GLOBE LIFE INC
For the period ended Sep 30, 2024. Filed Nov 6, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Sep 30, 2024 · Filed Nov 6, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Other Long-Term Investments
Other Long-Term Investments: Other long-term investments consist of the following assets:
| September 30,2024 | December 31, 2023 | |
|---|---|---|
| Investment funds | $979,397 | $795,583 |
| Company-owned life insurance | 200,114 | — |
| Other | 42,377 | 40,295 |
| Total | $1,221,888 | $835,878 |
During the current quarter ended September 30, 2024, the Company acquired other investments in company-owned life insurance (COLI) in the amount of $200 million. COLI is reported at cash surrender value.
The following table presents additional information about the Company's investment funds as of September 30, 2024 and December 31, 2023 at fair value:
| Fair Value · Unfunded Commitments | ||||
|---|---|---|---|---|
| Investment Category | September 30,2024 | December 31, 2023 | September 30,2024 | Redemption Term/Notice(1) |
| Commercial mortgage loans | $567,425 | $411,315 | $378,892 | Fully redeemable and non-redeemable with varying terms. |
| Opportunistic and private credit | 195,957 | 181,410 | 166,514 | Fully redeemable and non-redeemable with varying terms. |
| Infrastructure | 174,971 | 165,887 | 16,318 | Fully redeemable and non-redeemable with varying terms. |
| Other | 41,044 | 36,971 | 50,757 | Non-redeemable with varying terms |
| Total investment funds | $979,397 | $795,583 | $612,481 | |
(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 $226 million of capital called during the period from existing investment funds. The Company's unfunded commitments were $612 million as of September 30, 2024.
Note 5—Commitments and Contingencies
Guarantees: The Parent Company has guaranteed letters of credit in connection with its credit facility with a group of banks. 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 subsidiaries. These letters of credit facilitate TMK Re, Ltd.’s ability to reinsure the business of Globe Life's insurance carriers. The credit facility was amended on March 29, 2024 and now expires in 2029. 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. The amount of letters of credit outstanding at September 30, 2024 was $115 million.
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 July 22, 2022, putative class and collective action litigation was filed against Arias Agencies and American Income Life Insurance Company (“American Income”) (collectively, “Defendants”) in United States District Court for the Western District of Pennsylvania (David Burkes v. Arias Agencies and American Income Life Insurance Company, Case No. 2:22-cv-1054). The complaint alleges that insurance agent trainees should have been classified as employees, and after contracting should have been classified as employees instead of independent contractors. Plaintiff David Burkes is a former Pennsylvania independent sales agent and asserts claims under Pennsylvania law on behalf of a putative class of all individuals who trained to become and/or worked as sales agents for American Income in the three years prior to July 22, 2022 through case conclusion. Burkes makes claims (a) under the Pennsylvania Minimum Wage Act and the Pennsylvania Wage Payment and Collection Law for the alleged failure to pay minimum wage, alleged failure to pay for time spent in training, alleged failure to pay for missed meals and rest breaks, allegedly requiring putative class members to pay for work-related expenses, and allegedly subjecting putative class members to “chargebacks”; (b) for unjust enrichment for allegedly benefiting from the uncompensated labor of putative class members; and (c) for the rescission of putative class members’ agent contracts. Burkes also asserts a collective action on behalf of the same group of individuals for minimum wage, overtime, liquidated damages, and attorney’s fees and costs under the Fair Labor Standards Act for the three years prior to July 22, 2022 through case conclusion, as well as a claim that American Income allegedly did not keep accurate records of hours worked by sales agents. On January 26, 2023, the court entered an order compelling Burkes to arbitrate his claims on an individual basis and staying the case pending completion of arbitration. Burkes’ individual claims, as well as the individual claims of other current and former agents who are members of the putative class, are currently pending in arbitration.
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.
On November 30, 2023, Globe Life Inc. and its subsidiary, American Income Life Insurance Company (“American Income”), received subpoenas from the U.S. Attorney’s Office for the Western District of Pennsylvania, seeking documents relating to sales practices by certain of our independent sales agents contracted to sell American Income policies. Globe Life Inc. and American Income continue to fully cooperate in responding to the Department of Justice’s requests. The Department of Justice has not asserted any claims or made allegations against Globe Life Inc. and American Income, and Globe Life Inc. currently is not aware that any legal proceedings are contemplated by governmental authorities. While no assurances can be made, at present management does not believe that it is reasonably possible or probable that this matter will result in a material loss.
In April 2024, Globe Life Inc. received an inquiry from the SEC's Fort Worth Regional Office requesting information related to recent short seller reports making allegations about Globe Life Inc. Globe Life Inc. has provided information in response to the SEC’s requests and continues to cooperate fully with the SEC. At this time, the SEC has not asserted any claims against Globe Life Inc. or indicated that it intends to do so. While no assurances can be made, at present management does not believe that it is reasonably possible or probable that this matter will result in a material loss.
On April 30, 2024, a putative securities class action was filed against Globe Life Inc. and six of its current/former executives and directors in the United States District Court for the Eastern District of Texas (City of Miami Gen. Emp. & Sanitation Emp. Ret. Trust, et al. v. Globe Life Inc., et al., Case No. 4:24-cv-00376). On July 24, 2024, the Court appointed Lead Plaintiffs and Lead Counsel for the putative class of shareholders. The Lead Plaintiffs filed a Consolidated Complaint on October 4, 2024 that asserts claims under §§ 10(b), 20(a), and 20(A) of the Securities Exchange Act of 1934 and SEC Rules 10b-5(a), 10b-5(b), and 10b-5(c) promulgated thereunder, on behalf of a putative class of purchasers of Globe Life Inc.'s securities from May 8, 2019 through April 10, 2024. The Consolidated Complaint adds four additional executives as defendants and alleges that certain of Globe Life Inc.'s disclosures about financial performance and certain other public statements during the putative class period were materially false or misleading. Defendants’ response to the Consolidated Complaint is due December 3, 2024. Globe Life Inc. plans to vigorously defend against the lawsuit. Pursuant to Globe Life Inc.'s Restated Certificate of Incorporation and indemnification agreements with the named defendants, Globe Life Inc. has agreed to indemnify those defendants for all expenses and losses related to the litigation, subject to the terms of those indemnification agreements. The outcome of litigation of this type is inherently uncertain, and there is always the possibility that a Court rules in a manner that is adverse to the interests of Globe Life Inc. and the individual defendants. However, the amount of any such loss in that outcome cannot be reasonably estimated at this time. Further, management cannot reasonably estimate whether an outcome on the putative class action will be resolved in the near term.
On September 26, 2024, Globe Life Inc. and its subsidiary, American Income Life Insurance Company (“American Income”), were notified by the Equal Employment Opportunity Commission (“EEOC”) that the EEOC conducted an investigation of charges filed against Globe Life Inc. and/or American Income by five former sales agents and one current sales agent. The EEOC asserts that there is reasonable cause to believe thesix complainants were employees, not independent contractors, of Globe Life Inc. and/or American Income and were discriminated against on the basis of sex, and that one complainant was also discriminated against on the basis of race. In addition, the EEOC asserts that there is reasonable cause to believe that a class of female workers were employees, not independent contractors, and were subject to unlawful conduct which also constitutes a pattern-or-practice of discrimination. The EEOC’s investigative findings are not binding on Globe Life Inc. The EEOC’s procedures provide for a conciliation process that has recently concluded without achieving a resolution. The EEOC may elect to file a lawsuit in federal court on behalf of the workers based on the alleged statutory violations. The EEOC has not filed any legal proceedings at this time. In the event the EEOC elects to pursue any claims in court, Globe Life Inc. intends to defend against any such lawsuit vigorously. The outcome of litigation of this type would be inherently uncertain and cannot be reasonably estimated or determined at this time. There is always the possibility that a Court rules in a manner that is adverse to the interests of Globe Life Inc.
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 and nine month periods ended September 30, 2024 and 2023:
| 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 | (103,922) | (219,723) | (26,533) | (13,882) | (364,060) |
| Adjusted balance at January 1, 2023 | 4,157,066 | 5,497,311 | 1,044,768 | 443,746 | 11,142,891 |
| Issuances(1) | 557,844 | 450,361 | 92,894 | 21,756 | 1,122,855 |
| Interest accrual(2) | 147,968 | 214,988 | 40,362 | 17,071 | 420,389 |
| Net premiums collected(3) | (388,288) | (461,367) | (100,093) | (34,542) | (984,290) |
| Effect of changes in the foreign exchange rate | (631) | — | — | — | (631) |
| Ending balance at original discount rates | 4,473,959 | 5,701,293 | 1,077,931 | 448,031 | 11,701,214 |
| Effect of change from original to current discount rates | (155,254) | (31,118) | (18,702) | (1,499) | (206,573) |
| Balance at September 30, 2023 | $4,318,705 | $5,670,175 | $1,059,229 | $446,532 | $11,494,641 |
| Balance at January 1, 2024 | $4,681,888 | $6,052,651 | $1,129,716 | $478,052 | $12,342,307 |
| Beginning balance at original discount rates | 4,523,329 | 5,664,259 | 1,077,831 | 443,949 | 11,709,368 |
| Effect of changes in assumptions on future cash flows | (82,348) | (28,366) | (29,292) | (982) | (140,988) |
| Effect of actual variances from expected experience | (173,180) | (226,062) | (29,381) | (9,292) | (437,915) |
| Adjusted balance at January 1, 2024 | 4,267,801 | 5,409,831 | 1,019,158 | 433,675 | 11,130,465 |
| Issuances(1) | 616,527 | 398,034 | 90,517 | 18,126 | 1,123,204 |
| Interest accrual(2) | 164,917 | 220,485 | 41,610 | 17,213 | 444,225 |
| Net premiums collected(3) | (412,717) | (455,625) | (101,687) | (33,960) | (1,003,989) |
| Effect of changes in the foreign exchange rate | (4,101) | — | — | — | (4,101) |
| Ending balance at original discount rates | 4,632,427 | 5,572,725 | 1,049,598 | 435,054 | 11,689,804 |
| Effect of change from original to current discount rates | 204,567 | 421,888 | 54,498 | 35,513 | 716,466 |
| Balance at September 30, 2024 | $4,836,994 | $5,994,613 | $1,104,096 | $470,567 | $12,406,270 |
(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.
