Skip to main content

GLOBE LIFE INC

For the period ended Dec 31, 2023. Filed Feb 28, 2024.

View on SEC.gov

About 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

GL$157.18-1.3%Stored close · as of Nov 6, 2026
See the whole filing, with its images and exhibits
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:

20232022
Carrying Value% of TotalCarrying Value% of Total
Property type:
Multi-family$116,29942$42,23223
Industrial57,2672027,24815
Hospitality43,8971627,79615
Mixed use34,7491262,37534
Retail23,925915,3429
Office6,73428,1015
Total recorded investment282,871101183,094101
Less allowance for credit losses(3,672)(1)(1,789)(1)
Carrying value, net of allowance for credit losses$279,199100$181,305100
20232022
Carrying Value% of TotalCarrying Value% of Total
Geographic location:
California$54,72120$64,47736
Florida48,2331733,18218
Texas45,1111622,90513
New Jersey44,57416——
New York20,284719,16711
Massachusetts14,9795——
Other54,9692043,36323
Total recorded investment282,871101183,094101
Less allowance for credit losses(3,672)(1)(1,789)(1)
Carrying value, net of allowance for credit losses$279,199100$181,305100

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$266,21694
70% to 80%—————
81% to 90%8,468—1,1539,6213
Greater than 90%7,034——7,0343
Total$42,593$180,761$59,517282,871100
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$144,39579
70% to 80%—22,1201,23823,35813
81% to 90%8,307——8,3074
Greater than 90%7,034——7,0344
Total$39,562$130,276$13,256183,094100
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,
20232022
Allowance for credit losses beginning balance$1,789$827
Provision (reversal) for credit losses1,883962
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,
20232022
Investment funds$795,583$768,689
Other40,29526,022
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 Category202320222023Redemption Term/Notice(1)
Commercial mortgage loans$411,315$431,405$540,972Fully redeemable and non-redeemable with varying terms.
Opportunistic and private credit181,410158,524129,253Fully redeemable and non-redeemable with varying terms.
Infrastructure165,887159,53416,800Fully redeemable and non-redeemable with varying terms.
Other36,97119,22657,343Non-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,
202320222021
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,
20242025202620272028Thereafter
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,
20242025202620272028Thereafter
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 IncomeDTCLiberty NationalOtherTotal
Balance at January 1, 2021$4,498,278$7,028,713$1,327,203$571,165$13,425,359
Beginning balance at original discount rates3,263,6634,963,806967,173393,2879,587,929
Effect of changes in assumptions on future cash flows5,85418,0765,1042,49931,533
Effect of actual variances from expected experience43,2497,43961,583(1,592)110,679
Adjusted balance at January 1, 20213,312,7664,989,3211,033,860394,1949,730,141
Issuances(1)866,716860,27977,27243,9781,848,245
Interest accrual(2)169,543267,31451,27420,806508,937
Net premiums collected(3)(443,095)(583,173)(122,164)(42,837)(1,191,269)
Effect of changes in the foreign exchange rate168———168
Ending balance at original discount rates3,906,0985,533,7411,040,242416,14110,896,222
Effect of change from original to current discount rates1,019,0941,731,164292,227143,8313,186,316
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 rates3,906,0985,533,7411,040,242416,14110,896,222
Effect of changes in assumptions on future cash flows34,26679,57117,71935,214166,770
Effect of actual variances from expected experience(121,230)(264,286)(20,027)(10,929)(416,472)
Adjusted balance at January 1, 20223,819,1345,349,0261,037,934440,42610,646,520
Issuances(1)760,857663,790104,98231,8151,561,444
Interest accrual(2)176,102273,49451,32621,150522,072
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 rates4,246,7235,680,8641,066,123449,20911,442,919
Effect of change from original to current discount rates26,433229,36028,28421,532305,609
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 IncomeDTCLiberty NationalOtherTotal
Balance at January 1, 2023$4,273,156$5,910,224$1,094,407$470,741$11,748,528
Beginning balance at original discount rates4,246,7235,680,8641,066,123449,20911,442,919
Effect of changes in assumptions on future cash flows14,26536,1705,1788,41964,032
Effect of actual variances from expected experience(155,293)(306,004)(40,961)(18,441)(520,699)
Adjusted balance at January 1, 20234,105,6955,411,0301,030,340439,18710,986,252
Issuances(1)733,702579,363127,04827,9591,468,072
Interest accrual(2)200,363287,61554,14722,804564,929
Net premiums collected(3)(521,521)(613,749)(133,704)(46,001)(1,314,975)
Effect of changes in the foreign exchange rate5,090———5,090
Ending balance at original discount rates4,523,3295,664,2591,077,831443,94911,709,368
Effect of change from original to current discount rates158,559388,39251,88534,103632,939
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 IncomeDTCLiberty NationalOtherTotal
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 rates6,805,0887,472,9303,120,4353,151,84620,550,299
Effect of changes in assumptions on future cash flows6,58420,3195,8372,85035,590
Effect of actual variances from expected experience45,92113,67562,981(3,040)119,537
Adjusted balance at January 1, 20216,857,5937,506,9243,189,2533,151,65620,705,426
Issuances(1)866,707860,27977,27243,9781,848,236
Interest accrual(2)389,384421,762168,794189,7781,169,718
Benefit payments(3)(370,275)(631,706)(229,155)(118,106)(1,349,242)
Effect of changes in the foreign exchange rate792———792
Ending balance at original discount rates7,744,2018,157,2593,206,1643,267,30622,374,930
Effect of change from original to current discount rates4,029,3183,702,1491,336,5332,221,37811,289,378
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 IncomeDTCLiberty NationalOtherTotal
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 rates7,744,2018,157,2593,206,1643,267,30622,374,930
Effect of changes in assumptions on future cash flows48,534104,91033,45739,725226,626
Effect of actual variances from expected experience(127,626)(259,285)(18,535)(12,787)(418,233)
Adjusted balance at January 1, 20227,665,1098,002,8843,221,0863,294,24422,183,323
Issuances(1)760,856663,786105,00631,8151,561,463
Interest accrual(2)410,201433,611169,578195,7921,209,182
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 rates8,409,7618,477,8923,272,9803,403,70423,564,337
Effect of change from original to current discount rates709,343747,559156,276572,4462,185,624
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 rates8,409,7618,477,8923,272,9803,403,70423,564,337
Effect of changes in assumptions on future cash flows13,34434,4076,15611,66165,568
Effect of actual variances from expected experience(164,900)(318,687)(46,341)(24,195)(554,123)
