Schedule of Liability for Future Policy Benefit, Activity | The following tables summarize the balance of and changes to the liability for future policy benefits for traditional life and health long-duration contracts on the Transition Date due to the adoption of ASU 2018-12: Net Liability for Future Policy Benefits - Long Duration Life American Income DTC Liberty National Other Total Balance, net of reinsurance, at original discount rates as of December 31, 2020 $ 3,541,317 $ 2,492,226 $ 2,140,071 $ 2,736,804 $ 10,910,418 Effect of changes in discount rate assumptions 3,334,600 2,195,430 1,229,610 2,297,835 9,057,475 Effect of capping and flooring (1) — 16,899 2,433 2 19,334 Balance, net of reinsurance, at current discount rates as of January 1, 2021 $ 6,875,917 $ 4,704,555 $ 3,372,114 $ 5,034,641 $ 19,987,227 Net liability for Future Policy Benefits - Long Duration Health United American Family Heritage Liberty National American Income DTC Total Balance, net of reinsurance, at original discount rates as of December 31, 2020 $ 131,505 $ 1,383,128 $ 501,312 $ 101,998 $ (2,941) $ 2,115,002 Effect of changes in discount rate assumptions 75,652 497,250 219,992 60,366 346 853,606 Effect of capping and flooring (1) 6,506 — 19,324 — 4,193 30,023 Balance, net of reinsurance, at current discount rates as of January 1, 2021 $ 213,663 $ 1,880,378 $ 740,628 $ 162,364 $ 1,598 $ 2,998,631 The following table presents total policy liabilities, both before and after the Transition Date: January 1, December 31, 2021 2020 Future policy benefits: Net liability for future policy benefits—long duration life $ 19,987,227 $ 10,910,418 Net liability for future policy benefits—long duration health 2,998,631 2,115,002 Additional insurance liabilities (1),(2) 2,008,399 2,218,116 Total future policy benefits 24,994,257 15,243,536 Unearned and advance premium (1) 243,369 61,728 Policy claims and other benefits payable (1) 473,524 399,507 Other policyholders' funds (1) 98,459 97,968 Total policy liabilities $ 25,809,609 $ 15,802,739 (1) In addition to the discount rate related adjustments to future policy benefits, the Company reclassified certain balances within total policy liabilities on the Consolidated Balance Sheets as a result of adopting ASU 2018-12. The reclassifications had an immaterial impact on Shareholders' Equity. See table summarizing the transition adjustments to Shareholders' Equity below. (2) The Company's additional insurance liabilities consist primarily of: 1) deferred profit liability on limited-payment contracts; and 2) reserves on deferred annuity and interest sensitive life blocks of business. See Note 6—Policy Liabilities 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, 2023 and 2022: Life Present value of expected future net premiums American Income DTC Liberty National Other Total Balance at January 1, 2022 $ 4,925,192 $ 7,264,905 $ 1,332,469 $ 559,972 $ 14,082,538 Beginning balance at original discount rates 3,906,098 5,533,741 1,040,242 416,141 10,896,222 Effect of changes in assumptions on future cash flows 34,266 79,571 17,719 35,214 166,770 Effect of actual variances from expected experience (76,338) (180,498) (15,119) (7,237) (279,192) Adjusted balance at January 1, 2022 3,864,026 5,432,814 1,042,842 444,118 10,783,800 Issuances (1) 596,320 499,777 73,299 23,148 1,192,544 Interest accrual (2) 131,251 204,334 38,378 15,575 389,538 Net premiums collected (3) (366,147) (451,993) (95,338) (32,628) (946,106) Effect of changes in the foreign exchange rate (21,643) — — — (21,643) Ending balance at original discount rates 4,203,807 5,684,932 1,059,181 450,213 11,398,133 Effect of change from original to current discount rates (26,258) 153,525 17,403 15,056 159,726 Balance at September 30, 2022 $ 4,177,549 $ 5,838,457 $ 1,076,584 $ 465,269 $ 11,557,859 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 (1) Issuances represent the present value, using the original discount rate, of the expected net premiums related to new policies issued during each respective period. (2) The