| Life | |||||
|---|---|---|---|---|---|
| Present value of expected future net premiums | |||||
| American Income | DTC | Liberty National | Other | Total | |
| Balance at July 1, 2023 | $4,472,847 | $5,988,577 | $1,110,017 | $471,279 | $12,042,720 |
| Beginning balance at original discount rates | 4,399,053 | 5,700,354 | 1,071,561 | 445,475 | 11,616,443 |
| 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 | (34,571) | (91,120) | (10,938) | (7,232) | (143,861) |
| Adjusted balance at July 1, 2023 | 4,378,747 | 5,645,404 | 1,065,801 | 446,662 | 11,536,614 |
| Issuances(1) | 181,823 | 136,611 | 32,045 | 7,143 | 357,622 |
| Interest accrual(2) | 51,119 | 72,515 | 13,707 | 5,741 | 143,082 |
| Net premiums collected(3) | (131,329) | (153,237) | (33,622) | (11,515) | (329,703) |
| Effect of changes in the foreign exchange rate | (6,401) | — | — | — | (6,401) |
| Ending balance at original discount rates | 4,473,959 | 5,701,293 | 1,077,931 | 448,031 | 11,701,214 |
| Effect of change from original to current discount rates | (155,254) | (31,118) | (18,702) | (1,499) | (206,573) |
| Balance at September 30, 2023 | $4,318,705 | $5,670,175 | $1,059,229 | $446,532 | $11,494,641 |
| Balance at July 1, 2024 | $4,635,903 | $5,810,518 | $1,085,233 | $449,883 | $11,981,537 |
| Beginning balance at original discount rates | 4,648,111 | 5,670,288 | 1,080,642 | 437,551 | 11,836,592 |
| Effect of changes in assumptions on future cash flows | (82,348) | (28,366) | (29,292) | (982) | (140,988) |
| Effect of actual variances from expected experience | (59,483) | (103,089) | (12,113) | (1,970) | (176,655) |
| Adjusted balance at July 1, 2024 | 4,506,280 | 5,538,833 | 1,039,237 | 434,599 | 11,518,949 |
| Issuances(1) | 203,828 | 110,993 | 30,298 | 5,969 | 351,088 |
| Interest accrual(2) | 55,750 | 73,134 | 13,836 | 5,709 | 148,429 |
| Net premiums collected(3) | (138,552) | (150,235) | (33,773) | (11,223) | (333,783) |
| Effect of changes in the foreign exchange rate | 5,121 | — | — | — | 5,121 |
| Ending balance at original discount rates | 4,632,427 | 5,572,725 | 1,049,598 | 435,054 | 11,689,804 |
| Effect of change from original to current discount rates | 204,567 | 421,888 | 54,498 | 35,513 | 716,466 |
| Balance at September 30, 2024 | $4,836,994 | $5,994,613 | $1,104,096 | $470,567 | $12,406,270 |
(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.
| Life | |||||
|---|---|---|---|---|---|
| Present value of expected future policy benefits | |||||
| American Income | DTC | Liberty National | Other | Total | |
| 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 | (109,386) | (227,639) | (27,482) | (17,962) | (382,469) |
| Adjusted balance at January 1, 2023 | 8,313,719 | 8,284,660 | 3,251,654 | 3,397,403 | 23,247,436 |
| Issuances(1) | 557,844 | 450,362 | 92,894 | 21,756 | 1,122,856 |
| Interest accrual(2) | 335,349 | 342,208 | 130,712 | 152,378 | 960,647 |
| Benefit payments(3) | (296,133) | (432,393) | (153,294) | (86,008) | (967,828) |
| Effect of changes in the foreign exchange rate | (819) | — | — | — | (819) |
| Ending balance at original discount rates | 8,909,960 | 8,644,837 | 3,321,966 | 3,485,529 | 24,362,292 |
| Effect of change from original to current discount rates | 80,477 | 228,607 | (46,234) | 282,118 | 544,968 |
| Balance at September 30, 2023 | $8,990,437 | $8,873,444 | $3,275,732 | $3,767,647 | $24,907,260 |
| Balance at January 1, 2024 | $10,163,627 | $9,714,516 | $3,605,392 | $4,239,623 | $27,723,158 |
| Beginning balance at original discount rates | 9,061,833 | 8,656,752 | 3,338,252 | 3,506,859 | 24,563,696 |
| Effect of changes in assumptions on future cash flows | (104,498) | (50,106) | (41,836) | (2,027) | (198,467) |
| Effect of actual variances from expected experience | (187,711) | (241,231) | (34,722) | (12,841) | (476,505) |
| Adjusted balance at January 1, 2024 | 8,769,624 | 8,365,415 | 3,261,694 | 3,491,991 | 23,888,724 |
| Issuances(1) | 611,802 | 398,032 | 90,518 | 18,127 | 1,118,479 |
| Interest accrual(2) | 367,403 | 355,850 | 134,020 | 157,318 | 1,014,591 |
| Benefit payments(3) | (326,318) | (439,992) | (159,219) | (103,998) | (1,029,527) |
| Effect of changes in the foreign exchange rate | (8,768) | — | — | — | (8,768) |
| Ending balance at original discount rates | 9,413,743 | 8,679,305 | 3,327,013 | 3,563,438 | 24,983,499 |
| Effect of change from original to current discount rates | 1,091,042 | 1,082,717 | 275,358 | 717,751 | 3,166,868 |
| Balance at September 30, 2024 | $10,504,785 | $9,762,022 | $3,602,371 | $4,281,189 | $28,150,367 |
(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, surrender, and maturity benefit payments based on the revised expected assumptions.
| Life | |||||
|---|---|---|---|---|---|
| Present value of expected future policy benefits | |||||
| American Income | DTC | Liberty National | Other | Total | |
| Balance at July 1, 2023 | $9,668,207 | $9,487,233 | $3,507,845 | $4,109,706 | $26,772,991 |
| Beginning balance at original discount rates | 8,753,526 | 8,592,897 | 3,297,781 | 3,448,491 | 24,092,695 |
| 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 | (36,998) | (97,632) | (14,364) | (9,595) | (158,589) |
| Adjusted balance at July 1, 2023 | 8,729,872 | 8,529,672 | 3,289,573 | 3,450,557 | 23,999,674 |
| Issuances(1) | 181,822 | 136,612 | 32,046 | 7,145 | 357,625 |
| Interest accrual(2) | 114,683 | 115,547 | 43,991 | 51,249 | 325,470 |
| Benefit payments(3) | (101,161) | (136,994) | (43,644) | (23,422) | (305,221) |
| Effect of changes in the foreign exchange rate | (15,256) | — | — | — | (15,256) |
| Ending balance at original discount rates | 8,909,960 | 8,644,837 | 3,321,966 | 3,485,529 | 24,362,292 |
| Effect of change from original to current discount rates | 80,477 | 228,607 | (46,234) | 282,118 | 544,968 |
| Balance at September 30, 2023 | $8,990,437 | $8,873,444 | $3,275,732 | $3,767,647 | $24,907,260 |
| Balance at July 1, 2024 | $9,811,407 | $9,289,834 | $3,424,768 | $3,981,898 | $26,507,907 |
|---|---|---|---|---|---|
| Beginning balance at original discount rates | 9,353,526 | 8,748,900 | 3,356,531 | 3,545,323 | 25,004,280 |
| Effect of changes in assumptions on future cash flows | (104,498) | (50,106) | (41,836) | (2,027) | (198,467) |
| Effect of actual variances from expected experience | (65,766) | (111,255) | (15,385) | (2,629) | (195,035) |
| Adjusted balance at July 1, 2024 | 9,183,262 | 8,587,539 | 3,299,310 | 3,540,667 | 24,610,778 |
| Issuances(1) | 199,097 | 110,991 | 30,298 | 5,970 | 346,356 |
| Interest accrual(2) | 124,308 | 118,873 | 44,743 | 52,747 | 340,671 |
| Benefit payments(3) | (105,757) | (138,098) | (47,338) | (35,946) | (327,139) |
| Effect of changes in the foreign exchange rate | 12,833 | — | — | — | 12,833 |
| Ending balance at original discount rates | 9,413,743 | 8,679,305 | 3,327,013 | 3,563,438 | 24,983,499 |
| Effect of change from original to current discount rates | 1,091,042 | 1,082,717 | 275,358 | 717,751 | 3,166,868 |
| Balance at September 30, 2024 | $10,504,785 | $9,762,022 | $3,602,371 | $4,281,189 | $28,150,367 |
(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, surrender, and maturity benefit payments based on the revised expected assumptions.
| Life(2) | |||||
|---|---|---|---|---|---|
| American Income | DTC | Liberty National | Other | Total | |
| Net liability for future policy benefits at original discount rates | $4,436,001 | $2,943,544 | $2,244,035 | $3,037,498 | $12,661,078 |
| Effect of changes in discount rate assumptions | 235,731 | 259,725 | (27,532) | 283,617 | 751,541 |
| Other adjustments(1) | 508 | 3,982 | 6,272 | 466 | 11,228 |
| Net liability for future policy benefits, after other adjustments, at current discount rates | 4,672,240 | 3,207,251 | 2,222,775 | 3,321,581 | 13,423,847 |
| Reinsurance recoverable | (141) | — | (7,661) | (32,947) | (40,749) |
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates | $4,672,099 | $3,207,251 | $2,215,114 | $3,288,634 | $13,383,098 |
(1)Other adjustments include the Company's effects of capping and flooring the liability (guidance requires an amount not less than zero at the calculation level of the liability for future policy benefits).
(2)Includes the immaterial error correction noted below.
| Life | |||||
|---|---|---|---|---|---|
| American Income | DTC | Liberty National | Other | Total | |
| Net liability for future policy benefits at original discount rates | $4,781,316 | $3,106,580 | $2,277,415 | $3,128,384 | $13,293,695 |
| Effect of changes in discount rate assumptions | 886,475 | 660,829 | 220,860 | 682,238 | 2,450,402 |
| Other adjustments(1) | 150 | — | — | 37 | 187 |
| Net liability for future policy benefits, after other adjustments, at current discount rates | 5,667,941 | 3,767,409 | 2,498,275 | 3,810,659 | 15,744,284 |
| Reinsurance recoverable | (170) | — | (7,885) | (38,506) | (46,561) |
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates | $5,667,771 | $3,767,409 | $2,490,390 | $3,772,153 | $15,697,723 |
(1)Other adjustments include the Company's effects of flooring the liability (guidance requires an amount not less than zero at the calculation level of the liability for future policy benefits).
The following tables summarize balances and changes in the net liability for future policy benefits for long-duration health contracts for the three and nine month periods ended September 30, 2024 and 2023:
| Health | ||||||
|---|---|---|---|---|---|---|
| Present value of expected future net premiums | ||||||
| United American | Family Heritage | Liberty National | American Income | DTC | Total | |
| 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 | 2,941,261 | 1,729,219 | 415,442 | 192,631 | 87,751 | 5,366,304 |
| 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 | (6,240) | (50,052) | (30,526) | (7,643) | (1,666) | (96,127) |
| Adjusted balance at January 1, 2023 | 3,401,904 | 1,648,912 | 327,952 | 178,927 | 102,638 | 5,660,333 |
| Issuances(1) | 226,363 | 202,561 | 43,373 | 30,667 | 6,532 | 509,496 |
| Interest accrual(2) | 99,390 | 50,091 | 14,047 | 6,304 | 3,278 | 173,110 |
| Net premiums collected(3) | (202,669) | (134,009) | (38,322) | (16,611) | (8,028) | (399,639) |
| Effect of changes in the foreign exchange rate | — | — | — | (165) | — | (165) |
| Ending balance at original discount rates | 3,524,988 | 1,767,555 | 347,050 | 199,122 | 104,420 | 5,943,135 |
| Effect of change from original to current discount rates | (183,608) | (192,981) | (8,372) | (9,976) | (1,254) | (396,191) |
| Balance at September 30, 2023 | $3,341,380 | $1,574,574 | $338,678 | $189,146 | $103,166 | $5,546,944 |
| Balance at January 1, 2024 | $3,697,771 | $1,711,741 | $358,472 | $206,381 | $115,363 | $6,089,728 |
| Beginning balance at original discount rates | 3,625,803 | 1,783,173 | 348,570 | 201,869 | 109,880 | 6,069,295 |
| Effect of changes in assumptions on future cash flows | 9,892 | (8,117) | (3,463) | 12,207 | 4,449 | 14,968 |
| Effect of actual variances from expected experience | (18,894) | (43,359) | (26,123) | (11,168) | (1,818) | (101,362) |
| Adjusted balance at January 1, 2024 | 3,616,801 | 1,731,697 | 318,984 | 202,908 | 112,511 | 5,982,901 |
| Issuances(1) | 287,072 | 200,220 | 43,367 | 34,121 | 12,325 | 577,105 |
| Interest accrual(2) | 128,533 | 55,733 | 12,450 | 7,135 | 4,221 | 208,072 |
| Net premiums collected(3) | (220,380) | (141,735) | (39,223) | (18,171) | (8,338) | (427,847) |
| Effect of changes in the foreign exchange rate | — | — | — | (377) | — | (377) |
| Ending balance at original discount rates | 3,812,026 | 1,845,915 | 335,578 | 225,616 | 120,719 | 6,339,854 |
| Effect of change from original to current discount rates | 130,218 | (44,372) | 11,529 | 8,173 | 7,153 | 112,701 |
| Balance at September 30, 2024 | $3,942,244 | $1,801,543 | $347,107 | $233,789 | $127,872 | $6,452,555 |
(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.