Adjusted balance at January 1, 20238,258,2058,193,6123,232,7953,391,17023,075,782
Issuances(1)733,700579,365127,06227,9591,468,086
Interest accrual(2)452,640458,587174,995204,0831,290,305
Benefit payments(3)(396,031)(574,812)(196,600)(116,353)(1,283,796)
Effect of changes in the foreign exchange rate13,319———13,319
Ending balance at original discount rates9,061,8338,656,7523,338,2523,506,85924,563,696
Effect of change from original to current discount rates1,101,7941,057,764267,140732,7643,159,462
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 IncomeDTCLiberty NationalOtherTotal
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 assumptions3,010,2241,970,9851,044,3062,077,5478,103,062
Other Adjustments(1)1562,511674723,413
Net liability for future policy benefits, after other adjustments, at current discount rates6,848,4834,597,0143,210,9024,928,78419,585,183
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 IncomeDTCLiberty NationalOtherTotal
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 assumptions682,910518,199127,992550,9141,880,015
Other Adjustments(1)1154,9137,6384812,714
Net liability for future policy benefits, after other adjustments, at current discount rates4,846,0633,320,1402,342,4873,505,45714,014,147
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 IncomeDTCLiberty NationalOtherTotal
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 assumptions943,235669,372215,255698,6612,526,523
Other Adjustments(1)2973,3155,764629,438
Net liability for future policy benefits, after other adjustments, at current discount rates5,482,0363,665,1802,481,4403,761,63315,390,289
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 AmericanFamily HeritageLiberty NationalAmerican IncomeDTCTotal
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 rates2,573,4701,537,512430,962150,095100,3804,792,419
Effect of changes in assumptions on future cash flows——————
Effect of actual variances from expected experience86,186(26,975)(34,535)(4,314)(1,695)18,667
Adjusted balance at January 1, 20212,659,6561,510,537396,427145,78198,6854,811,086
Issuances(1)413,289282,89847,04345,6123,859792,701
Interest accrual(2)117,15159,55420,7367,4164,966209,823
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 rates2,949,8511,688,590414,409178,80196,7765,328,427
Effect of change from original to current discount rates661,808256,124102,95943,75224,9481,089,591
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 rates2,949,8511,688,590414,409178,80196,7765,328,427
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, 20222,716,8541,600,240395,226168,80185,4404,966,561
Issuances(1)360,942241,05251,82739,0038,224701,048
Interest accrual(2)122,06460,30319,1417,3994,554213,461
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 rates2,941,2621,729,219415,442192,63187,7515,366,305
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 rates2,941,2621,729,219415,442192,63187,7515,366,305
Effect of changes in assumptions on future cash flows466,883(30,255)(56,964)(6,061)16,553390,156
Effect of actual variances from expected experience(27,178)(69,878)(36,850)(11,152)(2,850)(147,908)
Adjusted balance at January 1, 20233,380,9671,629,086321,628175,418101,4545,608,553
Issuances(1)377,097266,37559,76839,82514,467757,532
Interest accrual(2)139,82467,74318,2558,5284,616238,966
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 rates3,625,8031,783,173348,570201,869109,8806,069,295
Effect of change from original to current discount rates71,968(71,432)9,9024,5125,48320,433
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 AmericanFamily HeritageLiberty NationalAmerican IncomeDTCTotal
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 rates2,715,8692,928,457953,238252,092101,6326,951,288
Effect of changes in assumptions on future cash flows——————
Effect of actual variances from expected experience88,696(27,704)(34,859)(4,570)(1,614)19,949
Adjusted balance at January 1, 20212,804,5652,900,753918,379247,522100,0186,971,237
Issuances(1)413,289282,89847,45345,6123,859793,111
Interest accrual(2)125,346114,54350,41513,6794,991308,974
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 rates3,090,9013,193,342921,608285,60495,6287,587,083
Effect of change from original to current discount rates719,658646,980279,70995,31124,2601,765,918
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 rates3,090,9013,193,342921,608285,60495,6287,587,083
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, 20222,855,6493,095,441899,076274,44784,7377,209,350
Issuances(1)360,642241,05252,25739,0068,202701,159
Interest accrual(2)129,842120,70047,71913,8064,553316,620
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 rates3,080,6333,336,344904,865303,71385,2127,710,767
Effect of change from original to current discount rates(33,804)(330,680)36,7099,0372,320(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 rates3,080,6333,336,344904,865303,71385,2127,710,767
Effect of changes in assumptions on future cash flows464,652(32,428)(60,437)(6,407)15,930381,310
Effect of actual variances from expected experience(26,718)(74,797)(36,910)(12,661)(3,325)(154,411)
Adjusted balance at January 1, 20233,518,5673,229,119807,518284,64597,8177,937,666
Issuances(1)376,573266,37559,15839,82514,446756,377
Interest accrual(2)147,082134,10745,61415,0704,616346,489
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 rates3,741,5303,506,689816,819315,431104,5018,484,970
Effect of change from original to current discount rates72,798(190,809)48,98920,0734,981(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 AmericanFamily HeritageLiberty NationalAmerican IncomeDirect to ConsumerTotal
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 assumptions57,850390,856176,75051,559(688)676,327
Other Adjustments(1)1,683432,752273,1757,680
Net liability for future policy benefits, after other adjustments, at current discount rates200,5831,895,651686,701158,3891,3392,942,663
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 AmericanFamily HeritageLiberty NationalAmerican IncomeDirect to ConsumerTotal
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)28,66111,372(72)(157,535)
Other Adjustments(1)4,0553,1725,953483,63416,862
Net liability for future policy benefits, after other adjustments, at current discount rates142,3831,413,844524,037122,5021,0232,203,789
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 AmericanFamily HeritageLiberty NationalAmerican IncomeDirect to ConsumerTotal
Net liability for future policy benefits at original discount rates115,7271,723,516468,249113,562(5,379)2,415,675
Effect of changes in discount rate assumptions830(119,377)39,08715,561(502)(64,401)
Other Adjustments(1)10,980849,5678576,65328,141
Net liability for future policy benefits, after other adjustments, at current discount rates127,5371,604,223516,903129,9807722,379,415
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.

