Accounting Standards Update and Change in Accounting Principle | The following tables present amounts as previously reported, the effect of adoption of the guidance under ASU 2018-12, and the resulting adjusted amounts reported in interim Condensed Consolidated Financial Statements included herein. The tables include only those line items impacted by restatement. Restated Lines of Condensed Consolidated Balance Sheet: December 31, 2022 As previously Reported Effect of Change As Currently Reported (In thousands) Assets: Deferred policy acquisition costs $ 909,786 (245,904) 663,882 Deferred sales inducements 114,399 (29,096) 85,303 Value of business acquired 146,494 (7,999) 138,495 Market risk benefits asset — 48,759 48,759 Deferred federal income tax asset 57,867 (48,835) 9,032 Amounts recoverable from reinsurer, net of allowance for credit losses 1,723,347 (34,559) 1,688,788 Other assets 110,339 352 110,691 Total Assets 13,100,227 (317,282) 12,782,945 Liabilities: Future policy benefits: Universal life and annuity contracts 8,498,684 (8,498,684) — Traditional life reserves 919,650 (919,650) — Liability for policyholder account balances — 7,661,785 7,661,785 Additional liability for benefits in excess of account balance — 148,708 148,708 Liability for future policy benefits — 900,146 900,146 Market risk benefits liability — 215,777 215,777 Other liabilities 166,557 (9,075) 157,482 Total liabilities 11,093,016 (500,993) 10,592,023 Stockholders' Equity: Accumulated other comprehensive income (loss) (416,397) (61,822) (478,219) Retained earnings 2,381,856 245,533 2,627,389 Total stockholders' equity 2,007,211 183,711 2,190,922 Total liabilities and stockholders' equity 13,100,227 (317,282) 12,782,945 Interim Condensed Consolidated Statements of Earnings: Three Months Ended September 30, 2022 As previously Reported Effect of Change As Currently Reported (In thousands, except per share amounts) Premiums and other revenues: Universal life and annuity contract charges $ 36,063 (2,253) 33,810 Traditional life and SPIAWLC premiums 21,639 698 22,337 Other revenues 5,922 (161) 5,761 Total Revenues 143,873 (1,716) 142,157 Benefits and Expenses: Life and other policy benefits 37,356 (9,588) 27,768 Remeasurement gain/loss — 9,827 9,827 Market risk benefits expense — (33,571) (33,571) Amortization of deferred transaction costs 31,679 (10,066) 21,613 Universal life and annuity contract interest 17,548 24,687 42,235 Total benefit and expenses 115,970 (18,711) 97,259 Federal income taxes 6,142 3,568 9,710 Net earnings 21,761 13,427 35,188 Basic earnings per share: Class A (Note 4) 6.15 3.80 9.95 Class B (Note 4) 3.08 1.90 4.98 Diluted earnings per share: Class A (Note 4) 6.15 3.80 9.95 Class B (Note 4) 3.08 1.90 4.98 Nine Months Ended September 30, 2022 As previously Reported Effect of Change As Currently Reported (In thousands, except per share amounts) Premiums and other revenues: Universal life and annuity contract charges $ 101,406 (1,978) 99,428 Traditional life and SPIAWLC premiums 65,619 5,500 71,119 Other revenues 17,297 (161) 17,136 Total Revenues 395,329 3,361 398,690 Benefits and Expenses: Life and other policy benefits 114,432 (26,951) 87,481 Remeasurement gain/loss — 9,827 9,827 Market risk benefits expense — (150,069) (150,069) Amortization of deferred transaction costs 88,451 (20,902) 67,549 Universal life and annuity contract interest (11,058) 13,524 2,466 Total benefit and expenses 284,115 (174,571) 109,544 Federal income taxes 22,504 37,365 59,869 Net earnings 88,710 140,567 229,277 Basic earnings per share: Class A (Note 4) 25.09 39.75 64.84 Class B (Note 4) 12.54 19.88 32.42 Diluted earnings per share: Class A (Note 4) 25.09 39.75 64.84 Class B (Note 4) 12.54 19.88 32.42 Interim Condensed Consolidated Statement of Changes in Stockholders' Equity: Three Months Ended September 30, 2022 As previously Reported Effect of Change As Currently Reported (In thousands) Retained Earnings: Balance at June 30, 2022 $ 2,348,935 227,306 2,576,241 Net earnings 21,761 13,427 35,188 Balance at September 30, 2022 2,370,696 240,733 2,611,429 Balance at December 31, 2022 2,381,856 245,533 2,627,389 Accumulated Other Comprehensive Income (Loss): Unrealized gains (losses) on non-impaired securities: Balance at June 30, 2022 (287,430) (156,779) (444,209) Other comprehensive income (loss), net of income tax (181,077) (106,132) (287,209) Balance at September 