| Health | ||||||
|---|---|---|---|---|---|---|
| Present value of expected future net premiums | ||||||
| United American | Family Heritage | Liberty National | American Income | DTC | Total | |
| Balance at July 1, 2023 | $2,984,554 | $1,661,020 | $409,551 | $201,844 | $89,674 | $5,346,643 |
| Beginning balance at original discount rates | 2,985,660 | 1,771,206 | 400,180 | 201,709 | 86,840 | 5,445,595 |
| 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 | 22,683 | (15,658) | (2,692) | (2,394) | 229 | 2,168 |
| Adjusted balance at July 1, 2023 | 3,475,226 | 1,725,293 | 340,524 | 193,254 | 103,622 | 5,837,919 |
| Issuances(1) | 82,647 | 70,216 | 15,183 | 9,880 | 2,317 | 180,243 |
| Interest accrual(2) | 35,536 | 17,272 | 4,380 | 2,170 | 1,160 | 60,518 |
| Net premiums collected(3) | (68,421) | (45,226) | (13,037) | (5,630) | (2,679) | (134,993) |
| Effect of changes in the foreign exchange rate | — | — | — | (552) | — | (552) |
| Ending balance at original discount rates | 3,524,988 | 1,767,555 | 347,050 | 199,122 | 104,420 | 5,943,135 |
| Effect of change from original to current discount rates | (183,608) | (192,981) | (8,372) | (9,976) | (1,254) | (396,191) |
| Balance at September 30, 2023 | $3,341,380 | $1,574,574 | $338,678 | $189,146 | $103,166 | $5,546,944 |
| Balance at July 1, 2024 | $3,658,491 | $1,690,797 | $337,741 | $205,889 | $114,876 | $6,007,794 |
| Beginning balance at original discount rates | 3,720,108 | 1,823,728 | 338,934 | 208,867 | 113,247 | 6,204,884 |
| Effect of changes in assumptions on future cash flows | 9,892 | (8,117) | (3,463) | 12,207 | 4,449 | 14,968 |
| Effect of actual variances from expected experience | 18,179 | (12,068) | (4,959) | (4,110) | 644 | (2,314) |
| Adjusted balance at July 1, 2024 | 3,748,179 | 1,803,543 | 330,512 | 216,964 | 118,340 | 6,217,538 |
| Issuances(1) | 95,279 | 71,345 | 14,352 | 11,997 | 3,823 | 196,796 |
| Interest accrual(2) | 43,903 | 19,016 | 4,104 | 2,493 | 1,460 | 70,976 |
| Net premiums collected(3) | (75,335) | (47,989) | (13,390) | (6,300) | (2,904) | (145,918) |
| Effect of changes in the foreign exchange rate | — | — | — | 462 | — | 462 |
| Ending balance at original discount rates | 3,812,026 | 1,845,915 | 335,578 | 225,616 | 120,719 | 6,339,854 |
| Effect of change from original to current discount rates | 130,218 | (44,372) | 11,529 | 8,173 | 7,153 | 112,701 |
| Balance at September 30, 2024 | $3,942,244 | $1,801,543 | $347,107 | $233,789 | $127,872 | $6,452,555 |
(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.
| Health | ||||||
|---|---|---|---|---|---|---|
| Present value of expected future policy benefits | ||||||
| United American | Family Heritage | Liberty National | American Income | DTC | Total | |
| 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 | (5,530) | (53,292) | (29,581) | (8,680) | (1,925) | (99,008) |
| Adjusted balance at January 1, 2023 | 3,539,755 | 3,250,624 | 814,847 | 288,626 | 99,217 | 7,993,069 |
| Issuances(1) | 225,915 | 202,561 | 42,863 | 30,667 | 6,518 | 508,524 |
| Interest accrual(2) | 104,932 | 99,344 | 34,699 | 11,199 | 3,278 | 253,452 |
| Benefit payments(3) | (221,753) | (92,973) | (73,614) | (18,633) | (9,502) | (416,475) |
| Effect of changes in the foreign exchange rate | — | — | — | (217) | — | (217) |
| Ending balance at original discount rates | 3,648,849 | 3,459,556 | 818,795 | 311,642 | 99,511 | 8,338,353 |
| Effect of change from original to current discount rates | (191,041) | (498,312) | (4,792) | (5,601) | (1,111) | (700,857) |
| Balance at September 30, 2023 | $3,457,808 | $2,961,244 | $814,003 | $306,041 | $98,400 | $7,637,496 |
| Balance at January 1, 2024 | $3,814,328 | $3,315,880 | $865,808 | $335,504 | $109,482 | $8,441,002 |
| Beginning balance at original discount rates | 3,741,530 | 3,506,689 | 816,819 | 315,431 | 104,501 | 8,484,970 |
| Effect of changes in assumptions on future cash flows | 10,680 | (5,054) | (2,775) | 20,293 | 7,733 | 30,877 |
| Effect of actual variances from expected experience | (15,162) | (48,407) | (26,421) | (12,611) | (1,509) | (104,110) |
| Adjusted balance at January 1, 2024 | 3,737,048 | 3,453,228 | 787,623 | 323,113 | 110,725 | 8,411,737 |
| Issuances(1) | 286,358 | 200,219 | 42,780 | 34,123 | 12,296 | 575,776 |
| Interest accrual(2) | 133,143 | 109,479 | 32,202 | 12,145 | 4,220 | 291,189 |
| Benefit payments(3) | (248,769) | (103,070) | (69,649) | (19,574) | (9,655) | (450,717) |
| Effect of changes in the foreign exchange rate | — | — | — | (646) | — | (646) |
| Ending balance at original discount rates | 3,907,780 | 3,659,856 | 792,956 | 349,161 | 117,586 | 8,827,339 |
| Effect of change from original to current discount rates | 131,531 | (144,821) | 52,819 | 24,383 | 6,871 | 70,783 |
| Balance at September 30, 2024 | $4,039,311 | $3,515,035 | $845,775 | $373,544 | $124,457 | $8,898,122 |
(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 based on the revised expected assumptions.
| Health | ||||||
|---|---|---|---|---|---|---|
| Present value of expected future policy benefits | ||||||
| United American | Family Heritage | Liberty National | American Income | DTC | Total | |
| Balance at July 1, 2023 | $3,116,389 | $3,167,461 | $923,148 | $328,579 | $85,856 | $7,621,433 |
| Beginning balance at original discount rates | 3,116,768 | 3,436,167 | 880,879 | 315,087 | 83,188 | 7,832,089 |
| 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 | 22,410 | (17,000) | (2,563) | (2,662) | (95) | 90 |
| Adjusted balance at July 1, 2023 | 3,603,830 | 3,386,739 | 817,879 | 306,018 | 99,023 | 8,213,489 |
| Issuances(1) | 82,511 | 70,215 | 14,963 | 9,880 | 2,310 | 179,879 |
| Interest accrual(2) | 37,340 | 34,024 | 11,173 | 3,810 | 1,160 | 87,507 |
| Benefit payments(3) | (74,832) | (31,422) | (25,220) | (6,973) | (2,982) | (141,429) |
| Effect of changes in the foreign exchange rate | — | — | — | (1,093) | — | (1,093) |
| Ending balance at original discount rates | 3,648,849 | 3,459,556 | 818,795 | 311,642 | 99,511 | 8,338,353 |
| Effect of change from original to current discount rates | (191,041) | (498,312) | (4,792) | (5,601) | (1,111) | (700,857) |
| Balance at September 30, 2023 | $3,457,808 | $2,961,244 | $814,003 | $306,041 | $98,400 | $7,637,496 |
| Balance at July 1, 2024 | $3,758,487 | $3,249,466 | $815,778 | $328,436 | $108,617 | $8,260,784 |
|---|---|---|---|---|---|---|
| Beginning balance at original discount rates | 3,823,510 | 3,605,315 | 799,316 | 322,706 | 107,143 | 8,657,990 |
| Effect of changes in assumptions on future cash flows | 10,680 | (5,054) | (2,775) | 20,293 | 7,733 | 30,877 |
| Effect of actual variances from expected experience | 21,522 | (13,407) | (4,998) | (4,432) | 817 | (498) |
| Adjusted balance at July 1, 2024 | 3,855,712 | 3,586,854 | 791,543 | 338,567 | 115,693 | 8,688,369 |
| Issuances(1) | 95,126 | 71,345 | 14,177 | 11,997 | 3,811 | 196,456 |
| Interest accrual(2) | 45,365 | 37,299 | 10,653 | 4,189 | 1,460 | 98,966 |
| Benefit payments(3) | (88,423) | (35,642) | (23,417) | (6,502) | (3,378) | (157,362) |
| Effect of changes in the foreign exchange rate | — | — | — | 910 | — | 910 |
| Ending balance at original discount rates | 3,907,780 | 3,659,856 | 792,956 | 349,161 | 117,586 | 8,827,339 |
| Effect of change from original to current discount rates | 131,531 | (144,821) | 52,819 | 24,383 | 6,871 | 70,783 |
| Balance at September 30, 2024 | $4,039,311 | $3,515,035 | $845,775 | $373,544 | $124,457 | $8,898,122 |
(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 based on the revised expected assumptions.
| Health(2) | ||||||
|---|---|---|---|---|---|---|
| United American | Family Heritage | Liberty National | American Income | Direct to Consumer | Total | |
| Net liability for future policy benefits at original discount rates | $123,861 | $1,692,001 | $471,745 | $112,520 | $(4,909) | $2,395,218 |
| Effect of changes in discount rate assumptions | (7,433) | (305,331) | 3,580 | 4,375 | 143 | (304,666) |
| Other adjustments(1) | 7,729 | 4,347 | 8,379 | 993 | 5,530 | 26,978 |
| Net liability for future policy benefits, after other adjustments, at current discount rates | 124,157 | 1,391,017 | 483,704 | 117,888 | 764 | 2,117,530 |
| Reinsurance recoverable | (3,355) | (9,064) | (1,336) | — | — | (13,755) |
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates | $120,802 | $1,381,953 | $482,368 | $117,888 | $764 | $2,103,775 |
(1)Other adjustments include the effects of capping and flooring the liability (guidance requires an amount not less than zero at the calculation level of the liability for future policy benefits).