202320222021
Life Remeasurement Gain (Loss)—Experience
American Income9,4301,965(2,008)
Direct to Consumer12,201(2,243)(4,782)
Liberty National5,013(1,348)(865)
Other4,7601,354664
31,404(272)(6,991)
Life Remeasurement Gain (Loss)—Assumption Unlocking
American Income308(8,707)(750)
Direct to Consumer1,763(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 Heritage4,6382,395594
Liberty National6281,406304
American Income1,461(2,545)199
Direct to Consumer2314816
6,6164,906(1,230)
Health Remeasurement Gain (Loss)—Assumption Unlocking
United American762(626)—
Family Heritage2,1736,283—
Liberty National2,1711,463—
American Income1193,615—
Direct to Consumer8(80)—
5,23310,655—
Total Health Remeasurement Gain (Loss)11,84915,561(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,
202320222021202320222021
Life(1):
American Income$4,538,775$4,163,111$3,838,212$5,482,036$4,846,063$6,848,483
Direct to Consumer2,992,4932,797,0312,623,5213,665,1803,320,1404,597,014
Liberty National2,260,4212,206,8572,165,9222,481,4402,342,4873,210,902
Other3,062,9662,954,5222,851,1893,761,6333,505,4574,928,784
Net liability for future policy benefits—long duration life12,854,65512,121,52111,478,84415,390,28914,014,14719,585,183
Health(1):
United American124,021141,362142,189127,537142,383200,583
Family Heritage1,723,5811,607,1691,504,7971,604,2231,413,8441,895,651
Liberty National476,559494,155509,714516,903524,037686,701
American Income114,407111,128106,848129,980122,502158,389
Direct to Consumer7379791,1117721,0231,339
Net liability for future policy benefits—long duration health2,439,3052,354,7932,264,6592,379,4152,203,7892,942,663
Deferred profit liability174,717175,883184,743174,717175,883184,743
Deferred annuity773,039954,3181,033,525773,039954,3181,033,525
Interest sensitive life732,948739,105745,335732,948739,105745,335
Other9,95110,1068,1939,94510,0998,191
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,
202320222021
Original discount rateCurrent discount rateOriginal discount rateCurrent discount rateOriginal discount rateCurrent discount rate
Life
American Income5.7%4.9%5.8%5.2%5.9%3.3%
Direct to Consumer6.0%5.0%6.0%5.2%6.0%3.4%
Liberty National5.6%5.0%5.6%5.2%5.6%3.1%
Other6.2%5.0%6.2%5.2%6.2%3.2%
Health
United American5.1%4.8%5.2%5.1%5.1%2.7%
Family Heritage4.3%4.9%4.3%5.2%4.3%2.9%
Liberty National5.8%4.9%5.8%5.2%5.8%2.7%
American Income5.8%4.8%5.9%5.1%6.0%3.0%
Direct to Consumer5.1%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,
202320222021
At original discount ratesAt current discount ratesAt original discount ratesAt current discount ratesAt original discount ratesAt current discount rates
Life
American Income23.0123.4522.8623.2822.5623.76
Direct to Consumer19.5821.2120.2721.8020.7022.98
Liberty National15.1315.8114.8615.3915.0117.27
Other16.2617.9216.5918.1516.8120.09
Health
United American11.4610.8911.3710.6514.1113.70
Family Heritage14.9914.5414.8714.2216.3916.54
Liberty National9.179.499.269.479.0110.53
American Income12.2112.8412.1212.5612.3714.43
Direct to Consumer11.4610.8911.3710.6514.1113.70