30, 2022 (468,507) (262,911) (731,418) Balance at December 31, 2022 (419,965) (233,466) (653,431) Change in LFPB due to discount rate changes: Balance at June 30, 2022 — 96,167 96,167 Impact of discount rate changes during the period — 51,262 51,262 Balance at September 30, 2022 — 147,429 147,429 Balance at December 31, 2022 — 170,701 170,701 Foreign currency translation adjustments: Balance at June 30, 2022 5,391 932 6,323 Change in translation adjustments during period 48 3 51 Balance at September 30, 2022 5,439 935 6,374 Balance at December 31, 2022 5,507 943 6,450 Total Accumulated Other Comprehensive Income (Loss): Balance at June 30, 2022 (295,138) (59,680) (354,818) Change during period (179,894) (54,867) (234,761) Balance at September 30, 2022 (475,032) (114,547) (589,579) Balance at December 31, 2022 (416,397) (61,822) (478,219) Total stockholders' equity: Balance at June 30, 2022 2,095,549 167,626 2,263,175 Balance at September 30, 2022 1,937,416 126,186 2,063,602 Balance at December 31, 2022 2,007,211 183,711 2,190,922 Nine Months Ended September 30, 2022 As previously Reported Effect of Change As Currently Reported (In thousands) Retained Earnings: Balance at December 31, 2021 $ 2,281,986 100,166 2,382,152 Net earnings 88,710 140,567 229,277 Balance at September 30, 2022 2,370,696 240,733 2,611,429 Balance at December 31, 2022 2,381,856 245,533 2,627,389 Accumulated Other Comprehensive Income (Loss): Unrealized gains (losses) on non-impaired securities: Balance at December 31, 2021 226,220 140,889 367,109 Other comprehensive income (loss), net of income tax (694,727) (403,800) (1,098,527) Balance at September 30, 2022 (468,507) (262,911) (731,418) Balance at December 31, 2022 (419,965) (233,466) (653,431) Change in LFPB due to discount rate changes: Balance at December 31, 2021 — (60,121) (60,121) Impact of discount rate changes during the period — 207,550 207,550 Balance at September 30, 2022 — 147,429 147,429 Balance at December 31, 2022 — 170,701 170,701 Foreign currency translation adjustments: Balance at December 31, 2021 5,100 928 6,028 Change in translation adjustments during period 339 7 346 Balance at September 30, 2022 5,439 935 6,374 Balance at December 31, 2022 5,507 943 6,450 Total Accumulated Other Comprehensive Income (Loss): Balance at December 31, 2021 215,953 81,696 297,649 Change during period (690,985) (196,243) (887,228) Balance at September 30, 2022 (475,032) (114,547) (589,579) Balance at December 31, 2022 (416,397) (61,822) (478,219) Total stockholders' equity: Balance at December 31, 2021 2,539,691 181,862 2,721,553 Balance at September 30, 2022 1,937,416 126,186 2,063,602 Balance at December 31, 2022 2,007,211 183,711 2,190,922 Interim Condensed Consolidated Statement of Cash Flows: Nine Months Ended September 30, 2022 As previously Reported Effect of Change As Currently Reported (In thousands) Cash flows from operating activities: Net earnings $ 88,710 140,567 229,277 Adjustments to reconcile net earnings to net cash from operating activities: Universal life and annuity contract interest (11,058) 13,524 2,466 (Increase) decrease in deferred policy acquisition and sales inducement costs, and value of business acquired 47,694 (23,396) 24,298 (Increase) decrease in reinsurance recoverable 81,454 61,012 142,466 (Increase) decrease in other assets (333) 22 (311) Increase (decrease) in liabilities for future policy benefits 93,088 (83,024) 10,064 Increase (decrease) in market risk benefits liability — (149,083) (149,083) Increase (decrease) in deferred Federal income tax 15,658 37,365 53,023 Increase (decrease) in other liabilities (15,347) 159 (15,188) Net cash provided by (used in) operating activities 234,590 (2,854) 231,736 Cash flows from financing activities: Deposits to account balances for universal life and annuity contracts 258,248 (5,375) 252,873 Return of account balances on universal life and annuity contracts (637,119) 8,219 (628,900) Net cash provided by (used in) financing activities (379,125) 2,844 (376,281) Effect of foreign exchange 429 10 439 The following table summarizes the restated Deferred policy acquisition costs ("DPAC") and Deferred sales inducements ("DSI") balances as of the transition date, January 1, 2021, due to the adoption of ASU 2018-12. Domestic Traditional Life Domestic Universal Life International Traditional Life International Universal Life Annuities