(2)Includes the immaterial error correction noted below.
| Health | ||||||
|---|---|---|---|---|---|---|
| United American | Family Heritage | Liberty National | American Income | Direct to Consumer | Total | |
| Net liability for future policy benefits at original discount rates | 95,754 | 1,813,941 | 457,378 | 123,545 | (3,133) | 2,487,485 |
| Effect of changes in discount rate assumptions | 1,313 | (100,449) | 41,290 | 16,210 | (282) | (41,918) |
| Other adjustments(1) | 17,014 | 38 | 9,964 | 926 | 4,326 | 32,268 |
| Net liability for future policy benefits, after other adjustments, at current discount rates | 114,081 | 1,713,530 | 508,632 | 140,681 | 911 | 2,477,835 |
| Reinsurance recoverable | (2,868) | (11,613) | (1,096) | — | — | (15,577) |
| Net liability for future policy benefits, after reinsurance recoverable, at current discount rates | $111,213 | $1,701,917 | $507,536 | $140,681 | $911 | $2,462,258 |
(1)Other adjustments include the effects of flooring the liability (guidance requires an amount not less than zero at the calculation level of the liability for future policy benefits).
Immaterial Correction of Previously Issued Financial Statements—The Company previously presented reinsurance recoverable on a net basis as a component of future policy benefits. In the fourth quarter of 2023, the Company corrected its presentation of reinsurance recoverable to a gross basis as a component of other assets, which resulted in the reclassification of $55 million of reinsurance recoverable at current discount rates from liabilities to assets ($50 million at original discount rates) as of September 30, 2023, with no change to equity, and the related tables in the footnote have been adjusted to reflect such changes.
Remeasurement Gain or Loss—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 Condensed 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 the three and nine month periods ended September 30, 2024 and 2023:
| Three Months EndedSeptember 30, | Nine Months EndedSeptember 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Life Remeasurement Gain (Loss)—Experience: | ||||
| American Income | $4,771 | $2,388 | $12,619 | $5,276 |
| Direct to Consumer | 6,913 | 6,293 | 13,640 | 7,594 |
| Liberty National | 1,537 | 2,578 | 2,187 | 2,115 |
| Other | 508 | 2,082 | 2,533 | 3,487 |
| Total Life Remeasurement Gain (Loss)—Experience | 13,729 | 13,341 | 30,979 | 18,472 |
| Life Remeasurement Gain (Loss)—Assumption Updates: | ||||
| American Income | 21,974 | 308 | 21,974 | 308 |
| Direct to Consumer | 21,744 | 1,763 | 21,744 | 1,763 |
| Liberty National | 12,224 | (1,248) | 12,224 | (1,248) |
| Other | 904 | (2,836) | 904 | (2,836) |
| Total Life Remeasurement Gain (Loss)—Assumption Updates | 56,846 | (2,013) | 56,846 | (2,013) |
| Total Life Remeasurement Gain (Loss) | 70,575 | 11,328 | 87,825 | 16,459 |
| Health Remeasurement Gain (Loss)—Experience: | ||||
| United American | (2,100) | 239 | (1,423) | (651) |
| Family Heritage | 1,420 | 1,212 | 4,972 | 3,009 |
| Liberty National | 874 | 634 | 2,015 | (284) |
| American Income | 729 | 457 | 1,769 | 1,025 |
| Direct to Consumer | 28 | 35 | 74 | 10 |
| Total Health Remeasurement Gain (Loss)—Experience | 951 | 2,577 | 7,407 | 3,109 |
| Health Remeasurement Gain (Loss)—Assumption Updates: | ||||
| United American | 1,205 | 762 | 1,205 | 762 |
| Family Heritage | (3,063) | 2,173 | (3,063) | 2,173 |
| Liberty National | (234) | 2,171 | (234) | 2,171 |
| American Income | (8,036) | 119 | (8,036) | 119 |
| Direct to Consumer | (373) | 8 | (373) | 8 |
| Health Remeasurement Gain (Loss)—Assumption Updates | (10,501) | 5,233 | (10,501) | 5,233 |
| Total Health Remeasurement Gain (Loss) | $(9,550) | $7,810 | $(3,094) | $8,342 |
The Company performs an annual review of its assumptions during the third quarter. This review process resulted in favorable changes to its mortality and lapse assumptions on life and unfavorable changes to morbidity assumptions on health. Generally, in our life segment mortality assumptions were decreased across most channels in line with recent experience consistent with decreasing levels of excess deaths. Also, for the life segment lapse rate assumptions were slightly increased across all channels. For the health segment, morbidity assumptions were increased, causing higher future policy benefit reserves. The assumption review process of the life and health segments resulted in a $46.3 million net remeasurement gain as compared to a $3.2 million net remeasurement gain in the year-ago quarter.
Excluding the impact of assumption changes, the Company's results for actual variances from expected experience for both life and health produced a $14.7 million net remeasurement gain and a $15.9 million net remeasurement gain for the three months ended September 30, 2024 and 2023, respectively. During the nine months ended September 30, 2024 and 2023, the Company's results for actual variances from expected experience for both life and health produced a $38.4 million net remeasurement gain and a $21.6 million net remeasurement gain, respectively.
The following table reconciles the liability for future policy benefits to the Condensed Consolidated Balance Sheets as of September 30, 2024 and 2023:
| At Original Discount Rates · At Current Discount Rates | ||||||
|---|---|---|---|---|---|---|
| As of September 30, · As of September 30, | ||||||
| 2024 | 2023(2) | 2024 | 2023(2) | |||
| Life(1): | ||||||
| American Income | $4,781,464 | $4,436,042 | $5,667,941 | $4,672,240 | ||
| Direct to Consumer | 3,106,582 | 2,943,544 | 3,767,409 | 3,207,251 | ||
| Liberty National | 2,277,415 | 2,244,035 | 2,498,275 | 2,222,775 | ||
| Other | 3,128,419 | 3,037,595 | 3,810,659 | 3,321,581 | ||
| Net liability for future policy benefits—long duration life | 13,293,880 | 12,661,216 | 15,744,284 | 13,423,847 | ||
| Health(1): | ||||||
| United American | 110,384 | 129,410 | 114,081 | 124,157 | ||
| Family Heritage | 1,813,971 | 1,692,080 | 1,713,530 | 1,391,017 | ||
| Liberty National | 466,474 | 479,394 | 508,632 | 483,704 | ||
| American Income | 124,534 | 113,340 | 140,681 | 117,888 | ||
| Direct to Consumer | 877 | 752 | 911 | 764 | ||
| Net liability for future policy benefits—long duration health | 2,516,240 | 2,414,976 | 2,477,835 | 2,117,530 | ||
| Deferred profit liability | 177,108 | 173,520 | 177,108 | 173,520 | ||
| Deferred annuity | 680,849 | 813,276 | 680,849 | 813,276 | ||
| Interest sensitive life | 725,857 | 735,025 | 725,857 | 735,025 | ||
| Other | 8,983 | 9,901 | 8,980 | 9,904 | ||
| Total future policy benefits | $17,402,917 | $16,807,914 | $19,814,913 | $17,273,102 | ||
(1)Balances are presented net of the effects of capping and flooring the liability (guidance requires an amount not less than zero at the calculation level of the liability for future policy benefits).
(2)Includes the immaterial error correction for reinsurance as noted above.
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 September 30, 2024 and 2023:
| As of September 30, | ||||
|---|---|---|---|---|
| 2024 | 2023 | |||
| Original discount rate | Current discount rate | Original discount rate | Current discount rate | |
| Life | ||||
| American Income | 5.7% | 5.0% | 5.7% | 5.6% |
| Direct to Consumer | 6.0% | 5.0% | 6.0% | 5.6% |
| Liberty National | 5.6% | 5.0% | 5.6% | 5.7% |
| Other | 6.2% | 5.0% | 6.2% | 5.7% |
| Health | ||||
| United American | 5.1% | 4.8% | 5.2% | 5.5% |
| Family Heritage | 4.2% | 4.9% | 4.3% | 5.7% |
| Liberty National | 5.8% | 4.8% | 5.8% | 5.7% |
| American Income | 5.8% | 4.8% | 5.9% | 5.6% |
| Direct to Consumer | 5.1% | 4.8% | 5.2% | 5.5% |
The following table provides the weighted-average durations of the liability for future policy benefits and the additional insurance liabilities as of September 30, 2024 and 2023:
| As of September 30, | ||||
|---|---|---|---|---|
| 2024 | 2023 | |||
| At original discount rates | At current discount rates | At original discount rates | At current discount rates | |
| Life | ||||
| American Income | 22.81 | 23.03 | 23.08 | 23.29 |
| Direct to Consumer | 19.42 | 20.81 | 19.73 | 21.00 |
| Liberty National | 15.31 | 15.80 | 15.12 | 15.20 |
| Other | 16.07 | 17.48 | 16.34 | 17.42 |
| Health | ||||
| United American | 11.73 | 10.93 | 11.40 | 10.34 |
| Family Heritage | 15.34 | 14.60 | 14.90 | 13.81 |
| Liberty National | 9.26 | 9.48 | 9.11 | 8.97 |
| American Income | 12.50 | 12.89 | 12.14 | 12.20 |
| Direct to Consumer | 11.73 | 10.93 | 11.40 | 10.34 |
The following tables summarize the amount of gross premiums and interest related to long duration life and health contracts that are recognized in the Condensed Consolidated Statements of Operations for the three and nine month periods ended September 30, 2024 and 2023:
| Life | ||||
|---|---|---|---|---|
| Nine Months EndedSeptember 30, 2024 | Nine Months EndedSeptember 30, 2023 | |||
| Gross Premiums | Interest expense | Gross Premiums | Interest expense | |
| American Income | $1,264,474 | $202,486 | $1,181,247 | $187,381 |
| Direct to Consumer | 734,860 | 135,249 | 735,374 | 127,040 |
| Liberty National | 273,746 | 91,890 | 256,641 | 89,765 |
| Other | 152,065 | 138,724 | 154,836 | 133,991 |
| Total | $2,425,145 | $568,349 | $2,328,098 | $538,177 |
| Life | ||||
|---|---|---|---|---|
| Three Months EndedSeptember 30, 2024 | Three Months EndedSeptember 30, 2023 | |||
| Gross Premiums | Interest expense | Gross Premiums | Interest expense | |
| American Income | $427,543 | $68,558 | $399,794 | $63,565 |
| Direct to Consumer | 243,625 | 45,708 | 244,931 | 42,978 |
| Liberty National | 92,636 | 30,737 | 87,071 | 30,095 |
| Other | 50,413 | 46,573 | 51,493 | 45,065 |
| Total | $814,217 | $191,576 | $783,289 | $181,703 |
| Health | ||||
|---|---|---|---|---|
| Nine Months EndedSeptember 30, 2024 | Nine Months EndedSeptember 30, 2023 | |||