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, 2023Year EndedDecember 31, 2022Year EndedDecember 31, 2021
Gross PremiumsInterest expenseGross PremiumsInterest expenseGross PremiumsInterest expense
American Income$1,587,304$252,277$1,503,537$234,098$1,400,501$219,842
Direct to Consumer979,739170,745973,429159,945955,754154,376
Liberty National345,196120,083322,497117,681306,054116,981
Other205,998179,513208,390172,967210,908167,378
Total$3,118,237$722,618$3,007,853$684,691$2,873,217$658,577
Health
Year EndedDecember 31, 2023Year EndedDecember 31, 2022Year EndedDecember 31, 2021
Gross PremiumsInterest expenseGross PremiumsInterest expenseGross PremiumsInterest expense
United American$401,834$7,002$380,710$7,532$356,580$7,948
Family Heritage396,21165,892366,80359,983343,83954,634
Liberty National187,09527,248186,26828,477186,52029,586
American Income113,6056,542111,6236,408108,7406,262
Direct to Consumer14,283—14,290—14,84425
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, 2023As of December 31, 2022As of December 31, 2021
Not discountedAt original discount ratesAt current discount ratesNot discountedAt original discount ratesAt current discount ratesNot discountedAt original discount ratesAt 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 premiums8,001,1074,523,3294,681,8887,480,1824,246,7234,273,1566,896,7933,906,0984,925,192
PV of expected future policy benefits30,623,9479,061,83310,163,62728,318,6838,409,7619,119,10426,284,9457,744,20111,773,519
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 premiums10,774,6555,664,2596,052,65110,769,1745,680,8645,910,22410,500,1695,533,7417,264,905
PV of expected future policy benefits25,723,7528,656,7529,714,51625,356,5738,477,8929,225,45124,612,1988,157,25911,859,408
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 premiums1,897,6961,077,8311,129,7161,885,5331,066,1231,094,4071,850,8911,040,2421,332,469
PV of expected future policy benefits8,905,8153,338,2523,605,3928,613,9753,272,9803,429,2568,499,5893,206,1644,542,697
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 premiums910,786443,949478,052922,500449,209470,741863,126416,141559,972
PV of expected future policy benefits12,431,9633,506,8594,239,62312,371,6963,403,7043,976,15012,248,3893,267,3065,488,684
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 premiums21,584,24411,709,36812,342,30721,057,38911,442,91911,748,52820,110,97910,896,22214,082,538
PV of expected future policy benefits77,685,47724,563,69627,723,15874,660,92723,564,33725,749,96171,645,12122,374,93033,664,308