excl. SPIAs WLC ONL & Affiliates (In thousands) Deferred policy acquisition costs: Balance, December 31, 2020 $ 4,014 96,513 13,399 157,186 103,179 7,789 Removal of shadow balances in Accumulated other comprehensive income (loss) — 47,620 — 27,076 239,099 — Adjusted balance, January 1, 2021 $ 4,014 144,133 13,399 184,262 342,278 7,789 Domestic Traditional Life Domestic Universal Life International Traditional Life International Universal Life Annuities excl. SPIAs WLC ONL & Affiliates (In thousands) Deferred sales inducements: Balance, December 31, 2020 $ — — — — 43,845 — Removal of shadow balances in Accumulated other comprehensive income (loss) — — — — 52,533 — Adjusted balance, January 1, 2021 $ — — — — 96,378 — The following table summarizes restated DPAC and DSI balances by product line in the Consolidated Balance Sheet as of January 1, 2021. DPAC Balances DSI Balances (In thousands) Domestic traditional life $ 4,014 — Domestic universal life 144,133 — International traditional life 13,399 — International universal life 184,262 — Annuities, excluding SPIAs with life contingencies 342,278 96,378 ONL & Affiliates 7,789 — Balance Sheet balance as of January 1, 2021 $ 695,875 96,378 The following table summarizes the restated Liability for policyholder account balances as of January 1, 2021 for the adoption of ASU 2018-12. Domestic Universal Life International Universal Life Annuities excl. SPIAs WLC (In thousands) Universal life and annuity contracts balance, December 31, 2020 $ 1,267,764 740,839 7,026,713 Transfer of balances to Additional liabilities in excess of account balance (45,136) (63,046) (11,192) Transfer of balances to Liability for future policy benefits 66 107 (200,894) Transfer of balances to Market risk benefits — — (205,611) Change in embedded derivative on reserves — — (131,573) Liability for policyholder account balances, January 1, 2021 1,222,694 677,900 6,477,443 Less reinsurance recoverable — — (1,677,898) Adjusted balance, January 1, 2021, net of reinsurance $ 1,222,694 677,900 4,799,545 The following table summarizes the Additional liability in excess of account balances as of January 1, 2021 for the adoption of ASU 2018-12. Domestic Universal Life International Universal Life Annuities excl. SPIAs WLC (In thousands) Balance, December 31, 2020 $ — — — Transfer of balances from universal life ("UL") and annuity contracts 45,136 63,046 11,192 Adjusted balance, January 1, 2021 45,136 63,046 11,192 Less reinsurance recoverable — — (11,192) Adjusted balance, January 1, 2021, net of reinsurance $ 45,136 63,046 — The following table summarizes the restated Liability for future policy benefits balance as of January 1, 2021 for the adoption of ASU 2018-12. Domestic Traditional Life International Traditional Life SPIAs With Life Contingencies ONL & Affiliates (In thousands) Traditional life reserve balance, December 31, 2020 $ 56,894 70,426 2,350 768,433 Transfer of balances from UL and annuity contracts (66) (107) 200,894 — Change in discount rate assumptions 36,479 26,131 37,390 86,016 Change in cash flow assumptions, effect of net premiums exceeding gross premiums 7,937 — — — Change in cash flow assumptions, effect of decrease (increase) of the deferred profit liability — — (3,160) — Other Adjustments 1,163 (1,048) 653 12,403 Adjustment for removal of related balances in accumulated other comprehensive income — — — — Liability for future policy benefit balance, January 1, 2021 102,407 95,402 238,127 866,852 Less reinsurance recoverable (13,680) (607) (238,127) (33,731) Adjusted balance, January 1, 2021, net of reinsurance $ 88,727 94,795 — 833,121 The following table summarizes the Market risk benefits liability balance as of January 1, 2021 for the adoption of ASU 2018-12. (In thousands) Balance, December 31, 2020 $ — Transfer of balances from UL and annuity contracts 205,611 Adjustment for the difference between carrying amount and fair value, except for the difference due to instrument-specific credit risk 95,990 Adjustment for the cumulative effect of changes in the instrument-specific credit risk — Total adjustment for the difference between carrying amount and fair value 95,990 Adjusted balance, January 1, 2021 301,601 Less reinsurance recoverable (73,651) Adjusted balance, January 1, 2021, net of reinsurance $ 227,950 The following table summarizes restated Future policyholder obligations liability and the