| Gross Premiums | Interest expense | Gross Premiums | Interest expense | |
| United American | $325,415 | $4,449 | $298,964 | $5,345 |
| Family Heritage | 317,065 | 53,357 | 294,047 | 48,904 |
| Liberty National | 142,051 | 19,679 | 139,875 | 20,567 |
| American Income | 88,017 | 5,010 | 84,863 | 4,896 |
| Direct to Consumer | 11,196 | — | 10,680 | — |
| Total | $883,744 | $82,495 | $828,429 | $79,712 |
| Health | ||||
|---|---|---|---|---|
| Three Months EndedSeptember 30, 2024 | Three Months EndedSeptember 30, 2023 | |||
| Gross Premiums | Interest expense | Gross Premiums | Interest expense | |
| United American | $110,565 | $1,408 | $100,285 | $1,741 |
| Family Heritage | 107,819 | 18,150 | 99,828 | 16,632 |
| Liberty National | 47,099 | 6,524 | 46,441 | 6,766 |
| American Income | 29,628 | 1,696 | 28,528 | 1,640 |
| Direct to Consumer | 3,806 | — | 3,583 | — |
| Total | $298,917 | $27,778 | $278,665 | $26,779 |
Gross premiums are included within life and health premium on the Condensed 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 as of September 30, 2024 and 2023:
| Life | ||||||
|---|---|---|---|---|---|---|
| As of September 30, 2024 | As of September 30, 2023 | |||||
| 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 | $25,300,910 | $14,305,914 | $15,028,140 | $23,974,963 | $13,530,015 | $13,147,003 |
| PV of expected future net premiums | 8,185,825 | 4,632,427 | 4,836,994 | 7,912,903 | 4,473,959 | 4,318,705 |
| PV of expected future policy benefits | 31,554,905 | 9,413,743 | 10,504,785 | 30,182,319 | 8,909,960 | 8,990,437 |
| DTC | ||||||
| PV of expected future gross premiums | $17,506,090 | $9,144,676 | $9,825,694 | $17,575,618 | $9,182,146 | $9,112,202 |
| PV of expected future net premiums | 10,614,237 | 5,572,725 | 5,994,613 | 10,850,664 | 5,701,293 | 5,670,175 |
| PV of expected future policy benefits | 25,907,169 | 8,679,305 | 9,762,022 | 25,711,499 | 8,644,837 | 8,873,444 |
| Liberty National | ||||||
| PV of expected future gross premiums | $4,797,146 | $2,792,129 | $2,886,943 | $4,601,176 | $2,681,034 | $2,577,877 |
| PV of expected future net premiums | 1,855,536 | 1,049,598 | 1,104,096 | 1,901,039 | 1,077,931 | 1,059,229 |
| PV of expected future policy benefits | 9,028,196 | 3,327,013 | 3,602,371 | 8,852,345 | 3,321,966 | 3,275,732 |
| Other | ||||||
| PV of expected future gross premiums | $3,657,885 | $1,857,769 | $2,063,274 | $3,753,093 | $1,901,531 | $1,953,533 |
| PV of expected future net premiums | 894,843 | 435,054 | 470,567 | 919,200 | 448,031 | 446,532 |
| PV of expected future policy benefits | 12,471,336 | 3,563,438 | 4,281,189 | 12,427,646 | 3,485,529 | 3,767,647 |
| Total | ||||||
| PV of expected future gross premiums | $51,262,031 | $28,100,488 | $29,804,051 | $49,904,850 | $27,294,726 | $26,790,615 |
| PV of expected future net premiums | 21,550,441 | 11,689,804 | 12,406,270 | 21,583,806 | 11,701,214 | 11,494,641 |
| PV of expected future policy benefits | 78,961,606 | 24,983,499 | 28,150,367 | 77,173,809 | 24,362,292 | 24,907,260 |
As of September 30, 2024, for the life segment using current discount rates, the Company anticipates $29.8 billion of expected future gross premiums and $12.4 billion of expected future net premiums. As of September 30, 2023, using current discount rates, the Company anticipated $26.8 billion of expected future gross premiums and $11.5 billion in expected future net premiums. 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 of $17.4 billion and $15.3 billion for September 30, 2024 and 2023, respectively, is not.
| Health | ||||||
|---|---|---|---|---|---|---|
| As of September 30, 2024 | As of September 30, 2023 | |||||
| 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 | $9,068,701 | $5,556,347 | $5,742,668 | $8,442,713 | $5,141,771 | $4,871,878 |
| PV of expected future net premiums | 6,229,763 | 3,812,026 | 3,942,244 | 5,799,017 | 3,524,988 | 3,341,380 |
| PV of expected future policy benefits | 6,390,307 | 3,907,780 | 4,039,311 | 5,998,770 | 3,648,849 | 3,457,808 |
| Family Heritage | ||||||
| PV of expected future gross premiums | $7,107,124 | $4,155,037 | $4,074,915 | $6,637,472 | $3,932,327 | $3,523,258 |
| PV of expected future net premiums | 3,139,624 | 1,845,915 | 1,801,543 | 2,962,973 | 1,767,555 | 1,574,574 |
| PV of expected future policy benefits | 7,043,880 | 3,659,856 | 3,515,035 | 6,549,339 | 3,459,556 | 2,961,244 |
| Liberty National | ||||||
| PV of expected future gross premiums | $2,037,319 | $1,297,318 | $1,370,521 | $2,084,428 | $1,321,438 | $1,308,898 |
| PV of expected future net premiums | 495,616 | 335,578 | 347,107 | 515,612 | 347,050 | 338,678 |
| PV of expected future policy benefits | 1,375,759 | 792,956 | 845,775 | 1,414,512 | 818,795 | 814,003 |
| American Income | ||||||
| PV of expected future gross premiums | $1,781,677 | $999,161 | $1,063,740 | $1,755,682 | $984,122 | $969,090 |
| PV of expected future net premiums | 400,683 | 225,616 | 233,789 | 354,120 | 199,122 | 189,146 |
| PV of expected future policy benefits | 710,352 | 349,161 | 373,544 | 632,349 | 311,642 | 306,041 |
| Direct to Consumer | ||||||
| PV of expected future gross premiums | $232,805 | $147,193 | $156,142 | $224,522 | $141,374 | $139,748 |
| PV of expected future net premiums | 191,566 | 120,719 | 127,872 | 166,099 | 104,420 | 103,166 |
| PV of expected future policy benefits | 187,260 | 117,586 | 124,457 | 154,931 | 99,511 | 98,400 |
| Total | ||||||
| PV of expected future gross premiums | $20,227,626 | $12,155,056 | $12,407,986 | $19,144,817 | $11,521,032 | $10,812,872 |
| PV of expected future net premiums | 10,457,252 | 6,339,854 | 6,452,555 | 9,797,821 | 5,943,135 | 5,546,944 |
| PV of expected future policy benefits | 15,707,558 | 8,827,339 | 8,898,122 | 14,749,901 | 8,338,353 | 7,637,496 |
As of September 30, 2024, for the health segment using current discount rates, the Company anticipates $12.4 billion of expected future gross premiums and $6.5 billion of expected future net premiums. As of September 30, 2023, using current discount rates, the Company anticipated $10.8 billion of expected future gross premiums and $5.5 billion in expected future net premiums. 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 of $5.9 billion and $5.3 billion for September 30, 2024 and 2023, respectively, is not.
The following table summarizes the balances of, and changes in, policyholders’ account balances as of September 30, 2024 and 2023:
| Policyholders' Account Balances | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| Interest Sensitive Life | Deferred Annuity | Other Policy-holders' Funds | Interest Sensitive Life | Deferred Annuity | Other Policy-holders' Funds | |
| Balance at January 1, | $732,948 | $773,039 | $236,958 | $739,105 | $954,318 | $123,234 |
| Issuances | — | 495 | — | — | 602 | — |
| Premiums received | 16,187 | 8,857 | 239,114 | 17,062 | 10,543 | 100,113 |
| Policy charges | (9,253) | — | — | (9,729) | — | — |
| Surrenders and withdrawals | (17,326) | (84,893) | (10,615) | (16,204) | (125,176) | (9,106) |
| Benefit payments | (23,357) | (34,159) | — | (22,753) | (48,459) | — |
| Interest credited | 20,890 | 17,990 | 15,210 | 21,274 | 21,608 | 6,164 |
| Other | 5,768 | (480) | (11,379) | 6,270 | (161) | (2,195) |
| Balance at September 30, | $725,857 | $680,849 | $469,288 | $735,025 | $813,275 | $218,210 |
| Policyholders' Account Balances | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| Interest Sensitive Life | Deferred Annuity | Other Policy-holders' Funds | Interest Sensitive Life | Deferred Annuity | Other Policy-holders' Funds | |
| Balance at July 1, | $728,097 | $706,022 | $400,625 | $736,920 | $853,064 | $187,873 |
| Issuances | — | 137 | — | — | 231 | — |
| Premiums received | 5,077 | 2,448 | 70,644 | 5,398 | 2,439 | 31,704 |
| Policy charges | (3,081) | — | — | (3,213) | — | — |
| Surrenders and withdrawals | (5,850) | (22,331) | (3,264) | (5,582) | (37,905) | (2,782) |
| Benefit payments | (6,617) | (10,022) | — | (7,258) | (11,047) | — |
| Interest credited | 6,922 | 5,777 | 6,106 | 7,083 | 6,863 | 2,825 |
| Other | 1,309 | (1,182) | (4,823) | 1,677 | (370) | (1,410) |
| Balance at September 30, | $725,857 | $680,849 | $469,288 | $735,025 | $813,275 | $218,210 |
| Weighted-average credit rate | 3.86% | 3.37% | 5.73% | 3.91% | 3.34% | 5.68% | |||
|---|---|---|---|---|---|---|---|---|---|
| Net amount at risk | $1,687,182 | N/A | N/A | $1,793,787 | N/A | N/A | |||
| Cash surrender value | $678,556 | $680,849 | $469,288 | $673,814 | $813,276 | $218,210 |
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 as of September 30, 2024 and 2023:
| Range of guaranteed minimum crediting rates | Interest Sensitive Life | Deferred Annuity | Other Policyholders' Funds |
|---|---|---|---|
| At guaranteed minimum | |||
| Less than 3.00% | $— | $1,866 | $373,729 |
| 3.00%-3.99% | 29,170 | 494,585 | 3,046 |
| 4.00%-4.99% | 606,425 | 184,398 | 6,548 |
| Greater than 5.00% | 90,262 | — | 36,541 |
| Total | 725,857 | 680,849 | 419,864 |
| 1-50 basis points above | |||
| Less than 3.00% | — | — | — |
| 3.00%-3.99% | — | — | — |
| 4.00%-4.99% | — | — | 1,678 |
| Greater than 5.00% | — | — | — |
| Total | — | — | 1,678 |
| 51-150 basis points above | |||
| Less than 3.00% | — | — | — |
| 3.00%-3.99% | — | — | — |
| 4.00%-4.99% | — | — | 47,746 |
| Greater than 5.00% | — | — | — |
| Total | — | — | 47,746 |
| Grand Total | $725,857 | $680,849 | $469,288 |
| Range of guaranteed minimum crediting rates | Interest Sensitive Life | Deferred Annuity | Other Policyholders' Funds |
|---|---|---|---|
| At guaranteed minimum | |||
| Less than 3.00% | $— | $2,011 | $118,565 |
| 3.00%-3.99% | 29,018 | 610,785 | 4,002 |
| 4.00%-4.99% | 615,835 | 199,724 | 6,851 |
| Greater than 5.00% | 90,172 | 755 | 38,788 |
| Total | 735,025 | 813,275 | 168,206 |