interest accrual is the interest earned on the beginning present value of the expected net premiums, as well as the interest on actual net premiums earned during the period, using the original interest rate. (3) Net premiums collected represent the product of the current period net premium ratio, and the gross premiums collected during the period on the in-force business. Life Present value of expected future net premiums American Income DTC Liberty National Other Total Balance at July 1, 2022 $ 4,379,496 $ 6,164,946 $ 1,123,072 $ 461,964 $ 12,129,478 Beginning balance at original discount rates 4,146,094 5,616,356 1,042,155 416,918 11,221,523 Effect of changes in assumptions on future cash flows 34,266 79,571 17,719 35,214 166,770 Effect of actual variances from expected experience (58,998) (89,037) (5,994) (3,741) (157,770) Adjusted balance at July 1, 2022 4,121,362 5,606,890 1,053,880 448,391 11,230,523 Issuances (1) 176,042 160,780 24,493 7,553 368,868 Interest accrual (2) 44,410 68,476 12,793 5,270 130,949 Net premiums collected (3) (123,636) (151,214) (31,985) (11,001) (317,836) Effect of changes in the foreign exchange rate (14,371) — — — (14,371) Ending balance at original discount rates 4,203,807 5,684,932 1,059,181 450,213 11,398,133 Effect of change from original to current discount rates (26,258) 153,525 17,403 15,056 159,726 Balance at September 30, 2022 $ 4,177,549 $ 5,838,457 $ 1,076,584 $ 465,269 $ 11,557,859 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 (1) Issuances represent the present value, using the original discount rate, of the expected net premiums related to new policies issued during each respective period. (2) The interest accrual is the interest earned on the beginning present value of the expected net premiums, as well as the interest on actual net premiums earned during the period, using the original interest rate. (3) Net premiums collected represent the product of the current period net premium ratio, and the gross premiums collected during the period on the in-force business. Life Present value of expected future policy benefits American Income DTC Liberty National Other Total Balance at January 1, 2022 $ 11,773,519 $ 11,859,408 $ 4,542,697 $ 5,488,684 $ 33,664,308 Beginning balance at original discount rates 7,744,201 8,157,259 3,206,164 3,267,306 22,374,930 Effect of changes in assumptions on future cash flows 48,534 104,910 33,457 39,725 226,626 Effect of actual variances from expected experience (81,429) (174,141) (14,582) (8,325) (278,477) Adjusted balance at January 1, 2022 7,711,306 8,088,028 3,225,039 3,298,706 22,323,079 Issuances (1) 596,320 499,774 73,299 23,148 1,192,541 Interest accrual (2) 305,526 323,432 126,814 145,941 901,713 Benefit payments (3) (287,253) (476,182) (168,502) (92,033) (1,023,970) Effect of changes in the foreign exchange rate (51,726) — — — (51,726) Ending balance at original discount rates 8,274,173 8,435,052 3,256,650 3,375,762 23,341,637 Effect of change from original to current discount rates 569,356 609,256 108,603 503,107 1,790,322 Balance at September 30, 2022 $ 8,843,529 $ 9,044,308 $ 3,365,253 $ 3,878,869 $ 25,131,959 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 (1) Issuances represent the present value, using the original discount rate, of the expected future policy benefits related to new policies issued during each respective period. (2) The interest accrual is the interest earned on the beginning present value of the expected future policy benefits, as well as the interest on actual benefits and expenses paid during the period, using the original interest rate. (3) Benefit payments represent the release of the present value, using the original discount rate, of the actual future policy benefits incurred during the period due to death, lapse, and maturity benefit payments based on the revised expected assumptions. Life Present value of expected future policy benefits American Income DTC Liberty National Other Total Balance at July 1, 2022 $ 9,512,271 $ 9,664,209 $ 3,622,642 $ 