Schedule of Liability for Future Policy Benefit, Activity | 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 (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, 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 (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, 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 (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, 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 (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, surrender, and maturity benefit payments based on the revised expected assumptions. Life (2) 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 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 Net liability for future policy benefits as of September 30, 2024 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 (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, 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 (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, 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 (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 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 (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 based on the revised expected assumptions. Health (2) 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) 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 Net liability for future policy benefits as of September 30, 2024 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). 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 Ended Nine Months Ended 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 Ended Nine Months Ended Gross Interest Gross Interest 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 Ended Three Months Ended Gross Interest Gross Interest American Income $ 427,543 $ 68,5 |
Schedule of Undiscounted and Discounted Expected Future Gross Premiums and Expected Future Benefits And Expenses | 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 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 |