| 1-50 basis points above | |||
| Less than 3.00% | — | — | — |
| 3.00%-3.99% | — | — | — |
| 4.00%-4.99% | — | — | — |
| Greater than 5.00% | — | — | — |
| Total | — | — | — |
| 51-150 basis points above | |||
| Less than 3.00% | — | — | — |
| 3.00%-3.99% | — | — | — |
| 4.00%-4.99% | — | — | 50,004 |
| Greater than 5.00% | — | — | — |
| Total | — | — | 50,004 |
| Grand Total | $735,025 | $813,275 | $218,210 |
Note 7—Deferred Acquisition Costs
The following tables roll forward the deferred policy acquisition costs for the three and nine month periods ended September 30, 2024 and 2023:
| Life | |||||
|---|---|---|---|---|---|
| American Income | DTC | Liberty National | Other | Total | |
| Balance at January 1, 2023 | $2,258,291 | $1,676,931 | $610,723 | $298,346 | $4,844,291 |
| Capitalizations | 351,933 | 123,774 | 78,599 | 9,970 | 564,276 |
| Amortization expense | (118,207) | (74,496) | (38,192) | (12,390) | (243,285) |
| Foreign exchange adjustment | (1,297) | — | — | — | (1,297) |
| Balance at September 30, 2023 | $2,490,720 | $1,726,209 | $651,130 | $295,926 | $5,163,985 |
| Balance at January 1, 2024 | $2,573,370 | $1,737,117 | $666,419 | $294,869 | $5,271,775 |
| Capitalizations | 391,707 | 112,198 | 88,355 | 9,304 | 601,564 |
| Amortization expense | (133,410) | (75,898) | (42,041) | (12,404) | (263,753) |
| Foreign exchange adjustment | (1,857) | — | — | — | (1,857) |
| Balance at September 30, 2024 | $2,829,810 | $1,773,417 | $712,733 | $291,769 | $5,607,729 |
| Life | |||||
|---|---|---|---|---|---|
| American Income | DTC | Liberty National | Other | Total | |
| Balance at July 1, 2023 | $2,417,480 | $1,714,715 | $636,209 | $296,861 | $5,065,265 |
| Capitalizations | 117,761 | 36,385 | 27,950 | 3,203 | 185,299 |
| Amortization expense | (40,465) | (24,891) | (13,029) | (4,138) | (82,523) |
| Foreign exchange adjustment | (4,056) | — | — | — | (4,056) |
| Balance at September 30, 2023 | $2,490,720 | $1,726,209 | $651,130 | $295,926 | $5,163,985 |
| Balance at July 1, 2024 | $2,740,138 | $1,765,673 | $696,905 | $292,877 | $5,495,593 |
| Capitalizations | 131,851 | 33,222 | 30,255 | 3,024 | 198,352 |
| Amortization expense | (46,033) | (25,478) | (14,427) | (4,132) | (90,070) |
| Foreign exchange adjustment | 3,854 | — | — | — | 3,854 |
| Balance at September 30, 2024 | $2,829,810 | $1,773,417 | $712,733 | $291,769 | $5,607,729 |
| Health | ||||||
|---|---|---|---|---|---|---|
| United American | Family Heritage | Liberty National | American Income | DTC | Total | |
| Balance at January 1, 2023 | $77,394 | $416,608 | $133,096 | $57,811 | $1,854 | $686,763 |
| Capitalizations | 1,491 | 46,977 | 14,854 | 9,579 | — | 72,901 |
| Amortization expense | (4,504) | (20,071) | (9,977) | (2,919) | (137) | (37,608) |
| Foreign exchange adjustment | — | — | — | (125) | — | (125) |
| Balance at September 30, 2023 | $74,381 | $443,514 | $137,973 | $64,346 | $1,717 | $721,931 |
| Balance at January 1, 2024 | $73,489 | $452,843 | $139,941 | $66,783 | $1,679 | $734,735 |
| Capitalizations | 2,069 | 52,055 | 18,033 | 11,097 | 2 | 83,256 |
| Amortization expense | (4,197) | (22,038) | (11,003) | (3,426) | (110) | (40,774) |
| Foreign exchange adjustment | — | — | — | (55) | — | (55) |
| Balance at September 30, 2024 | $71,361 | $482,860 | $146,971 | $74,399 | $1,571 | $777,162 |
| Health | ||||||
|---|---|---|---|---|---|---|
| United American | Family Heritage | Liberty National | American Income | DTC | Total | |
| Balance at July 1, 2023 | $75,349 | $433,999 | $136,276 | $62,285 | $1,760 | $709,669 |
| Capitalizations | 495 | 16,386 | 5,120 | 3,259 | — | 25,260 |
| Amortization expense | (1,463) | (6,871) | (3,423) | (1,016) | (43) | (12,816) |
| Foreign exchange adjustment | — | — | — | (182) | — | (182) |
| Balance at September 30, 2023 | $74,381 | $443,514 | $137,973 | $64,346 | $1,717 | $721,931 |
| Balance at July 1, 2024 | $71,975 | $472,254 | $145,097 | $71,589 | $1,608 | $762,523 |
| Capitalizations | 780 | 18,123 | 5,589 | 3,817 | — | 28,309 |
| Amortization expense | (1,394) | (7,517) | (3,715) | (1,189) | (37) | (13,852) |
| Foreign exchange adjustment | — | — | — | 182 | — | 182 |
| Balance at September 30, 2024 | $71,361 | $482,860 | $146,971 | $74,399 | $1,571 | $777,162 |
The following table presents a reconciliation of deferred policy acquisition costs to the Condensed Consolidated Balance Sheets as of September 30, 2024:
| September 30, | ||
|---|---|---|
| 2024 | 2023 | |
| Life | ||
| American Income | $2,829,810 | $2,490,720 |
| Direct to Consumer | 1,773,417 | 1,726,209 |
| Liberty National | 712,733 | 651,130 |
| Other | 291,769 | 295,926 |
| Total DAC—Life | 5,607,729 | 5,163,985 |
| Health | ||
| United American | 71,361 | 74,381 |
| Family Heritage | 482,860 | 443,514 |
| Liberty National | 146,971 | 137,973 |
| American Income | 74,399 | 64,346 |
| Direct to Consumer | 1,571 | 1,717 |
| Total DAC—Health | 777,162 | 721,931 |
| Annuity | 1,791 | 3,377 |
| Total | $6,386,682 | $5,889,293 |
Note 8—Liability for Unpaid Claims
Activity in the liability for unpaid health claims is summarized as follows:
| September 30,2024 | December 31,2023 | |
|---|---|---|
| Balance at beginning of period | $194,809 | $184,286 |
| Less reinsurance recoverables | (2,157) | (2,084) |
| Net balance at beginning of period | 192,652 | 182,202 |
| Incurred related to: | ||
| Current year | 560,548 | 697,521 |
| Prior years | (7,914) | (4,853) |
| Total incurred | 552,634 | 692,668 |
| Paid related to: | ||
| Current year | 399,412 | 535,971 |
| Prior years | 142,020 | 146,247 |
| Total paid | 541,432 | 682,218 |
| Net balance at end of period | 203,854 | 192,652 |
| Plus reinsurance recoverables | 1,623 | 2,157 |
| Balance at end of period | $205,477 | $194,809 |
Below is the reconciliation of the liability of "Policy claims and other benefits payable" in the Condensed Consolidated Balance Sheets.
| September 30,2024 | December 31,2023 | |
|---|---|---|
| Policy claims and other benefits payable: | ||
| Life insurance | $324,922 | $320,066 |
| Health insurance | 205,477 | 194,809 |
| Total | $530,399 | $514,875 |
Note 9—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.
Pension Assets: The following table presents the assets of the Company's Pension Plans at September 30, 2024 and December 31, 2023.
Pension Assets by Component at September 30, 2024
| Fair Value Determined by: | |||||||
|---|---|---|---|---|---|---|---|
| Quoted Prices inActive Marketsfor IdenticalAssets (Level 1) · SignificantObservableInputs (Level 2) · SignificantUnobservableInputs (Level 3) · TotalAmount · % ofTotal | |||||||
| Exchange traded fund(4) | $38,544 | $— | $— | $38,544 | 6 | ||
| Equity exchange traded fund(1) | 318,809 | — | — | 318,809 | 49 | ||
| U.S. Government and Agency | — | 204,990 | — | 204,990 | 32 | ||
| Other bonds | — | 4 | — | 4 | — | ||
| Guaranteed annuity contract(2) | — | 43,881 | — | 43,881 | 7 | ||
| Short-term investments | 5,122 | — | — | 5,122 | 1 | ||
| Other | 1,858 | — | — | 1,858 | — | ||
| $364,333 | $248,875 | $— | 613,208 | 95 | |||
| Other long-term investments(3) | 30,356 | 5 | |||||
| Total pension assets | $643,564 | 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 September 30, 2024, 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, 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.
SERP: The following tables include premiums paid for COLI at September 30, 2024 and 2023 and investments of the Rabbi Trust at September 30, 2024 and December 31, 2023.
| Nine Months EndedSeptember 30, | ||
|---|---|---|
| 2024 | 2023 | |
| Premiums paid for insurance coverage | $443 | $443 |
| September 30,2024 | December 31,2023 | |
| Total investments: | ||
| COLI | $56,757 | $55,185 |
| Exchange traded funds | 97,132 | 86,156 |
| $153,889 | $141,341 | |
Pension Plans and SERP Liabilities: The following table presents liabilities for the defined benefit pension plans and SERP at September 30, 2024 and December 31, 2023.
| September 30,2024 | December 31,2023 | |
|---|---|---|
| Pension Plans | $615,595 | $554,957 |
| SERP | 72,654 | 72,603 |
| Benefit obligation | $688,249 | $627,560 |
Net Periodic Benefit Cost: The following table presents the net periodic benefit costs for the defined benefit pension plans and SERP by expense components for the three and nine month periods ended September 30, 2024 and 2023.
Components of Net Periodic Benefit Cost
| Three Months EndedSeptember 30, | Nine Months EndedSeptember 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Service cost—benefits earned during the period | $6,224 | $5,392 | $18,673 | $16,174 |
| Interest cost on projected benefit obligation | 8,287 | 7,834 | 24,862 | 23,502 |
| Expected return on assets | (10,645) | (9,656) | (31,938) | (28,968) |
| Amortization: | ||||
| Prior service cost | 265 | 269 | 803 | 807 |
| Actuarial (gain) loss | 6 | (48) | 18 | (152) |
| Net periodic benefit cost | $4,137 | $3,791 | $12,418 | $11,363 |
Note 10—Earnings Per Share
Earnings per Share: A reconciliation of basic and diluted weighted-average shares outstanding used in the computation of basic and diluted earnings per share is as follows:
| Three Months EndedSeptember 30, | Nine Months EndedSeptember 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Basic weighted average shares outstanding | 87,874,488 | 94,636,867 | 91,048,853 | 95,445,416 |
| Weighted average dilutive options outstanding | 212,553 | 1,180,770 | 273,666 | 1,211,974 |
| Diluted weighted average shares outstanding | 88,087,041 | 95,817,637 | 91,322,519 | 96,657,390 |
| Antidilutive shares | 4,234,326 | 492,970 | 3,090,848 | 399,071 |
Antidilutive shares are excluded from the calculation of diluted earnings per share. All antidilutive shares noted above result from outstanding out of the money employee and Director stock options.