4,220,830 $ 27,019,952 Beginning balance at original discount rates 8,134,706 8,294,768 3,215,311 3,312,104 22,956,889 Effect of changes in assumptions on future cash flows 48,534 104,910 33,457 39,725 226,626 Effect of actual variances from expected experience (64,348) (87,105) (5,116) (3,852) (160,421) Adjusted balance at July 1, 2022 8,118,892 8,312,573 3,243,652 3,347,977 23,023,094 Issuances (1) 176,044 160,779 24,493 7,550 368,866 Interest accrual (2) 103,380 108,681 42,392 49,097 303,550 Benefit payments (3) (89,075) (146,981) (53,887) (28,862) (318,805) Effect of changes in the foreign exchange rate (35,068) — — — (35,068) Ending balance at original discount rates 8,274,173 8,435,052 3,256,650 3,375,762 23,341,637 Effect of change from original to current discount rates 569,356 609,256 108,603 503,107 1,790,322 Balance at September 30, 2022 $ 8,843,529 $ 9,044,308 $ 3,365,253 $ 3,878,869 $ 25,131,959 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 (1) Issuances represent the present value, using the original discount rate, of the expected future policy benefits related to new policies issued during each respective period. (2) The interest accrual is the interest earned on the beginning present value of the expected future policy benefits, as well as the interest on actual benefits and expenses paid during the period, using the original interest rate. (3) Benefit payments represent the release of the present value, using the original discount rate, of the actual future policy benefits incurred during the period due to death, lapse, and maturity benefit payments based on the revised expected assumptions. Life Net liability for future policy benefits as of September 30, 2022 American Income DTC Liberty National Other Total Net liability for future policy benefits at original discount rates $ 4,070,366 $ 2,750,120 $ 2,197,469 $ 2,925,549 $ 11,943,504 Effect of changes in discount rate assumptions 595,614 455,731 91,200 488,051 1,630,596 Net liability for future policy benefits at current discount rates 4,665,980 3,205,851 2,288,669 3,413,600 13,574,100 Other Adjustments (1) 851 5,271 (4,056) (33,790) (31,724) Net liability for future policy benefits, after other adjustments, at current discount rates $ 4,666,831 $ 3,211,122 $ 2,284,613 $ 3,379,810 $ 13,542,376 (1) Other adjustments include the Company's reinsurance recoverable and the effects of capping and flooring the liability. Life Net liability for future policy benefits as of September 30, 2023 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 Net liability for future policy benefits at current discount rates 4,671,732 3,203,269 2,216,503 3,321,115 13,412,619 Other Adjustments (1) 367 3,982 (1,389) (32,481) (29,521) Net liability for future policy benefits, after other adjustments, 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 reinsurance recoverable and the effects of capping and flooring the liability. 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, 2023 and 2022: Health Present value of expected future net premiums United American Family Heritage Liberty National American Income DTC Total Balance at January 1, 2022 $ 3,611,659 $ 1,944,714 $ 517,368 $ 222,553 $ 121,724 $ 6,418,018 Beginning balance at original discount rates 2,949,851 1,688,590 414,409 178,801 96,776 5,328,427 Effect of changes in assumptions on future cash flows (195,560) (20,931) 19,846 (17,911) (9,035) (223,591) Effect of actual variances from expected experience (22,004) (49,359) (31,290) 11,506 (1,249) (92,396) Adjusted balance at January 1, 2022 2,732,287 1,618,300 402,965 172,396 86,492 5,012,440 Issuances (1) 246,877 175,456 35,831 29,970 3,582 491,716 Interest accrual (2) 91,999 45,147 14,312 5,537 3,487 160,482 Net premiums collected (3) (192,809) (129,001) (38,588) (15,822) (7,780) (384,000) Effect of changes in the foreign exchange rate — — — (1,937) — (1,937) Ending balance at original discount rates 2,878,354 1,709,902 414,520 190,144 85,781 5,278,701 Effect of change from original to current discount rates (72,237) (158,093) 3,658 (4,636) 1,672 (229,636) Balance at September 30, 2022 $ 2,806,117 $ 1,551,809 $ 418,178 $ 185,508 $ 87,453 $ 5,049,065 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 (1) Issuances represent the present value, using the original discount rate, of the expected net premiums related to new policies issued during each respective period. (2) The interest accrual is the interest earned on the beginning present value of the expected net premiums, as well as the interest on actual net premiums earned during the period, using the original interest rate. (3) Net premiums collected represent the product of the current period net premium ratio, and the gross premiums collected during the period on the in-force business. Health Present value of expected future net premiums United American Family Heritage Liberty National American Income DTC Total Balance at July 1, 2022 $ 3,138,706 $ 1,650,507 $ 425,277 $ 193,536 $ 102,433 $ 5,510,459 Beginning balance at original discount rates 3,022,654 1,706,794 396,741 186,298 94,752 5,407,239 Effect of changes in assumptions on future cash flows (195,560) (20,931) 19,846 (17,911) (9,035) (223,591) Effect of actual variances from expected experience 13,731 (13,447) (7,101) 16,766 294 10,243 Adjusted balance at July 1, 2022 2,840,825 1,672,416 409,486 185,153 86,011 5,193,891 Issuances (1) 71,806 65,523 13,220 9,545 1,260 161,354 Interest accrual (2) 30,794 15,133 4,719 1,858 1,134 53,638 Net premiums collected (3) (65,071) (43,170) (12,905) (5,282) (2,624) (129,052) Effect of changes in the foreign exchange rate — — — (1,130) — (1,130) Ending balance at original discount rates 2,878,354 1,709,902 414,520 190,144 85,781 5,278,701 Effect of change from original to current discount rates (72,237) (158,093) 3,658 (4,636) 1,672 (229,636) Balance at September 30, 2022 $ 2,806,117 $ 1,551,809 $ 418,178 $ 185,508 $ 87,453 $ 5,049,065 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 (1) Issuances represent the present value, using the original discount rate, of the expected net premiums related to new policies issued during each respective period. (2) The interest accrual is the interest earned on the beginning present value of the expected net premiums, as well as the interest on actual net premiums earned during the period, using the original interest rate. (3) Net premiums collected represent the product of the current period net premium ratio, and the gross premiums collected during the period on the in-force business. Health Present value of expected future policy benefits United American Family Heritage Liberty National American Income DTC Total Balance at January 1, 2022 $ 3,810,559 $ 3,840,322 $ 1,201,317 $ 380,915 $ 119,888 $ 9,353,001 Beginning balance at original discount rates 3,090,901 3,193,342 921,608 285,604 95,628 7,587,083 Effect of changes in assumptions on future cash flows (194,936) (27,211) 18,065 (21,559) (8,270) (233,911) Effect of actual variances from expected experience (24,710) (51,720) (32,395) 14,231 (1,425) (96,019) Adjusted balance at January 1, 2022 2,871,255 3,114,411 907,278 278,276 85,933 7,257,153 Issuances (1) 246,559 175,456 36,171 29,970 3,567 491,723 Interest accrual (2) 97,837 89,968 35,871 10,348 3,487 237,511 Benefit payments (3) (198,013) (89,359) (71,652) (15,360) (9,354) (383,738) Effect of changes in the foreign exchange rate — — — (3,927) — (3,927) Ending balance at original discount rates 3,017,638 3,290,476 907,668 299,307 83,633 7,598,722 Effect of change from original to current discount rates (75,810) (389,326) 26,139 5,432 1,648 (431,917) Balance at September 30, 2022 $ 2,941,828 $ 2,901,150 $ 933,807 $ 304,739 $ 85,281 $ 7,166,805 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 (1) Issuances represent the present value, using the original discount rate, of the expected future policy benefits related to new policies issued during each respective period. (2) The interest accrual is the interest earned on the beginning present value of the expected future policy benefits, as