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, 2023As of December 31, 2022As of December 31, 2021
Not discountedAt original discount ratesAt current discount ratesNot discountedAt original discount ratesAt current discount ratesNot discountedAt original discount ratesAt 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 premiums5,955,2943,625,8033,697,7714,680,5602,941,2622,908,5014,719,9142,949,8513,611,659
PV of expected future policy benefits6,148,5653,741,5303,814,3284,915,1743,080,6333,046,8295,015,9673,090,9013,810,559
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 premiums2,997,9541,783,1731,711,7412,865,3341,729,2191,594,9922,757,9831,688,5901,944,714
PV of expected future policy benefits6,655,6943,506,6893,315,8806,245,8433,336,3443,005,6645,916,1493,193,3423,840,322
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 premiums518,008348,570358,472652,858415,442423,490661,269414,409517,368
PV of expected future policy benefits1,413,211816,819865,8081,600,943904,865941,5741,620,379921,6081,201,317
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 premiums359,248201,869206,381342,659192,631190,296316,084178,801222,553
PV of expected future policy benefits640,326315,431335,504617,973303,713312,750586,799285,604380,915
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 premiums174,738109,880115,363133,99587,75190,143152,33696,776121,724
PV of expected future policy benefits163,087104,501109,482127,91185,21287,532148,84395,628119,888
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 premiums10,005,2426,069,2956,089,7288,675,4065,366,3055,207,4228,607,5865,328,4276,418,018
PV of expected future policy benefits15,020,8838,484,9708,441,00213,507,8447,710,7677,394,34913,288,1377,587,0839,353,001

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
202320222021
Interest Sensitive LifeDeferred AnnuityOther Policy-holders' FundsInterest Sensitive LifeDeferred AnnuityOther Policy-holders' FundsInterest Sensitive LifeDeferred AnnuityOther 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 received22,03613,209122,13623,43922,87330,59125,03828,1267,784
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 credited28,32028,1509,31428,57932,7794,58928,94133,8664,503
Other7,537(13)(4,686)10,20830420312,4151,404173
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 rate3.85%3.26%5.17%3.85%3.30%4.12%3.87%3.23%4.55%
Net amount at risk1,766,170N/AN/A1,873,315N/AN/A1,980,518N/AN/A
Cash surrender value671,596773,039236,958689,546954,309123,234693,8451,033,49199,470