Market risk benefits liability balances in the Consolidated Balance Sheet as of January 1, 2021. Policyholder Account Balances Additional Liability for Benefits Liability for Future Policy Benefits Market Risk Benefits Liability (In thousands) Domestic traditional life $ — — 102,407 — Domestic universal life 1,222,694 45,136 — — International traditional life — — 95,402 — International universal life 677,900 63,046 — — SPIAs with life contingencies — — 238,127 — Annuities, excluding SPIAs with life contingencies 6,477,443 11,192 — 301,601 ONL & Affiliates — — 866,852 — Balance Sheet balances as of January 1, 2021 $ 8,378,037 119,374 1,302,788 301,601 The following table presents the effect of the transition adjustment, net of foreign exchange and deferred tax adjustments, on total equity for the adoption of ASU 2018-12 as of January 1, 2021. January 1, 2021 Retained Earnings Accumulated Other Comprehensive Income Total (In thousands) Liability for future policy benefits $ (9,650) (112,734) (122,384) Liability for policyholder account balances 303,503 — 303,503 Additional liability for excess death/annuitization benefits (85,463) — (85,463) Deferred policy acquisition costs — 247,897 247,897 Deferred sales inducements — 41,501 41,501 Market risk benefits (180,080) — (180,080) Total $ 28,310 176,664 204,974 The following tables summarize restated DPAC, DSI, and VOBA balances as of December 31, 2021 and the changes in these balances subsequent to the January 1, 2021 transition date. The balances as of December 31, 2021 establish the beginning balances for reporting the results for the nine months ended September 30, 2022. Domestic Traditional Life Domestic Universal Life International Traditional Life International Universal Life Annuities excl. SPIAs WLC ONL & Affiliates (In thousands) Deferred Policy Acquisition Costs: Adjusted balance, January 1, 2021 $ 4,014 144,133 13,399 184,262 342,278 7,789 Capitalization additions 19 33,447 — 1,072 38,836 4,176 Amortization (585) (9,265) (984) (17,666) (40,187) (676) Experience adjustment — (567) — (112) 970 — Adjusted balance, December 31, 2021 $ 3,448 167,748 12,415 167,556 341,897 11,289 Domestic Traditional Life Domestic Universal Life International Traditional Life International Universal Life Annuities excl. SPIAs WLC ONL & Affiliates (In thousands) Deferred Sales Inducements: Adjusted balance, January 1, 2021 $ — — — — 96,378 — Capitalization additions — — — — 18,117 — Amortization — — — — (11,775) — Experience adjustment — — — — 256 — Adjusted balance, December 31, 2021 $ — — — — 102,976 — ONL & Affiliates (In thousands) Value of Business Acquired: Balance, January 1, 2021 $ 162,968 Capitalization additions — Amortization (13,560) Experience adjustment — Balance, December 31, 2021 $ 149,408 The following table summarizes restated DPAC, DSI, and VOBA balances in the Consolidated Balance Sheet as of December 31, 2021. DPAC DSI VOBA (In thousands) Domestic traditional life $ 3,448 — — Domestic universal life 167,748 — — International traditional life 12,415 — — International universal life 167,556 — — SPIAs with life contingencies — — — Annuities, excluding SPIAs with life contingencies 341,897 102,976 — ONL & Affiliates 11,289 — 149,408 Balance Sheet balances as of December 31, 2021 $ 704,353 102,976 149,408 The following table summarizes the restated Liability for policyholder account balances as of December 31, 2021 and the changes in this balance subsequent to the January 1, 2021 transition date. The balance as of December 31, 2021 establishes the beginning balance for reporting the results for the nine months ended September 30, 2022. Domestic Universal Life International Universal Life Annuities excl. SPIAs WLC (In thousands) Adjusted balance, January 1, 2021 $ 1,222,694 677,900 6,477,443 Issuances — — — Premiums received 225,349 46,147 430,846 Policy charges (76,147) (68,800) (28,643) Surrenders and withdrawals (47,483) (47,644) (580,269) Benefit payments (25,418) (2,040) (207,302) Interest credited 89,508 36,902 155,783 Other 23,555 5,121 (86,558) Adjusted balance, December 31, 2021 1,412,058 647,586 6,161,300 Less reinsurance recoverable — — (1,458,076) Adjusted balance, December 31, 2021 net of reinsurance $ 1,412,058 647,586 4,703,224 The following table summarizes the restated Additional liability in excess of account balances as of December 31, 2021 and the changes in this