well as the interest on actual benefits and expenses paid during the period, using the original interest rate. (3) Benefit payments represent the release of the present value, using the original discount rate, of the actual future policy benefits incurred during the period due to death, lapse, and maturity benefit payments based on the revised expected assumptions. Health Present value of expected future policy benefits United American Family Heritage Liberty National American Income DTC Total Balance at July 1, 2022 $ 3,285,696 $ 3,129,877 $ 985,214 $ 321,968 $ 99,484 $ 7,822,239 Beginning balance at original discount rates 3,160,028 3,267,244 896,137 295,571 92,143 7,711,123 Effect of changes in assumptions on future cash flows (194,936) (27,211) 18,065 (21,559) (8,270) (233,911) Effect of actual variances from expected experience 13,347 (14,614) (8,476) 19,916 191 10,364 Adjusted balance at July 1, 2022 2,978,439 3,225,419 905,726 293,928 84,064 7,487,576 Issuances (1) 71,731 65,524 13,379 9,547 1,257 161,438 Interest accrual (2) 32,729 30,383 11,836 3,462 1,134 79,544 Benefit payments (3) (65,261) (30,850) (23,273) (5,168) (2,822) (127,374) Effect of changes in the foreign exchange rate — — — (2,462) — (2,462) Ending balance at original discount rates 3,017,638 3,290,476 907,668 299,307 83,633 7,598,722 Effect of change from original to current discount rates (75,810) (389,326) 26,139 5,432 1,648 (431,917) Balance at September 30, 2022 $ 2,941,828 $ 2,901,150 $ 933,807 $ 304,739 $ 85,281 $ 7,166,805 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 (1) Issuances represent the present value, using the original discount rate, of the expected future policy benefits related to new policies issued during each respective period. (2) The interest accrual is the interest earned on the beginning present value of the expected future policy benefits, as well as the interest on actual benefits and expenses paid during the period, using the original interest rate. (3) Benefit payments represent the release of the present value, using the original discount rate, of the actual future policy benefits incurred during the period due to death, lapse, and maturity benefit payments based on the revised expected assumptions. Health Net liability for future policy benefits as of September 30, 2022 United American Family Heritage Liberty National American Income Direct to Consumer Total Net liability for future policy benefits at original discount rates $ 139,284 $ 1,580,574 $ 493,148 $ 109,163 $ (2,148) $ 2,320,021 Effect of changes in discount rate assumptions (3,573) (231,233) 22,481 10,068 (24) (202,281) Net liability for future policy benefits at current discount rates 135,711 1,349,341 515,629 119,231 (2,172) 2,117,740 Other Adjustments (1) (169) 583 3,354 56 3,232 7,056 Net liability for future policy benefits, after other adjustments, at current discount rates $ 135,542 $ 1,349,924 $ 518,983 $ 119,287 $ 1,060 $ 2,124,796 (1) Other adjustments include the Company's reinsurance recoverable and the effects of capping and flooring the liability. Health Net liability for future policy benefits as of September 30, 2023 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) Net liability for future policy benefits at current discount rates 116,428 1,386,670 475,325 116,895 (4,766) 2,090,552 Other Adjustments (1) 4,374 (4,717) 7,043 993 5,530 13,223 Net liability for future policy benefits, after other adjustments, at current discount rates $ 120,802 $ 1,381,953 $ 482,368 $ 117,888 $ 764 $ 2,103,775 (1) Other adjustments include the Company's reinsurance recoverable and the effects of capping and flooring the liability. The following table reconciles the liability for future policy benefits to the Consolidated Balance Sheets as of September 30, 2023: At Original Discount Rates At Current Discount Rates As of September 30, As of September 30, 2023 2022 2023 2022 Life (1) : American Income $ 4,435,901 $ 4,070,359 $ 4,672,099 $ 4,666,831 Direct to Consumer 2,943,544 2,750,122 3,207,251 