,650,000 | (20,441) | 1,629,559 | 1,491,229 | 1,793,452 | ||||||||
| Less current maturity of long-term debt | — | — | — | — | 165,500 | |||||||
| Total long-term debt | 1,650,000 | (20,441) | 1,629,559 | 1,491,229 | 1,627,952 | |||||||
| Current maturity of long-term debt | — | — | — | — | 165,500 | |||||||
| Term loan(2) | 05/11/2023 | 11/11/2024 | 6.740% | 170,000 | (451) | 169,549 | 169,549 | — | ||||
| Commercial paper | 319,000 | (2,436) | 316,564 | 316,564 | 283,603 | |||||||
| Total short-term debt | 489,000 | (2,887) | 486,113 | 486,113 | 449,103 | |||||||
| Total debt | $2,139,000 | $(23,328) | $2,115,672 | $1,977,342 | $2,077,055 | |||||||
(1)An additional $150 million par value and book value is held by insurance subsidiaries that eliminates in consolidation.
(2)Interest calculated quarterly using Secured Overnight Financing Rate (SOFR) plus 135 basis points.
(3)The $166 million of 7.875% Senior notes matured on May 15, 2023.
The commercial paper has the highest priority of all unsecured debt, followed by senior notes then junior subordinated debentures. The senior notes are callable under a make-whole provision, and the junior subordinated debentures are subject to an optional redemption five years from issuance. Interest on the 4.25% junior subordinated debentures is payable quarterly while all other long-term debt is payable semi-annually.
Contractual Debt Obligations: The following table presents expected scheduled principal payments under our contractual debt obligations:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2025 | 2026 | 2027 | 2028 | Thereafter | |
| Debt obligations | $489,000 | $— | $— | $— | $550,000 | $1,100,000 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.