balance subsequent to the January 1, 2021 transition date. The balance as of December 31, 2021 establishes the beginning balance for reporting the results for the nine months ended September 30, 2022. Domestic Universal Life International Universal Life Annuities excl. SPIAs WLC (In thousands) Adjusted balance, January 1, 2021 net of reinsurance $ 45,136 63,046 — Beginning balance before shadow reserve adjustments 45,136 63,046 11,192 Effect of changes in cash flow ("CF") assumptions 7,061 (14,524) — Effect of actual variances from expected experience — — 1,512 Adjusted beginning of year balance: 52,197 48,522 12,704 Issuances — — — Interest accrual 4,767 3,264 459 Assessments collected 14,775 8,304 749 Benefit payments (17,687) (10,565) (1,198) Derecognition (lapses and withdrawals) 45 (1,189) 4 Ending balance before shadow reserve adjustments 54,097 48,336 12,718 Effect of shadow reserve adjustments — — — Adjusted balance, December 31, 2021 54,097 48,336 12,718 Less: Reinsurance recoverable — — (12,718) Adjusted balance, December 31, 2021 net of reinsurance $ 54,097 48,336 — The following table summarizes the restated Liability for future policy benefits balance as of December 31, 2021 and the changes in this balance subsequent to the January 1, 2021 transition date. The balance as of December 31, 2021 establishes the beginning balance for reporting the results for the nine months ended September 30, 2022. Domestic Traditional Life International Traditional Life SPIAs With Life Contingencies ONL & Affiliates (In thousands) Adjusted balance, January 1, 2021 $ 102,407 95,402 238,127 866,852 Beginning balance at original discount rate 65,928 69,270 200,737 780,836 Effect of changes in CF assumptions — — (316) — Effect of actual variances from expected experience (525) (252) 5,724 114 Adjusted beginning of year balance: 65,403 69,018 206,145 780,950 Issuances — — 39,338 227 Interest accrual 4,058 4,391 7,076 23,801 Net premium collected 16 5,602 — 35,640 Benefit payments (6,538) (17,221) (22,173) (56,616) Derecognition (lapses and withdrawals) — — (6,840) — Other 597 2,608 358 (770) Ending balance at original discount rate 63,536 64,398 223,904 783,232 Effect of changes in discount rate 26,933 17,186 20,646 34,913 Adjusted balance, December 31, 2021 90,469 81,584 244,550 818,145 Less reinsurance recoverable (13,841) (578) (211,912) (31,476) Adjusted balance, December 31, 2021 net of reinsurance $ 76,628 81,006 32,638 786,669 The following table summarizes the net Market risk benefit liability balance as of December 31, 2021 and the changes in this net balance subsequent to the January 1, 2021 transition date. The net balance as of December 31, 2021 establishes the beginning net balance for reporting the results for the nine months ended September 30, 2022. (In thousands) Adjusted balance, January 1, 2021 $ 301,601 Balance, beginning of year, before effect of changes in instrument-specific credit risk: 301,601 Issuances 3,184 Interest accrual — Attributed fees collected 38,182 Benefit payments — Effect of changes in interest rates (36,112) Effect of changes in equity markets — Effect of changes in equity index volatility — Actual policyholder behavior different from expected behavior (7,022) Effect of changes in future expected policyholder behavior — Effect of changes in other future expected assumptions — Balance, end of year, before effect of changes in instrument-specific credit risk 299,833 Effect of changes in the instrument-specific credit risk — Adjusted balance, December 31, 2021 299,833 Less reinsurance recoverable, end of year (68,238) Adjusted balance, December 31, 2021 net of reinsurance $ 231,595 The following table summarizes restated Future policyholder obligations liability and the Market risk benefits liability balances in the Consolidated Balance Sheets as of December 31, 2021. Policyholder Account Balances Additional Liability for Benefits Liability for Future Policy Benefits Market Risk Benefits Liability (In thousands) Domestic traditional life $ — — 90,469 — Domestic universal life 1,412,058 54,097 — — International traditional life — — 81,584 — International universal life 647,586 48,336 — — SPIAs with life contingencies — — 244,550 — Annuities, excl. SPIAs with life contingencies 6,161,300 12,718 — 299,833 ONL & Affiliates — — 818,145 — Balances as of December 31, 2021 $ 8,220,944 115,151 1,234,748 299,833 |