3,211,122 Liberty National 2,236,374 2,186,063 2,215,114 2,284,613 Other 3,010,853 2,900,148 3,288,634 3,379,810 Net liability for future policy benefits—long duration life 12,626,672 11,906,692 13,383,098 13,542,376 Health (1) : United American 126,105 137,231 120,802 135,542 Family Heritage 1,681,391 1,571,083 1,381,953 1,349,924 Liberty National 478,078 495,628 482,368 518,983 American Income 113,340 109,217 117,888 119,287 Direct to Consumer 752 1,024 764 1,060 Net liability for future policy benefits—long duration health 2,399,666 2,314,183 2,103,775 2,124,796 Deferred profit liability 173,520 176,296 173,520 176,296 Deferred annuity 813,275 991,687 813,275 991,687 Interest sensitive life 735,025 740,513 735,025 740,513 Other 9,400 9,503 9,405 9,504 Total future policy benefits $ 16,757,558 $ 16,138,874 $ 17,218,098 $ 17,585,172 (1) Balances are presented net of the reinsurance recoverable and the effects of flooring the liability. The following tables provide the weighted-average original and current discount rates for the liability for future policy benefits and the additional insurance liabilities as of September 30, 2023 and 2022: Life Weighted-average Discount Rates As of September 30, 2023 As of September 30, 2022 American Income DTC Liberty National Other American Income DTC Liberty National Other Original discount rate 5.7 % 6.0 % 5.6 % 6.2 % 5.8 % 6.0 % 5.6 % 6.2 % Current discount rate 5.6 % 5.6 % 5.7 % 5.7 % 5.2 % 5.3 % 5.3 % 5.3 % Health Weighted-average Discount Rates As of September 30, 2023 As of September 30, 2022 United American Family Heritage Liberty National American Income DTC United American Family Heritage Liberty National American Income DTC Original discount rate 5.2 % 4.3 % 5.8 % 5.9 % 5.2 % 5.2 % 4.3 % 5.8 % 5.9 % 5.2 % Current discount rate 5.5 % 5.7 % 5.7 % 5.6 % 5.5 % 5.1 % 5.3 % 5.3 % 5.2 % 5.1 % The following table provides the weighted-average durations of the liability for future policy benefits and the additional insurance liabilities as of September 30, 2023 and 2022: As of September 30, 2023 2022 At original discount rates At current discount rates At original discount rates At current discount rates Life American Income 23.08 23.29 22.91 23.37 Direct to Consumer 19.73 21.00 20.40 21.97 Liberty National 15.12 15.20 14.82 15.31 Other 16.34 17.42 16.65 18.22 Health United American 11.40 10.34 11.39 10.65 Family Heritage 14.90 13.81 14.90 14.22 Liberty National 9.11 8.97 9.20 9.35 American Income 12.14 12.20 12.14 12.56 Direct to Consumer 11.40 10.34 11.39 10.65 The following tables summarize the amount of gross premiums and interest, net of reinsurance, related to long duration life and health contracts that are recognized in the Condensed Consolidated Statements of Operations : Life Nine Months Ended Nine Months Ended Gross Interest Gross Interest American Income $ 1,181,247 $ 187,381 $ 1,122,987 $ 174,275 Direct to Consumer 735,374 127,040 729,950 118,995 Liberty National 256,641 89,765 240,460 88,061 Other 154,836 133,991 156,509 129,118 Total $ 2,328,098 $ 538,177 $ 2,249,906 $ 510,449 Life Three Months Ended Three Months Ended Gross Interest Gross Interest American Income $ 399,794 $ 63,565 $ 377,859 $ 58,970 Direct to Consumer 244,931 42,978 243,021 40,161 Liberty National 87,071 30,095 81,007 29,469 Other 51,493 45,065 51,959 43,405 Total $ 783,289 $ 181,703 $ 753,846 $ 172,005 Health Nine Months Ended Nine Months Ended Gross Interest Gross Interest United American $ 298,964 $ 5,345 $ 283,059 $ 5,665 Family Heritage 294,047 48,904 272,431 44,516 Liberty National 139,875 20,567 139,818 21,490 American Income 84,863 4,896 83,880 4,811 Direct to Consumer 10,680 — 10,710 — Total $ 828,429 $ 79,712 $ 789,898 $ 76,482 Health Three Months Ended Three Months Ended Gross Interest Gross Interest United American $ 100,285 $ 1,741 $ 95,178 $ 1,874 Family Heritage 99,828 16,632 92,133 15,145 Liberty National 46,441 6,766 45,721 7,092 American Income 28,528 1,640 27,939 1,605 Direct to Consumer 3,583 — 3,580 — Total $ 278,665 $ 26,779 $ 264,551 $ |