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 ratesInterest Sensitive LifeDeferred AnnuityOther Policyholders' Funds
At guaranteed minimum
Less than 3.00%$—$1,945$138,684
3.00%-3.99%29,086574,9393,790
4.00%-4.99%613,704195,3906,861
Greater than 5.00%90,15876537,556
Total732,948773,039186,891
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$236,958
Range of guaranteed minimum crediting ratesInterest Sensitive LifeDeferred AnnuityOther Policyholders' Funds
At guaranteed minimum
Less than 3.00%$—$2,040$23,042
3.00%-3.99%28,867743,2994,074
4.00%-4.99%620,594208,97958,251
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$123,236
Range of guaranteed minimum crediting ratesInterest Sensitive LifeDeferred AnnuityOther Policyholders' Funds
At guaranteed minimum
Less than 3.00%$—$2,182$—
3.00%-3.99%28,562816,0312,893
4.00%-4.99%627,486215,31258,660
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 IncomeDTCLiberty NationalOtherTotal
Balance at January 1, 2021$1,647,760$1,498,971$531,504$304,786$3,983,021
Capitalizations435,154174,52477,54013,977701,195
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
Capitalizations450,600188,08390,38513,504742,572
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
Capitalizations471,771159,650107,23013,053751,704
Amortization expense(159,898)(99,464)(51,534)(16,530)(327,426)
Foreign exchange adjustment3,206———3,206
Balance at December 31, 2023$2,573,370$1,737,117$666,419$294,869$5,271,775
Health
United AmericanFamily HeritageLiberty NationalAmerican IncomeDTCTotal
Balance at January 1, 2021$81,520$364,751$124,754$39,477$2,216$612,718
Capitalizations4,42748,05115,82212,992281,294
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
Capitalizations2,13553,11718,73712,378486,371
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
Capitalizations1,94163,36620,30912,849—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,
202320222021
Life
American Income$2,573,370$2,258,291$1,960,254
Direct to Consumer1,737,1171,676,9311,583,695
Liberty National666,419610,723566,419
Other294,869298,346301,647
Total DAC - Life5,271,7754,844,2914,412,015
Health
United American73,48977,39481,140
Family Heritage452,843416,608388,967
Liberty National139,941133,096127,537
American Income66,78357,81149,406
Direct to Consumer1,6791,8542,032
Total DAC - Health734,735686,763649,082
Annuity2,9674,6436,442
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,
202320222021
Balance at beginning of period$184,286$173,737$168,582
Less reinsurance recoverables(2,084)(2,628)(3,124)
Net balance at January 1,182,202171,109165,458
Incurred related to:
Current year697,521676,189638,134
Prior years(4,853)(15,631)(22,477)
Total incurred692,668660,558615,657
Paid related to:
Current year535,971517,855487,096
Prior years146,247131,610122,910
Total paid682,218649,465610,006
Net balance at December 31,192,652182,202171,109
Plus reinsurance recoverables2,1572,0842,628
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,
20232022
Policy claims and other benefits payable:
Life insurance$320,066$325,070
Health insurance194,809184,286
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,
202320222021
Income tax expense (benefit) from operations:
Current income tax expense (benefit)$145,880$138,968$143,995
Deferred income tax expense (benefit)77,63168,75799,502
223,511207,725243,497
Shareholders’ equity:
Other comprehensive income (loss)4,762384,035149,061
$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)$250,79621.0$231,44321.0$267,66821.0
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)
Other1,3740.11,9370.2518—
Income tax expense (benefit)$223,51118.7$207,72518.8$243,49719.1

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,
20232022
Deferred tax assets:
Unrealized losses$732,750$738,555
Carryover of tax losses4,2272,470
Total gross deferred tax assets736,977741,025
Deferred tax liabilities:
Employee and agent compensation100,68986,063
Deferred acquisition costs892,149826,254
Future policy benefits, unearned and advance premiums, and policy claims267,564267,802
Other liabilities17,46618,362
Total gross deferred tax liabilities1,277,8681,198,481
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,
202320222021
Plan Type:
Defined Contribution Plans(1)$6,390$5,824$5,188
Defined Benefit Pension Plans(2)15,22537,04041,778

(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)$18,715$—$—$18,7153
Equity exchange traded fund(1)315,886——315,88655
U.S. Government and Agency—167,450—167,45030
Other bonds—5—5—
Guaranteed annuity contract(2)—43,428—43,4288
Short-term investments6,506——6,5061
Other463——463—
$341,570$210,883$—552,45397
Other long-term investments(3)18,3143
Total pension assets$570,767100