Note 11—Debt
On August 23, 2024, Globe Life completed the issuance of $450 million principal amount of 5.85% Senior notes due September 15, 2034. Total proceeds received by the Parent from the issuance, net of the underwriters’ discount, were $445 million. The proceeds were used for general corporate purposes, which included open market purchases of shares of its common stock under its share repurchase program. On August 15, 2024, Globe Life amended its term loan agreement increasing the principal amount from $170 million to $250 million, an increase of $80 million. The amendment extends the maturity date from November 11, 2024 to August 15, 2027.
The following table presents information about the terms and outstanding balances of Globe Life's debt.
Selected Information about Debt Issues
| As of | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| September 30,2024 · December 31,2023 | ||||||||||||
| Instrument · Issue Date · Maturity Date · Coupon Rate · ParValue · Unamortized Discount & Issuance Costs · BookValue · FairValue · BookValue | ||||||||||||
| Senior notes | 09/27/2018 | 09/15/2028 | 4.550% | $550,000 | $(3,180) | $546,820 | $550,088 | $546,283 | ||||
| Senior notes | 08/21/2020 | 08/15/2030 | 2.150% | 400,000 | (2,983) | 397,017 | 344,796 | 396,670 | ||||
| Senior notes(1) | 05/19/2022 | 06/15/2032 | 4.800% | 250,000 | (3,828) | 246,172 | 248,443 | 245,873 | ||||
| Senior notes | 08/23/2024 | 09/15/2034 | 5.850% | 450,000 | (5,188) | 444,812 | 464,881 | — | ||||
| Junior subordinated debentures | 11/17/2017 | 11/17/2057 | 5.275% | 125,000 | (1,561) | 123,439 | 109,657 | 123,427 | ||||
| Junior subordinated debentures | 06/14/2021 | 06/15/2061 | 4.250% | 325,000 | (7,633) | 317,367 | 236,730 | 317,306 | ||||
| Term loan(2) | 05/11/2023 | 08/15/2027 | 6.593% | 250,000 | (1,951) | 248,049 | 248,049 | — | ||||
| Total long-term debt | 2,350,000 | (26,324) | 2,323,676 | 2,202,644 | 1,629,559 | |||||||
| Term loan(2) | — | — | — | — | 169,549 | |||||||
| FHLB borrowings | 17,000 | — | 17,000 | 17,000 | — | |||||||
| Commercial paper | 426,908 | (6,490) | 420,418 | 420,418 | 316,564 | |||||||
| Total short-term debt | 443,908 | (6,490) | 437,418 | 437,418 | 486,113 | |||||||
| Total debt | $2,793,908 | $(32,814) | $2,761,094 | $2,640,062 | $2,115,672 | |||||||
(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.
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 and the term loan are payable quarterly while all other long-term debt is payable semi-annually.
Credit facility: On March 29, 2024, Globe Life amended the credit agreement dated September 30, 2021, which provides for a $1 billion revolving credit facility that may be increased to $1.25 billion. The amended credit facility matures March 29, 2029 and may be extended up totwo one-year periods upon the Company's request. Pursuant to this agreement, the participating lenders have agreed to make revolving loans to Globe Life and to issue secured or unsecured letters of credit. The Company has not drawn on any of the credit to date.
The facility is further designated as a back-up credit line for a commercial paper program under which the Company may either borrow from the credit line or issue commercial paper at any time, with total commercial paper outstanding not to exceed the facility maximum of $1 billion, less any letters of credit issued. Interest is charged at variable rates. In accordance with the agreement, Globe Life is subject to certain covenants regarding capitalization. As of September 30, 2024, the Company was in full compliance with these covenants.
The following tables present certain information about our commercial paper borrowings.
Credit Facility—Commercial Paper
| As of | |||
|---|---|---|---|
| September 30,2024 | December 31, 2023 | September 30,2023 | |
| Balance of commercial paper at end of period (par value) | $426,908 | $319,000 | $251,000 |
| Annualized interest rate | 5.56% | 5.71% | 5.65% |
| Letters of credit outstanding | $115,000 | $115,000 | $115,000 |
| Remaining amount available under credit line | 458,092 | 316,000 | 384,000 |
Credit Facility—Commercial Paper Activity
| Nine Months Ended September 30, | ||
|---|---|---|
| 2024 | 2023 | |
| Average balance of commercial paper outstanding during period (par value) | $375,851 | $296,816 |
| Daily-weighted average interest rate (annualized) | 5.80% | 5.33% |
| Maximum daily amount outstanding during period (par value) | $633,425 | $477,700 |
| Commercial paper issued during period (par value) | 1,482,556 | 1,480,000 |
| Commercial paper matured during period (par value) | (1,374,648) | (1,514,000) |
| Net commercial paper issued (matured) during period (par value) | 107,908 | (34,000) |
Federal Home Loan Bank: FHLB membership provides certain of our insurance subsidiaries with access to various low-cost collateralized borrowings and funding agreements. The membership requires ownership of FHLB common stock, as well as the purchase of activity-based common stock equal to approximately 4.1% of outstanding borrowings.
Globe Life owned $32.4 million in FHLB common stock as of September 30, 2024 and $22.3 million as of December 31, 2023. The FHLB stock is restricted for the duration of the membership and recorded at cost (par) as required by applicable guidance. The FHLB stock is included in "Other long-term investments" in the Condensed Consolidated Balance Sheets. Borrowings with the FHLB are subject to the availability of pledged assets at the insurance subsidiaries of Globe Life. As of September 30, 2024, Globe Life's insurance subsidiaries maximum borrowing capacity under the FHLB facility was approximately $781 million, net of outstanding funding agreements and short-term borrowings, on pledged assets with a fair value of $1.4 billion. As of September 30, 2024, $372 million in funding agreements were outstanding with the FHLB, compared to $138 million as of December 31, 2023. This amount is included in "Other policyholders' funds" in the Condensed Consolidated Balance Sheets. In addition, the Company had $17 million in short-term borrowings from the FHLB as of September 30, 2024, compared to $0 as of December 31, 2023, this amount is recorded in "Short-term debt".
Note 12—Business Segments
Globe Life is organized into four segments: life insurance, supplemental health insurance, annuities, and investments. In addition, other expenses not included in these segments are reported in "Corporate & Other."
Globe Life's reportable insurance segments are based on the insurance product lines it markets and administers: life insurance, supplemental health insurance, and annuities. These major product lines are set out as reportable segments because of the common characteristics of products within these categories, comparability of margins, and the similarity in regulatory environment and management techniques. There is also an investment segment that manages the investment portfolio and cash flow for the insurance segments and the corporate function. The Company's chief operating decision makers evaluate the overall performance of the operations of the Company in accordance with these segments.
Life insurance products marketed by Globe Life include traditional whole life and term life insurance. Health insurance products are generally guaranteed renewable and include Medicare Supplement, cancer, critical illness, accident, and other limited-benefit supplemental hospital and surgical products. Annuities include fixed-benefit contracts.
The following tables present segment premium revenue by each of Globe Life's distribution channels.
| Premium Income by Distribution Channel | ||||||||
|---|---|---|---|---|---|---|---|---|
| Life | Health | Annuity | Total | |||||
| Distribution Channel | Amount | % ofTotal | Amount | % ofTotal | Amount | % ofTotal | Amount | % ofTotal |
| American Income | $427,839 | 52 | $31,277 | 9 | $— | — | $459,116 | 39 |
| Direct to Consumer | 246,425 | 30 | 18,072 | 5 | — | — | 264,497 | 23 |
| Liberty National | 93,625 | 12 | 47,277 | 13 | — | — | 140,902 | 12 |
| United American | 1,608 | — | 149,510 | 42 | — | — | 151,118 | 13 |
| Family Heritage | 1,684 | — | 107,819 | 31 | — | — | 109,503 | 9 |
| Other | 47,457 | 6 | — | — | — | — | 47,457 | 4 |
| $818,638 | 100 | $353,955 | 100 | $— | — | $1,172,593 | 100 | |
| Life | Health | Annuity | Total | |||||
|---|---|---|---|---|---|---|---|---|
| Distribution Channel | Amount | % ofTotal | Amount | % ofTotal | Amount | % ofTotal | Amount | % ofTotal |
| American Income | $400,214 | 51 | $30,535 | 9 | $— | — | $430,749 | 39 |
| Direct to Consumer | 247,858 | 32 | 17,153 | 5 | — | — | 265,011 | 24 |
| Liberty National | 88,199 | 11 | 46,643 | 14 | — | — | 134,842 | 12 |
| United American | 1,802 | — | 137,077 | 42 | — | — | 138,879 | 12 |
| Family Heritage | 1,561 | — | 99,828 | 30 | — | — | 101,389 | 9 |
| Other | 48,465 | 6 | — | — | — | — | 48,465 | 4 |
| $788,099 | 100 | $331,236 | 100 | $— | — | $1,119,335 | 100 | |
| Life | Health | Annuity | Total | |||||
|---|---|---|---|---|---|---|---|---|
| Distribution Channel | Amount | % ofTotal | Amount | % ofTotal | Amount | % ofTotal | Amount | % ofTotal |
| American Income | $1,265,417 | 52 | $92,495 | 9 | $— | — | $1,357,912 | 39 |
| Direct to Consumer | 743,304 | 31 | 54,070 | 5 | — | — | 797,374 | 23 |
| Liberty National | 276,599 | 11 | 142,612 | 14 | — | — | 419,211 | 12 |
| United American | 5,009 | — | 440,375 | 42 | — | — | 445,384 | 13 |
| Family Heritage | 4,945 | — | 317,065 | 30 | — | — | 322,010 | 9 |
| Other | 143,111 | 6 | — | — | — | — | 143,111 | 4 |
| $2,438,385 | 100 | $1,046,617 | 100 | $— | — | $3,485,002 | 100 | |
| Life | Health | Annuity | Total | |||||
|---|---|---|---|---|---|---|---|---|
| Distribution Channel | Amount | % ofTotal | Amount | % ofTotal | Amount | % ofTotal | Amount | % ofTotal |
| American Income | $1,182,346 | 50 | $89,656 | 9 | $— | — | $1,272,002 | 38 |
| Direct to Consumer | 744,132 | 32 | 51,576 | 5 | — | — | 795,708 | 24 |
| Liberty National | 260,036 | 11 | 140,518 | 14 | — | — | 400,554 | 12 |
| United American | 5,533 | — | 407,137 | 42 | — | — | 412,670 | 13 |
| Family Heritage | 4,554 | — | 294,029 | 30 | — | — | 298,583 | 9 |
| Other | 145,828 | 7 | — | — | — | — | 145,828 | 4 |
| $2,342,429 | 100 | $982,916 | 100 | $— | — | $3,325,345 | 100 | |
Due to the nature of the life insurance industry, Globe Life has no individual or group that would be considered a major customer. Substantially all of Globe Life's business is conducted in the United States.