(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$—$35,649$—$35,6497
Utilities—23,436—23,4365
Energy—12,776—12,7763
Other corporates—56,786—56,78611
Total corporate bonds—128,647—128,64726
Exchange traded fund(1)258,297——258,29752
U.S. Government and Agency—44,213—44,2139
Other bonds—200—200—
Guaranteed annuity contract(2)—43,116—43,1168
Short-term investments4,467——4,4671
Other6,547——6,5471
$269,311$216,176$—485,48797
Other long-term investments(3)14,2883
Total pension assets$499,775100

(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 Category202320222023Redemption Term/Notice(1)
Multi-asset class$14,714$14,288$7,203Non-redeemable
Private equity3,600—56,472Non-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 funds86,15671,258
$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,
20232022
PBOABOPBOABO
Pension plans$554,957$493,040$492,103$458,510
SERP72,60369,33270,46467,776
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,
20232022
Funded benefit pension plans PBO$554,957$492,103
Funded benefit pension plans fair value of plan assets570,767499,775

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,
20232022
Funded benefit pension plans ABO$493,040$458,510
Funded benefit pension plans fair value of plan assets570,767499,775

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 rate5.40%5.71%
Rate of compensation increase4.404.40
For Periodic Benefit Cost for the Year:202320222021
Discount rate5.71%3.19%2.92%
Expected long-term returns6.986.986.67
Rate of compensation increase4.404.433.97

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,
202320222021
Service cost—benefits earned during the period$21,568$34,624$31,672
Interest cost on projected benefit obligation31,36724,44521,957
Expected return on assets(38,625)(35,539)(32,331)
Amortization of prior service cost (credit)1,0751,077631
Recognition of actuarial gain (loss)(160)12,43319,849
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,
202320222021
Balance at January 1$1,570$(131,239)$(208,770)
Amortization of:
Prior service cost (credit)1,0751,077631
Net actuarial (gain) loss(1)(1,465)12,67720,166
Total amortization(390)13,75420,797
Plan amendments——(4,565)
Experience gain (loss)(2)(3,907)119,05561,299
Balance at December 31$(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,
20232022
Changes in PBO:
PBO at beginning of year$562,567$778,934
Service cost21,56834,624
Interest cost31,36724,445
Actuarial loss (gain)40,569(241,995)
Benefits paid(28,511)(33,441)
PBO at end of year627,560562,567
Changes in plan assets:
Fair value at beginning of year499,775597,547
Return on assets75,062(94,175)
Contributions24,44129,844
Benefits paid(28,511)(33,441)
Fair value at end of year570,767499,775
Funded status at year end$(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:20232022
Net loss (gain)$(227)$(4,497)
Prior service cost6,4947,569
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
202529,865
202632,606
202734,828
202837,363
2029-2033220,202

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,
202320222021
Stock-based compensation not involving cash$30,736$35,650$30,272
Commitments for low-income housing interests—136,882177,010
Exchanges of fixed maturity investments50,936147,612109,226
Net unsettled security trades3,833—6,963
Noncash tax credits1,0831,0001,883

The following table summarizes certain amounts paid during the period:

Year Ended December 31,
202320222021
Interest paid$99,545$88,814$83,072
Income taxes paid121,034114,88896,218

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)05/27/199305/15/20237.875%$—$—$—$—$165,500
Senior notes09/27/201809/15/20284.550%550,000(3,717)546,283545,495545,601
Senior notes08/21/202008/15/20302.150%400,000(3,330)396,670335,096396,219
Senior notes(1)05/19/202206/15/20324.800%250,000(4,127)245,873242,704245,493
Junior subordinated debentures11/17/201711/17/20575.275%125,000(1,573)123,427120,674123,410
Junior subordinated debentures06/14/202106/15/20614.250%325,000(7,694)317,306247,260317,229
1,650,000(20,441)1,629,5591,491,2291,793,452
Less current maturity of long-term debt————165,500
Total long-term debt1,650,000(20,441)1,629,5591,491,2291,627,952
Current maturity of long-term debt————165,500
Term loan(2)05/11/202311/11/20246.740%170,000(451)169,549169,549—
Commercial paper319,000(2,436)316,564316,564283,603
Total short-term debt489,000(2,887)486,113486,113449,103
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,
20242025202620272028Thereafter
Debt obligations$489,000$—$—$—$550,000$1,100,000
ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.