The measure of profitability established by the chief operating decision makers for the insurance segments is underwriting margin before other income and administrative expenses, in accordance with the manner in which the segments are managed. It essentially represents gross profit margin on insurance products before insurance administrative expenses and consists primarily of premium less net policy benefits, acquisition expenses, and commissions. Required interest on policy liabilities is reflected as a component of the Investment segment (rather than as a component of underwriting margin in the insurance and annuity segments) in order to match this cost with the investment income earned on the assets supporting the policy liabilities.
The measure of profitability for the Investment segment is excess investment income, representing the income earned on the investment portfolio in excess of policy requirements. Other than the required interest on the insurance segments, no other intersegment revenues or expenses are recognized. Expenses directly attributable to corporate operations are included in the “Corporate & Other” category. Stock-based compensation expense is considered a corporate expense by Globe Life management and is included in this category. All other unallocated revenues and expenses on a pretax basis, including insurance administrative expense and interest on debt, are also included in the “Corporate & Other” segment category.
Globe Life holds a sizable investment portfolio to support its insurance liabilities, the yield from which is used to offset policy benefit, acquisition, administrative, and tax expenses. This yield or investment income is taken into account when establishing premium rates and profitability expectations for its insurance products. From time to time, investments are sold or called, or experience a credit loss event, each of which are reflected by the Company as realized gain (loss)—investments. These gains or losses generally occur as a result of disposition due to issuer calls, compliance with Company investment policies, or other reasons often beyond management’s control. Unlike investment income, realized gains and losses are incidental to insurance operations, and only overall yields are considered when setting premium rates or insurance product profitability expectations. While these gains and losses are not relevant to segment profitability or core operating results, they can have a material positive or negative result on net income. For these reasons, management removes realized investment gains and losses when it views its segment operations.
Management also removes non-operating items unrelated to the Company's core insurance activities when evaluating those results. Therefore, these items are excluded in its presentation of segment results because accounting guidance requires that operating segment results be presented as management views its business. All of these items are included in “Other operating expense” in the Condensed Consolidated Statements of Operations for the appropriate year. See additional detail below in the tables.
The following tables set forth a reconciliation of Globe Life's revenues and operations by segment to its major income statement line items. See Note 1—Significant Accounting Policies for additional information concerning reconciling items of segment profits to pretax income.
| Three Months Ended September 30, 2024 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Life · Health · Annuity · Investment · Corporate & Other · Adjustments · Consolidated | |||||||||
| Revenue: | |||||||||
| Premium | $818,638 | $353,955 | $— | $— | $— | $— | $1,172,593 | ||
| Net investment income | — | — | — | 284,964 | — | — | 284,964 | ||
| Other income | — | — | — | — | 42 | — | 42 | ||
| Total revenue | 818,638 | 353,955 | — | 284,964 | 42 | — | 1,457,599 | ||
| Expenses: | |||||||||
| Policy benefits | 454,502 | 221,926 | 5,716 | 6,040 | — | — | 688,184 | ||
| Required interest on reserves | (203,875) | (27,717) | (7,829) | 239,421 | — | — | — | ||
| Amortization of acquisition costs | 90,070 | 13,852 | 388 | — | — | — | 104,310 | ||
| Commissions, premium taxes, and non-deferred acquisition costs | 90,758 | 58,931 | 4 | — | — | — | 149,693 | ||
| Insurance administrative expense(1) | — | — | — | — | 88,465 | 730 | (3) | 89,195 | |
| Parent expense | — | — | — | — | 3,210 | 3,236 | (2,3) | 6,446 | |
| Stock-based compensation expense | — | — | — | — | 9,233 | — | 9,233 | ||
| Interest expense | — | — | — | — | 31,388 | — | 31,388 | ||
| Total expenses | 431,455 | 266,992 | (1,721) | 245,461 | 132,296 | 3,966 | 1,078,449 | ||
| Subtotal | 387,183 | 86,963 | 1,721 | 39,503 | (132,254) | (3,966) | 379,150 | ||
| Non-operating items | — | — | — | — | — | 3,966 | (2,3) | 3,966 | |
| Measure of segment profitability (pretax) | $387,183 | $86,963 | $1,721 | $39,503 | $(132,254) | $— | 383,116 | ||
| Realized gains (losses) | (2,192) | ||||||||
| Legal costs and proceedings | (3,329) | ||||||||
| Non-operating expenses | (637) | ||||||||
| Income before income taxes per Condensed Consolidated Statements of Operations | $376,958 | ||||||||
(3)Legal costs and proceedings.
| Three Months Ended September 30, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Life · Health · Annuity · Investment · Corporate & Other · Adjustments · Consolidated | |||||||||
| Revenue: | |||||||||
| Premium | $788,099 | $331,236 | $— | $— | $— | $— | $1,119,335 | ||
| Net investment income | — | — | — | 266,926 | — | — | 266,926 | ||
| Other income | — | — | — | — | 50 | — | 50 | ||
| Total revenue | 788,099 | 331,236 | — | 266,926 | 50 | — | 1,386,311 | ||
| Expenses: | |||||||||
| Policy obligations | 515,676 | 193,790 | 6,854 | 2,724 | — | — | 719,044 | ||
| Required interest on reserves | (194,199) | (26,732) | (9,353) | 230,284 | — | — | — | ||
| Amortization of acquisition costs | 82,523 | 12,816 | 418 | — | — | — | 95,757 | ||
| Commissions, premium taxes, and non-deferred acquisition costs | 84,011 | 54,662 | 4 | — | — | — | 138,677 | ||
| Insurance administrative expense(1) | — | — | — | — | 74,585 | — | 74,585 | ||
| Parent expense | — | — | — | — | 2,581 | 1,137 | (2) | 3,718 | |
| Stock-based compensation expense | — | — | — | — | 7,567 | — | 7,567 | ||
| Interest expense | — | — | — | — | 25,955 | — | 25,955 | ||
| Total expenses | 488,011 | 234,536 | (2,077) | 233,008 | 110,688 | 1,137 | 1,065,303 | ||
| Subtotal | 300,088 | 96,700 | 2,077 | 33,918 | (110,638) | (1,137) | 321,008 | ||
| Non-operating items | — | — | — | — | — | 1,137 | (2) | 1,137 | |
| Measure of segment profitability (pretax) | $300,088 | $96,700 | $2,077 | $33,918 | $(110,638) | $— | 322,145 | ||
| Realized gains (losses) | (2,193) | ||||||||
| Non-operating expenses | (1,137) | ||||||||
| Income before income taxes per Condensed Consolidated Statements of Operations | $318,815 | ||||||||
| Nine Months Ended September 30, 2024 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Life · Health · Annuity · Investment · Corporate & Other · Adjustments · Consolidated | |||||||||
| Revenue: | |||||||||
| Premium | $2,438,385 | $1,046,617 | $— | $— | $— | $— | $3,485,002 | ||
| Net investment income | — | — | — | 853,178 | — | — | 853,178 | ||
| Other income | — | — | — | — | 192 | — | 192 | ||
| Total revenue | 2,438,385 | 1,046,617 | — | 853,178 | 192 | — | 4,338,372 | ||
| Expenses: | |||||||||
| Policy obligations | 1,493,165 | 629,676 | 17,786 | 15,044 | — | — | 2,155,671 | ||
| Required interest on reserves | (605,397) | (82,300) | (24,358) | 712,055 | — | — | — | ||
| Amortization of acquisition costs | 263,753 | 40,774 | 1,176 | — | — | — | 305,703 | ||
| Commissions, premium taxes, and non-deferred acquisition costs | 270,347 | 177,246 | 12 | — | — | — | 447,605 | ||
| Insurance administrative expense(1) | — | — | — | — | 251,072 | 1,646 | (3) | 252,718 | |
| Parent expense | — | — | — | — | 9,166 | 6,722 | (2,3) | 15,888 | |
| Stock-based compensation expense | — | — | — | — | 28,590 | — | 28,590 | ||
| Interest expense | — | — | — | — | 91,413 | — | 91,413 | ||
| Total expenses | 1,421,868 | 765,396 | (5,384) | 727,099 | 380,241 | 8,368 | 3,297,588 | ||
| Subtotal | 1,016,517 | 281,221 | 5,384 | 126,079 | (380,049) | (8,368) | 1,040,784 | ||
| Non-operating items | — | — | — | — | — | 8,368 | (2,3) | 8,368 | |
| Measure of segment profitability (pretax) | $1,016,517 | $281,221 | $5,384 | $126,079 | $(380,049) | $— | 1,049,152 | ||
| Realized gains (losses) | (26,580) | ||||||||
| Legal costs and proceedings | (5,764) | ||||||||
| Non-operating expenses | (2,604) | ||||||||
| Income before income taxes per Condensed Consolidated Statements of Operations | $1,014,204 | ||||||||
(3)Legal costs and proceedings.
| Nine Months Ended September 30, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Life · Health · Annuity · Investment · Corporate & Other · Adjustments · Consolidated | |||||||||
| Revenue: | |||||||||
| Premium | $2,342,429 | $982,916 | $— | $— | $— | $— | $3,325,345 | ||
| Net investment income | — | — | — | 785,275 | — | — | 785,275 | ||
| Other income | — | — | — | — | 185 | — | 185 | ||
| Total revenue | 2,342,429 | 982,916 | — | 785,275 | 185 | — | 4,110,805 | ||
| Expenses: | |||||||||
| Policy obligations | 1,536,317 | 580,676 | 21,502 | 5,986 | — | — | 2,144,481 | ||
| Required interest on reserves | (575,801) | (79,603) | (29,327) | 684,731 | — | — | — | ||
| Amortization of acquisition costs | 243,285 | 37,608 | 1,266 | — | — | — | 282,159 | ||
| Commissions, premium taxes, and non-deferred acquisition costs | 251,136 | 163,784 | 13 | — | — | — | 414,933 | ||
| Insurance administrative expense(1) | — | — | — | — | 223,951 | — | 223,951 | ||
| Parent expense | — | — | — | — | 8,254 | 1,137 | (2) | 9,391 | |
| Stock-based compensation expense | — | — | — | — | 22,732 | — | 22,732 | ||
| Interest expense | — | — | — | — | 76,640 | — | 76,640 | ||
| Total expenses | 1,454,937 | 702,465 | (6,546) | 690,717 | 331,577 | 1,137 | 3,174,287 | ||
| Subtotal | 887,492 | 280,451 | 6,546 | 94,558 | (331,392) | (1,137) | 936,518 | ||
| Non-operating items | — | — | — | — | — | 1,137 | (2) | 1,137 | |
| Measure of segment profitability (pretax) | $887,492 | $280,451 | $6,546 | $94,558 | $(331,392) | $— | 937,655 | ||
| Realized gains (losses) | (78,963) | ||||||||
| Non-operating expenses | (1,137) | ||||||||
| Income before income taxes per Condensed Consolidated Statements of Operations | $857,555 | ||||||||
Note 13—Subsequent Events
In the fourth quarter of 2024, the Company entered into a coinsurance agreement to cede a majority of its annuity business to a third-party insurer. The annuity reserves ceded totaled approximately $460 million subject to final settlement. The pre-tax ceding commission under the agreement was approximately $50 million and will be recognized into income over the remaining life of the ceded contracts. Under the terms of the agreement, the reinsurer will be required to maintain assets in trust at 105% of reserves. The Company's annuity business comprises less than 1% of revenue and is not core to the Company's business. We anticipate that we will adjust our segment reporting to reflect the remaining annuity business within the Corporate and Other category of our segment reporting.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.